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, 2007
                                             -----------------



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

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to  Secretary,  Securities  and Exchange  Commission,  100 F Street,  NE,
Washington,  DC 20549. The OMB has reviewed this collection of information under
the clearance requirements of 44 U.S.C. ss. 3507.



ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                                                               [LOGO]
                                                               THE GABELLI
                                                               EQUITY TRUST INC.

                          THE GABELLI EQUITY TRUST INC.

                                  Annual Report
                                December 31, 2007

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.

      Enclosed are the audited financial statements and the investment portfolio
as of December 31, 2007.

COMPARATIVE RESULTS
--------------------------------------------------------------------------------

              AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2007 (a)
              ----------------------------------------------------



                                                                                                               Since
                                                                                                             Inception
                                         Quarter   1 Year   3 Year   5 Year   10 Year   15 Year   20 Year   (08/21/86)
                                         -------   ------   ------   ------   -------   -------   -------   ----------
                                                                                      
GABELLI EQUITY TRUST
   NAV TOTAL RETURN (b) ..............   (1.54)%   12.10%   14.86%   20.82%    10.53%    12.30%    12.53%     12.46%
   INVESTMENT TOTAL RETURN (c) .......    0.63     12.75    13.67    18.52     10.08     12.34     13.85      12.08
S&P 500 Index ........................   (3.33)     5.49     8.61    12.82      5.91     10.49     11.80      11.18(d)
Dow Jones Industrial Average .........   (3.99)     8.81     9.65    12.25      7.46     12.12     12.91      12.42(d)
Nasdaq Composite Index ...............   (1.82)     9.81     6.83    14.71      5.38      9.53     10.97       9.51


(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.  PERFORMANCE RETURNS FOR PERIODS LESS THAN ONE YEAR ARE NOT
      ANNUALIZED.   CURRENT   PERFORMANCE  MAY  BE  LOWER  OR  HIGHER  THAN  THE
      PERFORMANCE  DATA  PRESENTED.   VISIT   WWW.GABELLI.COM   FOR  PERFORMANCE
      INFORMATION AS OF THE MOST RECENT MONTH END.  INVESTORS  SHOULD  CAREFULLY
      CONSIDER THE INVESTMENT  OBJECTIVES,  RISKS,  CHARGES, AND EXPENSES OF THE
      FUND BEFORE  INVESTING.  THE DOW JONES INDUSTRIAL  AVERAGE IS AN UNMANAGED
      INDEX OF 30 LARGE CAPITALIZATION STOCKS. THE STANDARD & POOR'S ("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. YOU CANNOT INVEST DIRECTLY IN AN INDEX.

(b)   TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN THE NET ASSET
      VALUE  ("NAV")  PER SHARE,  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 IS BASED ON AN INITIAL NAV 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,  AND
      ADJUSTMENTS   FOR  RIGHTS   OFFERINGS,   SPIN-OFFS,   AND  TAXES  PAID  ON
      UNDISTRIBUTED  LONG-TERM CAPITAL GAINS. SINCE INCEPTION RETURN IS BASED ON
      AN INITIAL OFFERING PRICE OF $10.00.

(d)   FROM AUGUST 31, 1986,  THE DATE CLOSEST TO THE FUND'S  INCEPTION  DATE FOR
      WHICH DATA IS AVAILABLE.

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

                                                  Sincerely yours,

                                                  /s/ Bruce N. Alpert

                                                  Bruce N. Alpert
February 22, 2008                                 President



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

The  following  table  presents   portfolio  holdings  as  a  percent  of  total
investments as of December 31, 2007:

LONG POSITIONS
Food and Beverage ....................................................    12.4%
Financial Services ...................................................     8.8%
Energy and Utilities .................................................     7.4%
Diversified Industrial ...............................................     6.3%
U.S. Government Obligations ..........................................     6.1%
Telecommunications ...................................................     6.0%
Consumer Products ....................................................     5.0%
Cable and Satellite ..................................................     4.7%
Entertainment ........................................................     4.3%
Health Care ..........................................................     4.0%
Publishing ...........................................................     4.0%
Equipment and Supplies ...............................................     3.5%
Automotive: Parts and Accessories ....................................     2.2%
Machinery ............................................................     2.1%
Hotels and Gaming ....................................................     2.0%
Broadcasting .........................................................     2.0%
Aviation: Parts and Services .........................................     1.7%
Aerospace ............................................................     1.6%
Specialty Chemicals ..................................................     1.5%
Consumer Services ....................................................     1.5%
Business Services ....................................................     1.5%
Agriculture ..........................................................     1.4%
Communications Equipment .............................................     1.4%
Retail ...............................................................     1.3%
Metals and Mining ....................................................     1.2%
Wireless Communications ..............................................     1.2%
Electronics ..........................................................     1.1%
Environmental Services ...............................................     1.0%
Automotive ...........................................................     0.7%
Computer Software and Services .......................................     0.6%
Real Estate ..........................................................     0.5%
Transportation .......................................................     0.4%
Closed-End Funds .....................................................     0.4%
Manufactured Housing and Recreational Vehicles .......................     0.1%
Real Estate Investment Trusts ........................................     0.1%
                                                                         -----
                                                                         100.0%
                                                                         =====

SHORT POSITIONS
Call Options Written .................................................     0.0%

      THE GABELLI  EQUITY TRUST INC. (THE "FUND")  FILES A COMPLETE  SCHEDULE OF
PORTFOLIO  HOLDINGS WITH THE SECURITIES AND EXCHANGE  COMMISSION (THE "SEC") FOR
THE FIRST AND THIRD  QUARTERS OF EACH FISCAL YEAR ON FORM N-Q, THE LAST OF WHICH
WAS FILED FOR THE QUARTER ENDED SEPTEMBER 30, 2007. SHAREHOLDERS MAY OBTAIN THIS
INFORMATION   AT   WWW.GABELLI.COM   OR  BY  CALLING  THE  FUND  AT  800-GABELLI
(800-422-3554).  THE  FUND'S  FORM N-Q IS  AVAILABLE  ON THE  SEC'S  WEBSITE  AT
WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE SEC'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 Fund 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 Fund's proxy voting  policies,  procedures,  and how the Fund voted  proxies
relating to portfolio  securities is available without charge,  upon request, by
(i) calling 800-GABELLI (800-422-3554); (ii) writing to The Gabelli Funds at One
Corporate  Center,  Rye, NY  10580-1422;  or (iii) visiting the SEC's website at
www.sec.gov.


                                        2



                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                         QUARTER ENDED DECEMBER 31, 2007
                                   (UNAUDITED)

                                                                   OWNERSHIP AT
                                                                   DECEMBER 31,
                                                        SHARES         2007
                                                     -----------   ------------
NET PURCHASES
COMMON STOCKS
Advanced Medical Optics Inc. .....................        30,000        130,000
Alibaba.com Ltd. .................................         8,000          8,000
American International Group Inc. ................         5,000         55,000
Ashland Inc. .....................................         1,000         41,000
Bel Fuse Inc., Cl. A .............................        12,800         12,800
Bell Aliant Regional Communications
   Income Fund ...................................         1,000          1,000
BERU AG ..........................................         1,000          2,000
Biogen Idec Inc. .................................         9,000         35,000
BorgWarner Inc. (a) ..............................        43,000         86,000
Boston Scientific Corp. ..........................        10,000        160,000
Campbell Soup Co. ................................         8,000         80,000
CBS Corp., Cl. A .................................        18,000        433,000
ChoicePoint Inc. .................................        10,000         30,000
Cincinnati Bell Inc. .............................        50,000        900,000
Citadel Broadcasting Corp. .......................         4,000         10,143
Clearwire Corp., Cl. A ...........................         6,000         14,000
Coca-Cola Hellenic Bottling Co. SA (b) ...........        19,000         57,000
Cognos Inc. ......................................       100,000        100,000
Coldwater Creek Inc. .............................        13,000         40,000
Constellation Brands Inc., Cl. A .................        75,600         90,000
Crown Ltd. (c) ...................................       100,000        100,000
CVS Caremark Corp. ...............................        45,000         70,000
Dean Foods Co. ...................................        40,000         40,000
Deere & Co. (a) ..................................       205,000        425,000
E.I. du Pont de Nemours and Co. ..................         5,000         25,000
EchoStar Communications Corp., Cl. A .............        78,700        133,700
Fortress Investment Group LLC, Cl. A .............         7,000         12,000
FPL Group Inc. ...................................         4,600         24,600
General Motors Corp. .............................        50,000        100,000
Greatbatch Inc. ..................................         5,000          5,000
Grupo Televisa SA, ADR ...........................        85,000        700,000
Hercules Inc. ....................................        10,000        175,000
Il Sole 24 Ore ...................................     1,967,000      1,967,000
Interpublic Group of Companies Inc. ..............        40,000         40,000
Japan Tobacco Inc. ...............................           175            175
Johnson & Johnson ................................        20,000         40,000
Johnson Controls Inc. (d) ........................       135,000        205,000
Kaman Corp. ......................................        25,899         25,899
Legg Mason Inc. ..................................         8,000         50,000
Lighthouse Caledonia ASA (e) .....................         8,075          8,075
Macy's Inc. ......................................        20,000         40,000
MGM Mirage .......................................        16,000         30,000
Och-Ziff Capital Management Group LLC,
   Cl. A .........................................         2,000          2,000
Orascom Telecom Holding SAE ......................        15,000         15,000
PACCAR Inc. (f) ..................................        32,250         96,750
Pernod-Ricard SA .................................        13,000         21,100
Reckitt Benckiser Group plc (g) ..................        60,000         60,000
Rollins Inc. (f) .................................       350,000      1,110,000
Rolls-Royce Group plc, Cl. B (h) .................    48,480,000     48,480,000
Rowan Companies Inc. .............................       205,000        205,000
Spectra Energy Corp. .............................         5,000        120,000
The Bear Stearns Companies Inc. ..................        18,000         18,000
The Blackstone Group LP ..........................         3,000          5,000
The DIRECTV Group Inc. ...........................       150,000        300,000
The Great Atlantic & Pacific Tea Co. Inc. ........        85,000        115,000
The Hershey Co. ..................................        25,000         70,000
Tokyo Broadcasting System Inc. ...................        10,000        100,000

                                                                   OWNERSHIP AT
                                                                   DECEMBER 31,
                                                        SHARES         2007
                                                     -----------   ------------
Tyco International Ltd. ..........................        40,000        200,000
UnitedHealth Group Inc. ..........................        50,000         90,000
Viacom Inc., Cl. A ...............................         5,000        370,000
Vivendi ..........................................        50,000        383,900
Walgreen Co. .....................................        50,000         50,000
Wal-Mart Stores Inc. .............................        15,000         15,000
Zep Inc. (i) .....................................       100,000        100,000

                                                      PRINCIPAL
                                                        AMOUNT
                                                     -----------
CONVERTIBLE CORPORATE BOND
The Great Atlantic & Pacific Tea Co. Inc.,
   Cv., 5.125%, 06/15/11 .........................   $ 3,000,000   $  3,000,000

                                                        SHARES
                                                     -----------
NET SALES
COMMON STOCKS
Acuity Brands Inc. (i) ...........................       (11,000)         9,000
Alcan Inc. (j) ...................................       (70,000)            --
Allegheny Energy Inc. ............................        (2,000)        68,000
ALLIANZ SE .......................................        (4,200)         2,800
Alltel Corp. (k) .................................       (10,000)            --
America Movil SAB de CV, Cl. L, ADR ..............        (2,000)        96,000
Ameriprise Financial Inc. ........................        (2,000)         8,000
Ampco-Pittsburgh Corp. ...........................        (1,000)       163,000
Andrew Corp. (l) .................................       (10,000)            --
Asciano Group ....................................       (70,000)            --
Avis Budget Group Inc. ...........................        (4,000)        14,000
Aviva plc ........................................       (15,000)        80,000
BCE Inc. .........................................      (170,000)        85,000
Berkshire Hathaway Inc., Cl. A ...................          (103)           143
Cadbury Schweppes plc, ADR .......................        (3,400)       180,000
CheckFree Corp. (m) ..............................        (1,000)            --
Clorox Co. .......................................        (2,000)        30,000
Cooper Industries Ltd., Cl. A ....................        (2,000)       245,000
Corus Entertainment Inc., Cl. B, New York ........          (666)        12,667
Covidien Ltd. ....................................       (25,000)        20,000
Curtiss-Wright Corp. .............................       (20,000)       350,000
Dade Behring Holdings Inc. (n) ...................      (200,000)            --
Dana Corp. .......................................      (230,000)            --
Dow Jones & Co. Inc. (o) .........................      (100,000)            --
Energizer Holdings Inc. ..........................        (2,000)       112,000
Enodis plc .......................................      (100,000)       300,000
Fedders Corp. ....................................       (10,000)        50,000
Flowers Foods Inc. ...............................       (15,000)        90,000
Flowserve Corp. ..................................        (2,000)       108,000
Greif Inc., Cl. A ................................        (5,000)       210,000
Groupe Danone ....................................       (12,000)       368,000
H.B. Fuller Co. ..................................        (5,000)        45,000
Hospira Inc. .....................................       (12,000)        18,000
Idearc Inc. ......................................        (5,000)         4,000
Interactive Brokers Group Inc., Cl. A ............        (5,000)        20,000
Kellogg Co. ......................................       (12,000)        90,000
Kraft Foods Inc., Cl. A ..........................       (15,000)       200,000
Ladbrokes plc ....................................       (47,000)     1,247,116
Laidlaw International Inc. (p) ...................       (50,000)            --
Landesbank Berlin Holding AG .....................      (260,000)            --
Lenox Group Inc. .................................       (10,000)        35,000
Liberty Media Corp. - Interactive, Cl. A .........       (55,131)       210,000
Lufkin Industries Inc. ...........................        (1,000)       102,000
MasterCard Inc., Cl. A ...........................       (47,500)        62,500

                 See accompanying notes to financial statements.


                                        3



                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                         QUARTER ENDED DECEMBER 31, 2007
                                   (UNAUDITED)

                                                                   OWNERSHIP AT
                                                                   DECEMBER 31,
                                                        SHARES         2007
                                                     -----------   ------------
NET SALES (CONTINUED)
COMMON STOCKS (CONTINUED)
McClatchy Co., Cl. A .............................       (11,000)         9,000
News Corp., Cl. A ................................       (30,000)     1,540,000
Nintendo Co. Ltd. ................................          (500)         2,000
Nortel Networks Corp. ............................       (15,000)       180,000
Novartis AG, ADR .................................        (3,000)       102,000
Nuveen Investments Inc., Cl. A (q) ...............       (30,000)            --
Oceaneering International Inc. ...................        (1,000)        19,000
Park-Ohio Holdings Corp. .........................        (1,000)       100,000
PepsiAmericas Inc. ...............................        (5,000)       535,000
PepsiCo Inc. .....................................       (35,000)       315,000
PetroChina Co. Ltd., ADR .........................          (700)         1,300
Precision Castparts Corp. ........................        (3,500)        96,500
Proliance International Inc. .....................       (20,000)       160,000
Publishing and Broadcasting Ltd. (c) .............      (100,000)            --
Rank Group plc ...................................      (650,000)       500,000
Reckitt Benckiser plc (g) ........................       (60,000)            --
Rogers Communications Inc., Cl. B,
   New York ......................................       (65,000)       500,690
Sequa Corp., Cl. A (r) ...........................       (73,000)            --
Sequa Corp., Cl. B (r) ...........................       (84,600)            --
Seven & I Holdings Co. Ltd. ......................       (39,800)            --
Shizuoka Bank Ltd. ...............................       (80,000)            --
Telecom Italia SpA ...............................       (20,000)     1,450,000
Telefonica SA, ADR ...............................        (2,000)       228,000
Telefonos de Mexico SAB de CV, Cl. L, ADR ........        (2,000)        60,000
Telephone & Data Systems Inc., Special ...........       (13,000)       355,000
The Fairchild Corp., Cl. A (s) ...................       (60,000)       160,000
The Lamson & Sessions Co. (t) ....................       (72,000)            --
The Mosaic Co. ...................................        (9,000)        21,000
The St. Joe Co. ..................................        (5,000)       145,000
The Walt Disney Co. ..............................       (10,000)        65,000
Thomas & Betts Corp. .............................        (5,000)       235,000
Tribune Co. (u) ..................................       (19,030)            --
TXU Corp. (v) ....................................      (245,000)            --
Vodafone Group plc, ADR ..........................       (20,000)        50,000
Yahoo! Inc. ......................................       (20,000)       145,000
Young Broadcasting Inc., Cl. A ...................       (10,000)       100,000

                                                      PRINCIPAL
                                                       AMOUNT
                                                     -----------
CONVERTIBLE CORPORATE BOND
Kaman Corp., Sub. Deb. Cv.,
   6.000%, 3/15/12 ...............................   $  (605,000)            --

                                                                   OWNERSHIP AT
                                                      NUMBER OF    DECEMBER 31,
                                                      CONTRACTS        2007
                                                     -----------   ------------

CALL OPTIONS WRITTEN
MasterCard Inc. 01/19/08 210.00 ..................           (10)           (10)

----------
(a)   2 for 1 stock split

(b)   Bonus Issue - 1 Coca-Cola Hellenic Bottling Co. share for every 2 shares
      held

(c)   Spin-off - 3.00 AUD plus 1 share of Crown Ltd. for every 1 share of
      Publishing and Broadcasting Ltd. held

(d)   3 for 1 stock split

(e)   Spin-off - 0.01 share of Lighthouse Caledonia ASA for every 1 share of
      Marine Harvest

(f)   3 for 2 stock split

(g)   Merger - 1 new share of Reckitt Benckiser Group plc (B24CGK7) for every 1
      Reckitt Benckiser plc share held (0727871)

(h)   Spin-off - 40.4 new Rolls-Royce Group redeemable "B" shares for every 1
      Rolls-Royce Group share held

(i)   Spin-off - 1 Zep Inc. share for every 2 Acuity Brands Inc. held

(j)   Tender Offer - $101.00 for every 1 share

(k)   Cash Merger for $71.50 for every 1 share

(l)   Cash Merger - For each share held, holders will receive $1,350 in cash
      plus 0.031543 of a share of Commscope Inc.

