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: June 30, 2006
                                              ---------------


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

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to  Secretary,  Securities  and Exchange  Commission,  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 OMITTED]
                                                               THE GABELLI
                                                               EQUITY TRUST INC.


                          THE GABELLI EQUITY TRUST INC.

                               Semi-Annual Report
                                 June 30, 2006





TO OUR SHAREHOLDERS,

     During the second  quarter of 2006, the Gabelli Equity Trust's (the "Fund")
total  return was 1.5% on a net asset value  ("NAV")  basis while the Standard &
Poor's  ("S&P") 500 Index  declined  1.4% and the Dow Jones  Industrial  Average
("DJIA") rose 0.9%. For the six month period ended June 30, 2006, the Fund's NAV
total  return was 10.3%  versus gains of 2.7% and 5.3% for the S&P 500 Index and
the DJIA, respectively.  For the one year period ended June 30, 2006, the Fund's
NAV total  return was 15.6% versus  increases  for the S&P 500 Index and DJIA of
8.6% and 11.1%,  respectively.  The  Fund's  market  price on June 30,  2006 was
$8.21,  which equates to a 3.9% discount to its NAV of $8.54.  The Fund's market
price  declined  1.1%  during  the second  quarter  and has risen 6.9% and 3.7%,
respectively, for the six and twelve month periods ended June 30, 2006.

     Enclosed are the financial  statements and the  investment  portfolio as of
June 30, 2006.

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


                                     AVERAGE ANNUAL RETURNS THROUGH JUNE 30, 2006 (A)
                                     ------------------------------------------------
                                                                                                            Since
                                                  Year to                                                 Inception
                                       Quarter      Date    1 Year    3 Year   5 Year   10 Year  15 Year  (8/21/86)
--------------------------------------------------------------------------------------------------------------------
GABELLI EQUITY TRUST
                                                                                      
  NAV RETURN (B) ......................  1.52%    10.30%   15.62%      19.52%   8.65%    10.72%    11.80%    11.96%
  INVESTMENT RETURN (C) ............... (1.06)     6.93     3.70       14.00    4.02     10.45     11.29     11.30
S&P 500 Index ......................... (1.44)     2.71     8.62       11.21    2.49      8.32     10.73     11.11
Dow Jones Industrial Average ..........  0.93      5.25    11.07        9.95    3.47      9.17     11.87     12.25
Nasdaq Composite Index ................ (7.17)    (1.51)    5.60       10.21    0.10      6.25     10.65      9.16

(a)  RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE RESULTS.
     INVESTMENT RETURNS AND THE PRINCIPAL VALUE OF AN INVESTMENT WILL FLUCTUATE.
     WHEN  SHARES ARE SOLD,  THEY MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL
     COST. CURRENT  PERFORMANCE MAY BE LOWER OR HIGHER THAN THE PERFORMANCE DATA
     PRESENTED. VISIT WWW.GABELLI.COM FOR PERFORMANCE INFORMATION AS OF THE MOST
     RECENT  MONTH  END.  PERFORMANCE  RETURNS  FOR  LESS  THAN ONE YEAR ARE NOT
     ANNUALIZED.  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 INDUSTRIAL STOCKS. THE
     S&P 500 AND THE NASDAQ COMPOSITE INDICES ARE UNMANAGED  INDICATORS OF STOCK
     MARKET  PERFORMANCE.  DIVIDENDS ARE  CONSIDERED  REINVESTED  EXCEPT FOR THE
     NASDAQ COMPOSITE INDEX.
(b)  TOTAL  RETURNS  AND  AVERAGE  ANNUAL  RETURNS   REFLECT   CHANGES  IN  NAV,
     REINVESTMENT OF DISTRIBUTIONS AT NAV ON THE EX-DIVIDEND  DATE,  ADJUSTMENTS
     FOR RIGHTS OFFERINGS,  SPIN-OFFS, AND TAXES PAID ON UNDISTRIBUTED LONG-TERM
     CAPITAL GAINS, AND ARE NET OF EXPENSES.  SINCE INCEPTION RETURN IS BASED ON
     AN INITIAL NET ASSET VALUE OF $9.34.
(c)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN CLOSING MARKET
     VALUES  ON THE NEW YORK  STOCK  EXCHANGE,  REINVESTMENT  OF  DISTRIBUTIONS,
     ADJUSTMENTS   FOR   RIGHTS   OFFERINGS,   SPIN-OFFS,   AND  TAXES  PAID  ON
     UNDISTRIBUTED  LONG-TERM CAPITAL GAINS.  SINCE INCEPTION RETURN IS BASED ON
     AN INITIAL OFFERING PRICE OF $10.00.
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
We  have  separated  the  portfolio  manager's  commentary  from  the  financial
statements  and  investment  portfolio due to corporate  governance  regulations
stipulated by the  Sarbanes-Oxley  Act of 2002. We have done this to ensure that
the content of the portfolio manager's commentary is unrestricted. The financial
statements and investment  portfolio are mailed  separately from the commentary.
Both the  commentary  and the financial  statements,  including the portfolio of
investments, will be available on our website at www.gabelli.com/funds.
--------------------------------------------------------------------------------


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

The  following  table  presents   portfolio  holdings  as  a  percent  of  total
investments as of June 30, 2006:

Repurchase Agreements .............................. 12.7%
Financial Services .................................  8.3%
Energy and Utilities ...............................  8.3%
Food and Beverage ..................................  8.0%
Telecommunications .................................  6.6%
Diversified Industrial .............................  5.8%
Publishing .........................................  4.9%
Entertainment ......................................  4.4%
Consumer Products ..................................  4.4%
Cable and Satellite ................................  4.2%
Health Care ........................................  3.3%
Equipment and Supplies .............................  3.1%
Automotive: Parts and Accessories ..................  2.8%
Hotels and Gaming ..................................  2.6%
Aviation: Parts and Services .......................  2.2%
Consumer Services ..................................  1.7%
Communications Equipment ...........................  1.7%
Broadcasting .......................................  1.5%
Aerospace ..........................................  1.4%
Agriculture ........................................  1.4%
Machinery ..........................................  1.2%
Environmental Services .............................  1.1%
Specialty Chemicals ................................  1.0%
Wireless Communications ............................  1.0%
Metals and Mining ..................................  0.9%
Business Services ..................................  0.9%
Real Estate ........................................  0.8%
Automotive .........................................  0.7%
Retail .............................................  0.7%
Electronics ........................................  0.6%
Transportation .....................................  0.4%
Closed-End Funds ...................................  0.3%
Computer Software and Services .....................  0.3%
U.S. Government Obligations ........................  0.3%
Manufactured Housing and Recreational Vehicles .....  0.2%
Paper and Forest Products ..........................  0.2%
Real Estate Investment Trusts ......................  0.1%
                                                    -----
                                                    100.0%
                                                    =====

THE  GABELLI  EQUITY  TRUST  INC.  (THE  "FUND")  FILES A COMPLETE  SCHEDULE  OF
PORTFOLIO  HOLDINGS WITH THE SEC FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q,  THE LAST OF WHICH WAS FILED FOR THE  QUARTER  ENDED MARCH 31,
2006.  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
COMMISSION'S  PUBLIC  REFERENCE  ROOM  IN  WASHINGTON,  DC.  INFORMATION  ON THE
OPERATION   OF  THE  PUBLIC   REFERENCE   ROOM  MAY  BE   OBTAINED   BY  CALLING
1-800-SEC-0330.

PROXY VOTING

     The 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, (i)
by calling 800-GABELLI  (800-422-3554);  (ii) by writing to The Gabelli Funds at
One Corporate Center,  Rye, NY 10580-1422;  and (iii) by visiting the Securities
and Exchange Commission's website at www.sec.gov.

SHAREHOLDER MEETING - MAY 15, 2006 - FINAL RESULTS

     The  Annual  Meeting  of  Shareholders  was  held  on May  15,  2006 at the
Greenwich  Library  in  Greenwich,  Connecticut.  At that  meeting,  common  and
preferred  shareholders  voting  together as a single class  elected  Anthony R.
Pustorino as a Director of the Fund. There were 154,489,180  votes cast in favor
of  Mr.  Pustorino  and  2,492,111  votes  withheld.   In  addition,   preferred
shareholders voting as a single class elected James P. Conn as a Director. There
were 9,118,257 votes cast in favor of Mr. Conn and 83,386 votes withheld.

     Mario  J.  Gabelli,  Thomas  E.  Bratter,  Anthony  J.  Colavita,  Frank J.
Fahrenkopf,  Jr., Arthur V. Ferrara, and Salvatore J. Zizza continue to serve in
their capacities as Directors.

     We thank you for your participation and appreciate your continued support.

                                       2



                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                     QUARTER ENDED JUNE 30, 2006 (UNAUDITED)


                                                                OWNERSHIP AT
                                                                  JUNE 30,
                                                  SHARES            2006
                                                 --------      ---------------

NET PURCHASES
COMMON STOCKS
ARIAKE JAPAN Co. Ltd. ......................       2,000           36,000
Arkema (a) .................................         815              815
Assa Abloy AB, Cl. B .......................      42,000           42,000
Bayer AG ...................................      26,000           26,000
Canon Inc. (b) .............................       7,500           22,500
Citigroup Inc. .............................      25,000          150,000
Coca-Cola Co. ..............................      20,000          100,000
ConocoPhillips (c) .........................     277,739          322,739
Curtiss-Wright Corp. (d) ...................     198,000          396,000
Duke Energy Corp. (e) ......................     280,000          280,000
Embarq Corp. (f) ...........................      26,619           26,619
Fortune Brands Inc. ........................      20,000           50,000
Gallaher Group plc .........................      20,000           50,000
General Motors Corp. .......................      30,000           30,000
Host Hotels & Resorts Inc. (g) .............      20,000           20,000
Imperial Oil Ltd. (h) ......................      27,000           27,000
Janus Capital Group Inc. ...................      20,000           80,000
Kerr-McGee Corp. (d) .......................     250,001          270,000
Kinder Morgan Inc. .........................       3,100            3,100
Ladbrokes plc (i) ..........................   1,344,116        1,344,116
Leucadia National Corp. (d) ................      66,000          136,000
Liberty Media Holding Corp. -
  Capital, Cl. A (j) .......................     110,000          110,000
Liberty Media Holding Corp. -
  Interactive, Cl. A (j) ...................     550,000          550,000
Manitowoc Co. Inc. (d) .....................       1,000            2,000
MasterCard Inc., Cl. A .....................     119,000          119,000
McClatchy Co., Cl A (k) ....................       9,212           14,212
Mirant Corp. ...............................       6,206           10,000
Modern Times Group AB, Cl. B (l) ...........      30,000           30,000
Modern Times Group AB, Cl. B,
  Redeemable Shares (l) ....................      30,000           30,000
Moody's Corp. ..............................       5,000           65,000
Navistar International Corp. ...............      30,000          360,000
Niko Resources Ltd. ........................       1,000            1,000
Oceaneering International Inc. (d) .........      10,000           20,000
Procter & Gamble Co. .......................      30,250          300,000
Sasol Ltd. .................................      13,000           13,000
Sequa Corp., Cl. A (m) .....................       4,230           88,230
Sprint Nextel Corp. ........................      17,613          550,000
Superior Industries International Inc. .....       1,000           31,000
SUPERVALU Inc. (n) .........................      50,960           50,960
Svenska Cellulosa AB, Cl. B ................       4,000            4,000
T. Rowe Price Group Inc. (d) ...............      75,000          150,000
Total SA (o) ...............................      32,628           32,628
Tribune Co. ................................      25,900          340,900
Trinity Industries Inc. (p) ................      25,000           75,000
UniCredito Italiano SpA ....................      90,000           90,000
UnitedHealth Group Inc. ....................      20,000           20,000
Univision Communications Inc., Cl. A .......       5,000            5,000
Waddell & Reed Financial Inc., Cl. A .......      30,000          100,000
Western Gas Resources Inc. .................     140,000          140,000

                                                                OWNERSHIP AT
                                                                  JUNE 30,
                                                  SHARES            2006
                                                 --------      ---------------

Woolworths Ltd. ............................      43,000           63,000
Wm. Wrigley Jr. Co., Cl. B (q) .............      42,500           42,500

NET SALES
COMMON STOCKS
Abgenix Inc. (r) ...........................    (133,700)              --
Acuity Brands Inc. .........................     (10,000)         150,000
Albertson's Inc. (n) .......................    (280,000)              --
Allergan Inc. ..............................          (1)           7,023
Altadis SA .................................      (6,000)          24,000
America Movil  SA de CV, Cl. L, ADR ........     (10,000)         200,000
Ameriprise Financial Inc. ..................     (10,000)         100,000
AMETEK Inc. ................................      (3,000)         185,000
Andrew Corp. ...............................     (15,000)          10,000
Archer-Daniels-Midland Co. .................    (335,000)         605,000
Arden Realty Inc. (s) ......................    (100,000)              --
Autonation Inc. (t) ........................     (60,748)         169,252
Aztar Corp. ................................     (75,000)          40,000
Bank of America Corp. ......................      (5,000)          10,000
BCE Inc. ...................................     (10,000)         250,000
BT Group plc ...............................     (60,000)       1,700,000
Burlington Resources Inc. (c) ..............    (385,000)              --
Cendant Corp. ..............................     (20,000)          80,000
Chiron Corp. (u) ...........................    (400,000)              --
Cincinnati Bell Inc. .......................     (20,000)         840,000
Cinergy Corp. (e) ..........................     (40,000)              --
Citizens Communications Co. ................     (10,000)          60,000
CLARCOR Inc. ...............................      (2,700)         197,300
CMS Energy Corp. ...........................      (5,000)          80,000
Coldwater Creek Inc. .......................     (14,000)          37,000
Comcast Corp., Cl. A .......................     (50,000)         270,000
Compagnie Financiere Richemont AG, Cl. A ...     (21,000)          69,000
Corning Inc. ...............................     (10,000)         480,000
Crane Co. ..................................     (10,000)         260,000
CRH plc ....................................     (23,000)          77,500
Dana Corp. .................................     (40,000)         460,000
Deere & Co. ................................     (20,000)         235,000
Deutsche Bank AG, ADR ......................      (2,000)         150,000
Donaldson Co. Inc. .........................      (3,000)         205,000
Duke Energy Corp. ..........................    (250,000)              --
Dun & Bradstreet Corp. .....................      (2,000)          18,000
El Paso Electric Co. .......................      (7,000)         360,000
EMI Group plc, ADR .........................        (500)          79,500
Fedders Corp. ..............................      (5,000)          70,000
Fleetwood Enterprises ......................     (10,000)          40,000
Flowers Foods Inc. .........................      (5,000)          80,000
H.B. Fuller Co. ............................      (5,000)          25,000
Gemstar-TV Guide International Inc. ........     (10,000)         630,000
GrafTech International Ltd. ................      (5,000)          80,000
Gray Television Inc., Cl. A ................        (500)          27,000
Greek Organization of
  Football Prognostics SA ..................     (20,000)          35,000
Greif Inc., Cl. A ..........................      (2,000)         228,000

                See accompanying notes to financial statements.
                                       3



                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                     QUARTER ENDED JUNE 30, 2006 (UNAUDITED)


                                                                OWNERSHIP AT
                                                                  JUNE 30,
                                                  SHARES            2006
                                                 --------      ---------------


NET SALES (CONTINUED)
COMMON STOCKS (CONTINUED)
Group 4 Securicor plc ......................     (12,500)         200,000
Grupo Televisa SA, ADR .....................      (5,000)         675,000
Harley-Davidson Inc. .......................      (4,000)          36,000
Hercules Inc. ..............................     (10,000)         190,000
Huttig Building Products Inc. ..............      (1,222)          31,000
IDEX Corp. .................................      (5,000)         215,000
Johnson Controls Inc. ......................      (7,000)         133,000
Kellogg Co. ................................      (5,000)         140,000
Keyence Corp. ..............................        (800)           4,920
Knight-Ridder Inc. (k) .....................     (18,000)              --
Lamson & Sessions Co. ......................     (50,000)          75,000
Landauer Inc. ..............................      (1,000)          94,000
Lenox Group Inc. ...........................     (10,000)          40,000
Liberty Global Inc., Cl. C .................     (10,999)         139,001
Liberty Media Corp., Cl. A (j) .............  (2,200,000)              --
Lockheed Martin Corp. ......................      (1,000)          12,000
Media General Inc., Cl. A ..................      (8,000)         322,000
Meredith Corp. .............................      (2,000)         122,000
Modern Times Group, Cl. B ..................     (30,000)              --
Modine Manufacturing Co. ...................     (12,500)         317,500
Motorola Inc. ..............................      (5,000)         105,000
National Presto Industries Inc. ............      (2,000)          25,000
New York Times Co., Cl. A ..................      (5,000)          70,000
Newmont Mining Corp. .......................     (25,000)         105,000
Nextel Partners Inc., Cl. A (v) ............    (600,000)              --
Nikko Cordial Corp. ........................     (20,000)         108,750
Nippon Television Network Corp. ............      (7,800)              --
Northrop Grumman Corp. .....................      (5,000)         100,000
PepsiAmericas Inc. .........................     (15,000)         465,000
Petroleo Brasileiro SA, ADR ................      (5,000)          18,000
Phoenix Companies Inc. .....................      (5,000)         140,000
PRIMEDIA Inc. ..............................      (3,000)         387,000
Qwest Communications International Inc. ....     (70,000)         830,000
Roche Holding AG ...........................      (1,700)          16,400
Rogers Communications Inc., Cl. B,
  New York .................................     (10,000)         385,345
Rohm Co. Ltd. ..............................      (9,500)              --
Sanofi-Aventis .............................      (8,700)          15,108
Schering AG ................................      (9,600)              --
Seven & I Holdings Co. Ltd. ................      (5,000)          39,800
Six Flags Inc. .............................      (5,000)          75,000
St. Joe. Co. ...............................      (5,000)         160,000
Standard Motor Products Inc. ...............      (5,000)         160,000
Sybron Dental Specialties Inc. (w) .........     (50,000)              --
Telefonica SA, ADR .........................      (4,799)         250,001
Telephone & Data Systems Inc.,
  Special ..................................     (10,000)         380,000
TELUS Corp., ADR ...........................      (3,000)          27,000
Thomas & Betts Corp. .......................     (18,000)         290,000
Thomas Nelson Inc. (x) .....................     (80,000)              --
Tokai Carbon Co. Ltd. ......................     (25,000)         165,000

                                                  SHARES/       OWNERSHIP AT
                                                 PRINCIPAL        JUNE 30,
                                                  AMOUNT            2006
                                                 --------      ---------------

Tronox Inc., Cl. B .........................          (1)           4,032
TXU Corp. ..................................      (6,000)          86,000
Viacom Inc., Cl. A .........................     (10,000)         440,000
Vivo Participacoes SA, ADR .................          (1)         174,122
Vodafone Group plc, ADR ....................     (10,000)          80,000
Waste Management Inc. ......................     (20,000)         470,000
Watts Water Technologies Inc., Cl. A .......      (5,000)         225,000

CONVERTIBLE PREFERRED STOCKS
Sequa Corp., $5 Cv. Pfd. (m) ...............      (3,200)              --

CONVERTIBLE CORPORATE BONDS
Charter Communications Inc., Cv.,
  4.750%, 06/01/06 ......................... $  (500,000)              --

U.S. GOVERNMENT & AGENCY OBLIGATIONS
FHLB, 3.060%, 04/13/06 .....................    (500,000)              --
U.S. Treasury Note, 4.625%, 05/15/06 .......    (300,000)              --
----------------
(a) Rights Exercised - 1 share of Arkema for every 10 rights issued by Total SA
(b) 50% stock dividend
(c) Cash and Stock Merger - $46.50 for every 1 share and 0.7214 share of
    ConocoPhillips for every 1 share of Burlington Resources Inc.
(d) 2 for 1 stock split
(e) Merger - 1.5600 shares of Duke Energy Corp for every 1 share of Cinergy
    Corp.
(f) Spin-off - 1 share of Embarq Corp. for every 20 shares of Sprint Nextel
    Corp.
(g) Spin-off - 0.6122 share of Host Hotels & Resorts Inc. for every 1 share of
    Starwood Hotel & Resorts Worldwide Inc.
(h) 3 for 1 stock split
(i) Reverse Split - 6:17
(j) Merger - 0.2500 share of Liberty Media Holding Corp. - Interactive, Cl. A
    and 0.0500 share of Liberty Media Holding Corp. - Capital, Cl. A for every 1
    share of Liberty Media Corp., Cl. A
(k) Cash and Stock Merger - $40.00 for every 1 share and 0.5118 share of
    McClatchy Co., Cl. A for every 1 share of Knight-Ridder Inc.
(l) Spin-off - 1 share of Modern Times Group AB, Cl. B, Redeemable Shares for
    every 1 share of Modern Times Group AB, Cl. B
(m) Exchange Shares - 1.3220 shares of Sequa Corp., Cl. A for 1 share Sequa
    Corp., $5.00 Cv. Pfd.
(n) Merger - 0.1820 share of SUPERVALU Inc. for every 1 share of Ablertson's
    Inc.
(o) 4 for 1 stock split
(p) 3 for 2 stock split
(q) Spin-off - 0.2500 share of Wm. Wrigley Jr. Co., Cl. B for every 1 share of
    Wm. Wrigley Jr. Co.
(r) Cash Merger - $22.50 for every 1 share
(s) Cash Merger - $45.25 for every 1 share
(t) Pro-rated Tender Offer - $23.00 for every .26412 share
(u) Cash Merger - $48.00 for every 1 share
(v) Cash Merger - $28.50 for every 1 share
(w) Tender Offer - $47.00 for every 1 share
(x) Cash Merger - $29.85 for every 1 share

                 See accompanying notes to financial statements.

                                       4


                          THE GABELLI EQUITY TRUST INC.
                             SCHEDULE OF INVESTMENTS
                            JUNE 30, 2006 (UNAUDITED)
                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

               COMMON STOCKS -- 86.7%
               FINANCIAL SERVICES -- 8.3%
       7,000   Allianz AG .................... $      866,497    $    1,105,918
     550,000   American Express Co. ..........     26,001,250        29,271,000
     100,000   Ameriprise Financial Inc. .....      2,466,156         4,467,000
      30,000   Argonaut Group Inc.+ ..........        752,879           901,200
      95,000   Aviva plc .....................      1,163,351         1,344,795
      90,000   Banco Santander Central
                 Hispano SA, ADR .............        322,130         1,315,800
      10,000   Bank of America Corp. .........        469,200           481,000
     100,000   Bank of Ireland ...............        584,533         1,784,275
      75,000   Bank of New York Co. Inc. .....      2,749,625         2,415,000
     275,000   Bankgesellschaft Berlin AG+ ...      5,495,399         1,565,238
         260   Berkshire Hathaway
                 Inc.,Cl. A+ .................      1,074,049        23,831,340
       7,500   Calamos Asset Management
                 Inc., Cl. A .................        135,000           217,425
     150,000   Citigroup Inc. ................      7,216,958         7,236,000
     185,000   Commerzbank AG, ADR ...........      3,747,342         6,715,704
      22,000   Credit Suisse Group ...........        986,436         1,230,870
     150,000   Deutsche Bank AG ..............     13,166,572        16,875,000
      18,000   Dun and Bradstreet Corp.+ .....        395,898         1,254,240
      20,000   H&R Block Inc. ................        329,930           477,200
      65,000   Irish Life & Permanent plc ....        506,648         1,546,372
      80,000   Janus Capital Group Inc. ......      1,217,298         1,432,000
      55,000   JPMorgan Chase & Co. ..........      1,360,152         2,310,000
     136,000   Leucadia National Corp. .......      1,694,497         3,969,840
      45,000   Mediobanca SpA ................        932,143           881,202
     100,000   Mellon Financial Corp. ........      3,140,094         3,443,000
     189,000   Midland Co. ...................      1,386,764         7,178,220
      65,000   Moody's Corp. .................      3,285,357         3,539,900
     108,750   Nikko Cordial Corp. ...........      1,351,625         1,391,209
     140,000   Phoenix Companies Inc. ........      2,008,948         1,971,200
       2,500   Prudential Financial Inc. .....         68,750           194,250
      80,000   Shizuoka Bank Ltd. ............        791,848           864,034
       3,000   St. Paul Travelers
                 Companies Inc. ..............        113,277           133,740
      50,000   Standard Chartered plc ........        954,007         1,220,482
      80,000   State Street Corp. ............      4,001,480         4,647,200
      20,000   SunTrust Banks Inc. ...........        419,333         1,525,200
     150,000   T. Rowe Price Group Inc. ......      4,610,820         5,671,500
       5,000   The Allstate Corp. ............        209,064           273,650
      45,000   The Charles Schwab Corp. ......        657,563           719,100
      20,000   UBS AG ........................      1,875,967         2,192,139
      90,000   UniCredito Italiano SpA .......        648,209           704,501
     100,000   Waddell & Reed Financial
                 Inc., Cl. A .................      2,058,579         2,056,000
      53,000   Westpac Banking Corp. .........        833,192           916,869
                                               --------------    --------------
                                                  102,048,820       151,270,613
                                               --------------    --------------
               ENERGY AND UTILITIES -- 8.3%
      70,000   AES Corp.+ ....................        397,267         1,291,500
      10,000   AGL Resources Inc. ............        174,924           381,200

                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

     120,000   Allegheny Energy Inc.+ ........ $    1,557,788    $    4,448,400
      70,000   Apache Corp. ..................      2,728,670         4,777,500
     247,000   BP plc, ADR ...................     15,155,797        17,193,670
     115,000   CH Energy Group Inc. ..........      4,749,282         5,520,000
      80,000   CMS Energy Corp.+ .............        512,403         1,035,200
     322,739   ConocoPhillips ................     19,761,780        21,149,087
       8,000   Constellation Energy Group ....        449,608           436,160
      60,000   DPL Inc. ......................      1,411,620         1,608,000
      14,000   DTE Energy Co. ................        619,459           570,360
     280,000   Duke Energy Corp. .............      6,666,460         8,223,600
     110,000   Duquesne Light Holdings Inc. ..      1,845,274         1,808,400
     270,000   El Paso Corp. .................      3,253,601         4,050,000
     360,000   El Paso Electric Co.+ .........      5,167,785         7,257,600
      50,000   Energy East Corp. .............      1,065,733         1,196,500
      80,000   Eni SpA .......................      2,246,480         2,356,522
      80,000   Exxon Mobil Corp. .............      2,750,108         4,908,000
      20,000   FPL Group Inc. ................        556,256           827,600
      70,000   Halliburton Co. ...............      1,726,011         5,194,700
      27,000   Imperial Oil Ltd. .............      1,010,138           986,348
     270,000   Kerr-McGee Corp. ..............     16,855,504        18,724,500
       3,100   Kinder Morgan Inc. ............        309,752           309,659
      10,000   Marathon Oil Corp. ............        242,414           833,000
      10,000   Mirant Corp.+ .................        192,014           268,000
       1,000   Niko Resources Ltd. ...........         57,456            56,472
      10,000   NiSource Inc. .................        215,500           218,400
     300,000   Northeast Utilities ...........      5,838,917         6,201,000
      20,000   Oceaneering International
                 Inc.+ .......................        538,223           917,000
       2,000   PetroChina Co. Ltd., ADR ......        137,965           215,940
      18,000   Petroleo Brasileiro SA,
                 ADR .........................      1,265,864         1,607,580
     100,000   Progress Energy Inc., CVO+ ....         52,000            30,000
      60,000   Saipem SpA ....................      1,126,995         1,365,258
      13,000   Sasol Ltd. ....................        500,463           498,605
      60,000   SJW Corp. .....................        883,106         1,527,000
      20,000   Southwest Gas Corp. ...........        451,132           626,800
      32,628   Total SA ......................      1,986,057         2,147,156
      86,000   TXU Corp. .....................      1,057,261         5,141,940
     290,000   Westar Energy Inc. ............      5,079,698         6,104,500
     140,000   Western Gas Resources Inc. ....      8,363,350         8,379,000
                                               --------------    --------------
                                                  118,960,115       150,392,157
                                               --------------    --------------
               FOOD AND BEVERAGE -- 8.0%
      85,000   Ajinomoto Co. Inc. ............        998,444           941,061
      25,000   Anheuser-Busch
                 Companies Inc. ..............      1,109,972         1,139,750
      36,000   ARIAKE JAPAN Co. Ltd. .........        857,851           795,876
      98,000   Cadbury Schweppes plc .........      1,009,810           945,078
      60,000   Cadbury Schweppes plc, ADR ....      1,902,198         2,329,200
     100,000   Campbell Soup Co. .............      2,678,697         3,711,000
     100,000   Coca-Cola Co. .................      4,461,443         4,302,000
      20,000   Coca-Cola Enterprises Inc. ....        376,515           407,400

                See accompanying notes to financial statements.