(m)   Cash Merger - $48.00 for every 1 share

(n)   Tender Offer - $77.00 for every 1 share

(o)   Cash Merger - $60.00 for every 1 share

(p)   Cash Merger - 35.25 for every 1 share

(q)   Cash Merger - $65.00 for every 1 share

(r)   Cash Merger - $175.00 for every 1 share

(s)   Tender Offer - $2.50 for every 1 share

(t)   Cash Merger - $27.00 for every 1 share

(u)   Cash Merger - $34.00 for every 1 share

(v)   Cash Merger - $69.25 for every 1 share

                 See accompanying notes to financial statements.


                                        4



                          THE GABELLI EQUITY TRUST INC.
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 2007
                                                                     MARKET
   SHARES                                             COST           VALUE
------------                                     --------------  --------------
               COMMON STOCKS -- 93.6%
               FOOD AND BEVERAGE -- 12.4%
      85,000   Ajinomoto Co. Inc. .............  $      998,444  $      967,059
      40,000   Anheuser-Busch
                 Companies Inc. ...............       1,816,269       2,093,600
      36,000   ARIAKE JAPAN Co. Ltd. ..........         857,851         646,108
      24,000   Brown-Forman Corp., Cl. A ......       1,586,639       1,796,160
     110,000   Cadbury Schweppes plc ..........       1,136,502       1,359,782
     180,000   Cadbury Schweppes plc, ADR .....       7,782,937       8,886,600
      80,000   Campbell Soup Co. ..............       2,204,647       2,858,400
      32,000   Cermaq ASA .....................         497,341         444,948
      40,000   China Mengniu Dairy Co. Ltd. ...         127,345         146,716
      20,000   Coca-Cola Enterprises Inc. .....         376,515         520,600
      57,000   Coca-Cola Hellenic
                 Bottling Co. SA ..............         492,259       2,466,775
      90,000   Constellation Brands Inc.,
                 Cl. A+ .......................       2,243,421       2,127,600
      55,000   Corn Products International
                 Inc. .........................         753,028       2,021,250
     300,000   Davide Campari-Milano SpA ......       3,133,137       2,872,933
      40,000   Dean Foods Co. .................       1,060,052       1,034,400
      60,000   Del Monte Foods Co. ............         564,374         567,600
      80,000   Diageo plc .....................       1,174,064       1,719,882
     224,000   Diageo plc, ADR ................       9,660,541      19,225,920
      90,000   Flowers Foods Inc. .............         658,030       2,106,900
      99,000   Fomento Economico
                 Mexicano SAB de CV, ADR ......       1,356,892       3,778,830
     180,000   General Mills Inc. .............       8,693,258      10,260,000
     368,000   Groupe Danone ..................      18,296,500      33,035,367
   1,000,000   Grupo Bimbo SAB de CV,
                 Cl. A ........................       2,705,279       5,960,987
     100,000   H.J. Heinz Co. .................       3,532,093       4,668,000
      20,000   Hain Celestial Group Inc.+ .....         267,663         640,000
      10,000   Heineken NV ....................         471,537         646,520
     200,000   ITO EN Ltd. ....................       4,714,194       3,804,324
      60,000   ITO EN Ltd., Preference ........       1,329,645         857,718
      90,000   Kellogg Co. ....................       3,240,772       4,718,700
      75,000   Kerry Group plc, Cl. A .........         860,877       2,405,804
     200,000   Kraft Foods Inc., Cl. A ........       6,312,501       6,526,000
       8,075   Lighthouse Caledonia ASA+ ......           8,498           7,674
      12,100   LVMH Moet Hennessy
                 Louis Vuitton SA .............         419,053       1,462,678
     950,000   Marine Harvest+ ................         841,255         610,606
      10,000   Meiji Seika Kaisha Ltd. ........          50,608          42,519
      70,000   Morinaga Milk
                 Industry Co. Ltd. ............         299,202         204,896
       5,000   Nestle SA ......................       1,622,846       2,296,515
     300,000   Nissin Food Products Co. Ltd. ..      10,746,621       9,694,311
     535,000   PepsiAmericas Inc. .............       9,948,636      17,826,200
     315,000   PepsiCo Inc. ...................      15,971,774      23,908,500
      21,100   Pernod-Ricard SA ...............       4,348,745       4,877,275
      68,200   Ralcorp Holdings Inc.+ .........       1,308,415       4,145,878
      26,000   Remy Cointreau SA ..............       1,673,518       1,853,912
     300,000   Sara Lee Corp. .................       4,862,162       4,818,000
     100,000   Tesco plc ......................         873,880         950,016
     200,000   The Coca-Cola Co. ..............       8,929,956      12,274,000
      70,000   The Hershey Co. ................       2,941,476       2,758,000
       2,000   The J.M. Smucker Co. ...........          52,993         102,880
     118,820   Tootsie Roll Industries Inc. ...       1,562,913       3,258,045
     170,000   Wm. Wrigley Jr. Co. ............       8,244,515       9,953,500
      42,500   Wm. Wrigley Jr. Co., Cl. B .....       2,191,580       2,507,500
     550,000   YAKULT HONSHA Co. Ltd. .........      15,388,597      12,726,581
                                                 --------------  --------------
                                                    181,191,850     247,444,969
                                                 --------------  --------------
               FINANCIAL SERVICES -- 8.8%
      62,000   ABG Sundal Collier ASA .........         161,674         143,871
       2,800   Allianz SE .....................         552,300         605,670

                                                                     MARKET
   SHARES                                             COST           VALUE
------------                                     --------------  --------------
     575,000   American Express Co. ...........  $   27,278,920  $   29,911,500
      55,000   American International
                 Group Inc. ...................       3,594,346       3,206,500
       8,000   Ameriprise Financial Inc. ......         232,843         440,880
      19,452   Argo Group International
                 Holdings Ltd.+ ...............         752,879         819,513
      80,000   Aviva plc ......................         979,664       1,071,741
     158,600   AXA Asia Pacific
                 Holdings Ltd. ................         948,512       1,027,727
      90,000   Banco Santander SA, ADR ........         322,130       1,938,600
         143   Berkshire Hathaway Inc.,
                 Cl. A+ .......................         422,488      20,248,800
       7,500   Calamos Asset Management
                 Inc., Cl. A ..................         135,000         223,350
     310,000   Citigroup Inc. .................      15,214,989       9,126,400
     155,000   Commerzbank AG, ADR ............       3,145,338       5,967,500
     148,000   Deutsche Bank AG ...............      12,989,137      19,152,680
      12,000   Fortress Investment Group
                 LLC, Cl. A ...................         209,000         186,960
      20,000   H&R Block Inc. .................         329,930         371,400
      20,000   Interactive Brokers Group Inc.,
                 Cl. A+ .......................         577,120         646,400
     180,000   Janus Capital Group Inc. .......       3,245,221       5,913,000
      52,000   JPMorgan Chase & Co. ...........       1,327,407       2,269,800
      50,000   Legg Mason Inc. ................       4,518,064       3,657,500
     133,000   Leucadia National Corp. ........       1,662,878       6,264,300
     265,000   Marsh & McLennan
                 Companies Inc. ...............       8,158,378       7,014,550
      65,000   Moody's Corp. ..................       3,285,357       2,320,500
       2,000   Och-Ziff Capital
                 Management Group LLC,
                 Cl. A+ .......................          50,280          52,560
       2,500   Prudential Financial Inc. ......          68,750         232,600
      25,000   Schroders plc ..................         685,677         647,942
      55,000   Standard Chartered plc .........       1,194,311       2,018,871
      80,000   State Street Corp. .............       4,001,480       6,496,000
      20,000   SunTrust Banks Inc. ............         419,333       1,249,800
     150,000   T. Rowe Price Group Inc. .......       4,610,820       9,132,000
       5,000   The Allstate Corp. .............         209,064         261,150
     146,038   The Bank of New York
                 Mellon Corp. .................       5,010,363       7,120,813
      18,000   The Bear Stearns
                 Companies Inc. ...............       1,733,676       1,588,500
       5,000   The Blackstone Group LP ........         111,313         110,650
      44,500   The Charles Schwab Corp. .......         650,256       1,136,975
      18,000   The Dun & Bradstreet Corp. .....         395,898       1,595,340
     188,000   The Midland Co. ................       1,382,000      12,161,720
     135,000   The Phoenix Companies Inc. .....       1,924,073       1,602,450
       3,000   The Travelers Companies Inc. ...         113,277         161,400
      25,000   UBS AG .........................       1,221,606       1,157,090
     150,000   UniCredito Italiano SpA ........       1,168,460       1,245,669
     100,000   Waddell & Reed
                 Financial Inc., Cl. A ........       2,058,579       3,609,000
      50,000   Westpac Banking Corp. ..........         831,415       1,225,755
                                                 --------------  --------------
                                                    117,884,206     175,335,427
                                                 --------------  --------------
               ENERGY AND UTILITIES -- 7.4%
       5,000   AGL Resources Inc. .............          88,898         188,200
      68,000   Allegheny Energy Inc. ..........       1,081,525       4,325,480
      70,000   Apache Corp. ...................       2,728,670       7,527,800
     800,000   Aquila Inc.+ ...................       3,203,330       2,984,000
      90,000   BP plc .........................       1,111,926       1,101,799
     247,000   BP plc, ADR ....................      15,155,797      18,072,990
     105,000   CH Energy Group Inc. ...........       4,342,243       4,676,700
     770,000   China Petroleum &
                 Chemical Corp., Cl. H ........         798,444       1,163,285

                 See accompanying notes to financial statements.


                                        5



                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007

   SHARES/                                                           MARKET
    UNITS                                             COST           VALUE
------------                                     --------------  --------------
               COMMON STOCKS (CONTINUED)
               ENERGY AND UTILITIES (CONTINUED)
      70,000   CMS Energy Corp. ...............  $      448,516  $    1,216,600
     315,000   ConocoPhillips .................      19,291,860      27,814,500
       8,000   Constellation Energy Group
                 Inc. .........................         449,608         820,240
      60,000   DPL Inc. .......................       1,411,620       1,779,000
      14,000   DTE Energy Co. .................         619,460         615,440
     230,000   Duke Energy Corp. ..............       4,162,775       4,639,100
     270,000   El Paso Corp. ..................       3,253,601       4,654,800
     280,000   El Paso Electric Co.+ ..........       4,523,624       7,159,600
      50,000   Energy East Corp. ..............       1,065,733       1,360,500
      80,000   Exxon Mobil Corp. ..............       2,750,108       7,495,200
      24,600   FPL Group Inc. .................         927,050       1,667,388
     210,000   Halliburton Co. ................       3,809,429       7,961,100
      32,000   Imperial Oil Ltd. ..............       1,248,749       1,770,951
      20,000   Marathon Oil Corp. .............         242,414       1,217,200
      10,000   Mirant Corp.+ ..................         192,014         389,800
     140,000   Mirant Corp., Escrow+ (a) ......               0               0
       2,000   Niko Resources Ltd., New York ..         110,842         173,058
       1,000   Niko Resources Ltd., Toronto ...          55,421          90,430
      10,000   NiSource Inc. ..................         215,500         188,900
     240,000   Northeast Utilities ............       4,631,542       7,514,400
      19,000   Oceaneering International
                 Inc.+ ........................         512,207       1,279,650
       1,300   PetroChina Co. Ltd., ADR .......          94,298         228,111
      27,000   Petroleo Brasileiro SA, ADR ....         949,398       3,111,480
     100,000   Progress Energy Inc., CVO+
                 (a) ..........................          52,000          33,000
     205,000   Rowan Companies Inc. ...........       7,715,498       8,089,300
      65,000   Saipem SpA .....................       1,284,362       2,606,766
       5,000   SJW Corp. ......................          68,704         173,350
      20,000   Southwest Gas Corp. ............         451,132         595,400
     120,000   Spectra Energy Corp. ...........       3,113,666       3,098,400
      60,000   The AES Corp.+ .................         342,618       1,283,400
      24,128   Total SA .......................       1,468,664       2,004,758
     270,000   Westar Energy Inc. .............       4,552,840       7,003,800
                                                 --------------  --------------
                                                     98,526,086     148,075,876
                                                 --------------  --------------
               DIVERSIFIED INDUSTRIAL -- 6.3%
       9,000   Acuity Brands Inc. .............         229,522         405,000
     163,000   Ampco-Pittsburgh Corp. .........       2,139,891       6,215,190
     155,000   Baldor Electric Co. ............       5,270,000       5,217,300
      24,000   Bayer AG .......................       1,009,688       2,194,131
      25,000   Bouygues SA ....................       1,244,323       2,083,425
     245,000   Cooper Industries Ltd., Cl. A ..       6,743,377      12,955,600
     260,000   Crane Co. ......................       5,942,015      11,154,000
      77,500   CRH plc ........................       1,027,655       2,702,421
     300,000   Enodis plc .....................       1,055,127         955,490
     150,000   General Electric Co. ...........       5,455,245       5,560,500
     210,000   Greif Inc., Cl. A ..............       2,495,862      13,727,700
      18,000   Greif Inc., Cl. B ..............         559,808       1,101,420
     450,000   Honeywell International Inc. ...      15,285,048      27,706,500
     253,000   ITT Corp. ......................       6,660,852      16,708,120
     100,000   Park-Ohio Holdings Corp.+ ......       1,062,045       2,510,000
       1,000   Pentair Inc. ...................          31,908          34,810
       2,000   Sulzer AG ......................         425,026       2,941,306
      30,000   Technip SA .....................       2,101,417       2,390,456
      75,000   Trinity Industries Inc. ........         945,000       2,082,000
     200,000   Tyco International Ltd. ........       9,828,342       7,930,000
                                                 --------------  --------------
                                                     69,512,151     126,575,369
                                                 --------------  --------------
               TELECOMMUNICATIONS -- 6.0%
      85,000   BCE Inc. .......................       3,175,379       3,377,900
       1,000   Bell Aliant Regional
                 Communications
                 Income Fund ..................          28,950          29,819
      16,000   Bell Aliant Regional
                 Communications
                 Income Fund (a)(b) ...........         510,683         470,880

                                                                     MARKET
   SHARES                                             COST           VALUE
------------                                     --------------  --------------
      30,000   Brasil Telecom
                 Participacoes SA, ADR ........  $    1,743,257  $    2,237,400
   1,700,000   BT Group plc ...................       7,029,679       9,229,933
   4,440,836   Cable & Wireless
                 Jamaica Ltd.+ (c) ............         101,639          41,862
     900,000   Cincinnati Bell Inc.+ ..........       6,181,154       4,275,000
      90,000   Citizens Communications Co. ....       1,320,038       1,145,700
     110,000   Compania de
                 Telecomunicaciones de
                 Chile SA, ADR ................       1,634,847         820,600
     168,000   Deutsche Telekom AG, ADR .......       2,793,519       3,640,560
       5,000   France Telecom SA, ADR .........         146,305         178,150
     100,000   Koninklijke KPN NV .............         232,728       1,818,793
      15,000   Orascom Telecom
                 Holding SAE ..................       1,052,562       1,242,149
     540,000   Qwest Communications
                 International Inc.+ ..........       1,920,386       3,785,400
     550,000   Sprint Nextel Corp. ............      15,436,707       7,221,500
     186,554   Tele Norte Leste Participacoes
                 SA, ADR ......................       2,477,755       3,596,761
      60,000   Tele2 AB, Cl. B ................       1,005,048       1,202,191
      48,000   Telecom Argentina SA, ADR+ .....         369,540       1,068,000
   1,450,000   Telecom Italia SpA .............       5,931,589       4,504,949
     228,000   Telefonica SA, ADR .............      11,421,179      22,250,520
      60,000   Telefonos de Mexico SAB de
                 CV, Cl. L, ADR ...............         456,800       2,210,400
     254,000   Telephone & Data Systems Inc. ..      11,795,137      15,900,400
     355,000   Telephone & Data Systems Inc.,
                 Special ......................      15,604,660      20,448,000
      15,000   TELUS Corp. ....................         280,203         751,406
     180,000   Verizon Communications Inc. ....       6,606,128       7,864,200
       5,169   Windstream Corp. ...............          19,996          67,300
                                                 --------------  --------------
                                                     99,275,868     119,379,773
                                                 --------------  --------------
               CONSUMER PRODUCTS -- 5.0%
      20,000   Altadis SA .....................       1,319,142       1,453,573
      84,000   Avon Products Inc. .............       2,420,145       3,320,520
      42,000   Christian Dior SA ..............       3,082,702       5,520,418
      15,000   Church & Dwight Co. Inc. .......          99,536         811,050
      30,000   Clorox Co. .....................       1,664,986       1,955,100
      69,000   Compagnie Financiere
                 Richemont SA, Cl. A ..........       2,879,288       4,735,503
     112,000   Energizer Holdings Inc.+ .......       4,856,276      12,558,560
      60,000   Fortune Brands Inc. ............       4,147,453       4,341,600
       2,000   Givaudan SA ....................         550,742       1,927,306
      60,000   Hanesbrands Inc.+ ..............       1,376,148       1,630,200
      32,000   Harley-Davidson Inc. ...........       1,486,605       1,494,720
         175   Japan Tobacco Inc. .............       1,011,474       1,046,413
       2,000   Jarden Corp.+ ..................          65,069          47,220
      35,000   Lenox Group Inc.+ ..............         276,594          92,400
      15,000   Matsushita Electric
                 Industrial Co. Ltd., ADR .....         178,325         306,600
      15,000   Mattel Inc. ....................         270,000         285,600
      21,000   National Presto Industries
                 Inc. .........................         711,533       1,105,860
       2,000   Nintendo Co. Ltd. ..............         620,613       1,197,691
      10,000   Oil-Dri Corp. of America .......         171,255         219,400
     112,000   Pactiv Corp.+ ..................       1,176,060       2,982,560
     300,000   Procter & Gamble Co. ...........      15,983,165      22,026,000
      60,000   Reckitt Benckiser Group plc ....       1,849,650       3,480,372
      30,000   Svenska Cellulosa
                 Aktiebolaget, Cl. B ..........         423,932         531,470
   1,000,000   Swedish Match AB ...............      11,131,012      23,904,567
      37,500   The Swatch Group AG ............       2,105,126       2,214,260
                                                 --------------  --------------
                                                     59,856,831      99,188,963
                                                 --------------  --------------

                 See accompanying notes to financial statements.


                                        6



                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007

                                                                     MARKET
   SHARES                                               COST         VALUE
------------                                        -----------   -------------
               COMMON STOCKS (CONTINUED)
               CABLE AND SATELLITE -- 4.7%
   1,550,000   Cablevision Systems Corp.,
                  Cl. A+ ........................   $33,168,055   $  37,975,000
      65,000   Comcast Corp., Cl. A+ ............     1,351,448       1,186,900
     127,500   Comcast Corp., Cl. A, Special+ ...       756,584       2,310,300
     133,700   EchoStar Communications
                  Corp., Cl. A+ .................     4,674,679       5,043,164
     156,770   Liberty Global Inc., Cl. A+ ......     2,194,421       6,143,816
     139,001   Liberty Global Inc., Cl. C+ ......     2,941,276       5,086,047
     500,690   Rogers Communications Inc.,
                  Cl. B, New York ...............     4,303,427      22,656,223
      19,310   Rogers Communications Inc.,
                  Cl. B, Toronto ................       137,424         880,244
     160,000   Shaw Communications Inc.,
                  Cl. B, New York ...............       329,198       3,788,800
      40,000   Shaw Communications Inc.,
                  Cl. B, Toronto ................        52,983         958,103
     300,000   The DIRECTV Group Inc.+ ..........     7,432,828       6,936,000
                                                    -----------   -------------
                                                     57,342,323      92,964,597
                                                    -----------   -------------
               ENTERTAINMENT -- 4.3%
     100,000   Aruze Corp. ......................     3,267,519       3,795,372
      32,000   Canal+ Groupe ....................        34,011         385,514
       2,002   Chestnut Hill Ventures+ (a) ......        54,500          56,356
     269,000   Discovery Holding Co., Cl. A+ ....     4,351,029       6,762,660
       3,000   DreamWorks Animation
                  SKG Inc., Cl. A+ ..............        68,959          76,620
      79,500   EMI Group plc, ADR ...............       941,481         802,950
     600,603   Gemstar-TV Guide
                  International Inc.+ ...........     2,825,471       2,858,870
     700,000   Grupo Televisa SA, ADR ...........     8,108,414      16,639,000
         125   Live Nation Inc.+ ................         1,296           1,815
      43,000   Pinnacle Entertainment Inc.+ .....     1,292,282       1,013,080
     500,000   Rank Group plc ...................     3,522,717         908,213
      12,000   Regal Entertainment Group,
                  Cl. A .........................       165,788         216,840
      75,000   Six Flags Inc.+ ..................       360,725         152,250
      65,000   The Walt Disney Co. ..............     1,213,881       2,098,200
     810,000   Time Warner Inc. .................    17,932,501      13,373,100
     100,000   Tokyo Broadcasting
                  System Inc. ...................     3,186,796       2,148,324
      20,200   Triple Crown Media Inc.+ .........       217,899          95,546
     370,000   Viacom Inc., Cl. A+ ..............    17,788,126      16,272,600
     383,900   Vivendi ..........................    11,406,999      17,613,027
                                                    -----------   -------------
                                                     76,740,394      85,270,337
                                                    -----------   -------------
               HEALTH CARE -- 4.0%
       8,000   Abbott Laboratories ..............       313,458         449,200
     130,000   Advanced Medical Optics Inc.+ ....     4,241,837       3,188,900
      14,046   Allergan Inc. ....................       655,380         902,315
       7,000   Alpharma Inc., Cl. A+ ............       182,379         141,050
      52,000   Amgen Inc.+ ......................     3,039,863       2,414,880
      19,146   AstraZeneca plc ..................       949,527         820,560
      35,000   Biogen Idec Inc.+ ................       806,669       1,992,200
     160,000   Boston Scientific Corp.+ .........     2,248,654       1,860,800
     135,000   Bristol-Myers Squibb Co. .........     3,485,673       3,580,200
      12,000   Cochlear Ltd. ....................       530,192         789,190
      20,000   Covidien Ltd. ....................       876,365         885,800
      45,036   GlaxoSmithKline plc ..............     1,292,245       1,146,609
       4,000   GlaxoSmithKline plc, ADR .........       216,096         201,560
       5,000   Greatbatch Inc.+ .................        94,920          99,950
      30,000   Henry Schein Inc.+ ...............       764,324       1,842,000
      18,000   Hospira Inc.+ ....................       635,417         767,520
      40,000   Invitrogen Corp.+ ................     2,065,234       3,736,400
      40,000   Johnson & Johnson ................     2,574,978       2,668,000

                                                                     MARKET
   SHARES                                               COST         VALUE
------------                                        -----------   -------------
      95,000   Merck & Co. Inc. .................   $ 3,625,481   $   5,520,450
       2,000   Nobel Biocare Holding AG .........       286,712         535,265
      39,000   Novartis AG ......................     2,076,654       2,139,204
     102,000   Novartis AG, ADR .................     4,514,518       5,539,620
     430,000   Pfizer Inc. ......................    11,887,587       9,773,900
      16,400   Roche Holding AG .................     2,587,332       2,833,405
      10,000   Sanofi-Aventis ...................       896,390         920,801
     100,000   Schering-Plough Corp. ............     1,917,839       2,664,000
      80,000   Smith & Nephew plc ...............       752,722         923,640
      50,000   SSL International plc ............       439,178         532,487
       5,250   Straumann Holding AG .............     1,087,318       1,447,964
      12,500   Synthes Inc. .....................     1,494,687       1,552,356
      19,000   Takeda Pharmaceutical Co. Ltd. ...       909,016       1,117,397
      90,000   UnitedHealth Group Inc. ..........     4,714,036       5,238,000
      82,000   William Demant Holding A/S+ ......     3,730,842       7,605,023
     100,000   Wyeth ............................     4,105,470       4,419,000
       3,500   Zimmer Holdings Inc.+ ............       217,154         231,525
                                                    -----------   -------------
                                                     70,216,147      80,481,171
                                                    -----------   -------------
               PUBLISHING -- 4.0%
       4,000   Idearc Inc. ......................       127,171          70,240
   1,967,000   Il Sole 24 Ore+ ..................    16,579,082      16,378,006
     348,266   Independent News & Media plc .....       663,968       1,206,255
       9,000   McClatchy Co., Cl. A .............       139,243         112,680
     320,000   Media General Inc., Cl. A ........    19,151,873       6,800,000
     122,000   Meredith Corp. ...................     5,066,964       6,707,560
   1,540,000   News Corp., Cl. A ................    20,271,595      31,554,600
      20,000   News Corp., Cl. B ................       186,274         425,000
      63,666   PRIMEDIA Inc. ....................     1,665,443         541,161
     261,319   SCMP Group Ltd. ..................       191,790          91,157
      66,585   Seat Pagine Gialle SpA ...........       177,139          26,333
     160,000   The E.W. Scripps Co., Cl. A ......     5,529,357       7,201,600
     182,000   The McGraw-Hill
                  Companies Inc. ................     7,122,447       7,973,420
      55,000   The New York Times Co.,
                  Cl. A .........................     2,056,884         964,150
                                                    -----------   -------------
                                                     78,929,230      80,052,162
                                                    -----------   -------------
               EQUIPMENT AND SUPPLIES -- 3.5%
     265,000   AMETEK Inc. ......................     4,455,847      12,412,600
       4,000   Amphenol Corp., Cl. A ............        14,775         185,480
      50,000   Assa Abloy AB, Cl. B .............       948,665       1,003,760
      94,000   CIRCOR International Inc. ........       974,241       4,357,840
     194,900   Donaldson Co. Inc. ...............     2,987,955       9,039,462
      50,000   Fedders Corp.+ ...................        71,252             100
     108,000   Flowserve Corp. ..................     2,038,980      10,389,600
      23,000   Franklin Electric Co. Inc. .......       250,434         880,210
      90,000   Gerber Scientific Inc.+ ..........       988,544         972,000
      75,000   GrafTech International Ltd.+ .....       785,966       1,331,250
     315,000   IDEX Corp. .......................     7,537,793      11,380,950
      40,000   Ingersoll-Rand Co. Ltd., Cl. A ...       855,378       1,858,800
     102,000   Lufkin Industries Inc. ...........       990,973       5,843,580
      11,000   Mueller Industries Inc. ..........       485,034         318,890
       2,000   Sealed Air Corp. .................        17,404          46,280
      70,000   Tenaris SA, ADR ..................     3,280,656       3,131,100
       4,000   The Manitowoc Co. Inc. ...........        25,450         195,320
     100,000   The Weir Group plc ...............       420,789       1,611,394
     190,000   Watts Water Technologies Inc.,
                  Cl. A .........................     2,957,983       5,662,000
                                                    -----------   -------------
                                                     30,088,119      70,620,616
                                                    -----------   -------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.2%
       2,000   BERU AG ..........................       210,290         219,600
      86,000   BorgWarner Inc. ..................     1,126,424       4,163,260
     182,000   CLARCOR Inc. .....................     1,488,463       6,910,540
      82,500   Earl Scheib Inc.+ ................       644,854         288,750

                 See accompanying notes to financial statements.


                                        7



                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007
                                                                     MARKET
   SHARES                                               COST         VALUE
------------                                        -----------   -------------
               COMMON STOCKS (CONTINUED)
               AUTOMOTIVE: PARTS AND ACCESSORIES (CONTINUED)
     340,000   Genuine Parts Co. ................   $12,607,736   $  15,742,000
     205,000   Johnson Controls Inc. ............     4,204,912       7,388,200
     130,000   Midas Inc.+ ......................     1,805,604       1,905,800
     317,500   Modine Manufacturing Co. .........     8,027,340       5,241,925
     160,000   Proliance International Inc.+ ....     1,186,898         288,000
     175,000   Standard Motor Products Inc. .....     1,873,526       1,428,000
      35,000   Superior Industries
                  International Inc. ............       822,800         635,950
                                                    -----------   -------------
                                                     33,998,847      44,212,025
                                                    -----------   -------------
               MACHINERY -- 2.1%
      20,000   Caterpillar Inc. .................       136,559       1,451,200
     425,000   Deere & Co. ......................    12,378,317      39,576,000
       8,000   SMC Corp. ........................     1,033,311         953,856
                                                    -----------   -------------
                                                     13,548,187      41,981,056
                                                    -----------   -------------
               HOTELS AND GAMING -- 2.0%
       1,200   Accor SA .........................       103,072          95,969
     100,000   Crown Ltd.+ ......................     1,315,021       1,180,975
     190,000   Gaylord Entertainment Co.+ .......     5,061,983       7,689,300
      70,000   Harrah's Entertainment Inc. ......     5,476,681       6,212,500
      20,000   Home Inns & Hotels
                  Management Inc., ADR+ .........       583,434         712,800
      46,160   InterContinental Hotels
                  Group plc .....................     1,184,541         812,275
   1,247,116   Ladbrokes plc ....................    13,435,929       8,024,727
       6,000   Las Vegas Sands Corp.+ ...........       221,279         618,300
   3,761,000   Mandarin Oriental
                  International Ltd. ............     7,080,930       8,875,960
      30,000   MGM Mirage+ ......................     2,101,995       2,520,600
      16,000   Orient-Express Hotels Ltd.,
                  Cl. A .........................       715,224         920,320
      34,000   Starwood Hotels & Resorts
                  Worldwide Inc. ................       520,597       1,497,020
                                                    -----------   -------------
                                                     37,800,686      39,160,746
                                                    -----------   -------------
               BROADCASTING -- 2.0%
      95,000   British Sky Broadcasting
                  Group plc .....................     1,094,350       1,170,575
     433,000   CBS Corp., Cl. A .................    13,810,173      11,582,750
      10,143   Citadel Broadcasting Corp. .......        25,305          20,895
     300,000   Clear Channel
                  Communications Inc. ...........    10,866,062      10,356,000
       2,000   Cogeco Inc. ......................        39,014          80,045
      12,667   Corus Entertainment Inc.,
                  Cl. B, New York ...............        46,981         621,823
       3,333   Corus Entertainment Inc.,
                  Cl. B, Toronto ................        12,406         163,180
     120,000   Gray Television Inc. .............     1,060,168         962,400
      27,000   Gray Television Inc., Cl. A ......       317,211         229,500
      77,000   Liberty Media Corp. - Capital,
                  Cl. A+ ........................     6,188,638       8,969,730
      85,000   Lin TV Corp., Cl. A+ .............     1,185,597       1,034,450
     120,000   Mediaset SpA .....................     1,288,354       1,211,457
      29,000   Modern Times Group MTG
                  AB, Cl. B .....................     1,754,858       2,041,558
     100,000   Television Broadcasts Ltd. .......       396,239         600,841
     100,000   Young Broadcasting Inc.,
                  Cl. A+ ........................       758,541         105,000
                                                    -----------   -------------
                                                     38,843,897      39,150,204
                                                    -----------   -------------
               AVIATION: PARTS AND SERVICES -- 1.7%
     350,000   Curtiss-Wright Corp. .............     4,965,900      17,570,000
     200,000   GenCorp Inc.+ ....................     2,572,011       2,332,000

                                                                     MARKET
   SHARES                                                COST        VALUE
------------                                        -----------   -------------
      96,500   Precision Castparts Corp. ........   $ 4,962,391   $  13,384,550
     160,000   The Fairchild Corp., Cl. A+ ......       543,870         416,000
                                                    -----------   -------------
                                                     13,044,172      33,702,550
                                                    -----------   -------------
               SPECIALTY CHEMICALS -- 1.5%
      41,000   Ashland Inc. .....................     2,587,129       1,944,630
       5,400   Ciba Specialty Chemicals AG,
                  ADR ...........................         4,285         123,930
      25,000   E.I. du Pont de
                  Nemours and Co. ...............     1,023,604       1,102,250
     350,000   Ferro Corp. ......................     7,353,490       7,255,500
       4,000   FMC Corp. ........................       136,430         218,200
      45,000   H.B. Fuller Co. ..................       620,163       1,010,250
     175,000   Hercules Inc. ....................     2,087,983       3,386,250
      70,000   International Flavors &
                  Fragrances Inc. ...............     3,296,486       3,369,100
     230,000   Omnova Solutions Inc.+ ...........     1,861,571       1,014,300
     275,000   Sensient Technologies Corp. ......     5,034,936       7,777,000
      15,000   Syngenta AG, ADR .................       189,981         759,900
     165,000   Tokai Carbon Co. Ltd. ............       677,815       1,484,358
       4,032   Tronox Inc., Cl. B ...............        44,467          34,877
     100,000   Zep Inc.+ ........................     1,293,508       1,387,000
                                                    -----------   -------------
                                                     26,211,848      30,867,545
                                                    -----------   -------------
               CONSUMER SERVICES -- 1.5%
     200,000   IAC/InterActiveCorp+ .............     5,436,750       5,384,000
     210,000   Liberty Media Corp. -
                  Interactive, Cl. A+ ...........     4,593,199       4,006,800
   1,110,000   Rollins Inc. .....................    11,375,362      21,312,000
                                                    -----------   -------------
                                                     21,405,311      30,702,800
                                                    -----------   -------------
               AEROSPACE -- 1.5%
     105,000   Boeing Co. .......................     6,475,976       9,183,300
      25,899   Kaman Corp. ......................       586,549         953,342
      10,000   Lockheed Martin Corp. ............       585,900       1,052,600
      80,000   Northrop Grumman Corp. ...........     4,444,416       6,291,200
   1,200,000   Rolls-Royce Group plc+ ...........     9,166,092      13,042,437
  48,480,000   Rolls-Royce Group plc, Cl. B .....        99,080         106,155
                                                    -----------   -------------
                                                     21,358,013      30,629,034
                                                    -----------   -------------
               BUSINESS SERVICES -- 1.5%
       7,050   ACCO Brands Corp.+ ...............       126,069         113,082
      14,000   Avis Budget Group Inc.+ ..........       265,087         182,000
      30,500   Canon Inc. .......................     1,330,244       1,419,684
      30,000   ChoicePoint Inc.+ ................     1,172,411       1,092,600
     101,300   Clear Channel Outdoor
                  Holdings Inc., Cl. A+ .........     2,060,686       2,801,958
     186,554   Contax Participacoes SA, ADR .....        76,632         242,520
     200,000   G4S plc ..........................             0         974,401
      40,000   Interpublic Group of
                  Companies Inc.+ ...............       398,247         324,400
      57,000   Jardine Matheson
                  Holdings Ltd. .................     1,401,441       1,578,900
      94,000   Landauer Inc. ....................     2,511,653       4,873,900
      62,500   MasterCard Inc., Cl. A ...........     2,521,875      13,450,000
      72,500   Nashua Corp.+ ....................       656,628         842,450
      25,000   Secom Co. Ltd. ...................     1,095,891       1,367,319
                                                    -----------   -------------
                                                     13,616,864      29,263,214
                                                    -----------   -------------
               AGRICULTURE -- 1.4%
     490,000   Archer-Daniels-Midland Co. .......    10,962,208      22,750,700
      30,000   Monsanto Co. .....................     1,342,682       3,350,700
      21,000   The Mosaic Co.+ ..................       365,902       1,981,140
                                                    -----------   -------------
                                                     12,670,792      28,082,540
                                                    -----------   -------------

                 See accompanying notes to financial statements.