                                       5


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2006 (UNAUDITED)
                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

               COMMON STOCKS (CONTINUED)
               FOOD AND BEVERAGE (CONTINUED)
      40,000   Coca-Cola Hellenic
                 Bottling Co. SA ............. $      519,295    $    1,192,075
      95,000   Corn Products
                 International Inc. ..........      1,310,497         2,907,000
      60,000   Del Monte Foods Co. ...........        564,374           673,800
      10,108   Denny's Corp.+ ................         14,358            37,299
      80,000   Diageo plc ....................      1,174,064         1,345,489
     224,000   Diageo plc, ADR ...............      9,660,541        15,131,200
      80,000   Flowers Foods Inc. ............        890,243         2,291,200
      35,000   Fomento Economico Mexicano
                 SA de CV, ADR ...............      1,378,845         2,930,200
     165,000   General Mills Inc. ............      7,893,483         8,523,900
     200,000   Groupe Danone .................     19,701,934        25,414,732
     500,000   Grupo Bimbo SA de CV,
                 Cl. A .......................      1,052,379         1,498,512
     145,000   H.J. Heinz Co. ................      5,196,338         5,976,900
      20,000   Hain Celestial Group Inc.+ ....        267,663           515,200
     140,000   Kellogg Co. ...................      5,052,167         6,780,200
      75,000   Kerry Group plc, Cl. A ........        860,877         1,591,633
      12,100   LVMH Moet Hennessy
                 Louis Vuitton SA ............        419,053         1,200,977
       2,500   Nestle SA .....................        513,610           785,244
     465,000   PepsiAmericas Inc. ............      8,320,926        10,281,150
     350,000   PepsiCo Inc. ..................     16,929,287        21,014,000
       6,750   Pernod-Ricard SA ..............        470,174         1,338,206
      68,200   Ralcorp Holdings Inc.+ ........      1,308,415         2,900,546
      90,000   Sara Lee Corp. ................      1,671,269         1,441,800
      45,000   The Hershey Co. ...............      1,915,127         2,478,150
       2,000   The J.M. Smucker Co. ..........         52,993            89,400
     115,360   Tootsie Roll Industries Inc. ..      1,562,923         3,360,437
     170,000   Wm. Wrigley Jr. Co. ...........      8,244,515         7,711,200
      42,500   Wm. Wrigley Jr. Co., Cl. B ....      2,191,580         1,925,250
                                               --------------    --------------
                                                  112,531,860       145,907,065
                                               --------------    --------------
               TELECOMMUNICATIONS -- 6.5%
      5,000    ALLTEL Corp. ..................        111,101           319,150
    480,000    AT&T Inc. .....................     13,847,443        13,387,200
    250,000    BCE Inc. ......................      6,516,461         5,912,500
     30,000    Brasil Telecom Participacoes
                SA, ADR ......................      1,743,257           977,100
   1,700,000   BT Group plc ..................      7,029,679         7,521,220
   4,440,836   Cable & Wireless Jamaica Ltd.+         101,639            53,939
     840,000   Cincinnati Bell Inc.+ .........      6,084,948         3,444,000
      60,000   Citizens Communications Co.            737,671           783,000
     170,000   Commonwealth Telephone
                 Enterprises Inc. ............      6,485,526         5,637,200
     110,000   Compania de
                 Telecomunicaciones de
                 Chile SA, ADR ...............      1,610,859           752,400
     170,000   Deutsche Telekom AG, ADR ......      2,827,195         2,726,800

                                                                      MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

      26,619   Embarq Corp.+ ................. $    1,491,894    $    1,091,113
      15,000   Embratel Participacoes
                 SA, ADR .....................        266,400           233,700
       5,000   France Telecom SA, ADR ........        146,305           109,300
     100,000   KPN NV ........................        232,728         1,124,285
     830,000   Qwest Communications
                 International Inc.+ .........      2,459,835         6,714,700
     550,000   Sprint Nextel Corp. ...........     15,436,707        10,994,500
     186,554   Tele Norte Leste
                 Participacoes SA, ADR .......      2,477,755         2,378,563
      48,000   Telecom Argentina SA,
                 Cl. B, ADR+ .................        369,540           556,800
   1,488,075   Telecom Italia SpA ............      6,089,193         4,144,486
     250,001   Telefonica SA, ADR ............     12,790,994        12,435,050
      62,000   Telefonos de Mexico
                 SA de CV, Cl. L, ADR ........        469,422         1,291,460
     310,000   Telephone & Data
                 Systems Inc. ................     14,444,104        12,834,000
     380,000   Telephone & Data
                 Systems Inc., Special .......     16,087,139        14,782,000
      27,000   TELUS Corp., ADR ..............        500,379         1,117,534
     190,000   Verizon Communications
                 Inc. ........................      7,436,960         6,363,100
                                               --------------    --------------
                                                  127,795,134       117,685,100
                                               --------------    --------------
               DIVERSIFIED INDUSTRIAL -- 5.8%
     150,000   Acuity Brands Inc. ............      4,553,778         5,836,500
      55,000   Amano Corp. ...................        956,301           817,022
     195,000   Ampco-Pittsburgh Corp. ........      2,627,873         5,586,750
      26,000   Bayer AG ......................      1,093,829         1,195,196
      25,000   Bouygues SA ...................      1,244,322         1,285,446
     200,000   Cooper Industries Ltd., Cl. A .     11,224,646        18,584,000
     260,000   Crane Co. .....................      5,942,015        10,816,000
      77,500   CRH plc .......................      1,027,655         2,519,793
     228,000   Greif Inc., Cl. A .............      4,647,546        17,090,880
       5,000   Greif Inc., Cl. B .............        135,354           346,000
     405,500   Honeywell International Inc. ..     13,533,476        16,341,650
     260,000   ITT Industries Inc. ...........      6,774,340        12,870,000
      75,000   Lamson & Sessions Co.+ ........        441,734         2,127,000
     101,000   Park-Ohio Holdings Corp.+ .....      1,073,670         1,744,270
       4,000   Sulzer AG .....................        850,053         2,997,014
      30,000   Technip SA ....................        721,269         1,661,487
      75,000   Trinity Industries Inc. .......        945,000         3,030,000
                                               --------------    --------------
                                                   57,792,861       104,849,008
                                               --------------    --------------
               PUBLISHING -- 4.9%
      50,000   Dow Jones & Co. Inc. ..........      2,060,493         1,750,500
     348,266   Independent News &
                 Media plc ...................        663,968         1,020,080
      14,212   McClatchy Co., Cl. A ..........        730,814           570,201
     200,000   McGraw-Hill Companies Inc. ....      7,669,017        10,046,000
     322,000   Media General Inc., Cl. A .....     19,271,073        13,488,580
     122,000   Meredith Corp. ................      5,066,964         6,043,880

                 See accompanying notes to financial statements.

                                       6


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2006 (UNAUDITED)
                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

               COMMON STOCKS (CONTINUED)
               PUBLISHING (CONTINUED)
      70,000   New York Times Co., Cl. A ..... $    3,095,394    $    1,717,800
   1,744,800   News Corp., Cl. A .............     23,233,744        33,465,264
      20,000   News Corp., Cl. B .............        186,274           403,600
     200,000   Penton Media Inc.+ ............        439,128            60,000
     387,000   PRIMEDIA Inc.+ ................      1,710,400           708,210
     170,000   Reader's Digest
                 Association Inc. ............      3,072,373         2,373,200
     261,319   SCMP Group Ltd. ...............        191,790            88,326
      66,585   Seat Pagine Gialle SpA ........        177,139            31,000
     150,000   The E.W. Scripps Co., Cl. A ...      5,032,324         6,471,000
     340,900   Tribune Co. ...................     14,864,484        11,055,387
                                               --------------    --------------
                                                   87,465,379        89,293,028
                                               --------------    --------------
               ENTERTAINMENT -- 4.4%
      32,000   Canal+ Groupe .................         34,011           316,795
       2,002   Chestnut Hill Ventures+ (a) ...         54,500            42,991
     220,000   Discovery Holding Co.,
                 Cl. A+ ......................      3,185,692         3,218,600
       1,600   DreamWorks Animation
                 SKG Inc., Cl. A+ ............         39,461            36,640
     110,000   EMI Group plc .................        292,543           617,869
      79,500   EMI Group plc, ADR ............        941,481           893,270
     630,000   Gemstar-TV Guide
                 International Inc.+ .........      3,223,014         2,217,600
     675,000   Grupo Televisa SA, ADR ........      6,364,956        13,034,250
         125   Live Nation Inc.+ .............          1,296             2,545
      17,500   Oriental Land Co. Ltd. ........      1,043,187           984,796
     160,000   Publishing &
                 Broadcasting Ltd. ...........        893,720         2,165,102
   1,629,500   Rank Group plc ................      7,987,535         6,011,525
      12,000   Regal Entertainment
                 Group, Cl. A ................        165,788           243,840
      75,000   Six Flags Inc.+ ...............        360,725           421,500
     260,000   The Walt Disney Co. ...........      5,453,387         7,800,000
     810,000   Time Warner Inc. ..............     17,932,501        14,013,000
      19,750   Triple Crown Media Inc.+ ......        230,216           171,232
     440,000   Viacom Inc., Cl. A+ ...........     21,823,733        15,818,000
      33,900   Vivendi SA ....................      1,750,629         1,188,059
     320,000   Vivendi SA, ADR ...............      7,966,482        11,171,200
                                               --------------    --------------
                                                   79,744,857        80,368,814
                                               --------------    --------------
               CONSUMER PRODUCTS -- 4.4%
      24,000   Altadis SA ....................      1,010,055         1,134,569
      65,000   Avon Products Inc. ............      1,883,408         2,015,000
      43,000   Christian Dior SA .............      1,633,717         4,215,686
      15,000   Church & Dwight Co. Inc. ......         99,536           546,300
      33,000   Clorox Co. ....................      1,832,427         2,012,010
      10,000   Colgate-Palmolive Co. .........        513,338           599,000
      69,000   Compagnie Financiere
                 Richemont AG, Cl. A .........      2,879,288         3,160,607
     115,000   Energizer Holdings Inc.+ ......      4,952,999         6,735,550
      50,000   Fortune Brands Inc. ...........      3,390,240         3,550,500

                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

      50,000   Gallaher Group plc ............ $      765,150    $      781,293
     232,000   Gallaher Group plc, ADR .......     13,677,686        14,509,280
       2,000   Givaudan SA ...................        550,742         1,574,578
      36,000   Harley-Davidson Inc. ..........      1,672,430         1,976,040
      40,000   Lenox Group Inc.+ .............        371,488           283,600
      15,000   Matsushita Electric
                 Industrial Co. Ltd., ADR ....        178,325           316,950
      15,000   Mattel Inc. ...................        270,000           247,650
      25,000   National Presto
                 Industries Inc. .............        862,113         1,307,000
     300,000   Procter & Gamble Co. ..........     15,983,165        16,680,000
      60,000   Reckitt Benckiser plc .........      1,849,650         2,241,249
       7,500   Swatch Group AG ...............        442,219         1,266,819
     890,000   Swedish Match AB ..............      9,252,561        14,345,364
                                               --------------    --------------
                                                   64,070,537        79,499,045
                                               --------------    --------------
               CABLE AND SATELLITE -- 4.2%
   1,610,000   Cablevision Systems
                 Corp., Cl. A+ ...............     19,751,186        34,534,500
     270,000   Comcast Corp., Cl. A+ .........      8,947,049         8,839,800
      85,000   Comcast Corp., Cl. A,
                 Special+ ....................        756,584         2,786,300
     153,444   DIRECTV Group Inc.+ ...........      2,214,257         2,531,826
      55,000   EchoStar Communications
                 Corp., Cl. A+ ...............      1,722,522         1,694,550
     156,770   Liberty Global Inc., Cl. A+ ...      2,194,421         3,370,555
     139,001   Liberty Global Inc., Cl. C+ ...      2,087,381         2,859,251
     385,345   Rogers Communications
                 Inc., Cl. B, New York .......      4,905,237        15,567,938
       9,655   Rogers Communications
                 Inc., Cl. B, Toronto ........        137,424           388,431
      80,000   Shaw Communications Inc.,
                 Cl. B, New York .............        329,197         2,263,200
      20,000   Shaw Communications Inc.,
                 Cl. B, Toronto ..............         52,983           565,260
                                               --------------    --------------
                                                   43,098,241        75,401,611
                                               --------------    --------------
               HEALTH CARE -- 3.3%
      10,000   Abbott Laboratories ...........        398,848           436,100
       7,023   Allergan Inc. .................        655,380           753,287
      52,000   Amgen Inc.+ ...................      3,039,863         3,391,960
      19,146   AstraZeneca plc ...............        949,527         1,155,930
      27,000   Biogen Idec Inc.+ .............        163,601         1,250,910
     140,000   Bristol-Myers Squibb Co. ......      3,619,759         3,620,400
      65,036   GlaxoSmithKline plc ...........      1,653,252         1,817,212
       4,000   GlaxoSmithKline plc, ADR ......        216,096           223,200
      30,000   Henry Schein Inc.+ ............        764,324         1,401,900
      38,300   Hisamitsu Pharmaceutical
                 Co. Inc. ....................        935,510         1,174,703
      10,000   Hospira Inc.+ .................        342,400           429,400
      40,000   Invitrogen Corp.+ .............      2,065,234         2,642,800
     100,000   Merck & Co. Inc. ..............      3,922,616         3,643,000
       2,000   Nobel Biocare Holding AG ......        286,712           474,827
      39,000   Novartis AG ...................      2,076,654         2,111,816

                 See accompanying notes to financial statements.