                                        8



                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007

                                                                     MARKET
   SHARES                                             COST           VALUE
------------                                      ------------   --------------
               COMMON STOCKS (CONTINUED)
               COMMUNICATIONS EQUIPMENT -- 1.4%
           1   CommScope Inc.+ ................   $         21   $           21
     480,000   Corning Inc. ...................      4,124,295       11,515,200
      90,000   Motorola Inc. ..................      1,024,871        1,443,600
     180,000   Nortel Networks Corp.+ .........      4,620,539        2,716,200
     235,000   Thomas & Betts Corp.+ ..........      7,911,594       11,524,400
                                                  ------------   --------------
                                                    17,681,320       27,199,421
                                                  ------------   --------------
               METALS AND MINING -- 1.2%
      22,000   Alcoa Inc. .....................        811,737          804,100
      30,030   Anglo American plc .............      1,187,718        1,841,157
      89,148   Barrick Gold Corp. .............      2,610,253        3,748,673
     280,000   Consolidated Minerals Ltd. (c)..        498,024        1,229,267
      52,500   Harmony Gold
                  Mining Co. Ltd.+ ............        256,625          541,258
      35,000   Harmony Gold
                  Mining Co. Ltd., ADR+ .......        460,008          360,850
      75,000   Ivanhoe Mines Ltd.+ ............        560,208          804,750
      52,000   New Hope Corp. Ltd. ............         70,252          105,015
     155,000   Newmont Mining Corp. ...........      4,747,145        7,568,650
      23,000   Rio Tinto plc ..................      1,324,709        2,434,330
      69,666   Xstrata plc ....................      1,525,449        4,923,048
                                                  ------------   --------------
                                                    14,052,128       24,361,098
                                                  ------------   --------------
               WIRELESS COMMUNICATIONS -- 1.2%
      96,000   America Movil SAB de CV,
                  Cl. L, ADR ..................      1,344,667        5,893,440
      65,000   China Mobile Ltd. ..............        796,681        1,149,550
      14,000   Clearwire Corp., Cl. A+ ........        250,896          191,940
       2,000   NTT DoCoMo Inc. ................      4,368,481        3,329,902
       3,340   Tele Norte Celular
                  Participacoes SA, ADR+ ......         51,601           48,430
       8,350   Telemig Celular
                  Participacoes SA, ADR .......        241,320          468,853
      32,165   Tim Participacoes SA, ADR ......        390,212        1,124,167
     100,000   United States Cellular Corp.+ ..      4,333,517        8,410,000
         270   Vivo Participacoes SA+ .........            941            2,055
     174,122   Vivo Participacoes SA, ADR .....      2,370,462          952,447
       5,845   Vivo Participacoes SA,
                  Preference ..................         89,788           30,900
      50,000   Vodafone Group plc, ADR ........      1,359,194        1,866,000
                                                  ------------   --------------
                                                    15,597,760       23,467,684
                                                  ------------   --------------
               ELECTRONICS -- 1.1%
       5,000   Advanced Micro Devices Inc.+ ...         52,100           37,500
      12,800   Bel Fuse Inc., Cl. A ...........        432,124          441,472
      13,000   Fanuc Ltd. .....................      1,320,883        1,266,079
       5,000   Hitachi Ltd., ADR ..............        347,376          365,700
     180,000   Intel Corp. ....................      3,637,892        4,798,800
       4,920   Keyence Corp. ..................        941,170        1,214,200
      80,000   LSI Corp.+ .....................        474,386          424,800
      20,000   Molex Inc., Cl. A ..............        519,697          525,400
       7,500   NEC Corp., ADR .................         43,625           33,750
      38,000   Royal Philips Electronics NV ...         52,354        1,624,500
     265,000   Texas Instruments Inc. .........      6,407,535        8,851,000
      62,000   Tyco Electronics Ltd. ..........      2,392,821        2,302,060
                                                  ------------   --------------
                                                    16,621,963       21,885,261
                                                  ------------   --------------
               RETAIL -- 1.1%
     100,000   AutoNation Inc.+ ...............      1,156,202        1,566,000
       4,000   AutoZone Inc.+ .................        351,780          479,640
      40,000   Coldwater Creek Inc.+ ..........        157,162          267,600
      40,000   Costco Wholesale Corp. .........      1,868,913        2,790,400
      70,000   CVS Caremark Corp. .............      2,688,863        2,782,500
      10,108   Denny's Corp.+ .................         14,358           37,905

                                                                     MARKET
   SHARES                                             COST           VALUE
------------                                      ------------   --------------
      21,500   Hennes & Mauritz AB, Cl. B .....   $    919,237   $    1,308,988
      40,000   Macy's Inc. ....................      1,158,410        1,034,800
      27,000   Next plc .......................        730,115          872,840
      50,000   Sally Beauty Holdings Inc.+ ....        416,928          452,500
      20,000   SUPERVALU Inc. .................        595,000          750,400
     115,000   The Great Atlantic &
                  Pacific Tea Co. Inc.+ .......      3,570,394        3,602,950
      15,000   Wal-Mart Stores Inc. ...........        672,473          712,950
      50,000   Walgreen Co. ...................      1,956,458        1,904,000
      10,000   Whole Foods Market Inc. ........        447,694          408,000
      73,000   Woolworths Ltd. ................      1,058,044        2,178,674
                                                  ------------   --------------
                                                    17,762,031       21,150,147
                                                  ------------   --------------
               ENVIRONMENTAL SERVICES -- 1.0%
      97,500   Republic Services Inc. .........        875,761        3,056,625
     500,000   Waste Management Inc. ..........     12,972,509       16,335,000
                                                  ------------   --------------
                                                    13,848,270       19,391,625
                                                  ------------   --------------
               AUTOMOTIVE -- 0.7%
     100,000   General Motors Corp. ...........      3,447,486        2,489,000
     125,000   Navistar International Corp.+ ..      3,272,936        6,775,000
      96,750   PACCAR Inc. ....................        431,444        5,270,940
                                                  ------------   --------------
                                                     7,151,866       14,534,940
                                                  ------------   --------------
               COMPUTER SOFTWARE AND SERVICES -- 0.6%
       8,000   Alibaba.com Ltd.+ ..............         13,935           28,368
      10,000   Check Point Software
                  Technologies Ltd.+ ..........        169,874          219,600
     100,000   Cognos Inc.+ ...................      5,722,580        5,757,000
      24,100   Square Enix Co. Ltd. ...........        648,849          737,788
      25,256   Telecom Italia Media SpA+ ......         26,868            8,770
     145,000   Yahoo! Inc.+ ...................      4,494,108        3,372,700
       2,000   Yahoo! Japan Corp. .............        754,815          895,135
                                                  ------------   --------------
                                                    11,831,029       11,019,361
                                                  ------------   --------------
               REAL ESTATE -- 0.5%
      70,000   Cheung Kong (Holdings) Ltd. ....        815,521        1,294,534
      55,500   Griffin Land & Nurseries Inc....        529,368        2,025,750
     140,000   Guangzhou R&F Properties
                  Co. Ltd., Cl. H .............        646,007          499,141
     145,000   The St. Joe Co. ................      8,275,384        5,148,950
                                                  ------------   --------------
                                                    10,266,280        8,968,375
                                                  ------------   --------------
               TRANSPORTATION -- 0.4%
     100,000   AMR Corp.+ .....................      1,924,248        1,403,000
     165,000   GATX Corp. .....................      4,548,661        6,052,200
      15,000   Grupo TMM SA, Cl. A, ADR+ ......         80,459           33,750
      70,000   Toll Holdings Ltd. .............        747,841          703,755
                                                  ------------   --------------
                                                     7,301,209        8,192,705
                                                  ------------   --------------
               CLOSED-END FUNDS -- 0.4%
      31,500   Royce Value Trust Inc. .........        388,297          585,270
     104,000   The Central Europe and
                  Russia Fund Inc. ............      2,391,965        6,034,080
      70,000   The New Germany Fund Inc. ......        754,518        1,223,600
                                                  ------------   --------------
                                                     3,534,780        7,842,950
                                                  ------------   --------------
               MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.1%
      70,000   Champion Enterprises Inc.+ .....        659,503          659,400
      50,000   Fleetwood Enterprises Inc.+ ....        535,046          299,000
      31,000   Huttig Building Products
                  Inc.+ .......................         78,168          108,190
       7,000   Martin Marietta
                  Materials Inc. ..............        144,225          928,200
      10,000   Nobility Homes Inc. ............        195,123          182,500
      20,000   Skyline Corp. ..................        794,437          587,000
                                                  ------------   --------------
                                                     2,406,502        2,764,290
                                                  ------------   --------------

                 See accompanying notes to financial statements.


                                        9



                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007

                                                                     MARKET
   SHARES                                             COST            VALUE
------------                                    --------------   --------------
               COMMON STOCKS (CONTINUED)
               REAL ESTATE INVESTMENT TRUSTS -- 0.1%
       2,000   Camden Property Trust ........   $       37,490   $       96,300
       2,187   Prosperity REIT ..............              616              432
      24,984   Rayonier Inc. ................          798,811        1,180,244
                                                --------------   --------------
                                                       836,917        1,276,976
                                                --------------   --------------
               TOTAL COMMON
                  STOCKS ....................    1,310,953,871    1,865,195,807
                                                --------------   --------------
               CONVERTIBLE PREFERRED STOCKS -- 0.1%
               AEROSPACE -- 0.1%
      13,500   Northrop Grumman Corp.,
                  7.000% Cv. Pfd., Ser. B ...        1,573,020        1,966,275
                                                --------------   --------------
               TELECOMMUNICATIONS -- 0.0%
      25,000   Cincinnati Bell Inc.,
                  6.750% Cv. Pfd., Ser. B ...          787,113        1,042,500
                                                --------------   --------------
               TOTAL CONVERTIBLE
                  PREFERRED STOCKS ..........        2,360,133        3,008,775
                                                --------------   --------------
 PRINCIPAL
  AMOUNT
------------
               CONVERTIBLE CORPORATE BONDS -- 0.2%
               RETAIL -- 0.2%
$  3,000,000   The Great Atlantic &
                  Pacific Tea Co. Inc., Cv.,
                  5.125%, 06/15/11 ..........        3,000,000        3,210,000
                                                --------------   --------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
   1,000,000   Standard Motor Products Inc.,
                  Sub. Deb. Cv.,
                  6.750%, 07/15/09 ..........          979,877          957,500
                                                --------------   --------------
               CONSUMER PRODUCTS -- 0.0%
   1,000,000   Pillowtex Corp., Sub. Deb. Cv.,
                  9.000%, 12/15/17 (a) ......                0                0
                                                --------------   --------------
               TOTAL CONVERTIBLE
                  CORPORATE BONDS ...........        3,979,877        4,167,500
                                                --------------   --------------

  SHARES
------------
               WARRANTS -- 0.0%
               ENERGY AND UTILITIES -- 0.0%
      12,183   Mirant Corp., Ser. A,
                  expire 01/03/11+ ..........           36,353          224,411
                                                --------------   --------------
 PRINCIPAL
  AMOUNT
------------
               U.S. GOVERNMENT OBLIGATIONS -- 6.1%
$121,660,000   U.S. Treasury Bills,
                  2.487% to 3.186%++,
                  01/10/08 to 06/05/08 (d) ..      120,667,780      120,636,963
                                                --------------   --------------
TOTAL INVESTMENTS -- 100.0% .................   $1,437,998,014    1,993,233,456
                                                ==============

                                                                     MARKET
                                                                      VALUE

CALL OPTIONS WRITTEN
   (Premiums received $11,985) ...............................   $      (12,000)
                                                                 --------------
FUTURES CONTRACTS
   (Unrealized appreciation) .................................        1,088,286
                                                                 --------------
OTHER ASSETS AND LIABILITIES (NET) ...........................       (4,186,279)

PREFERRED STOCK
   (8,956,900 preferred shares outstanding) ..................     (403,742,500)
                                                                 --------------
NET ASSETS -- COMMON STOCK
   (172,104,290 common shares outstanding) ...................   $1,586,380,963
                                                                 ==============
NET ASSET VALUE PER COMMON SHARE
   ($1,586,380,963 / 172,104,290 shares outstanding) .........   $         9.22
                                                                 ==============

NUMBER OF                                     EXPIRATION DATE/       MARKET
CONTRACTS                                      EXERCISE PRICE         VALUE
------------                                  ----------------   --------------
               CALL OPTIONS WRITTEN -- 0.0%
          10   MasterCard Inc., Cl.A ......      Jan. 08/210     $       12,000
                                                                 ==============

                                                  EXPIRATION       UNREALIZED
                                                     DATE         APPRECIATION
                                              ----------------   --------------
               FUTURES CONTRACTS -- SHORT POSITION
         163   S & P 500 Index Futures ....       03/19/2008     $    1,088,286
                                                                 ==============

----------
(a)   Security fair valued under procedures established by the Board of
      Directors. The procedures may include reviewing available financial
      information about the company and reviewing the valuation of comparable
      securities and other factors on a regular basis. At December 31, 2007, the
      market value of fair valued securities amounted to $560,236 or 0.03% of
      total investments.

(b)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended. These securities may be resold in transactions exempt
      from registration, normally to qualified institutional buyers. At December
      31, 2007, the market value of Rule 144A securities amounted to $470,880 or
      0.02% of total investments.

(c)   At December 31, 2007, the Fund held investments in restricted securities
      amounting to $1,271,129 or 0.06% of total investments, which were valued
      under methods approved by the Board of Directors as follows:



                                                                                12/31/2007
ACQUISITION                                     ACQUISITION   ACQUISITION     CARRYING VALUE
  SHARES     ISSUER                                 DATE         COST            PER UNIT
-----------  --------------------------------   -----------   -----------     ---------------
                                                                      
  4,440,836  Cable & Wireless Jamaica Ltd. ..    03/29/01      $101,639           $0.0094
    280,000  Consolidated Minerals Ltd. .....    01/31/07       498,024            4.3902


(d)   At December 31, 2007, $8,000,000 of the principal amount was pledged as
      collateral for option written and futures contracts.

+     Non-income producing security.

++    Represents annualized yield at date of purchase.

ADR   American Depository Receipt
CVO   Contingent Value Obligation

                                                      % OF
                                                     MARKET          MARKET
                                                     VALUE            VALUE
                                                     ------     ---------------
GEOGRAPHIC DIVERSIFICATION
LONG POSITIONS
North America ....................................     74.9%    $ 1,491,906,096
Europe ...........................................     17.8         355,666,212
Latin America ....................................      3.4          67,887,612
Japan ............................................      2.6          51,623,515
Asia/Pacific .....................................      1.2          24,005,764
South Africa .....................................      0.1           2,144,257
                                                     ------     ---------------
                                                      100.0%    $ 1,993,233,456
                                                     ======     ===============
SHORT POSITIONS
North America ....................................     (0.0)%   $       (12,000)

                 See accompanying notes to financial statements.


                                       10



                          THE GABELLI EQUITY TRUST INC.

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 2007


                                                                                      
ASSETS:
   Investments, at value (cost $1,437,998,014) ......................................    $ 1,993,233,456
   Foreign currency, at value (cost $3,861,542) .....................................          3,939,477
   Deposit at broker ................................................................             52,382
   Receivable for investments sold ..................................................          1,412,940
   Dividends and interest receivable ................................................          2,370,536
   Variation margin .................................................................            339,855
   Deferred offering expense ........................................................             69,680
   Unrealized appreciation on swap contracts ........................................              7,165
   Prepaid expense ..................................................................             54,397
                                                                                         ---------------
   TOTAL ASSETS .....................................................................      2,001,479,888
                                                                                         ---------------
LIABILITIES:
   Call options written (premium received $11,985) ..................................             12,000
   Payable to custodian .............................................................          1,827,811
   Payable for investments purchased ................................................          3,116,557
   Distributions payable ............................................................            390,039
   Payable for investment advisory fees .............................................          5,403,721
   Payable for payroll expenses .....................................................             82,571
   Payable for accounting fees ......................................................             11,231
   Other accrued expenses ...........................................................            512,495
                                                                                         ---------------
   TOTAL LIABILITIES ................................................................         11,356,425
                                                                                         ---------------
PREFERRED STOCK:
   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
   Series F Cumulative Preferred Stock (6.200%, $25
      liquidation value, $0.001 par value, 6,000,000 shares authorized with
      6,000,000 shares issued and outstanding) ......................................        150,000,000
                                                                                         ---------------
   TOTAL PREFERRED STOCK ............................................................        403,742,500
                                                                                         ---------------
   NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS .............................    $ 1,586,380,963
                                                                                         ===============
NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS CONSIST OF:
   Paid-in capital, at $0.001 par value .............................................    $ 1,037,096,286
   Accumulated distributions in excess of net investment income .....................           (771,203)
   Accumulated distributions in excess of net realized gain on investments, futures
      contracts, swap contracts, and foreign currency transactions ..................         (6,359,945)
   Net unrealized appreciation on investments .......................................        555,235,442
   Net unrealized appreciation on swap contracts ....................................              7,165
   Net unrealized depreciation on written options ...................................                (15)
   Net unrealized appreciation on futures ...........................................          1,088,286
   Net unrealized appreciation on foreign currency translations .....................             84,947
                                                                                         ---------------
   NET ASSETS .......................................................................    $ 1,586,380,963
                                                                                         ===============
NET ASSET VALUE PER COMMON SHARE
   ($1,586,380,963 / 172,104,290 shares outstanding;
   246,000,000 shares authorized) ...................................................    $          9.22
                                                                                         ===============

                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2007

INVESTMENT INCOME:
   Dividends (net of foreign taxes of $858,042) .....................................    $    36,488,197
   Interest .........................................................................          6,429,350
                                                                                         ---------------
   TOTAL INVESTMENT INCOME ..........................................................         42,917,547
                                                                                         ---------------
EXPENSES:
   Investment advisory fees .........................................................         20,516,905
   Shareholder communications expenses ..............................................            809,852
   Healthcare & Wellness(Rx) Trust spin-off expenses ................................            700,000
   Auction agent fees ...............................................................            449,260
   Custodian fees ...................................................................            278,163
   Payroll expenses .................................................................            263,973
   Shareholder services fees ........................................................            254,805
   Directors' fees ..................................................................            146,365
   Legal and audit fees .............................................................            121,025
   Accounting fees ..................................................................             45,000
   Interest expense .................................................................              3,187
   Miscellaneous expenses ...........................................................            353,275
                                                                                         ---------------
   TOTAL EXPENSES ...................................................................         23,941,810
   Advisory Fee Reduction ...........................................................            (23,733)
   Less: Custodian fee credits ......................................................            (69,076)
                                                                                         ---------------
   NET EXPENSES .....................................................................         23,849,001
                                                                                         ---------------
   NET INVESTMENT INCOME ............................................................         19,068,546
                                                                                         ---------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS, WRITTEN OPTIONS,
   SWAP CONTRACTS, FUTURES CONTRACTS, AND FOREIGN CURRENCY:
   Net realized gain on investments .................................................        109,035,522
   Capital gain distributions from investment company ...............................            919,797
   Net realized gain on swap contracts ..............................................            526,602
   Net realized gain on futures contracts ...........................................          7,602,242
   Net realized loss on foreign currency transactions ...............................            (63,116)
                                                                                         ---------------
   Net realized gain on investments, swap contracts,
      futures contracts, and foreign currency transactions ..........................        118,021,047
                                                                                         ---------------
   Net change in unrealized appreciation/depreciation:
      on investments ................................................................         74,505,595
      on written options ............................................................                (15)
      on swap contracts .............................................................           (618,665)
      on futures contracts ..........................................................          1,175,706
      on foreign currency translations ..............................................             80,518
                                                                                         ---------------
   Net change in unrealized appreciation/depreciation on investments, written
      options, swap contracts, futures contracts, and foreign currency translations..         75,143,139
                                                                                         ---------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS,
   WRITTEN OPTIONS, SWAP CONTRACTS, FUTURES CONTRACTS, AND FOREIGN CURRENCY .........        193,164,186
                                                                                         ---------------
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ................................        212,232,732

Total Distributions to Preferred Stock Shareholders .................................        (23,365,745)
                                                                                         ---------------
NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS
   RESULTING FROM OPERATIONS ........................................................    $   188,866,987
                                                                                         ===============


                 See accompanying notes to financial statements.


                                       11



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



                                                                                            YEAR ENDED           YEAR ENDED
                                                                                         DECEMBER 31, 2007   DECEMBER 31, 2006
                                                                                         -----------------   -----------------
                                                                                                       
OPERATIONS:
   Net investment income .............................................................   $    19,068,546     $    30,936,093
   Net realized gain on investments, securities sold short, swap contracts, futures
      contracts, and foreign currency transactions ...................................       118,021,047         143,621,025
   Net change in unrealized appreciation/depreciation on investments, securities
      sold short, swap contracts, futures contracts, and foreign currency
      translations ...................................................................        75,143,139         219,969,621
                                                                                         ---------------     ---------------
   NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ..............................       212,232,732         394,526,739
                                                                                         ---------------     ---------------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS:
   Net investment income .............................................................        (3,515,786)         (4,468,454)
   Net realized short-term gains on investments, written options, swap contracts,
      futures contracts, and foreign currency transactions ...........................        (1,824,834)         (1,813,678)
   Net realized long-term gains on investments, written options, swap contracts,
      futures contracts, and foreign currency transactions ...........................       (18,025,125)        (18,665,359)
                                                                                         ---------------     ---------------
   TOTAL DISTRIBUTIONS TO PREFERRED SHAREHOLDERS .....................................       (23,365,745)        (24,947,491)
                                                                                         ---------------     ---------------
   NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS RESULTING
     FROM OPERATIONS .................................................................       188,866,987         369,579,248
                                                                                         ---------------     ---------------

DISTRIBUTIONS TO COMMON SHAREHOLDERS:
   Net investment income .............................................................       (20,158,265)        (26,337,625)
   Net realized short-term gains on investments, written options, swap contracts,
      futures contracts, and foreign currency transactions ...........................        (8,897,143)        (10,620,934)
   Net realized long-term gains on investments, written options, swap contracts,
      futures contracts, and foreign currency transactions ...........................       (88,050,995)       (109,810,607)
   Return of capital .................................................................      (103,665,340)                 --
                                                                                         ---------------     ---------------
   TOTAL DISTRIBUTIONS TO COMMON SHAREHOLDERS ........................................      (220,771,743)       (146,769,166)
                                                                                         ---------------     ---------------
FUND SHARE TRANSACTIONS:
   Net increase in net assets from common shares issued upon reinvestment of
      distributions ..................................................................        31,379,440          23,591,621
   Offering costs for preferred shares charged to paid-in capital ....................                --          (5,235,000)
   Offering costs for issuance of rights charged to paid-in capital ..................                --            (151,821)
                                                                                         ---------------     ---------------

   NET INCREASE IN NET ASSETS FROM FUND SHARE TRANSACTIONS ...........................        31,379,440          18,204,800
                                                                                         ---------------     ---------------

   NET INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS .........          (525,316)        241,014,882

NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS:
   Beginning of period ...............................................................     1,586,906,279       1,345,891,397
                                                                                         ---------------     ---------------
   End of period (including undistributed net investment income of $0 and
      $693,273, respectively) ........................................................   $ 1,586,380,963     $ 1,586,906,279
                                                                                         ===============     ===============


                 See accompanying notes to financial statements.


                                       12



                          THE GABELLI EQUITY TRUST INC.
                         NOTES TO FINANCIAL STATEMENTS

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

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

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance with United States ("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 Gabelli Funds, LLC (the "Adviser").

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

      Securities  and  assets  for  which  market  quotations  are  not  readily
available  are  fair  valued  as  determined  by  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.

      In September 2006, the Financial  Accounting  Standards Board (the "FASB")
issued  Statement of Financial  Accounting  Standards  ("SFAS")  157, Fair Value
Measurements,  which  clarifies  the  definition  of  fair  value  and  requires
companies  to expand  their  disclosure  about the use of fair  value to measure
assets and  liabilities  in interim  and annual  periods  subsequent  to initial
recognition.  Adoption of SFAS 157  requires  the use of the price that would be
received  to sell  an  asset  or paid to  transfer  a  liability  in an  orderly
transaction  between market  participants at the  measurement  date. SFAS 157 is
effective  for  financial  statements  issued for fiscal years  beginning  after
November 15, 2007, and interim  periods within those fiscal years. At this time,
management is in the process of reviewing the  requirements  of SFAS 157 against
its current valuation policies to determine future applicability.

      REPURCHASE AGREEMENTS.  The Fund 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 Fund takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will always receive and maintain  securities as collateral whose market
value, including accrued interest,  will be at least equal to 102% of the dollar
amount  invested by the Fund in each  agreement.  The Fund 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 Fund may be delayed or limited. At December
31, 2007, there were no open repurchase agreements.


                                       13



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

      INVESTMENTS IN OTHER INVESTMENT COMPANIES.  The Fund may invest, from time
to time,  in shares of other  investment  companies  (or entities  that would be
considered investment companies but are excluded from the definition pursuant to
certain exceptions under the 1940 Act) (the "Acquired Funds") in accordance with
the 1940 Act and related rules. As a shareholder in the Fund, you would bear the
pro rata portion of the periodic  expenses of the Acquired  Funds in addition to
the Fund's expenses. For the fiscal year ended December 31, 2007, the Fund's pro
rata portion of the  periodic  expenses  charged by the Acquired  Funds was less
than one basis point.

      OPTIONS.  The Fund may purchase or write call or put options on securities
or  indices.  As a writer of put  options,  the Fund  receives  a premium at the
outset  and then  bears  the risk of  unfavorable  changes  in the  price of the
financial  instrument  underlying the option. The Fund would incur a loss if the
price of the  underlying  financial  instrument  decreases  between the date the
option is written and the date on which the option is terminated. The Fund would
realize a gain,  to the  extent of the  premium,  if the price of the  financial
instrument  increases  between those dates.  If a call option is exercised,  the
premium  is  added to the  proceeds  from the  sale of  underlying  security  in
determining  whether  there has been a realized gain or loss. If a put option is
exercised, the premium reduces the cost basis of the security.

      As a purchaser  of put  options,  the Fund pays a premium for the right to
sell to the seller of the put  option the  underlying  security  at a  specified
price.  The seller of the put has the  obligation  to  purchase  the  underlying
security upon  exercise at the exercise  price.  If the price of the  underlying
security declines,  the Fund would realize a gain upon sale or exercise.  If the
price of the  underlying  security  increases or stays the same,  the Fund would
realize a loss upon sale or at  expiration  date,  but only to the extent of the
premium paid.

      In the case of call  options,  these  exercise  prices are  referred to as
"in-the-money",  "at-the-money", and "out-of-the-money",  respectively. The Fund
may write (a) in-the-money  call options when the Adviser expects that the price
of the  underlying  security  will  remain  stable or decline  during the option
period, (b) at-the-money call options when the Adviser expects that the price of
the underlying security will remain stable, decline or advance moderately during
the option  period,  and (c)  out-of-the-money  call  options  when the  Adviser
expects that the premiums  received from writing the call option will be greater
than the appreciation in the price of the underlying security above the exercise
price. By writing a call option,  the Fund limits its opportunity to profit from
any increase in the market value of the  underlying  security above the exercise
price  of the  option.  Out-of-the-money,  at-the-money,  and  in-the-money  put
options (the  reverse of call  options as to the  relation of exercise  price to
market  price) may be utilized in the same  market  environments  that such call
options are used in equivalent transactions.

      SWAP  AGREEMENTS.  The Fund may enter into equity swap and  interest  rate
swap or cap  transactions.  The use of swaps  and  caps is a highly  specialized
activity that involves  investment  techniques  and risks  different  from those
associated with ordinary portfolio transactions. Swap agreements may involve, to
varying degrees,  elements of market and counterparty  risk and exposure to loss
in excess of the  related  amounts  reflected  in the  Statement  of Assets  and
Liabilities.  In an interest rate swap, the Fund 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 Fund  periodically  a  variable  rate  payment  that is  intended  to
approximate  the Fund's  variable rate payment  obligation on Series C Preferred
Stock and Series E Preferred  Stock. In an interest rate cap, the Fund would pay
a premium to the counterparty and, to the extent that a specified  variable rate
index exceeds a predetermined  fixed rate, would receive from that  counterparty
payments  of the  difference  based on the  notional  amount of such cap.  In an
equity   swap,   a  set  of  future  cash  flows  are   exchanged   between  two
counterparties.  One of these cash flow  streams  will  typically  be based on a
reference  interest rate combined with the  performance  of a notional  value of
shares of a stock. The other will be based on the performance of the shares of a
stock.  Swap and cap  transactions  introduce  additional  risk because the Fund
would remain  obligated to pay preferred  stock dividends when due in accordance
with the Articles Supplementary even if the counterparty defaulted.

      At December 31, 2007, there were no open interest rate swap agreements.


                                       14



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

      The Fund has entered  into an equity  swap  agreement  with Bear,  Stearns
International Limited. Details of the swap at December 31, 2007 are as follows:



        NOTIONAL                EQUITY SECURITY              INTEREST RATE/              TERMINATION   NET UNREALIZED
        AMOUNT                     RECEIVED               EQUITY SECURITY PAID              DATE        APPRECIATION
---------------------------   ---------------------   --------------------------------   -----------   --------------
                                                                                               
                                 Market Value         Overnight LIBOR plus 40 bps plus
                                Appreciation on:        Market Value Depreciation on:
$2,161,916 (200,000 Shares)   Rolls-Royce Group plc       Rolls-Royce Group plc            09/15/08        $7,165


      If there is a default by the  counterparty  to a swap  contract,  the Fund
will be limited to contractual  remedies  pursuant to the agreements  related to
the  transaction.  There is no assurance  that the swap contract  counterparties
will be able to meet their  obligations  pursuant to a swap contract or that, in
the event of default,  the Fund will succeed in pursuing  contractual  remedies.
The Fund thus  assumes  the risk that it may be  delayed  in or  prevented  from
obtaining payments owed to it pursuant to a swap contract.  The creditworthiness
of the swap contract  counterparties  is closely  monitored in order to minimize
this risk.  Depending on the general state of short-term  interest rates and the
returns on the Fund's portfolio securities at that point in time, such a default
could  negatively  affect  the  Fund's  ability to make  dividend  payments.  In
addition, at the time an equity swap or an interest rate swap or cap transaction
reaches its scheduled  termination  date, there is a risk that the Fund 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 Fund's ability to make dividend payments.

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

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

      FUTURES  CONTRACTS.  The Fund 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.  Upon entering into a futures
contract,  the Fund 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 Fund each day,  depending  on the daily  fluctuations  in the
value    of    the    contract,     which    are    included    in    unrealized
appreciation/depreciation   on  investments  and  futures  contracts.  The  Fund
recognizes a realized gain or loss when the contract is closed.

      There are several risks in connection with the use of futures contracts as
a  hedging  instrument.  The  change  in value of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged investments. In addition, there
is the risk that the Fund may not be able to enter  into a  closing  transaction
because of an illiquid secondary market.  Open futures contracts at December 31,
2007 are reflected within the Schedule of Investments.

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

      The  use  of  forward  foreign  exchange   contracts  does  not  eliminate
fluctuations in the underlying prices of the Fund's portfolio securities, but it
does  establish a rate of exchange that can be achieved in the future.  Although
forward  foreign  exchange  contracts limit the risk of loss due to a decline in
the value of the hedged currency,  they also limit any potential gain that might
result should the value of the currency increase. In addition, the Fund could be
exposed to risks if the  counterparties  to the contracts are unable to meet the
terms of their  contracts.  At December  31,  2007,  there were no open  forward
foreign exchange contracts.

      FOREIGN  CURRENCY  TRANSLATIONS.  The  books and  records  of the Fund are
maintained in U.S. dollars.  Foreign currencies,  investments,  and other assets
and liabilities are translated into U.S.  dollars at the current exchange rates.
Purchases  and  sales  of  investment  securities,   income,  and  expenses  are
translated  at the exchange  rate  prevailing  on the  respective  dates of such
transactions.  Unrealized  gains and losses that result from  changes in foreign
exchange rates and/or changes in market prices of securities  have been included
in unrealized  appreciation/depreciation  on  investments  and foreign  currency
translations.  Net realized  foreign  currency  gains and losses  resulting from
changes in exchange  rates include  foreign  currency  gains and losses  between
trade date and


                                       15



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

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 Fund and the amounts actually received. The portion
of foreign  currency  gains and losses  related to fluctuation in exchange rates
between the  initial  trade date and  subsequent  sale trade date is included in
realized gain (loss) on investments.

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

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

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

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

      CUSTODIAN  FEE  CREDITS  AND  INTEREST  EXPENSE.  When cash  balances  are
maintained in the custody  account,  the Fund receives credits which are used to
offset custodian fees. The gross expenses paid under the custody arrangement are
included in custodian fees in the Statement of Operations with the corresponding
expense offset, if any, shown as "custodian fee credits." When cash balances are
overdrawn,  the Fund is  charged  an  overdraft  fee equal to 110% of the 90 day
Treasury Bill rate on outstanding balances.  This amount, if any, would be shown
as "interest expense" in the Statement of Operations.

      DISTRIBUTIONS  TO SHAREHOLDERS.  Distributions to common  shareholders are
recorded on the ex-dividend  date.  Distributions  to shareholders  are based on
income and capital gains as determined  in  accordance  with federal  income tax
regulations,  which may differ from income and capital gains as determined under
U.S. generally accepted accounting  principles.  These differences are primarily
due to differing treatments of income and gains on various investment securities
and foreign currency  transactions  held by the Fund,  timing  differences,  and
differing  characterizations  of distributions  made by the Fund.  Distributions
from net  investment  income  include  net  realized  gains on foreign  currency
transactions.  These book/tax  differences are either  temporary or permanent in
nature. To the extent these  differences are permanent,  adjustments are made to
the  appropriate  capital  accounts  in the period when the  differences  arise.
Permanent  differences were primarily due to reclassifications of distributions,
swap investments and non-deductible spin off expenses.  These  reclassifications
have no impact on the NAV of the Fund.  For the fiscal year ended  December  31,
2007,  reclassifications  were made to  decrease  accumulated  distributions  in
excess  of  net  investment  income  by  $3,141,029  and  increase   accumulated
distributions  in excess of net realized gain on investments,  options,  futures
contracts, swap contracts, and foreign currency transactions by $2,441,029, with
an offsetting adjustment to paid-in capital.

      On June 28, 2007, the Fund contributed $67,695,672 in cash in exchange for
shares of the Gabelli  Healthcare  &  Wellness(Rx)  Trust,  and on the same date
distributed  such shares to holders of the Fund on record as of June 21, 2007 at
the rate of one share of the Gabelli  Healthcare & Wellness(Rx)  Trust for every
twenty shares of the Fund's common stock.