                                       7


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2006 (UNAUDITED)
                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------


               COMMON STOCKS (CONTINUED)
               HEALTH CARE (CONTINUED)
     105,000   Novartis AG, ADR .............. $    4,622,998    $    5,661,600
     310,000   Pfizer Inc. ...................      8,792,241         7,275,700
      16,400   Roche Holding AG ..............      2,587,332         2,711,088
      15,108   Sanofi-Aventis ................      1,354,266         1,474,413
     100,000   Schering-Plough Corp. .........      1,917,839         1,903,000
      80,000   Smith & Nephew plc ............        752,722           616,158
       5,250   Straumann Holding AG ..........      1,087,318         1,338,749
      10,000   Synthes Inc. ..................        677,094         1,206,495
      23,000   Takeda Pharmaceutical
                 Co. Ltd. ....................      1,140,219         1,430,968
      20,000   UnitedHealth Group Inc. .......        900,959           895,600
      82,000   William Demant
                 Holding A/S+ ................      3,730,842         6,130,473
     100,000   Wyeth .........................      4,105,470         4,441,000
                                               --------------    --------------
                                                   52,759,076        59,612,689
                                               --------------    --------------
               EQUIPMENT AND SUPPLIES -- 3.1%
     185,000   AMETEK Inc. ...................      4,650,728         8,765,300
       2,000   Amphenol Corp., Cl. A .........         14,775           111,920
      42,000   Assa Abloy AB, Cl. B ..........        797,978           706,152
      94,000   CIRCOR International Inc. .....        974,241         2,866,060
     205,000   Donaldson Co. Inc. ............      2,958,285         6,943,350
      70,000   Fedders Corp.+ ................        367,767           169,400
     110,000   Flowserve Corp.+ ..............      2,075,580         6,259,000
      24,000   Franklin Electric Co. Inc. ....        258,462         1,239,360
     100,000   Gerber Scientific Inc.+ .......      1,060,701         1,301,000
      80,000   GrafTech International Ltd.+ ..        859,091           464,000
     215,000   IDEX Corp. ....................      7,645,560        10,148,000
      40,000   Ingersoll-Rand Co. Ltd.,
                 Cl. A .......................        855,378         1,711,200
     106,000   Lufkin Industries Inc. ........      1,027,848         6,299,580
       2,000   Manitowoc Co. Inc. ............         25,450            89,000
      11,000   Mueller Industries Inc. .......        485,034           363,330
       1,000   Sealed Air Corp. ..............         17,404            52,080
     225,000   Watts Water Technologies
                 Inc., Cl. A .................      3,387,347         7,548,750
     100,000   Weir Group plc ................        420,789           800,710
                                               --------------    --------------
                                                   27,882,418        55,838,192
                                               --------------    --------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.7%
      60,000   BorgWarner Inc. ...............      1,396,719         3,906,000
     197,300   CLARCOR Inc. ..................      1,582,379         5,877,567
     460,000   Dana Corp. ....................      4,935,123         1,214,400
      80,500   Earl Scheib Inc.+ .............        637,614           301,875
     350,000   Genuine Parts Co. .............     12,868,192        14,581,000
     133,000   Johnson Controls Inc. .........      6,820,679        10,935,260
     116,000   Midas Inc.+ ...................      1,508,953         2,134,400
     317,500   Modine Manufacturing Co. ......      8,027,340         7,416,800
     180,000   Proliance International Inc.+        1,288,912           831,600
     160,000   Standard Motor Products Inc. ..      1,743,588         1,334,400

                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

      31,000   Superior Industries
                 International Inc. .......... $      755,560    $      566,990
                                               --------------    --------------
                                                   41,565,059        49,100,292
                                               --------------    --------------
               HOTELS AND GAMING -- 2.6%
      40,000   Aztar Corp.+ ..................        692,875         2,078,400
     190,000   Gaylord Entertainment Co.+ ....      5,061,983         8,291,600
      35,000   Greek Organization of
                 Football Prognostics SA .....        438,023         1,266,899
      19,000   GTECH Holdings Corp. ..........        162,999           660,820
       6,000   Harrah's Entertainment Inc. ...        441,360           427,080
     550,000   Hilton Hotels Corp. ...........      9,124,217        15,554,000
      10,000   Kerzner International Ltd.+ ...        506,373           792,800
   1,344,116   Ladbrokes plc .................     14,291,853        10,128,655
       6,000   Las Vegas Sands Corp.+ ........        221,279           467,160
     118,000   MGM Mirage+ ...................      3,549,795         4,814,400
      38,000   Starwood Hotels &
                 Resorts Worldwide Inc. ......        580,223         2,292,920
                                               --------------    --------------
                                                   35,070,980        46,774,734
                                               --------------    --------------
               AVIATION: PARTS AND SERVICES -- 2.2%
     396,000   Curtiss-Wright Corp. ..........      5,702,006        12,228,480
     200,100   Fairchild Corp., Cl. A+ .......      1,185,595           416,208
     200,000   GenCorp Inc.+ .................      2,572,011         3,206,000
     180,000   Precision Castparts Corp. .....      9,256,216        10,756,800
      88,230   Sequa Corp., Cl. A+ ...........      3,606,532         7,190,745
      74,600   Sequa Corp., Cl. B+ ...........      3,852,673         6,098,550
                                               --------------    --------------
                                                   26,175,033        39,896,783
                                               --------------    --------------
               CONSUMER SERVICES -- 1.7%
     230,000   IAC/InterActiveCorp+ ..........      6,252,263         6,092,700
     550,000   Liberty Media Holding
                 Corp. - Interactive, Cl. A+       11,350,165         9,493,000
     820,000   Rollins Inc. ..................     12,606,301        16,104,800
                                               --------------    --------------
                                                   30,208,729        31,690,500
                                               --------------    --------------
               COMMUNICATIONS EQUIPMENT -- 1.7%
      48,000   Agere Systems Inc.+ ...........        756,267           705,600
      10,000   Andrew Corp.+ .................        109,277            88,600
     480,000   Corning Inc.+ .................      4,124,295        11,611,200
     180,000   Lucent Technologies Inc.+ .....        949,628           435,600
     105,000   Motorola Inc. .................      1,288,972         2,115,750
     160,000   Nortel Networks Corp.+ ........        848,865           358,400
     290,000   Thomas & Betts Corp.+ .........      8,280,958        14,877,000
                                               --------------    --------------
                                                   16,358,262        30,192,150
                                               --------------    --------------
               BROADCASTING -- 1.5%
     422,500   CBS Corp., Cl. A ..............     13,569,047        11,432,850
       1,000   Clear Channel
                 Communications Inc. .........         31,113            30,950
       2,000   Cogeco Inc. ...................         39,014            35,833
      16,666   Corus Entertainment
                 Inc., Cl. B .................         62,035           541,201

                 See accompanying notes to financial statements.

                                       8


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2006 (UNAUDITED)
                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

               COMMON STOCKS (CONTINUED)
               BROADCASTING (CONTINUED)
     120,000   Gray Television Inc. .......... $    1,060,168    $      694,800
      27,000   Gray Television Inc., Cl. A ...        317,211           164,970
     100,000   ION Media Networks Inc.+ ......        237,503            92,000
     110,000   Liberty Media Holding Corp.
                 - Capital, Cl. A+ ...........      8,219,085         9,214,700
      75,000   Lin TV Corp., Cl. A+ ..........      1,180,678           566,250
     120,000   Mediaset SpA ..................      1,288,354         1,415,141
      30,000   Modern Times Group AB, Cl. B+ .        781,911         1,577,796
      30,000   Modern Times Group AB, Cl. B,
                 Redeemable Shares+ ..........         41,153            72,074
     100,000   Television Broadcasts Ltd. ....        396,239           618,055
       5,000   Univision Communications Inc.,
                  Cl. A+ .....................        171,633           167,500
     110,000   Young Broadcasting Inc., Cl. A+      1,268,746           345,400
                                               --------------    --------------
                                                   28,663,890        26,969,520
                                               --------------    --------------
               AGRICULTURE -- 1.4%
     605,000   Archer-Daniels-Midland Co. ....     12,881,797        24,974,400
       5,000   Delta & Pine Land Co. .........         84,396           147,000
      10,000   Mosaic Co.+ ...................        139,584           156,500
                                               --------------    --------------
                                                   13,105,777        25,277,900
                                               --------------    --------------
               AEROSPACE -- 1.3%
     105,000   Boeing Co. ....................      6,475,976         8,600,550
      12,000   Lockheed Martin Corp. .........        699,442           860,880
     100,000   Northrop Grumman Corp. ........      5,511,672         6,406,000
   1,000,000   Rolls-Royce Group plc+ ........      7,431,061         7,655,750
  53,800,000   Rolls-Royce Group plc, Cl. B ..         55,145           101,975
                                               --------------    --------------
                                                   20,173,296        23,625,155
                                               --------------    --------------
               MACHINERY -- 1.2%
      20,000   Caterpillar Inc. ..............        136,559         1,489,600
     235,000   Deere & Co. ...................     14,013,106        19,620,150
                                               --------------    --------------
                                                   14,149,665        21,109,750
                                               --------------    --------------
               ENVIRONMENTAL SERVICES -- 1.1%
      65,000   Republic Services Inc. ........        875,761         2,622,100
     470,000   Waste Management Inc. .........     11,765,637        16,863,600
                                               --------------    --------------
                                                   12,641,398        19,485,700
                                               --------------    --------------
               SPECIALTY CHEMICALS -- 1.0%
         815   Arkema+ .......................        104,440            31,804
       5,400   Ciba Specialty Chemicals AG, ADR         4,285           150,822
      20,000   E.I. du Pont de Nemours and Co.        802,600           832,000
     325,000   Ferro Corp. ...................      6,928,725         5,187,000
      25,000   H.B. Fuller Co. ...............        668,859         1,089,250
     190,000   Hercules Inc.+ ................      2,274,347         2,899,400
     232,300   Omnova Solutions Inc.+ ........      1,879,165         1,319,464
     300,000   Sensient Technologies Corp. ...      5,529,921         6,273,000

                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

      10,000   Syngenta AG, ADR .............. $       16,177    $      265,600
     165,000   Tokai Carbon Co. Ltd. .........        677,815           924,196
       4,032   Tronox Inc., Cl. B ............         44,467            53,102
                                               --------------    --------------
                                                   18,930,801        19,025,638
                                               --------------    --------------
               WIRELESS COMMUNICATIONS -- 1.0%
     200,000   America Movil SA de CV,
                 Cl. L, ADR ..................      2,247,380         6,652,000
       1,500   NTT DoCoMo Inc. ...............      3,553,937         2,202,027
       3,340   Tele Norte Celular
                 Participacoes SA, ADR .......         51,601            31,396
       8,350   Telemig Celular
                 Participacoes SA, ADR .......        241,320           295,590
      32,165   Tim Participacoes SA, ADR .....        390,212           886,146
     100,000   United States Cellular Corp.+        4,333,517         6,060,000
         270   Vivo Participacoes SA+ ........            941             1,196
     174,122   Vivo Participacoes SA, ADR ....      2,370,462           428,340
       5,845   Vivo Participacoes SA, Pfd.+ ..         89,788            14,249
      80,000   Vodafone Group plc, ADR .......      1,902,872         1,704,000
                                               --------------    --------------
                                                   15,182,030        18,274,944
                                               --------------    --------------
               METALS AND MINING -- 0.9%
      33,000   Anglo American plc ............      1,250,229         1,353,514
      89,148   Barrick Gold Corp. ............      2,610,253         2,638,781
      72,500   Harmony Gold
                 Mining Co. Ltd.+ ............        347,738         1,153,731
      35,000   Harmony Gold
                 Mining Co. Ltd., ADR+ .......        460,008           570,150
      75,000   Ivanhoe Mines Ltd.+ ...........        560,208           511,500
     105,000   Newmont Mining Corp. ..........      2,525,310         5,557,650
     110,000   Novelis Inc. ..................      2,381,034         2,373,800
      50,000   Xstrata plc ...................        948,090         1,895,445
                                               --------------    --------------
                                                   11,082,870        16,054,571
                                               --------------    --------------
               BUSINESS SERVICES -- 0.9%
       7,050   Acco Brands Corp.+ ............        126,069           154,395
      60,000   ANC Rental Corp.+ .............        578,273                72
      22,500   Canon Inc. ....................        865,859         1,102,980
      80,000   Cendant Corp. .................      1,600,104         1,303,200
       1,000   CheckFree Corp.+ ..............          9,040            49,560
      15,000   Clear Channel Outdoor
                 Holdings Inc., Cl. A+ .......        289,301           314,400
     186,554   Contax Participacoes SA,
                 ADR .........................         76,632           165,492
     200,000   Group 4 Securicor plc .........              0           620,411
      94,000   Landauer Inc. .................      2,511,653         4,502,600
     119,000   MasterCard Inc., Cl. A+ .......      4,776,000         5,712,000
      72,500   Nashua Corp.+ .................        656,627           498,075
      25,000   Secom Co. Ltd. ................      1,095,891         1,181,842
                                               --------------    --------------
                                                   12,585,449        15,605,027
                                               --------------    --------------
               REAL ESTATE -- 0.8%
      70,000   Cheung Kong (Holdings) Ltd. ...        815,521           758,469
      98,000   Florida East Coast
                 Industries Inc. .............      2,113,491         5,128,340

                 See accompanying notes to financial statements.