      Distributions  to  shareholders  of the Fund's  7.20%  Series B Cumulative
Preferred Stock, Series C Auction Rate Cumulative Preferred Stock, 5.875% Series
D Cumulative  Preferred Stock, Series E Auction Rate Cumulative Preferred Stock,
and 6.20% Series F Cumulative Preferred Stock ("Cumulative Preferred Stock") are
recorded on a daily basis and are determined as described in Note 5.


                                       16



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

      The tax  character  of  distributions  paid during the fiscal  years ended
December 31, 2007 and December 31, 2006 for the Fund was as follows:



                                                                  YEAR ENDED                       YEAR ENDED
                                                             DECEMBER 31, 2007                  DECEMBER 31, 2006
                                                       -------------------------------   -------------------------------
                                                           COMMON          PREFERRED          COMMON         PREFERRED
                                                       --------------   --------------   --------------   --------------
                                                                                              
DISTRIBUTIONS PAID FROM:
Ordinary income
  (inclusive of short-term capital gains) ..........   $   27,039,757   $    5,395,128   $   36,958,559   $    6,282,132
Net long-term capital gains ........................       90,066,646       17,970,617      109,810,607       18,665,359
Return of capital ..................................      103,665,340               --               --               --
                                                       --------------   --------------   --------------   --------------
Total distributions paid ...........................   $  220,771,743   $   23,365,745   $  146,769,166   $   24,947,491
                                                       ==============   ==============   ==============   ==============


      PROVISION FOR INCOME  TAXES.  The Fund 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 policy of the Fund 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.

      At December  31,  2007,  the  difference  between book basis and tax basis
unrealized  appreciation was primarily due to deferral of losses from wash sales
for  tax  purposes,   basis  adjustments  in  real  estate  investment   trusts,
mark-to-market  adjustments on passive foreign investment  companies,  and basis
adjustments in partnerships.

      As of December 31, 2007, the components of accumulated  earnings  (losses)
on a tax basis were as follows:

Net unrealized appreciation on investments ...................   $ 549,772,485
Net unrealized appreciation on foreign currency
   translations, futures, and swap contracts .................       1,180,383
Other temporary differences* .................................      (1,668,191)
                                                                 -------------
Total ........................................................   $ 549,284,677
                                                                 =============
----------
*     Other   temporary   differences   are  primarily  due  to   mark-to-market
      adjustments on capital gains (losses).

      The following summarizes the tax cost of investments,  swap contracts, and
the related unrealized appreciation (depreciation) at December 31, 2007:



                                                                GROSS           GROSS       NET UNREALIZED
                                               COST/          UNREALIZED      UNREALIZED      APPRECIATION
                                             PREMIUMS       APPRECIATION    DEPRECIATION    (DEPRECIATION)
                                          ---------------   -------------   ------------   ---------------
                                                                               
Investments ...........................   $ 1,443,460,961   $ 647,052,677   $(97,280,182)  $   549,772,495
Written options .......................           11,985               --            (15)              (15)
Swap contracts ........................                --           7,165             --             7,165
Futures contracts .....................                --       1,088,286             --         1,088,286
                                          ---------------   -------------   ------------   ---------------
                                          $ 1,443,472,946   $ 648,148,128   $(97,280,197)  $   550,867,931
                                          ===============   =============   ============   ===============.


      FASB  Interpretation  No. 48, "Accounting for Uncertainty in Income Taxes,
an Interpretation of FASB Statement No. 109" (the "Interpretation")  established
a minimum  threshold  for  financial  statement  recognition  of the  benefit of
positions taken in filing tax returns  (including whether the Fund is taxable in
a particular  jurisdiction)  and required certain expanded tax disclosures.  The
Fund has adopted the  Interpretation for all open tax years and it had no impact
on  the  amounts  reported  in  the  financial  statements.

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

      The Fund's total return on the NAV of the common  shares is monitored on a
monthly basis to assess whether the total return on the NAV of the common shares
exceeds  the  stated  dividend  rate  or the  corresponding  swap  rate  of each
particular series of Cumulative  Preferred Stock for the period.  For the fiscal
year ended  December 31, 2007,  the Fund's total return on the NAV of the common
shares  exceeded  the stated  dividend  rate or the  corresponding  swap rate of
Series C Auction Rate  Cumulative  Preferred  Stock,  5.875% Series D Cumulative
Preferred  Stock,  Series E Auction Rate Cumulative  Preferred  Stock, and 6.20%
Series F Cumulative Preferred Stock. Thus, management fees were accrued on these
assets.  The Fund's total return on the net asset value of the common shares did
not exceed the stated dividend rate of corresponding swap rate of 7.20% Series B
Cumulative   Preferred  Stock.  Thus,   management  fees  with  respect  to  the
liquidation of the preferred stock assets were reduced by $23,733.


                                       17



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

      During  the  fiscal  ended  December  31,  2007,  the Fund paid  brokerage
commissions on security trades of $387,398 to Gabelli & Company,  Inc. ("Gabelli
& Company"), an affiliate of the Adviser.

      The  cost of  calculating  the  Fund's  NAV per  share  is a Fund  expense
pursuant to the Advisory Agreement between the Fund and the Adviser.  During the
fiscal year ended  December  31, 2007,  the Fund paid or accrued  $45,000 to the
Adviser in connection with the cost of computing the Fund's NAV.

      As per the approval of the Board,  the Fund  compensates  officers who are
employed by the Fund, and are not employed by the Adviser (although the officers
may  receive  incentive  based  variable  compensation  from  affiliates  of the
Adviser)  and  pays  its  allocated  portion  of the  cost of the  Fund's  Chief
Compliance  Officer.  For the fiscal year ended December 31, 2007, the Fund paid
$263,973, which is included in payroll expenses in the Statement of Operations.

      The Fund pays each  Director  who is not  considered  to be an  affiliated
person an annual retainer of $12,000 plus $1,500 for each Board meeting attended
in person and $500 per telephonic  meeting,  and they are reimbursed for any out
of pocket expenses incurred in attending  meetings.  All Board committee members
receive $1,000 per meeting attended.  In addition,  the Audit Committee Chairman
receives an annual fee of $3,000,  the Proxy Voting Committee  Chairman receives
an annual fee of $1,500,  and the  Nominating  Committee  Chairman  receives  an
annual fee of $2,000. Directors who are directors or employees of the Adviser or
an affiliated company receive no compensation or expense  reimbursement from the
Fund.

4. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the fiscal year ended  December  31,  2007,  other than  short-term  securities,
aggregated $517,316,467 and $327,979,044, respectively.

      Written  options  activity for the Fund for the fiscal year ended December
31, 2007 was as follows:

                                                         NUMBER OF
                                                         CONTRACTS     PREMIUMS
                                                        -----------   ---------
Written options outstanding at December 31, 2006 ....            --          --
Options written .....................................            10   $  11,985
                                                        -----------   ---------
Written options outstanding at December 31, 2007 ....            10   $  11,985
                                                        ===========   =========

5. CAPITAL.  The charter permits the Fund to issue 246,000,000  shares of common
stock (par value  $0.001) and  authorizes  the Board to increase its  authorized
shares from time to time.  The Board has authorized the repurchase of its shares
on the open market  when the shares are  trading on the New York Stock  Exchange
("NYSE") at a discount of 10% or more (or such other percentage as the Board may
determine from time to time) from the NAV of the shares. During the fiscal years
ended  December 31, 2007 and December 31, 2006,  the Fund did not repurchase any
shares of its common stock in the open market.

      Transactions in common shares were as follows:



                                                              YEAR ENDED                YEAR ENDED
                                                          DECEMBER 31, 2007         DECEMBER 31, 2006
                                                      ------------------------   -----------------------
                                                        SHARES       AMOUNT        SHARES      AMOUNT
                                                      ---------   ------------   ---------   -----------
                                                                                 
Shares issued upon reinvestment of distributions ...  3,348,018   $ 31,379,440   2,677,002   $23,591,621
                                                      ---------   ------------   ---------   -----------
Net increase .......................................  3,348,018   $ 31,379,440   2,677,002   $23,591,621
                                                      =========   ============   =========   ===========


      The Fund's Articles of Incorporation,  as amended, authorizes the issuance
of up to 18,000,000  shares of $0.001 par value Cumulative  Preferred Stock. The
Cumulative  Preferred  Stock is senior to the  common  stock and  results in the
financial  leveraging of the common stock. Such leveraging tends to magnify both
the risks and opportunities to common  shareholders.  Dividends on shares of the
Cumulative Preferred Stock are cumulative.  The Fund is required by the 1940 Act
and by the Articles  Supplementary  to meet certain  asset  coverage  tests with
respect  to the  Cumulative  Preferred  Stock.  If the Fund  fails to meet these
requirements  and does not  correct  such  failure,  the Fund may be required to
redeem, in part or in full, the Series C Auction Rate, 5.875% Series D, Series E
Auction Rate, and 6.20% Series F Cumulative Preferred Stock at redemption prices
of $25,000, $25, $25,000, and $25, 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 coverage  requirements  could restrict the Fund's ability to pay dividends
to  common  shareholders  and could  lead to sales of  portfolio  securities  at
inopportune times. The income received on the Fund'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.

      At the Fund's August 15, 2007 Board meeting, the Board approved the filing
of a shelf  registration  with the SEC which  will give the Fund the  ability to
offer additional fixed rate preferred shares.


                                       18



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

      On June 20, 2001,  the Fund 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.  The  Series  B  Preferred  Shares  were  callable  at  any  time  at the
liquidation  value plus accrued  dividends  following the expiration of the five
year call protection on June 20, 2006. On June 26, 2006, the Fund, as authorized
by the Board,  redeemed 25% (1,650,000  shares) of its outstanding 7.20% Stock B
Cumulative  Preferred  Stock at the  redemption  price of $25.00  per share (the
liquidation  value).  On January 8, 2007,  the Fund, as authorized by the Board,
redeemed  the  balance  (4,950,000  shares) of its  outstanding  7.20%  Series B
Cumulative  Preferred  Stock at the redemption  price of $25.00 per share,  plus
accumulated and unpaid dividends through the redemption date of $0.06 per share.

      On June 27, 2002,  the Fund 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 seven days, is expected to vary with  short-term  interest  rates.  If the
number of Series C Auction Rate Cumulative Preferred Stock subject to bid orders
by potential holders is less than the number of Series C Auction Rate Cumulative
Preferred  Stock subject to sell orders,  then the auction is considered to be a
failed  auction,  and the dividend rate will be the maximum rate. In that event,
holders  that have  submitted  sell orders may not be able to sell any or all of
the  Series C Auction  Rate  Cumulative  Preferred  Stock  for  which  they have
submitted  sell orders.  The current  maximum rate is 150% of the "AA" Financial
Composite  Commercial  Paper Rate.  The dividend  rates of Series C Auction Rate
Cumulative  Preferred  Stock  ranged  from  4.80%  to 6.30%  for the year  ended
December 31, 2007.  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
Fund, at its option,  may redeem the Series C Auction Rate Cumulative  Preferred
Stock in whole or in part at the redemption price at any time. During the fiscal
year ended  December  31,  2007,  the Fund did not redeem any shares of Series C
Auction Rate Cumulative  Preferred  Stock. At December 31, 2007, 5,200 shares of
Series C Auction  Rate  Cumulative  Preferred  Stock  were  outstanding  with an
annualized dividend rate of 6.00% and accrued dividends amounted to $130,000.

      On October 7, 2003, the Fund received net proceeds of  $72,375,842  (after
underwriting discounts of $2,362,500 and offering expenses of $261,658) from the
public  offering of 3,000,000  shares of 5.875%  Series D  Cumulative  Preferred
Stock.  Commencing October 7, 2008 and thereafter,  the Fund, at its option, may
redeem the 5.875% Series D Cumulative Preferred Stock in whole or in part at the
redemption  price at any time.  During the fiscal year ended  December 31, 2007,
the Fund did not repurchase  any shares of 5.875% Series D Cumulative  Preferred
Stock.  At December 31,  2007,  2,949,700  shares of 5.875%  Series D Cumulative
Preferred Stock were outstanding and accrued dividends amounted to $72,206.

      On October 7, 2003, the Fund received net proceeds of  $49,350,009  (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 seven days, is expected to vary with  short-term  interest  rates.  If the
number of Series E Auction Rate Cumulative Preferred Stock subject to bid orders
by potential holders is less than the number of Series E Auction Rate Cumulative
Preferred  Stock subject to sell orders,  then the auction is considered to be a
failed  auction,  and the dividend rate will be the maximum rate. In that event,
holders  that have  submitted  sell orders may not be able to sell any or all of
the  Series E Auction  Rate  Cumulative  Preferred  Stock  for  which  they have
submitted  sell orders.  The current  maximum rate is 150% of the "AA" Financial
Composite  Commercial  Paper Rate.  The dividend  rates of Series E Auction Rate
Cumulative  Preferred  Stock  ranged  from  4.50%  to 6.15%  for the year  ended
December 31, 2007.  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
Fund, at its option,  may redeem the Series E Auction Rate Cumulative  Preferred
Stock in whole or in part at the redemption price at any time. During the fiscal
year ended  December  31,  2007,  the Fund did not redeem any shares of Series E
Auction Rate Cumulative  Preferred  Stock. At December 31, 2007, 2,000 shares of
Series E Auction  Rate  Cumulative  Preferred  Stock  were  outstanding  with an
annualized dividend rate of 5.91% and accrued dividends amounted to $32,833.

      On November 10,  2006,  the Fund  received  net  proceeds of  $144,765,000
(after  underwriting  discounts of $4,725,000 and estimated offering expenses of
$510,000)  from the  public  offering  of  6,000,000  shares  of 6.20%  Series F
Cumulative  Preferred Stock.  Commencing  November 10, 2011 and thereafter,  the
Fund, at its option, may redeem the 6.20% Series F Cumulative Preferred Stock in
whole or in part at the  redemption  price at any time.  During the fiscal  year
ended  December 31, 2007, the Fund did not repurchase any shares of 6.20% Series
F Cumulative  Preferred  Stock. At December 31, 2007,  6,000,000 shares of 6.20%
Series F  Cumulative  Preferred  Stock were  outstanding  and accrued  dividends
amounted to $155,000.

      The holders of Cumulative  Preferred  Stock  generally are entitled to one
vote per share held on each matter  submitted to a vote of  shareholders  of the
Fund and will vote together with holders of common stock as a single class.  The
holders of  Cumulative  Preferred  Stock voting  together as a single class also
have the right currently to elect two Directors and under certain  circumstances
are entitled to elect a majority of the Board of  Directors.  In  addition,  the
affirmative vote of a majority of the votes entitled to be cast


                                       19



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

by holders of all outstanding shares of the preferred stock,  voting as a single
class,  will  be  required  to  approve  any  plan of  reorganization  adversely
affecting  the  preferred  stock,  and the approval of two-thirds of each class,
voting  separately,  of the Fund's  outstanding  voting  stock must  approve the
conversion of the Fund from a closed-end to an open-end investment company.  The
approval of a majority (as defined in the 1940 Act) of the outstanding preferred
stock and a majority  (as  defined  in the 1940 Act) of the  Fund's  outstanding
voting  securities  are required to approve  certain  other  actions,  including
changes in the Fund's investment objectives or fundamental investment policies.

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

7. OTHER MATTERS.  The Adviser  and/or  affiliates  received  subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund share  trading  practices  involving  certain  funds  managed by the
Adviser.  GAMCO  Investors,   Inc.  ("GAMCO"),  the  Adviser's  parent  company,
responded to these  requests for documents and  testimony.  In June 2006,  GAMCO
began discussions with the SEC regarding a possible resolution of their inquiry.
In February  2007,  the Adviser made an offer of  settlement to the staff of the
SEC for  communication  to the Commission for its  consideration to resolve this
matter.  This offer of settlement is subject to agreement regarding the specific
language of the SEC's administrative order and other settlement documents.  On a
separate matter, in September 2005, the Adviser was informed by the staff of the
SEC that the staff may recommend to the Commission that an administrative remedy
and a monetary penalty be sought from the Adviser in connection with the actions
of two of nine closed-end funds managed by the Adviser relating to Section 19(a)
and Rule 19a-1 of the 1940 Act. These provisions require  registered  investment
companies to provide written  statements to shareholders when a dividend is made
from a source other than net investment  income.  While the two closed-end funds
sent annual statements and provided other materials containing this information,
the funds did not send written statements to shareholders with each distribution
in 2002  and  2003.  The  Adviser  believes  that  all of the  funds  are now in
compliance.  The Adviser believes that these matters would have no effect on the
Fund or any material  adverse effect on the Adviser or its ability to manage the
Fund. The staff's notice to the Adviser did not relate to the Fund.


                                       20



                          THE GABELLI EQUITY TRUST INC.
                              FINANCIAL HIGHLIGHTS

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



                                                                                            YEAR ENDED DECEMBER 31,
                                                                           -----------------------------------------------------
                                                                             2007      2006        2005        2004        2003
                                                                           -------   -------     -------     -------     -------
                                                                                                          
OPERATING PERFORMANCE:
   Net asset value, beginning of period .................................  $  9.40   $  8.10     $  8.69     $  7.98     $  6.28
                                                                           -------   -------     -------     -------     -------
   Net investment income ................................................     0.14      0.18        0.09        0.02        0.04
   Net realized and unrealized gain on investments ......................     1.12      2.18        0.47        1.63        2.50
                                                                           -------   -------     -------     -------     -------
   Total from investment operations .....................................     1.26      2.36        0.56        1.65        2.54
                                                                           -------   -------     -------     -------     -------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS:(a)
   Net investment income ................................................    (0.02)    (0.03)      (0.01)      (0.00)(e)   (0.00)(e)
   Net realized gain on investments .....................................    (0.12)    (0.12)      (0.14)      (0.14)      (0.14)
                                                                           -------   -------     -------     -------     -------
   Total distributions to preferred shareholders ........................    (0.14)    (0.15)      (0.15)      (0.14)      (0.14)
                                                                           -------   -------     -------     -------     -------
NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON
   SHAREHOLDERS RESULTING FROM OPERATIONS ...............................     1.14      2.21        0.41        1.51        2.40
                                                                           -------   -------     -------     -------     -------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
   Net investment income ................................................    (0.12)    (0.16)      (0.08)      (0.01)      (0.01)
   Net realized gain on investments .....................................    (0.57)    (0.72)      (0.77)      (0.79)      (0.68)
   Return of capital ....................................................    (0.61)       --          --          --       (0.00)(e)
                                                                           -------   -------     -------     -------     -------
   Total distributions to common shareholders ...........................    (1.30)    (0.88)      (0.85)      (0.80)      (0.69)
                                                                           -------   -------     -------     -------     -------
FUND SHARE TRANSACTIONS:
   Increase (decrease) in net asset value from common stock share
      transactions ......................................................       --        --       (0.00)(e)    0.00(e)     0.01
   Decrease in net asset value from shares issued in rights offering ....       --        --       (0.15)         --          --
   Increase in net asset value from repurchase of preferred shares ......       --        --          --        0.00(e)       --
   Offering costs for preferred shares charged to paid-in capital .......       --     (0.03)      (0.00)(e)    0.00(e)    (0.02)
   Offering costs for issuance of rights charged to paid-in capital .....       --     (0.00)(e)   (0.00)(e)      --          --
                                                                           -------   -------     -------     -------     -------
   Total fund share transactions ........................................       --     (0.03)      (0.15)       0.00(e)    (0.01)
                                                                           -------   -------     -------     -------     -------
   NET ASSET VALUE ATTRIBUTABLE TO COMMON SHAREHOLDERS, END OF PERIOD ...  $  9.22   $  9.40     $  8.10     $  8.69     $  7.98
                                                                           =======   =======     =======     =======     =======
   Net Asset Value Total Return + .......................................    12.14%    28.17%       5.50%      19.81%      39.90%
                                                                           =======   =======     =======     =======     =======
   Market Value, End of Period ..........................................  $  9.28   $  9.41     $  8.03     $  9.02     $  8.00
                                                                           =======   =======     =======     =======     =======
   Total Investment Return ++ ...........................................    12.75%    29.42%       0.66%      24.04%      28.58%
                                                                           =======   =======     =======     =======     =======


                 See accompanying notes to financial statements.


                                       21



                          THE GABELLI EQUITY TRUST INC.
                        FINANCIAL HIGHLIGHTS (CONTINUED)

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



                                                                                       YEAR ENDED DECEMBER 31,
                                                                -------------------------------------------------------------------
                                                                    2007          2006          2005          2004          2003
                                                                -----------   -----------   -----------   -----------   -----------
                                                                                                         
RATIOS AND SUPPLEMENTAL DATA:
   Net assets including liquidation value of preferred
      shares, end of period (in 000's) ......................   $ 1,990,123   $ 2,114,399   $ 1,764,634   $ 1,638,225   $ 1,514,525
   Net assets attributable to common shares, end of
      period (in 000's) .....................................   $ 1,586,381   $ 1,586,906   $ 1,345,891   $ 1,219,483   $ 1,094,525
   Ratio of net investment income to average net assets
      attributable to common shares before preferred
      distributions .........................................          1.16%         2.12%         1.27%         0.64%         0.67%
   Ratio of operating expenses to average net assets
      attributable to common shares net of fee
      reduction (b) .........................................          1.46%         1.43%         1.39%         1.57%         1.62%
   Ratio of operating expenses to average net assets
      including liquidation value of preferred shares
      net of fee reduction (b) ..............................          1.17%         1.11%         1.04%         1.14%         1.14%
   Portfolio turnover rate ..................................          17.2%         29.5%         22.4%         28.6%         19.2%
PREFERRED STOCK:
   7.20% SERIES B CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ..............            --   $   123,750   $   165,000   $   165,000   $   165,000
   Total shares outstanding (in 000's) ......................            --         4,950         6,600         6,600         6,600
   Liquidation preference per share .........................            --   $     25.00   $     25.00   $     25.00   $     25.00
   Average market value (c) .................................            --   $     25.27   $     25.92   $     26.57   $     27.06
   Asset coverage per share .................................            --   $    100.21   $    105.35   $     97.81   $     90.15
   AUCTION RATE SERIES C CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ..............   $   130,000   $   130,000   $   130,000   $   130,000   $   130,000
   Total shares outstanding (in 000's) ......................             5             5             5             5             5
   Liquidation preference per share .........................   $    25,000   $    25,000   $    25,000   $    25,000   $    25,000
   Average market value (c) .................................   $    25,000   $    25,000   $    25,000   $    25,000   $    25,000
   Asset coverage per share .................................   $   123,230   $   100,211   $   105,353   $    97,806   $    90,150
   5.875% SERIES D CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ..............   $    73,743   $    73,743   $    73,743   $    73,743   $    75,000
   Total shares outstanding (in 000's) ......................         2,950         2,950         2,950         2,950         3,000
   Liquidation preference per share .........................   $     25.00   $     25.00   $     25.00   $     25.00   $     25.00
   Average market value (c) .................................   $     23.86   $     23.98   $     24.82   $     24.81   $     25.10
   Asset coverage per share .................................   $    123.23   $    100.21   $    105.35   $     97.81   $     90.15
   AUCTION RATE SERIES E CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ..............   $    50,000   $    50,000   $    50,000   $    50,000   $    50,000
   Total shares outstanding (in 000's) ......................             2             2             2             2             2
   Liquidation preference per share .........................   $    25,000   $    25,000   $    25,000   $    25,000   $    25,000
   Average market value (c) .................................   $    25,000   $    25,000   $    25,000   $    25,000   $    25,000
   Asset coverage per share .................................   $   123,230   $   100,211   $   105,353   $    97,806   $    90,150
   6.20% SERIES F CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ..............   $   150,000   $   150,000            --            --            --
   Total shares outstanding (in 000's) ......................         6,000         6,000            --            --            --
   Liquidation preference per share .........................   $     25.00   $     25.00            --            --            --
   Average market value (c) .................................   $     24.69   $     25.12            --            --            --
   Asset coverage per share .................................   $    123.23   $    100.21            --            --            --
   ASSET COVERAGE (d) .......................................           493%          401%          421%          391%          361%


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

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

(a)   Calculated  based upon average  common  shares  outstanding  on the record
      dates throughout the periods.

(b)   The ratios do not  include a  reduction  of  expenses  for  custodian  fee
      credits on cash balances  maintained  with the  custodian.  For the fiscal
      years ended December 31, 2007,  2006,  2005, 2004, and 2003, the effect of
      the custodian fee credits was minimal.

(c)   Based on weekly prices.

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

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

                 See accompanying notes to financial statements.


                                       22



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

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

In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material  respects,  the  financial  position of The Gabelli  Equity  Trust Inc.
(hereafter  referred to as the "Trust") at December 31, 2007, 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, 2007 by
correspondence  with the custodian and brokers,  provide a reasonable  basis for
our opinion.

PricewaterhouseCoopers LLP
New York, New York
February 29, 2008


                                       23



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

      The  business and affairs of the Fund are managed  under the  direction of
the Fund's Board of  Directors.  Information  pertaining  to the  Directors  and
officers of the Fund is set forth  below.  The Fund's  Statement  of  Additional
Information  includes  additional  information  about the Fund's  Directors  and
officers 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.



                                              NUMBER OF
                                TERM OF     FUNDS IN FUND
    NAME, POSITION(S)         OFFICE AND       COMPLEX
       ADDRESS(1)              LENGTH OF     OVERSEEN BY        PRINCIPAL OCCUPATION(S)               OTHER DIRECTORSHIPS
         AND AGE            TIME SERVED(2)     DIRECTOR         DURING PAST FIVE YEARS                HELD BY DIRECTOR(5)
-------------------------   --------------  ------------- -----------------------------------   -------------------------------
                                                                                    
INTERESTED DIRECTORS(3):

MARIO J. GABELLI             Since 1986**         26      Chairman and Chief Executive          Director of Morgan Group
Director and                                              Officer of GAMCO Investors, Inc.      Holdings, Inc. (holding
Chief Investment Officer                                  and Chief Investment Officer -        company); Chairman of the Board
Age: 65                                                   Value Portfolios of Gabelli Funds,    of LICT Corp. (multimedia and
                                                          LLC and GAMCO Asset Management        communication services company)
                                                          Inc.; Director/Trustee or Chief
                                                          Investment Officer of other
                                                          registered investment companies in
                                                          the Gabelli/GAMCO Funds complex;
                                                          Chairman and Chief Executive
                                                          Officer of GGCP, Inc.

INDEPENDENT DIRECTORS(6):

THOMAS E. BRATTER            Since 1986**          4      Director, President, and Founder                     --
Director                                                  of The John Dewey Academy
Age: 68                                                   (residential college preparatory
                                                          therapeutic high school)

ANTHONY J. COLAVITA(4)       Since 1999***        35      Partner in the law firm of Anthony                   --
Director                                                  J. Colavita, P.C.
Age: 72

JAMES P. CONN(4)             Since 1989*          16      Former Managing Director and Chief                   --
Director                                                  Investment Officer of Financial
Age: 69                                                   Security Assurance Holdings Ltd.
                                                          (insurance holding company)
                                                          (1992-1998)

FRANK J. FAHRENKOPF JR.      Since 1998***         5      President and Chief Executive                        --
Director                                                  Officer of the American Gaming
Age: 68                                                   Association; Co-Chairman of the
                                                          Commission on Presidential
                                                          Debates; Former Chairman of the
                                                          Republican National Committee
                                                          (1983-1989)

ARTHUR V. FERRARA            Since 2001**          7      Former Chairman of the Board and                     --
Director                                                  Chief Executive Officer of The
Age: 77                                                   Guardian Life Insurance Company of
                                                          America (1993-1995)

ANTHONY R. PUSTORINO         Since 1986*          14      Certified Public Accountant;          Director of The LGL Group, Inc.
Director                                                  Professor Emeritus, Pace University   (diversified manufacturing)
Age: 82

SALVATORE J. ZIZZA           Since 1986***        26      Chairman of Zizza & Co., Ltd.         Director of Hollis-Eden
Director                                                  (consulting)                          Pharmaceuticals (biotechnology)
Age: 62                                                                                         and Earl Scheib, Inc.
                                                                                                (automotive services)



                                       24



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



                                  TERM OF
      NAME, POSITION(S)          OFFICE AND
         ADDRESS(1)              LENGTH OF                              PRINCIPAL OCCUPATION(S)
           AND AGE             TIME SERVED(2)                           DURING PAST FIVE YEARS
----------------------------   --------------   ----------------------------------------------------------------------
                                          
OFFICERS:

BRUCE N. ALPERT                  Since 2003     Executive Vice President and Chief Operating Officer of Gabelli Funds,
President                                       LLC since 1988 and an officer of most of the registered investment
Age: 56                                         companies in the Gabelli/GAMCO Funds complex. Director and President
                                                of Gabelli Advisers, Inc. since 1998

CARTER W. AUSTIN                 Since 2000     Vice President of the Fund since 2000, Vice President of The Gabelli
Vice President                                  Dividend & Income Trust since 2003, and The Gabelli Global Gold,
Age: 41                                         Natural Resources & Income Trust since 2005, The Gabelli Global Deal
                                                Fund since 2006, and The Gabelli Healthcare & Wellness(Rx) Trust since
                                                2007; Vice President of Gabelli Funds, LLC since 1996

LOAN P. NGUYEN                   Since 2006     Vice President of The Gabelli Global Multimedia Trust Inc. since 2004;
Vice President and Ombudsman                    Assistant Vice President of GAMCO Investors, Inc. since 2006;
Age: 25                                         Portfolio Administrator for Gabelli Funds, LLC during 2004; Student at
                                                Boston College prior to 2004

JAMES E. MCKEE                   Since 1995     Vice President, General Counsel, and Secretary of GAMCO Investors,
Secretary                                       Inc. since 1999 and GAMCO Asset Management Inc. since 1993; Secretary
Age: 44                                         of all of the registered investment companies in the Gabelli/GAMCO
                                                Funds complex

AGNES MULLADY                    Since 2006     Vice President of Gabelli Funds, LLC since 2007; Officer of all of the
Treasurer                                       registered investment companies in the Gabelli/GAMCO Funds complex;
Age: 49                                         Senior Vice President of U.S. Trust Company, N.A. and Treasurer and
                                                Chief Financial Officer of Excelsior Funds from 2004 through 2005;
                                                Chief Financial Officer of AMIC Distribution Partners from 2002
                                                through 2004; Controller of Reserve Management Corporation and Reserve
                                                Partners, Inc. and Treasurer of Reserve Funds from 2000 through 2002

PETER D. GOLDSTEIN               Since 2004     Director of Regulatory Affairs at GAMCO Investors, Inc. since 2004;
Chief Compliance Officer                        Chief Compliance Officer of all of the registered investment companies
Age: 54                                         in the Gabelli/GAMCO Funds complex; Vice President of Goldman Sachs
                                                Asset Management from 2000 through 2004


----------

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

(2)   The Fund'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 Fund's 2009 Annual Meeting of  Shareholders or
             until their successors are duly elected and qualified.

      **  -  Term expires at the Fund's 2010 Annual Meeting of  Shareholders or
             until their successors are duly elected and qualified.

      *** -  Term expires at the Fund's 2008 Annual Meeting of  Shareholders or
             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 Fund as defined in the 1940 Act. Mr. Gabelli is
      considered an "interested  person" of the Fund because of his  affiliation
      with Gabelli Funds, LLC which acts as the Fund's investment adviser.

(4)   Represents holders of the Fund's Preferred Stock.

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

(6)   Directors  who are not  interested  persons are  considered  "Independent"
      Directors.

CERTIFICATIONS

      The Fund's  Chief  Executive  Officer has  certified to the New York Stock
Exchange  ("NYSE")  that, as of June 13, 2007, he was not aware of any violation
by the Fund of applicable NYSE corporate governance listing standards.  The Fund
reports to the SEC on Form N-CSR  which  contains  certifications  by the Fund's
principal  executive officer and principal  financial officer that relate to the
Fund's  disclosure in such reports and that are required by Rule 30a-2(a)  under
the 1940 Act.


                                       25



                          THE GABELLI EQUITY TRUST INC.
                       INCOME TAX INFORMATION (UNAUDITED)
                                DECEMBER 31, 2007

CASH DIVIDENDS AND DISTRIBUTIONS


                                                    TOTAL AMOUNT    ORDINARY    LONG-TERM                   DIVIDEND
                             PAYABLE     RECORD        PAID        INVESTMENT    CAPITAL     RETURN OF    REINVESTMENT
                              DATE        DATE     PER SHARE (a)   INCOME (a)   GAINS (a)   CAPITAL (c)       PRICE
                           ----------   --------   -------------   ----------   ---------   -----------   ------------
                                                                                       
COMMON SHARES
                             03/26/07   03/16/07     $ 0.20000      $ 0.02681   $ 0.07968    $ 0.09351      $ 9.5600
                             06/28/07   06/15/07       0.20000        0.02339     0.07984      0.09677        9.6500
                             06/28/07   06/21/07       0.42000        0.04911     0.16767      0.20322            --
                             09/24/07   09/14/07       0.20000        0.02339     0.07984      0.09677        9.5300
                             12/17/07   12/12/07       0.30000        0.03508     0.11976      0.14516        8.9800
                                                     ---------      ---------   ---------    ---------
                                                     $ 1.32000      $ 0.15778   $ 0.52679    $ 0.63543
7.20% PREFERRED SHARES
                             01/08/07         --     $ 0.06000      $ 0.01370   $  0.4630
                                                     ---------      ---------   ---------
                                                     $ 0.06000      $ 0.01370   $  0.4630
5.875% PREFERRED SHARES
                             03/26/07   03/19/07     $ 0.36719      $ 0.08615   $ 0.28104
                             06/26/07   06/19/07       0.36719        0.08318     0.28400
                             09/26/07   09/19/07       0.36719        0.08318     0.28400
                             12/26/07   12/18/07       0.36719        0.08318     0.28400
                                                     ---------      ---------   ---------
                                                     $ 1.46875      $ 0.33570   $ 1.13305
6.20% PREFERRED SHARES
                             03/26/07   03/19/07     $ 0.38750      $ 0.09090   $ 0.29660
                             06/26/07   06/19/07       0.38750        0.08780     0.29970
                             09/26/07   09/19/07       0.38750        0.08780     0.29970
                             12/26/07   12/18/07       0.38750        0.08780     0.29970
                                                     ---------      ---------   ---------
                                                     $ 1.55000      $ 0.35430   $ 1.19570

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 2007  distributions
derived from long-term  capital gains for the Series C and Series E Auction Rate
Preferred Shares was 77.14%.

      A Form 1099-DIV has been mailed to all  shareholders  of record which sets
forth specific  amounts to be included in the 2007 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.  The  long-term  gain
distributions for the fiscal year ended December 31, 2007 were $108,037,263,  or
the maximum allowable.