                                       9


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2006 (UNAUDITED)

                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

               COMMON STOCKS (CONTINUED)
               REAL ESTATE (CONTINUED)
      55,000   Griffin Land &
                 Nurseries Inc.+ ............. $      513,144    $    1,718,750
     160,000   St. Joe Co. ...................      9,164,787         7,446,400
                                               --------------    --------------
                                                   12,606,943        15,051,959
                                               --------------    --------------
               AUTOMOTIVE -- 0.7%
      30,000   General Motors Corp. ..........        803,468           893,700
     360,000   Navistar International Corp.+       13,011,758         8,859,600
      43,000   PACCAR Inc. ...................        431,444         3,542,340
                                               --------------    --------------
                                                   14,246,670        13,295,640
                                               --------------    --------------
               RETAIL -- 0.7%
     169,252   AutoNation Inc.+ ..............      2,279,796         3,628,763
      37,000   Coldwater Creek Inc.+ .........         81,293           990,120
      25,000   Costco Wholesale Corp. ........      1,141,563         1,428,250
      50,000   Matsumotokiyoshi Co. Ltd. .....      1,372,604         1,271,408
      30,000   Next plc ......................        811,183           905,376
      39,800   Seven & I Holdings Co.
                 Ltd. ........................      1,114,381         1,311,132
      50,960   SUPERVALU Inc. ................      1,516,060         1,564,472
      63,000   Woolworths Ltd. ...............        872,140           943,331
                                               --------------    --------------
                                                    9,189,020        12,042,852
                                               --------------    --------------
               ELECTRONICS -- 0.6%
      10,000   Advanced Micro Devices Inc.+ ..        106,090           244,200
       3,000   Hitachi Ltd., ADR .............        218,796           198,210
       4,920   Keyence Corp. .................        941,170         1,256,225
      20,000   Molex Inc., Cl. A .............        519,697           574,600
       7,500   NEC Corp., ADR ................         43,625            39,975
      38,000   Royal Philips
                 Electronics NV, ADR .........         52,354         1,183,320
     265,000   Texas Instruments Inc. ........      6,407,535         8,026,850
                                               --------------    --------------
                                                    8,289,267        11,523,380
                                               --------------    --------------
               TRANSPORTATION -- 0.4%
     100,000   AMR Corp.+ ....................      1,924,248         2,542,000
     110,000   GATX Corp. ....................      2,036,677         4,675,000
      15,000   Grupo TMM SA, Cl. A, ADR+ .....         80,460            61,050
                                               --------------    --------------
                                                    4,041,385         7,278,050
                                               --------------    --------------
               CLOSED-END FUNDS -- 0.3%
     107,785   Central Europe and
                 Russia Fund Inc. ............      2,436,296         4,954,877
      70,000   New Germany Fund Inc. .........        754,518           867,300
      31,500   Royce Value Trust Inc. ........        388,298           609,840
                                               --------------    --------------
                                                    3,579,112         6,432,017
                                               --------------    --------------

                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

               COMPUTER SOFTWARE AND SERVICES -- 0.3%
         146   CA Inc. ....................... $        4,526    $        3,000
      10,000   Check Point Software
                 Technologies Ltd.+ ..........        169,874           175,800
         830   NIWS Co. HQ Ltd. ..............      1,012,369           709,315
      24,100   Square Enix Co. Ltd. ..........        648,849           501,206
      25,256   Telecom Italia Media SpA ......         26,868            11,791
     110,000   Yahoo! Inc.+ ..................      3,765,954         3,630,000
                                               --------------    --------------
                                                    5,628,440         5,031,112
                                               --------------    --------------
               MANUFACTURED HOUSING AND
               RECREATIONAL VEHICLES -- 0.2%
      70,000   Champion Enterprises Inc.+ ....        659,503           772,800
      40,000   Fleetwood Enterprises Inc.+ ...        474,238           301,600
      31,000   Huttig Building Products Inc.+          78,168           251,100
      13,000   Martin Marietta Materials Inc.         274,588         1,184,950
      10,000   Nobility Homes Inc. ...........        195,123           271,700
      22,000   Skyline Corp. .................        883,239           941,160
       4,600   Southern Energy Homes Inc.+ ...         24,312            31,050
                                               --------------    --------------
                                                    2,589,171         3,754,360
                                               --------------    --------------
               PAPER AND FOREST PRODUCTS -- 0.2%
     115,000   Pactiv Corp.+ .................      1,207,241         2,846,250
       4,000   Svenska Cellulosa AB, Cl. B ...        171,233           165,352
                                               --------------    --------------
                                                    1,378,474         3,011,602
                                               --------------    --------------
               REAL ESTATE INVESTMENT TRUSTS -- 0.1%
       6,000   Camden Property Trust .........        112,470           441,300
       2,000   Equity Residential ............         39,570            89,460
      20,000   Host Hotels & Resorts Inc. ....        408,888           437,400
       2,187   Prosperity REIT+ ..............            615               470
      24,984   Rayonier Inc. .................        798,811           947,144
                                               --------------    --------------
                                                    1,360,354         1,915,774
                                               --------------    --------------
               TOTAL
                 COMMON STOCKS ...............  1,232,951,373     1,572,536,732
                                               --------------    --------------

               CONVERTIBLE PREFERRED STOCKS -- 0.2%
               AEROSPACE -- 0.1%
      13,500   Northrop Grumman Corp.,
                 7.000% Cv. Pfd., Ser. B .....      1,573,020         1,707,750
                                               --------------    --------------
               TELECOMMUNICATIONS -- 0.1%
      26,000   Cincinnati Bell Inc.,
                 6.750% Cv. Pfd., Ser. B .....        820,367         1,118,000
                                               --------------    --------------

                 See accompanying notes to financial statements.

                                       10


                          THE GABELLI EQUITY TRUST INC.
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2006 (UNAUDITED)

                                                                       MARKET
    SHARES                                           COST              VALUE
   --------                                          ----             --------

               CONVERTIBLE PREFERRED STOCKS (CONTINUED)
               BROADCASTING -- 0.0%
          90   Gray Television Inc.,
                 8.000% Cv. Pfd.,
                 Ser. C (a)(b)(c) ............ $      900,000    $      900,000
                                               --------------    --------------
               TOTAL CONVERTIBLE
                 PREFERRED STOCKS ............      3,293,387         3,725,750
                                               --------------    --------------
    PRINCIPAL
      AMOUNT
    ----------
               CONVERTIBLE CORPORATE BONDS -- 0.1%
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
$    500,000   Pep Boys - Manny, Moe &
                 Jack, Cv., 4.250%,
                 06/01/07 ....................        492,866           492,500
   1,000,000   Standard Motor Products Inc.,
                 Sub. Deb. Cv.,
                 6.750%, 07/15/09 ............        963,806           887,500
                                               --------------    --------------
                                                    1,456,672         1,380,000
                                               --------------    --------------
               AEROSPACE -- 0.0%
     669,000   Kaman Corp., Sub. Deb. Cv.,
                 6.000%, 03/15/12 ............        643,373           662,310
                                               --------------    --------------
               TOTAL CONVERTIBLE
                 CORPORATE BONDS .............      2,100,045         2,042,310
                                               --------------    --------------
     SHARES
   ----------
               WARRANTS -- 0.0%
               ENERGY AND UTILITIES -- 0.0%
      12,183   Mirant Corp., Ser. A,
                 expire 01/03/11+ ............         36,353           123,048
                                               --------------    --------------
    PRINCIPAL
      AMOUNT
   ----------
               U.S. GOVERNMENT OBLIGATIONS -- 0.0%
               U.S. TREASURY NOTES -- 0.0%
$    300,000     3.500%, 11/15/06 ............        300,421           298,184
                                               --------------    --------------
               SHORT-TERM OBLIGATIONS -- 13.0%
               REPURCHASE AGREEMENTS -- 12.7%
 100,000,000   ABN Amro, 4.480%, dated
                 06/30/06, due 07/03/06,
                 proceeds at maturity,
                 $100,037,333 (d) ............    100,000,000       100,000,000
 130,789,000   Barclays Capital Inc.,
                 4.400%, dated
                 06/30/06,  due 07/03/06,
                 proceeds at maturity,
                 $130,836,956 (e) ............    130,789,000       130,789,000
                                               --------------    --------------
                                                  230,789,000       230,789,000
                                               --------------    --------------

   PRINCIPAL                                                           MARKET
    AMOUNT                                           COST              VALUE
   --------                                          ----             --------
               U.S. GOVERNMENT OBLIGATIONS -- 0.3%
$  5,000,000   U.S. Treasury Bill,
                 4.704%++, 07/27/06 .......... $    4,983,335    $    4,983,335
                                               --------------    --------------
               TOTAL SHORT-TERM
                 OBLIGATIONS .................    235,772,335       235,772,335
                                               --------------    --------------
TOTAL INVESTMENTS -- 100.0% .................. $1,474,453,914     1,814,498,359
                                               ==============


OTHER ASSETS AND LIABILITIES (NET) ..........................       (11,640,323)

PREFERRED STOCK
  (7,906,900 preferred shares outstanding) ..................      (377,492,500)
                                                                 ---------------
NET ASSETS -- COMMON STOCK
  (166,832,166 common shares outstanding) ...................    $1,425,365,536
                                                                 ==============


NET ASSET VALUE PER COMMON SHARE
  ($1,425,365,536 / 166,832,166 shares outstanding) .........             $8.54
                                                                          =====
----------------------
(a) Security fair valued under procedures established by the Board of Directors.
    At June 30, 2006, the market value of fair valued securities amounted to
    $942,991 or 0.05% of total investments.
(b) Security exempt from registration under Rule 144A of the Securities Act of
    1933, as amended. This security may be resold in transactions exempt from
    registration, normally to qualified institutional buyers. At June 30, 2006,
    the market value of the Rule 144A security amounted to $900,000 or 0.05% of
    total investments.
(c) At June 30, 2006, the Fund held an investment in a restricted and illiquid
    security amounting to $900,000 or 0.05% of total investments, which was
    valued under methods approved by the Board as follows:
                                                                      06/30/06
 ACQUISITION                            ACQUISITION  ACQUISITION  CARRYING VALUE
   SHARES     ISSUER                       DATE         COST         PER UNIT
   ------     ------                       ----         ----         --------
    90        Gray Television Inc.,
                8.000% Cv. Pfd.,
                Ser. C ................. 04/23/02     $900,000    $10,000.0000

(d) Collateralized by U.S. Treasury Note, 4.875%, due 04/30/08, market value
    $102,000,000.
(e) Collateralized by U.S. Treasury Bonds, 8.125% and 6.125%, due 08/15/21 and
    08/15/29, market value $132,524,520 and $880,260.
+   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
North America ......................  80.6%    $1,461,294,301
Europe .............................  14.9        270,921,913
Latin America ......................   3.0         55,026,288
Japan ..............................   1.1         19,415,605
Asia/Pacific .......................   0.3          5,617,766
South Africa .......................   0.1          2,222,486
                                     -----     --------------
Total Investments .................. 100.0%    $1,814,498,359
                                     =====     ==============

                 See accompanying notes to financial statements.

                                       11

                         THE GABELLI EQUITY TRUST INC.


                       STATEMENT OF ASSETS AND LIABILITIES
                           JUNE 30, 2006 (UNAUDITED)

ASSETS:
  Investments, at value (cost $1,243,664,914) ...............  $1,583,709,359
  Repurchase agreements, at value (cost $230,789,000) .......     230,789,000
  Foreign currency, at value (cost $370,767) ................         389,565
  Cash ......................................................             632
  Dividends and interest receivable .........................       1,755,461
  Unrealized appreciation on swap contracts .................       1,477,325
  Receivable for investments sold ...........................       1,194,358
  Other assets ..............................................          29,554
                                                               --------------
  TOTAL ASSETS ..............................................   1,819,345,254
                                                               --------------
LIABILITIES:
  Payable for investments purchased .........................      12,195,137
  Payable for investment advisory fees ......................       3,223,267
  Payable for shareholder communications expenses ...........         397,142
  Dividends payable .........................................         245,936
  Payable for payroll expenses ..............................          78,666
  Payable for Directors' fees ...............................           4,943
  Other accrued expenses ....................................         342,127
                                                               --------------
  TOTAL LIABILITIES .........................................      16,487,218
                                                               --------------
PREFERRED STOCK:
  Series B Cumulative Preferred Stock (7.20%,
    $25 liquidation value, $0.001 par value, 6,600,000
    shares authorized with 4,950,000
    shares issued and outstanding) ..........................     123,750,000
  Series C Cumulative Preferred Stock (Auction Rate,
    $25,000 liquidation value, $0.001 par value, 5,200
    shares authorized with 5,200 shares
    issued and outstanding) .................................     130,000,000
  Series D Cumulative Preferred Stock (5.875%, $25
    liquidation value, $0.001 par value, 3,000,000
    shares authorized with 2,949,700
    shares issued and outstanding) ..........................      73,742,500
  Series E Cumulative Preferred Stock (Auction Rate,
    $25,000 liquidation value, $0.001 par value, 2,000
    shares authorized with 2,000 shares issued
    and outstanding) ........................................      50,000,000
                                                               --------------
  TOTAL PREFERRED STOCK .....................................     377,492,500
                                                               --------------
  NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS ......  $1,425,365,536
                                                               ==============
NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS CONSIST OF:
  Capital stock, at $0.001 par value ........................  $      166,832
  Additional paid-in capital ................................   1,091,442,717
  Accumulated distributions in excess of net realized
    gain on investments, options, futures contracts,
    swap contracts, and foreign currency transactions .......      (7,800,361)
  Net unrealized appreciation on investments
    and swap contracts ......................................     341,521,770
  Net unrealized appreciation on foreign
    currency translations ...................................          34,578
                                                               --------------
  NET ASSETS ................................................  $1,425,365,536
                                                               ==============
NET ASSET VALUE PER COMMON SHARE
  ($1,425,365,536 / 166,832,166 shares outstanding;
   182,000,000 shares authorized) ...........................          $8.54
                                                                       =====

                             STATEMENT OF OPERATIONS
               FOR THE SIX MONTHS ENDED JUNE 30, 2006 (UNAUDITED)

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $505,900) ..............   $ 25,089,114
  Interest ..................................................      5,066,762
                                                                ------------
  TOTAL INVESTMENT INCOME ...................................     30,155,876
                                                                ------------
EXPENSES:
  Investment advisory fees ..................................      9,145,348
  Auction agent fees ........................................        224,620
  Shareholder communications expenses .......................        222,122
  Custodian fees ............................................        114,040
  Payroll expenses ..........................................        113,153
  Shareholder services fees .................................         89,674
  Directors' fees ...........................................         70,881
  Legal and audit fees ......................................         60,512
  Interest expense ..........................................            861
  Miscellaneous expenses ....................................        189,533
                                                                ------------
  TOTAL EXPENSES ............................................     10,230,744
  Less: Custodian fee credits ...............................        (24,670)
                                                                ------------
  TOTAL NET EXPENSES ........................................     10,206,074
                                                                ------------
  NET INVESTMENT INCOME .....................................     19,949,802
                                                                ------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS, FUTURES CONTRACTS, SWAP CONTRACTS,
  AND FOREIGN CURRENCY:
  Net realized gain on investments ..........................     46,099,963
  Net realized gain on futures contracts ....................      2,522,193
  Net realized gain on swap contracts .......................         80,225
  Net realized loss on foreign currency transactions ........       (106,804)
                                                                ------------
  Net realized gain on investments, futures contracts,
    swap contracts, and foreign currency transactions .......     48,595,577
  Net change in unrealized appreciation/depreciation on
    investments, swap contracts,
    and foreign currency translations .......................     80,253,283
                                                                ------------
  NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS,
    FUTURES CONTRACTS, SWAP CONTRACTS,
    AND FOREIGN CURRENCY ....................................    128,848,860
                                                                ------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .........................................    148,798,662

  Total Distributions to Preferred
    Stock Shareholders ......................................    (12,243,848)
                                                                ------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO
    COMMON STOCK SHAREHOLDERS RESULTING
    FROM OPERATIONS .........................................   $136,554,814
                                                                ============

                 See accompanying notes to financial statements.

                                       12




                                               THE GABELLI EQUITY TRUST INC.

                             STATEMENT OF CHANGES IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS

                                                                                     SIX MONTHS ENDED
                                                                                       JUNE 30, 2006          YEAR ENDED
                                                                                        (UNAUDITED)        DECEMBER 31, 2005
                                                                                      ----------------     -----------------
                                                                                                       
OPERATIONS:
  Net investment income ............................................................   $   19,949,802        $   15,621,752
  Net realized gain on investments, options, futures contracts, swap contracts,
    and foreign currency transactions . ............................................       48,595,577           132,556,780
  Net change in unrealized appreciation/depreciation on investments, futures contracts,
    swap contracts, and foreign currency translations ..............................       80,253,283           (60,827,456)
                                                                                       --------------        --------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .............................      148,798,662            87,351,076
                                                                                       --------------        --------------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS:
  Net investment income ............................................................       (3,634,045)*          (2,181,294)
  Net realized short-term gains on investments, futures contracts, and foreign
    currency transactions ..........................................................       (1,616,003)*            (182,478)
  Net realized long-term gains on investments, futures contracts,
    and foreign currency transactions ..............................................       (6,993,800)*         (19,817,252)
                                                                                       --------------        --------------
  TOTAL DISTRIBUTIONS TO PREFERRED SHAREHOLDERS ....................................      (12,243,848)          (22,181,024)
                                                                                       --------------        --------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS
    RESULTING FROM OPERATIONS ......................................................      136,554,814            65,170,052
                                                                                       --------------        --------------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
  Net investment income ............................................................      (16,877,284)*         (12,530,700)
  Net realized short-term gains on investments, options, futures contracts,
    and foreign currency transactions ..............................................       (7,505,062)*          (1,048,266)
  Net realized long-term gains on investments, options, futures contracts,
    and foreign currency transactions ..............................................      (32,480,712)*        (113,842,518)
  Return of capital ................................................................       (6,247,072)*                  --
                                                                                       --------------        --------------
  TOTAL DISTRIBUTIONS TO COMMON SHAREHOLDERS .......................................      (63,110,130)         (127,421,484)
                                                                                       --------------        --------------
FUND SHARE TRANSACTIONS:
  Net increase in net assets from common shares issued upon reorganization and
    reinvestment of dividends and distributions ....................................        6,181,276            45,583,893
  Net increase in net assets from common shares issued upon rights offering ........               --           143,681,307
  Offering costs for preferred shares charged to paid-in capital ...................            2,864                (5,050)
  Offering costs for issuance of rights charged to paid-in capital .................         (154,685)             (600,000)
                                                                                       --------------        --------------
  NET INCREASE IN NET ASSETS FROM FUND SHARE TRANSACTIONS ..........................        6,029,455           188,660,150
                                                                                       --------------        --------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS ...................       79,474,139           126,408,718
NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS:
  Beginning of period ..............................................................    1,345,891,397         1,219,482,679
                                                                                       --------------        --------------
  End of period (including undistributed net investment income
    of $0 and $561,527, respectively) ..............................................   $1,425,365,536        $1,345,891,397
                                                                                       ==============        ==============

-----------------------
*   Based on fiscal year to date book income. Amounts are subject to change and
    recharacterization at fiscal year end.


                 See accompanying notes to financial statements.

                                       13

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

1. ORGANIZATION. The Gabelli Equity Trust Inc. (the "Fund") 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 Fund 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 Fund will provide shareholders with notice at
least 60 days prior to the implementation of any change in the 80% Policy.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance with 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.

     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

                                       14


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

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 June 30,  2006,  the Fund  had  investments  of  $230,789,000  in  repurchase
agreements.

     SWAP  AGREEMENTS.  The  Fund  may  enter  into  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. 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.  Interest  rate  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.  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  for Series C  Preferred
Stock. In addition, at the time an interest rate swap or cap transaction reaches
its scheduled  termination  date, there is a risk that the 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 on Series
C Preferred Stock.

     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.

     The Fund has entered into an interest  rate swap  agreement  with  Citibank
N.A. Under the agreement, the Fund receives a floating rate of interest and pays
a respective fixed rate of interest on the nominal value of the swap. Details of
the swap at June 30, 2006 are as follows:

    NOTIONAL                    FLOATING RATE*      TERMINATION     UNREALIZED
     AMOUNT      FIXED RATE   (RATE RESET MONTHLY)      DATE       APPRECIATION
   ---------     ----------   --------------------  ------------   ------------
 $130,000,000      4.494%           5.10906%        July 2, 2007    $1,477,325

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

                                       15


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

     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.  At June 30, 2006, there were no open
futures contracts.

     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 June 30, 2006, 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 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.

                                       16


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

     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  Securities  and
Exchange  Commission  (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.  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".

     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. These
reclassifications have no impact on the net asset value ("NAV") of the Fund. For
the fiscal year ended December 31, 2005, reclassifications were made to decrease
accumulated  net  investment  income  by  $2,052,100  and  decrease  accumulated
distributions in excess of net realized gain on investments,  futures contracts,
swap contracts, and foreign currency transactions by $2,052,100.

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

     The tax  character  of  distributions  paid  during the  fiscal  year ended
December 31, 2005 was as follows:

                                                  COMMON           PREFERRED
                                                  ------           ---------
    DISTRIBUTIONS PAID FROM:
    Ordinary income
      (inclusive of short-term capital gains).. $ 13,578,966      $ 2,363,772
    Net long-term capital gains ...............  113,842,518       19,817,252
                                                ------------      -----------
    Total distributions paid .................. $127,421,484      $22,181,024
                                                ============      ===========

                                       17


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

     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.

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

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

     The following summarizes the tax cost of investments,  swap contracts,  and
the related unrealized appreciation/depreciation at June 30, 2006:


                                                                   GROSS             GROSS         NET UNREALIZED
                                                                UNREALIZED        UNREALIZED        APPRECIATION/
                                                   COST        APPRECIATION      DEPRECIATION      (DEPRECIATION)
                                                   ----        ------------      ------------      --------------
                                                                                         
                  Investments ............. $1,476,237,136    $426,204,428      $(87,943,205)      $338,261,223
                  Swap contracts ..........             --       1,477,325                --          1,477,325
                                                              ------------      ------------       ------------
                                                              $427,681,753      $(87,943,205)      $339,738,548
                                                              ============      ============       ============


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  corresponding  swap rate of each particular
series of Cumulative  Preferred  Stock for the period.  For the six months ended
June 30, 2006, the Fund's total return on the NAV of the common shares  exceeded
the stated dividend rate or net swap expense of all outstanding Preferred Stock.
Thus, management fees were accrued on these assets.

     During  the six  months  ended  June  30,  2006,  the Fund  paid  brokerage
commissions  of $116,382 to Gabelli & Company,  Inc.  ("Gabelli & Company"),  an
affiliate of the Adviser.

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

                                       18


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

     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 six
months ended June 30, 2006,  the Fund paid or accrued  $22,500 to the Adviser in
connection  with the cost of  computing  the Fund's  NAV,  which is  included in
miscellaneous expenses in the Statement of Operations.

     The Fund is  assuming  its  portion of the  allocated  cost of the  Gabelli
Funds'  Chief  Compliance  Officer in the  amount of $15,334  for the six months
ended June 30, 2006,  which is included in payroll  expenses in the Statement of
Operations.

4. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the six months ended June 30, 2006, other than short-term securities, aggregated
$120,608,180 and $139,322,820, respectively.

5. CAPITAL.  The charter permits the Fund to issue 182,000,000  shares of common
stock (par value  $0.001) and  authorizes  the Board to increase its  authorized
shares from time to time.  The Board has authorized the repurchase of its shares
on the open  market when the shares are trading at a discount of 10% or more (or
such other percentage as the Board may determine from time to time) from the NAV
of the  shares.  During the six months  ended  June 30,  2006,  the Fund did not
repurchase any shares of its common stock in the open market.

     Transactions in common stock were as follows:


                                                     SIX MONTHS ENDED
                                                       JUNE 30, 2006                 YEAR ENDED
                                                        (UNAUDITED)               DECEMBER 31, 2005
                                                   -------------------       -------------------------
                                                   Shares      Amount          Shares        Amount
                                                   -------  ----------       ----------   ------------
                                                                                   
  Shares issued upon reinvestment
    of dividends and distributions ..............  752,896  $6,181,276        3,242,215   $ 27,277,033
  Shares issued in rights offering ..............       --          --       20,525,901    143,081,307
  Shares issued in connection with reorganization
    of Sterling Capital Corporation .............       --          --        1,978,190     18,306,860
                                                   -------  ----------       ----------   ------------
  Net increase ..................................  752,896  $6,181,276       25,746,306   $188,665,200
                                                   =======  ==========       ==========   ============

     The Fund's Articles of Incorporation, as amended, authorize the issuance of
up to 18,000,000  shares of $0.001 par value  Cumulative  Preferred  Stock.  The
Cumulative  Preferred  Stock is senior to the  common  stock and  results in the
financial  leveraging of the common stock. Such leveraging tends to magnify both
the risks and opportunities to common  shareholders.  Dividends on shares of the
Cumulative Preferred Stock are cumulative.  The 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 7.20% Series B, Series C Auction Rate,  5.875%
Series D, and Series E Auction Rate  Cumulative  Preferred  Stock at  redemption
prices of $25, $25,000, $25, and $25,000, respectively, per share plus an amount
equal to the  accumulated and unpaid  dividends  whether or not declared on such
shares in order to meet these  requirements.  Additionally,  failure to meet the
foregoing asset 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.