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

      In 2007,  the Fund paid to common,  7.20%  Series B, 5.875%  Series D, and
6.20%  Series  F  preferred  shareholders  ordinary  income  totaling  $0.15778,
$0.01370,  $0.33570, and $0.35430 per share, respectively.  The Fund paid weekly
distributions  to Series C and Series E preferred  shareholders at varying rates
throughout the year,  including an ordinary income dividend  totaling  $309.8118
and  $302.5962  per share,  respectively,  in 2007.  For the  fiscal  year ended
December 31, 2007,  75.79% of the ordinary  income  dividend  qualified  for the
dividend received deduction available to corporations,  and 100% of the ordinary
income  distribution was deemed qualified dividend income and is reported in box
1b on Form 1099-DIV. The percentage of the ordinary income dividends paid by the
Fund during 2007 derived from U.S. Government  Securities was 0.12%. Such income
is  exempt  from  state  and  local tax in all  states.  However,  many  states,
including  New York and  California,  allow a tax exemption for a portion of the
income  earned only if a mutual fund has  invested at least 50% of its assets at
the end of each quarter of the Fund's fiscal year in U.S. Government Securities.
The Fund did not meet this strict  requirement  in 2007.  The  percentage of net
assets of U.S. Government Securities held as of December 31, 2007 was 6.06%.

                                       26


                          THE GABELLI EQUITY TRUST INC.
                 INCOME TAX INFORMATION (CONTINUED) (UNAUDITED)
                                DECEMBER 31, 2007

                      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
2007 (d) ...... $   0.10455  $   0.05323 $    0.52679  $ 0.63543            --             --     $     1.32000   $  0.63543 -
2006 ..........     0.15690      0.06400      0.65910         --            --             --           0.88000           --
2005 (e) ......     0.08756      0.00672      0.75572         --            --             --           0.85000           --
2004 ..........     0.01930      0.04990      0.73080         --            --             --           0.80000           --
2003 ..........     0.01140      0.04480      0.63380         --            --             --           0.69000           --
2002 ..........     0.05180      0.01550      0.88270         --            --             --           0.95000           --
2001 (f) ......     0.06700      0.06400      0.94900         --            --             --           1.08000           --
2000 ..........     0.04070      0.15500      1.11430         --            --             --           1.31000           --
1999 (g) ......     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 (h) ......     0.12890           --      0.49310    0.37800            --             --           1.00000      0.37800 -
1994 (i) ......     0.13536      0.06527      0.30300    1.38262            --             --           1.88625      1.38262 -
1993 (j) ......     0.13050      0.02030      0.72930    0.22990            --             --           1.11000      0.22990 -
1992 (k) ......     0.20530      0.04050      0.29660    0.51760            --             --           1.06000      0.51760 -
1991 (l) ......     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         --     $ 0.62880      $ 0.21380           1.31000      0.41500 +
1988 ..........     0.14500      0.20900      0.19600         --       0.25130        0.08540           0.55000      0.16590 +
1987 ..........     0.25600      0.49100      0.33500         --            --             --           1.08200           --
7.20% PREFERRED STOCK
2007 .......... $   0.00900  $   0.00470 $    0.04630         --            --             --     $     0.06000           --
2006 ..........     0.32000      0.13100      1.34900         --            --             --           1.80000           --
2005 ..........     0.17650      0.01430      1.60920         --            --             --           1.80000           --
2004 ..........     0.04340      0.11224      1.64436         --            --             --           1.80000           --
2003 ..........     0.03000      0.11640      1.65360         --            --             --           1.80000           --
2002 ..........     0.09800      0.02960      1.67240         --            --             --           1.80000           --
2001 ..........     0.05870      0.05440      0.81690         --            --             --           0.93000           --
5.875% PREFERRED STOCK
2007 .......... $   0.22096  $   0.11474 $    1.13305         --            --             --     $     1.46875           --
2006 ..........     0.26193      0.10688      1.09994         --            --             --           1.46875           --
2005 ..........     0.14405      0.01170      1.31300         --            --             --           1.46875           --
2004 ..........     0.03542      0.09159      1.34174         --            --             --           1.46875           --
2003 ..........     0.00535      0.02086      0.29610         --            --             --           0.32231           --
6.20% PREFERRED STOCK
2007 .......... $   0.23330  $   0.12100 $    1.19570         --            --             --     $     1.55000           --
2006 ..........     0.03527      0.01480      0.15229         --            --             --           0.20236           --
AUCTION RATE PREFERRED C STOCK
2007 .......... $ 203.92150  $ 105.89030 $1,045.68820         --            --             --     $ 1,355.50000           --
2006 ..........   219.92983     89.73249    923.57769         --            --             --       1,233.24000           --
2005 ..........    83.01020      6.73650    756.60330         --            --             --         846.35000           --
2004 ..........     9.15570     23.67550    346.83810         --            --             --         379.66930           --
2003 ..........     5.42000     21.05000    298.41000         --            --             --         324.88000           --
2002 ..........    12.28350      3.71450    209.89200         --            --             --         225.89000           --
AUCTION RATE PREFERRED E STOCK
2007 .......... $ 199.17211  $ 103.42412 $1,021.33377         --            --             --     $ 1,323.93000           --
2006 ..........   218.22316     89.03616    916.41068         --            --             --       1,223.67000           --
2005 ..........    82.44330      6.69050    751.43620         --            --             --         840.57000           --
2004 ..........     9.30280     24.05620    352.41090         --            --             --         385.76000           --
2003 ..........     1.07000      4.18000     59.32000         --            --             --          64.57000           --


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

(b)   Taxable as ordinary income.

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

(d)   On June 28, 2007, the Fund distributed  shares of The Gabelli Healthcare &
      Wellness(Rx) Trust valued at $8.40 per share.

(e)   On September  21, 2005,  the Fund also  distributed  Rights  equivalent to
      $0.21 per share based upon full subscription of all issued shares.

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

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

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

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

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

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

(l)   On October 21, 1991, the Fund 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.


                                       27



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

                          THE GABELLI EQUITY TRUST INC.
                            AND YOUR PERSONAL PRIVACY

WHO ARE WE?

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

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

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

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

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

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

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

WHAT DO WE DO TO PROTECT YOUR PERSONAL INFORMATION?

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

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



                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLAN

ENROLLMENT IN THE PLAN

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

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

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

      If your shares are held in the name of a broker,  bank,  or  nominee,  you
should contact such institution. If such institution is not participating in the
Plan,  your  account  will  be  credited  with  a cash  dividend.  In  order  to
participate in the Plan through such institution, it may be necessary for you to
have your shares taken out of "street name" and  reregistered  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  Fund'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 Fund's common stock.  The valuation date is
the  dividend or  distribution  payment  date or, if that date is not a New York
Stock  Exchange  ("NYSE")  trading  day,  the next trading day. If the net asset
value of the common stock at the time of  valuation  exceeds the market price of
the common  stock,  participants  will  receive  shares  from the Fund valued at
market  price.   If  the  Fund  should  declare  a  dividend  or  capital  gains
distribution  payable only in cash,  Computershare  will buy common stock in the
open market, or on the NYSE or elsewhere, for the participants' accounts, except
that Computershare  will endeavor to terminate  purchases in the open market and
cause the Fund 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.


                                       29



VOLUNTARY CASH PURCHASE PLAN

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

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

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

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

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

     ----------------------------------------------------------------------
     The Annual Meeting of The Gabelli Equity Trust's  shareholders will be
     held on Monday,  May 19, 2008 at the  Greenwich  Library in Greenwich,
     Connecticut.
     ----------------------------------------------------------------------


                                       30


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


                                                         
DIRECTORS                                                   OFFICERS

Mario J. Gabelli, CFA                                       Bruce N. Alpert
   CHAIRMAN & CHIEF EXECUTIVE OFFICER,                         PRESIDENT
   GAMCO INVESTORS, INC.
                                                            Carter W. Austin
Dr. Thomas E. Bratter                                          VICE PRESIDENT
   PRESIDENT & FOUNDER, JOHN DEWEY ACADEMY
                                                            Peter D. Goldstein
Anthony J. Colavita                                            CHIEF COMPLIANCE OFFICER
   ATTORNEY-AT-LAW,
   ANTHONY J. COLAVITA, P.C.                                James E. McKee
                                                               SECRETARY
James P. Conn
   FORMER MANAGING DIRECTOR &                               Agnes Mullady
   CHIEF INVESTMENT OFFICER,                                   TREASURER
   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                                            LoAn P. Nguyen
Frank J. Fahrenkopf, Jr.                                       VICE PRESIDENT & OMBUDSMAN
   PRESIDENT & CHIEF EXECUTIVE OFFICER,
   AMERICAN GAMING ASSOCIATION                              INVESTMENT ADVISER
                                                            Gabelli Funds, LLC
Arthur V. Ferrara                                           One Corporate Center
   FORMER CHAIRMAN & CHIEF EXECUTIVE OFFICER,               Rye, New York 10580-1422
   GUARDIAN LIFE INSURANCE COMPANY OF AMERICA
                                                            CUSTODIAN
Anthony R. Pustorino                                        Mellon Trust of New England, N.A.
   CERTIFIED PUBLIC ACCOUNTANT,
   PROFESSOR EMERITUS, PACE UNIVERSITY                      COUNSEL
                                                            Willkie Farr & Gallagher LLP
Salvatore J. Zizza
   CHAIRMAN, ZIZZA & CO., LTD.                              TRANSFER AGENT AND REGISTRAR
                                                            Computershare Trust Company, N.A.

                                                            STOCK EXCHANGE LISTING
                                                                                               5.875%     6.20%
                                                                                   Common    Preferred  Preferred
                                                                                -----------  ---------  ---------
                                                            NYSE-Symbol:            GAB       GAB PrD    GAB PrF
                                                            Shares Outstanding: 172,104,290  2,949,700  6,000,000

                                                            The Net Asset Value per share appears in
                                                            the Publicly Traded Funds column, under
                                                            the heading "General Equity Funds," 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 per share may be
                                                            obtained each day by calling (914)
                                                            921-5070 or visiting www.gabelli.com.



--------------------------------------------------------------------------------
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 Fund may, from time to time, purchase
shares of its common stock in the open market when the Fund's shares are trading
at a discount of 10% or more from the net asset  value of the  shares.  The Fund
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  liquidation
value.
--------------------------------------------------------------------------------


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

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

                        PHONE: 800-GABELLI (800-422-3554)
                   FAX: 914-921-5118 INTERNET: WWW.GABELLI.COM
                          E-MAIL: CLOSEDEND@GABELLI.COM              GAB Q4/2007

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


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
         $53,500 for 2006 and $71,000 for 2007.

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  for 2006 and  $7,900  for 2007.  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 $3,100 for 2006 and $4,350
         for 2007.  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 2006 and $0 for 2007.

  (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
         registered  public  accounting  firm to the  registrant  and  (ii)  all
         permissible  non-audit  services  to be  provided  by  the  independent
         registered public  accounting firm 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  registered public  accounting  firm's  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
         permissible non-audit services were not recognized by the registrant at
         the time of the  engagement  to be  non-audit  services;  and (ii) 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) Not applicable

    (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 for 2006 and $0 for 2007.

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



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

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


ITEM 6. SCHEDULE OF INVESTMENTS.

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



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

The Proxy Voting Policies are attached herewith.

                   THE VOTING OF PROXIES ON BEHALF OF CLIENTS

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

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

I.       PROXY VOTING COMMITTEE

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

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

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

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

         A.       CONFLICTS OF INTEREST.

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

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

         B.       OPERATION OF PROXY VOTING COMMITTEE

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

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

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

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

II.      SOCIAL ISSUES AND OTHER CLIENT GUIDELINES

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

III.     CLIENT RETENTION OF VOTING RIGHTS

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

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

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

IV.      VOTING RECORDS

         The Proxy Voting  Department will retain a record of matters voted upon
by the Advisers for their clients.  The Advisers will supply  information on how
an account voted its proxies upon request.

         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 clearing firms are responsible
for forwarding proxies directly to the Advisers.

Proxies are received in one of two forms:

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

o    Proxy cards which may be voted directly.

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

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

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

Records have been  maintained on the Proxy Edge system.  The system is backed up
regularly.

Proxy Edge records include:
         Security Name and Cusip Number
         Date and Type of Meeting (Annual, Special, Contest)
         Client Name
         Adviser or Fund Account Number
         Directors' Recommendation
         How GAMCO voted for the client on each issue

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 Broadridge are always sent
directly to a specific individual at Broadridge.

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  Broadridge  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 Broadridge:

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

o  Banks and brokerage firms issuing proxies directly:

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

All legal proxies should appoint:

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

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

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

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

o  A sample ERISA and Individual contract.

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

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






                                   APPENDIX A
                                PROXY GUIDELINES




PROXY VOTING GUIDELINES

GENERAL POLICY STATEMENT

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

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

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



BOARD OF DIRECTORS

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

Factors taken into consideration include:

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



SELECTION OF AUDITORS

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

PORTFOLIO MANAGER

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

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


MANAGEMENT OF OTHER ACCOUNTS

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



--------------------------- ------------------- ------------------- -------------- ----------------- ----------------
                                                                                                      Total Assets
                                                                                   No. of Accounts      in Accounts
                                                     Total                         where Advisory    where Advisory
   Name of Portfolio           Type of           No. of Accounts        Total      Fee is Based on     Fee is Based
        Manager                Accounts              Managed            Assets       Performance      on Performance
--------------------------- ------------------- ------------------- -------------- ----------------- ----------------
                                                                                           
1.  Mario J. Gabelli        Registered                  23             $13.9B             6               $3.6B
                            Investment
                            Companies:
--------------------------- ------------------- ------------------- -------------- ----------------- ----------------
                            Other Pooled                12             $269.6M            11             $188.6M
                            Investment
                            Vehicles:
--------------------------- ------------------- ------------------- -------------- ----------------- ----------------
                            Other Accounts:            1991            $10.6B             6               $1.6B
--------------------------- ------------------- ------------------- -------------- ----------------- ----------------
2. Caesar M.P. Bryan        Registered                  4               $1.2B             0                $0
                            Investment
                            Companies:
--------------------------- ------------------- ------------------- -------------- ----------------- ----------------
                            Other Pooled                2               $6.3M             2               $6.3M
                            Investment
                            Vehicles:
--------------------------- ------------------- ------------------- -------------- ----------------- ----------------
                            Other Accounts:             5              $57.0M             0                $0
--------------------------- ------------------- ------------------- -------------- ----------------- ----------------



POTENTIAL CONFLICTS OF INTEREST

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

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

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

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


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

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

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

COMPENSATION STRUCTURE FOR MARIO J. GABELLI

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


COMPENSATION STRUCTURE FOR CAESAR M. P. BRYAN

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

OWNERSHIP OF SHARES IN THE FUND

Mario Gabelli and Caesar M. P. Bryan owned over $1,000,000 and $0, respectively,
of shares of the Trust as of December 31, 2007.

(B) Not applicable.



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

                    REGISTRANT PURCHASES OF EQUITY SECURITIES



============= ========================= ========================== ========================== ===============================
                                                                       (C) TOTAL NUMBER OF         (D) MAXIMUM NUMBER (OR
                                                                        SHARES (OR UNITS)       APPROXIMATE DOLLAR VALUE) OF
                (A) TOTAL NUMBER OF                                   PURCHASED AS PART OF       SHARES (OR UNITS) THAT MAY
                 SHARES (OR UNITS)      (B) AVERAGE PRICE PAID PER  PUBLICLY ANNOUNCED PLANS     YET BE PURCHASED UNDER THE
   PERIOD            PURCHASED               SHARE (OR UNIT)               OR PROGRAMS               PLANS OR PROGRAMS
============= ========================= ========================== ========================== ===============================
                                                                                     
Month #1      Common - N/A              Common - N/A               Common - N/A               Common - 170,213,012
07/01/07
through       Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
07/31/07
              Preferred Series F - N/A  Preferred Series F - N/A   Preferred Series F - N/A   Preferred Series F - 6,000,000
============= ========================= ========================== ========================== ===============================
Month #2      Common - N/A              Common - N/A               Common - N/A               Common - 170,213,012
08/01/07
through       Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
08/31/07
              Preferred Series F - N/A  Preferred Series F - N/A   Preferred Series F - N/A   Preferred Series F - 6,000,000
============= ========================= ========================== ========================== ===============================
Month #3      Common - N/A              Common - N/A               Common - N/A               Common - 170,948,268
09/01/07
through       Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
09/30/07
              Preferred Series F - N/A  Preferred Series F - N/A   Preferred Series F - N/A   Preferred Series F - 6,000,000
============= ========================= ========================== ========================== ===============================
Month #4      Common - N/A              Common - N/A               Common - N/A               Common - 170,948,268
10/01/07
through       Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
10/31/07
              Preferred Series F - N/A  Preferred Series F - N/A   Preferred Series F - N/A   Preferred Series F - 6,000,000
============= ========================= ========================== ========================== ===============================
Month #5      Common - N/A              Common - N/A               Common - N/A               Common - 170,948,268
11/01/07
through       Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
11/30/07
              Preferred Series F - N/A  Preferred Series F - N/A   Preferred Series F - N/A   Preferred Series F - 6,000,000
============= ========================= ========================== ========================== ===============================
Month #6      Common - N/A              Common - N/A               Common - N/A               Common - 172,104,290
12/01/07
through       Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
12/31/07
              Preferred Series F - N/A  Preferred Series F - N/A   Preferred Series F - N/A   Preferred Series F - 6,000,000
============= ========================= ========================== ========================== ===============================
Total         Common - N/A              Common - N/A               Common - N/A               N/A

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

              Preferred Series F - N/A  Preferred Series F - N/A   Preferred Series F - 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  407(c)(2)(iv)  of Regulation S-K (17 CFR
229.407) (as required by Item  22(b)(15) of Schedule 14A (17 CFR  240.14a-101)),
or this Item.


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

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

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

     (a)(3)   Not applicable.

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



                                   SIGNATURES

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

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

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


Date     03/07/08
    ----------------------------------------------------------------------------


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


Date     03/07/08
    ----------------------------------------------------------------------------


By (Signature and Title)*  /s/ Agnes Mullady
                         -------------------------------------------------------
                           Agnes Mullady,
                           Principal Financial Officer and Treasurer


Date     03/07/08
    ----------------------------------------------------------------------------



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