     On September 21, 2005, the Fund distributed one transferable right for each
of the 143,681,301  shares of common stock outstanding to shareholders of record
on that date. Seven rights were required to purchase one additional common share
at the subscription  price of $7.00 per share.  Shareholders who exercised their
full  primary   subscription  rights  were

                                       19


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

eligible for an over-subscription privilege entitling them to subscribe, subject
to certain limitations and a pro-rata  allotment,  for any additional shares not
purchased  pursuant to the primary  subscription plus such additional amounts as
authorized  by the Board in  accordance  with the  registration  statement.  The
subscription  period expired on October 26, 2005. The rights  offering was fully
subscribed,  having received  over-subscription requests in excess of the shares
available  for primary  subscription  resulting  in the  issuance of  20,525,901
shares of common stock and proceeds of  $143,681,307  to the Fund,  prior to the
deduction  of  estimated  expenses  of  $754,685.  The NAV per share of the Fund
common  shareholders was reduced by approximately $0.15 per share as a result of
the issuance of shares below NAV.

     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.  Commencing  June 20, 2006 and thereafter,  the Fund, at its option,  may
redeem the 7.20% Series B Cumulative  Preferred Stock in whole or in part at the
redemption  price at any time. On June 26, 2006,  the Fund, as authorized by the
Board,  redeemed  25%  (1,650,000  shares)  of its  outstanding  7.20%  Series B
Cumulative  Preferred  Stock at the  redemption  price of  $25.00  per  share of
Preferred Stock (the liquidation  value),  plus accumulated and unpaid dividends
through the redemption date of $0.45 per Preferred  Share.  The 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. At
June 30, 2006,  4,950,000  shares of 7.20% Series B Cumulative  Preferred  Stock
were outstanding and accrued dividends amounted to $123,750.

     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 7 days, is expected to vary with short-term  interest rates.  The dividend
rates of Series C Auction Rate  Cumulative  Preferred Stock ranged from 4.21% to
5.25% for the six months ended June 30, 2006.  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 six months ended June 30, 2006, the Fund did not redeem any
shares of Series C Auction Rate  Cumulative  Preferred  Stock. At June 30, 2006,
5,200  shares  of  Series  C  Auction  Rate  Cumulative   Preferred  Stock  were
outstanding  with an  annualized  dividend  rate of 5.05% per share and  accrued
dividends amounted to $54,708.

     On October 7, 2003,  the Fund received net proceeds of  $72,387,500  (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 six months ended June 30,  2006,  the
Fund did not  repurchase  any  shares of 5.875%  Series D  Cumulative  Preferred
Stock.  At June 30,  2006,  2,949,700  shares  of  5.875%  Series  D  Cumulative
Preferred Stock were outstanding and accrued dividends amounted to $60,172.

     On October 7, 2003,  the Fund received net proceeds of  $49,260,000  (after
underwriting  discounts of $500,000 and offering  expenses of $149,991) from the
public  offering of 2,000 shares of Series E Auction Rate  Cumulative  Preferred
Stock. The dividend rate, as set by the auction process, which is generally held
every 7 days, is expected to vary with short-term  interest rates.  The dividend
rates of Series E Auction Rate  Cumulative  Preferred Stock ranged from 4.10% to
5.26% for the six months ended June 30, 2006.  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

                                       20


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

redemption  price at any time.  During the six months ended June 30,  2006,  the
Fund did not  redeem any shares of Series E Auction  Rate  Cumulative  Preferred
Stock.  At June 30,  2006,  2,000  shares of Series E  Auction  Rate  Cumulative
Preferred Stock were outstanding  with an annualized  dividend rate of 5.26% per
share and accrued dividends amounted to $7,306.

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

8. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund trading  practices  involving  certain funds managed by the Adviser.
GAMCO Investors,  Inc. ("GAMCO"), the Adviser's parent company, is responding to
these  requests  for  documents  and  testimony.   In  June  2006,  GAMCO  began
discussions with the SEC regarding a possible resolution of their inquiry. Since
these discussions are ongoing, it cannot be determined at this time whether they
will ultimately  result in a settlement of this matter. On a separate matter, in
September  2005, the Adviser was informed by the staff of the SEC that the staff
may recommend to the  Commission  that an  administrative  remedy and a monetary
penalty be sought  from the  Adviser in  connection  with the  actions of two of
seven closed-end funds managed by the Adviser relating to Section 19(a) and Rule
19a-1 of the 1940 Act. These provisions require registered  investment companies
to provide  written  statements to  shareholders  when a dividend is made from a
source other than net investment  income.  While the two  closed-end  funds sent
annual statements and provided other materials containing this information,  the
funds did not send written  statements to shareholders with each distribution in
2002 and 2003. The Adviser believes that all of the funds are now in compliance.
The Adviser  believes that these matters would have no effect on the 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.

                                       21


                                                   THE GABELLI EQUITY TRUST INC.
                                                       FINANCIAL HIGHLIGHTS



SELECTED DATA FOR A COMMON SHARE                   SIX MONTHS ENDED                 YEAR ENDED DECEMBER 31,
OUTSTANDING THROUGHOUT EACH PERIOD:                  JUNE 30, 2006  ---------------------------------------------------------
                                                      (UNAUDITED)     2005         2004        2003        2002        2001
                                                   ---------------- --------     --------    --------    --------    --------

                                                                                                   
OPERATING PERFORMANCE:
  Net asset value, beginning of period ................ $   8.10    $   8.69     $   7.98    $   6.28    $   8.97    $  10.89
                                                        --------    --------     --------    --------    --------    --------
  Net investment income ...............................     0.12        0.09         0.02        0.04        0.07        0.08
  Net realized and unrealized gain (loss) on investments    0.77        0.47         1.63        2.50       (1.65)      (0.16)
                                                        --------    --------     --------    --------    --------    --------
  Total from investment operations ....................     0.89        0.56         1.65        2.54       (1.58)      (0.08)
                                                        --------    --------     --------    --------    --------    --------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS:(A)
  Net investment income ...............................    (0.02)(e)   (0.01)       (0.00)(f)   (0.00)(f)   (0.01)      (0.01)
  Net realized gain on investments ....................    (0.05)(e)   (0.14)       (0.14)      (0.14)      (0.16)      (0.11)
                                                        --------    --------     --------    --------    --------    --------
  Total distributions to preferred shareholders .......    (0.07)      (0.15)       (0.14)      (0.14)      (0.17)      (0.12)
                                                        --------    --------     --------    --------    --------    --------
NET INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE
  TO COMMON SHAREHOLDERS RESULTING FROM OPERATIONS ....     0.82        0.41         1.51        2.40       (1.75)      (0.20)
                                                        --------    --------     --------    --------    --------    --------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
  Net investment income ...............................    (0.10)(e)   (0.08)       (0.01)      (0.01)      (0.05)      (0.06)
  Net realized gain on investments ....................    (0.24)(e)   (0.77)       (0.79)      (0.68)      (0.90)      (1.02)
  Return of capital ...................................    (0.04)(e)      --           --       (0.00)(f)   (0.00)(f)      --
                                                        --------    --------     --------    --------    --------    --------
  Total distributions to common shareholders ..........    (0.38)      (0.85)       (0.80)      (0.69)      (0.95)      (1.08)
                                                        --------    --------     --------    --------    --------    --------
FUND SHARE TRANSACTIONS:
  Increase (decrease) in net asset value from common
    stock share transactions ..........................    (0.00)(f)   (0.00)(f)    0.00(f)      0.01        0.02        0.03
  Decrease in net asset value from shares issued in
    rights offering ...................................       --       (0.15)          --          --          --       (0.62)
  Increase in net asset value from repurchase of
    preferred shares ..................................       --          --         0.00(f)       --          --          --
  Offering costs for preferred shares charged to
    paid-in capital ...................................     0.00(f)    (0.00)(f)     0.00(f)    (0.02)      (0.01)      (0.05)
  Offering costs for issuance of rights charged to
    paid-in capital ...................................    (0.00)(f)   (0.00)(f)       --          --          --          --
                                                        --------    --------     --------    --------    --------    --------
  Total capital share transactions ....................    (0.00)      (0.15)        0.00(f)    (0.01)       0.01       (0.64)
                                                        --------    --------     --------    --------    --------    --------
  NET ASSET VALUE ATTRIBUTABLE TO COMMON
    SHAREHOLDERS, END OF PERIOD ....................... $   8.54    $   8.10     $   8.69    $   7.98    $   6.28    $   8.97
                                                        ========    ========     ========    ========    ========    ========
  Net Asset Value Total Return + ......................    10.30%       5.50%       19.81%      39.90%     (21.00)%     (3.68)%
                                                        ========    ========     ========    ========    ========    ========
  Market Value, End of Period ......................... $   8.21    $   8.03     $   9.02    $   8.00    $   6.85    $  10.79
                                                        ========    ========     ========    ========    ========    ========
  Total Investment Return ++ ..........................     6.93%       0.66%       24.04%      28.58%     (28.36)%     10.32%
                                                        ========    ========     ========    ========    ========    ========


                 See accompanying notes to financial statements.

                                       22



                                                 THE GABELLI EQUITY TRUST INC.
                                                FINANCIAL HIGHLIGHTS (CONTINUED)



SELECTED DATA FOR A COMMON SHARE                   SIX MONTHS ENDED                 YEAR ENDED DECEMBER 31,
OUTSTANDING THROUGHOUT EACH PERIOD:                  JUNE 30, 2006  ---------------------------------------------------------
                                                      (UNAUDITED)     2005         2004        2003        2002        2001
                                                   ---------------- --------     --------    --------    --------    --------
                                                                                              
RATIOS AND SUPPLEMENTAL DATA:
  Net assets including liquidation value of preferred
    shares, end of period (in 000's) .................$1,802,858  $1,764,634   $1,638,225  $1,514,525  $1,271,600  $1,465,369
  Net assets attributable to common shares,
    end of period (in 000's) .........................$1,425,366  $1,345,891   $1,219,483  $1,094,525  $  842,403  $1,166,171
  Ratio of net investment income to average net assets
    attributable to common shares ....................      2.82%(g)    1.27%        0.64%       0.67%       0.99%       0.81%
  Ratio of operating expenses to average net assets
    attributable to common shares net of
    fee reduction (b) ................................      1.45%(g)    1.39%        1.57%       1.62%       1.19%       1.12%
  Ratio of operating expenses to average net assets
    including liquidation value of preferred
    shares net of fee reduction (b) ..................      1.12%(g)    1.04%        1.14%       1.14%       0.87%       0.95%
  Portfolio turnover rate ............................       7.4%       22.4%        28.6%       19.2%       27.1%       23.9%
PREFERRED STOCK:
  7.25% CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ........        --          --           --          --  $  134,198  $  134,198
  Total shares outstanding (in 000's) ................        --          --           --          --       5,368       5,368
  Liquidation preference per share ...................        --          --           --          --  $    25.00  $    25.00
  Average market value (c) ...........................        --          --           --          --  $    25.75  $    25.39
  Asset coverage per share ...........................        --          --           --          --  $    74.07  $   122.44
  7.20% CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ........$  123,750  $  165,000   $  165,000  $  165,000  $  165,000  $  165,000
  Total shares outstanding (in 000's) ................     4,950       6,600        6,600       6,600       6,600       6,600
  Liquidation preference per share ...................$    25.00  $    25.00   $    25.00  $    25.00  $    25.00  $    25.00
  Average market value (c) ...........................$    25.23  $    25.92   $    26.57  $    27.06  $    26.40  $    25.60
  Asset coverage per share ...........................$   119.40  $   105.35   $    97.81  $    90.15  $    74.07  $   122.44
  AUCTION RATE SERIES C CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ........$  130,000  $  130,000   $  130,000  $  130,000  $  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 ...........................$  119,397  $  105,353   $   97,806  $   90,150  $   74,068          --
  5.875% CUMULATIVE PREFERRED STOCK
  Liquidation value, end of period (in 000's) ........$   73,743  $   73,743   $   73,743  $   75,000          --          --
  Total shares outstanding (in 000's) ................     2,950       2,950        2,950       3,000          --          --
  Liquidation preference per share ...................$    25.00  $    25.00   $    25.00  $    25.00          --          --
  Average market value (c) ...........................$    23.87  $    24.82   $    24.81  $    25.10          --          --
  Asset coverage per share ...........................$   119.40  $   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          --          --
  Total shares outstanding (in 000's) ................         2           2            2           2          --          --
  Liquidation preference per share ...................$   25,000  $   25,000   $   25,000  $   25,000          --          --
  Average market value (c) ...........................$   25,000  $   25,000   $   25,000  $   25,000          --          --
  Asset coverage per share ...........................$  119,397  $  105,353   $   97,806  $   90,150
  ASSET COVERAGE (d) .................................       478%        421%         391%        361%        296%        490%

-----------------
+   Based  on  net  asset  value  per  share,   adjusted  for   reinvestment  of
    distributions,  at prices  dependent upon the  relationship of the net asset
    value per share and the  market  value per share on the  ex-dividend  dates,
    including  the  effect of shares  issued  pursuant  to 2001 and 2005  rights
    offerings,  assuming full subscription by shareholder.  Total return for the
    period of less than one year is not annualized.
++  Based on market value per share, adjusted for reinvestment of distributions,
    including  the  effect of shares  issued  pursuant  to 2001 and 2005  rights
    offerings,  assuming full subscription by shareholder.  Total return for the
    period of less than one year is not annualized.
(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. Including such custodian fee
    credits for the six months ended June 30, 2006 and the years ended  December
    31, 2002 and 2001,  the ratios of  operating  expenses to average net assets
    attributable  to common shares net of fee  reduction  would have been 1.44%,
    1.19%,  and 1.11%,  respectively,  and the ratios of  operating  expenses to
    average total net assets including liquidation value of preferred shares net
    of fee reduction would have been 1.12%, 0.87%, and 0.94%, respectively.  For
    the fiscal years ended December 31, 2005,  2004, and 2003, the effect of the
    custodian fee credits was minimal.
(c) Based on weekly prices.
(d) Asset coverage is calculated by combining all series of preferred stock.
(e) Based on fiscal year to date book income.  Amounts are subject to change and
    recharacterization at fiscal year end.
(f) Amount represents less than $0.005 per share.
(g) Annualized.

                 See accompanying notes to financial statements.

                                       23



                          THE GABELLI EQUITY TRUST INC.

BOARD CONSIDERATION AND RE-APPROVAL OF INVESTMENT ADVISORY AGREEMENT (UNAUDITED)

Section  15(c) of the  Investment  Company  Act of 1940,  as amended  (the "1940
Act"),  contemplates  that the Board of Directors  (the  "Board") of The Gabelli
Equity Trust Inc. (the  "Fund"),  including a majority of the Directors who have
no direct or indirect interest in the investment  advisory agreement and are not
"interested  persons" of the Fund, as defined in the 1940 Act (the  "Independent
Board Members"), are required to annually review and re-approve the terms of the
Fund's  existing  investment  advisory  agreement and approve any newly proposed
terms therein.  In this regard,  the Board reviewed and re-approved,  during the
most recent six month period  covered by this report,  the  Investment  Advisory
Agreement (the "Advisory Agreement") with Gabelli Funds, LLC (the "Adviser") for
the Fund.

More specifically,  at a meeting held on May 17, 2006, the Board,  including the
Independent  Board Members,  considered the factors and reached the  conclusions
described  below relating to the selection of the Adviser and the re-approval of
the Advisory Agreement.

NATURE,   EXTENT,  AND  QUALITY  OF  SERVICES.  The  Independent  Board  Members
considered the nature,  quality,  and extent of  administrative  and shareholder
services performed by the Adviser,  including portfolio management,  supervision
of Fund  operations and compliance  and  regulatory  filings and  disclosures to
shareholders, general oversight of other service providers, review of Fund legal
issues,  assisting the Independent Board Members in their capacity as directors,
and other services.  The Independent  Board Members  concluded that the services
are extensive in nature and that the Adviser consistently delivered a high level
of service.

INVESTMENT  PERFORMANCE OF THE FUND AND ADVISER.  The Independent  Board Members
considered  short-term and long-term  investment  performance  for the Fund over
various  periods of time as compared  to both  relevant  equity  indices and the
performance  of the Fund's  Lipper,  Inc.  peer group,  and  concluded  that the
Adviser was delivering  satisfactory  performance  results  consistent  with the
investment strategies being pursued by the Fund.


COSTS OF SERVICES AND PROFITS REALIZED BY THE ADVISER.

(A) COSTS OF SERVICES TO FUND: FEES AND EXPENSES.  The Independent Board Members
considered  the Fund's  advisory fee rate and expense ratio relative to industry
averages for the Fund's peer group category and the advisory fees charged by the
Adviser and its affiliates to other fund and non-fund  clients.  The Independent
Board  Members noted that the mix of services  under the Advisory  Agreement are
much more  extensive  than those  under the  advisory  agreements  for  non-fund
clients.  The Independent Board Members recognized that the advisory fee paid by
the Fund and the Fund's  overall  expense ratio are higher than the averages for
its  peer  group,  but  concluded  that  the fee is  acceptable  based  upon the
qualifications, experience, reputation, and performance of the Adviser.

(B)  PROFITABILITY  AND COSTS OF  SERVICES  TO ADVISER.  The  Independent  Board
Members considered the Adviser's overall  profitability and costs, and pro-forma
estimates of the Adviser's  profitability and costs attributable to the Fund (i)
as part of the Gabelli fund complex and (ii) assuming the Fund  constituted  the
Adviser's only investment  company under its management.  The Independent  Board
Members also considered  whether the amount of profit is a fair  entrepreneurial
profit  for  the  management  of the  Fund,  and  noted  that  the  Adviser  has
substantially  increased  its  resources  devoted to Fund matters in response to
regulatory   requirements  and  enhanced  Fund  policies  and  procedures.   The
Independent Board Members  concluded that the Adviser's  profitability was at an
acceptable level.

                                       24


EXTENT OF  ECONOMIES  OF SCALE AS FUND  GROWS.  The  Independent  Board  Members
considered  whether  there  have been  economies  of scale  with  respect to the
management of the Fund and whether the Fund has appropriately benefited from any
economies of scale. The Independent  Board Members noted that economies of scale
may develop for certain  funds as their  assets  increase  and their  fund-level
expenses  decline as a percentage of assets,  but that  fund-level  economies of
scale may not necessarily result in Adviser-level economies of scale. Aware that
the Adviser waives fees  attributable to the liquidation  value of the preferred
shares if the total  return of the common  shares  does not  exceed a  specified
amount,  the Independent  Board Members  concluded that there was an appropriate
sharing of economies of scale.

WHETHER FEE LEVELS REFLECT  ECONOMIES OF SCALE.  The  Independent  Board Members
also  considered  whether the advisory fee rate is reasonable in relation to the
asset size of the Fund and any economies of scale that may exist,  and concluded
that it currently was reasonable.


OTHER RELEVANT CONSIDERATIONS.

(A) ADVISER PERSONNEL AND METHODS.  The Independent Board Members considered the
size,   education,   and  experience  of  the  Adviser's  staff,  the  Adviser's
fundamental  research  capabilities,  and the Adviser's  approach to recruiting,
training,  and retaining  portfolio  managers and other  research and management
personnel,  and concluded that in each of these areas the Adviser was structured
in such a way to support the high level of services being provided to the Fund.

(B) OTHER BENEFITS TO THE ADVISER. The Independent Board Members also considered
the character and amount of other  incidental  benefits  received by the Adviser
and its affiliates  from its association  with the Fund. The  Independent  Board
Members  considered  the  brokerage  commissions  paid  to an  affiliate  of the
Adviser.  The  Independent  Board Members  concluded that  potential  "fall-out"
benefits  that the Adviser and its  affiliates  may receive,  such as affiliated
brokerage commissions,  greater name recognition, or increased ability to obtain
research services, appear to be reasonable.

CONCLUSIONS.  In  considering  the Advisory  Agreement,  the  Independent  Board
Members did not  identify any factor as  all-important  or  all-controlling  and
instead considered these factors collectively in light of the Fund's surrounding
circumstances.  Based on this  review,  it was the  judgment of the  Independent
Board Members that  shareholders  had received  over the long term  satisfactory
absolute and relative performance at reasonable fees and, therefore, re-approval
of the  Advisory  Agreement  was in the  best  interests  of the  Fund  and  its
shareholders.  As a part of its decision making process,  the Independent  Board
Members noted that the Adviser has managed the Fund since its inception, and the
Independent Board Members believe that a long-term  relationship with a capable,
conscientious  adviser is in the best  interests  of the Fund.  The  Independent
Board Members  considered,  generally,  that  shareholders  invested in the Fund
knowing that the Adviser managed the Fund and knowing its advisory fee schedule.
As such, the Independent Board Members  considered,  in particular,  whether the
Adviser  managed  the Fund in  accordance  with its  investment  objectives  and
policies as disclosed to shareholders.  The Independent  Board Members concluded
that  the  Fund was  managed  by the  Adviser  consistent  with  its  investment
objectives and policies.  Upon  conclusion of their review and  discussion,  the
Independent  Board Members  unanimously  agreed to recommend the continuation of
the Investment Advisory Agreement for the Fund.

                                       25


                         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.   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 issue 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  re-registered  in your own name.  Once
registered in your own name your  dividends  will be  automatically  reinvested.
Certain brokers participate in the Plan.  Shareholders holding shares in "street
name"  at   participating   institutions   will  have  dividends   automatically
reinvested.  Shareholders  wishing  a cash  dividend  at such  institution  must
contact their broker to make this change.

  The number of shares of common stock  distributed to  participants in the Plan
in lieu of cash dividends is determined in the following manner. Under the Plan,
whenever the market price of the 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.

  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.

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 Plans 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.


                                       26

                               [GRAPHIC OMITTED]
                                PICTURE OF FLAGS

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


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

Dr. Thomas E. Bratter
   PRESIDENT, JOHN DEWEY ACADEMY

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

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

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

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

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

Salvatore J. Zizza
   CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.


OFFICERS

Bruce N. Alpert
   PRESIDENT

Carter W. Austin
   VICE PRESIDENT

Dawn M. Donato
   ASSISTANT VICE PRESIDENT & OMBUDSMAN

Peter D. Goldstein
   CHIEF COMPLIANCE OFFICER

James E. McKee
   SECRETARY

Agnes Mullady
   TREASURER

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

CUSTODIAN
Mellon Trust of New England, N.A.

COUNSEL
Willkie Farr & Gallagher LLP

TRANSFER AGENT AND REGISTRAR
Computershare Trust Company, N.A.

STOCK EXCHANGE LISTING
                                        7.20%      5.875%
                          Common      Preferred   Preferred
                          ------      ---------   ---------
NYSE-Symbol:                GAB        GABPrB      GAB PrD
Shares Outstanding:     166,832,166   4,950,000   2,949,700

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

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

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

--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940, as amended,  that the 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  Series B and  Series D
Cumulative  Preferred  Stock in the open market when the shares are trading at a
discount to the Liquidation Value of $25.00.
--------------------------------------------------------------------------------


THE GABELLI EQUITY TRUST INC.
ONE CORPORATE CENTER
RYE, NY 10580-1422
(914) 921-5070
WWW.GABELLI.COM


                                                              SEMI-ANNUAL REPORT
                                                              JUNE 30, 2006







                                                                     GAB SA 2006


ITEM 2. CODE OF ETHICS.

Not applicable.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.



ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



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.

Not applicable.



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

There has been no change, as of the date of this filing, in any of the portfolio
managers  identified  in  response  to  paragraph  (a)(1)  of  this  Item in the
registrant's  most recently filed annual report on Form N-CSR.

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 YET
              SHARES (OR UNITS)      (B) AVERAGE PRICE PAID     PUBLICLY ANNOUNCED PLANS    BE PURCHASED UNDER THE PLANS
   PERIOD         PURCHASED            PER SHARE (OR UNIT)           OR PROGRAMS                    OR PROGRAMS
=============================================================================================================================
                                                                                 
Month #1     Common - N/A              Common - N/A               Common - N/A               Common - 166,079,270
01/01/06
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
01/31/06
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
Month #2     Common - N/A              Common - N/A               Common - N/A               Common - 166,079,270
02/01/06
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
02/28/06
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
Month #3     Common - N/A              Common - N/A               Common - N/A               Common - 166,079,270
03/01/06
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
03/31/06
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
Month #4     Common - N/A              Common - N/A               Common - N/A               Common - 166,079,270
04/01/06
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
04/30/06
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
Month #5     Common - N/A              Common - N/A               Common - N/A               Common - 166,079,270
05/01/06
through      Preferred Series B - N/A  Preferred Series B - N/A   Preferred Series B - N/A   Preferred Series B - 6,600,000
05/31/06
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
Month #6     Common - N/A              Common - N/A               Common - N/A               Common - 166,832,166
06/01/06
through      Preferred Series B -      Preferred Series B -       Preferred Series B -       Preferred Series B - 6,600,000
06/30/06     1,650,000                 $25.00                     1,650,000                  - 1,650,000 = 4,950,000

             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,949,700
=============================================================================================================================
Total        Common - N/A              Common - N/A               Common - N/A               N/A

             Preferred Series B -      Preferred Series B -       Preferred Series B -
             1,650,000                 $25.00                     1,650,000

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


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

a.       The date  each  plan or  program  was  announced  - The  notice  of the
         potential repurchase of common and preferred shares occurs quarterly in
         the Fund's  quarterly  report in  accordance  with Section 23(c) of the
         Investment Company Act of 1940, as amended.
b.       The  dollar  amount  (or share or unit  amount)  approved  - Any or all
         common shares  outstanding  may be  repurchased  when the Fund's common
         shares  are  trading  at a  discount  of 10% or more from the net asset
         value of the shares.
         Any or all preferred  shares  outstanding  may be repurchased  when the
         Fund's  preferred  shares are trading at a discount to the  liquidation
         value of $25.00.
c.       The  expiration  date (if any) of each  plan or  program  - The  Fund's
         repurchase plans are ongoing.
d.       Each plan or program that has expired  during the period covered by the
         table - The Fund's repurchase plans are ongoing.
e.       Each plan or program the registrant  has determined to terminate  prior
         to expiration,  or under which the  registrant  does not intend to make
         further purchases. - The Fund's repurchase plans are ongoing.



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

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


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

     (a)(1)   Not applicable.

     (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     September 1, 2006
    ----------------------------------------------------------------------------


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


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

Date     September 1, 2006
    ----------------------------------------------------------------------------


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


Date     September 1, 2006
    ----------------------------------------------------------------------------



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