GABELLI EQUITY TRUST INC
N-2, 1995-09-01
Previous: PHOENIX EDGE SERIES FUND, PRES14A, 1995-09-01
Next: HARTFORD LIFE INSURANCE COMPANY SEPARATE ACCOUNT TWO, N-30D, 1995-09-01




<PAGE>1

   As filed with the Securities and Exchange Commission on September 1, 1995
                                              Securities Act File No. 33-_____
                                      Investment Company Act File No. 811-4700
                    U.S. SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM N-2
   [X]       REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
   [ ]                    Pre-Effective Amendment No. ____
   [ ]                   Post-Effective Amendment No. ____

   [X]   REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
   [X]                           Amendment No. 15

                         THE GABELLI EQUITY TRUST INC.
            (Exact name of registrant as specified in its charter)

                             One Corporate Center
                             Rye, New York  10580
                   (Address of principal executive offices)
                                (914) 921-5070
             (Registrant's telephone number, including area code)

                                Bruce N. Alpert
                         The Gabelli Equity Trust Inc.
                             One Corporate Center
                             Rye, New York  10580
                    (Name and address of agent for service)


                                With copies to:

                           Daniel Schloendorn, Esq.
                           Willkie Farr & Gallagher
                              One Citicorp Center
                             153 East 53rd Street
                           New York, New York  10022


     Approximate Date of Proposed Public Offering:  As soon as practicable
after the effective date of this Registration Statement.

     If any securities being registered on this form will be offered on a
delayed or continuous basis in reliance on Rule 415 under the Securities Act
of 1933, other than securities offered in connection with a dividend
reinvestment plan, check the following box. [X]

     It is proposed that the filing will become effective when declared
effective pursuant to Section 8(c). [ ]

     This Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act and the Securities Act
registration statement number of the earlier effective registration statement
for the same offering is ___________________. [ ]

      CALCULATION OF REGISTRATION FEE UNDER THE SECURITIES ACT OF 1933
<TABLE>
<CAPTION>


                                                                                           Maximum                Amount of
                               Title of Securities                                        Aggregate              Registration
                                 Being Registered                                      Offering Price*               Fee
                               -------------------                                     ---------------           ------------



 <S>                                                                               <C>                     <C>

 Shares of Common Stock, par value $.001
      per share  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $147,386,839              $50,823.05

</TABLE>


*  Calculated pursuant to Rule 457(c) when the Securities Act of 1933, as
amended.  Based on the average of the high and low sales price reported on
the New York Stock Exchange on August 28, 1995.

     The registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment that specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933, as amended, or until this Registration Statement
shall become effective on such date as the Securities and Exchange Commission,
acting pursuant to said Section 8(a), may determine.
















































<PAGE>2

                         THE GABELLI EQUITY TRUST INC.
                                   Form N-2
                             Cross-Reference Sheet
                          Parts A and B of Prospectus



Item No.       Caption                  Location in Prospectus
--------       -------                  ----------------------

1.   Outside Front Cover  . . . . . . . Front Cover Page

2.   Inside Front and Outside Back . .  Front Cover Page
     Cover Page

3.   Fee Table and Synopsis . . . . . . Prospectus Summary; Fee Table

4.   Financial Highlights . . . . . . . Financial Highlights

5.   Plan of Distribution . . . . . . . Not Applicable

6.   Selling Stockholders . . . . . . . Not Applicable

7.   Use of Proceeds  . . . . . . . . . Use of Proceeds

8.  General Description of the          Front Cover Page; Prospectus Summary;
    Registrant . . . . . . . . . . . .    The Fund; Investment Objectives and
                                          Policies; Risk Factors and Special
                                          Considerations; Common Stock

9.   Management . . . . . . . . . . . . Management of the Fund; Portfolio
                                          Transactions; Custodians and
                                          Transfer, Dividend Disbursing Agent
                                          and Registrar

10.  Capital Stock, Long-Term Debt and
     Other Securities . . . . . . . . . The Offer; Common Stock; Dividends and
                                          Distributions; Automatic Dividend
                                          Reinvestment and Voluntary Cash
                                          Purchase Plan; Taxation

11.  Defaults and Arrears on Senior
     Securities . . . . . . . . . . . . Not Applicable

12.  Legal Proceedings  . . . . . . . . Not Applicable

13.  Table of Contents of the Statement
     of Additional Information  . . . . Table of Contents of the Statement of
                                          Additional Information



















<PAGE>3

                                        Location in Statement
Item No.       Caption                  of Additional Information
--------       -------                  -------------------------


14.  Cover Page . . . . . . . . . . . . Front Cover Page

15.  Table of Contents  . . . . . . . . Front Cover Page

16.  General Information and History  . Not Applicable

17.  Investment Objectives and          Investment Objectives and Policies;
     Policies . . . . . . . . . . . . .   Investment Restrictions

18.  Management . . . . . . . . . . . . Management of the Fund

19.  Control Persons and Principal
     Holders of Securities  . . . . .   Beneficial Owner

20.  Investment Advisory and Other
     Services . . . . . . . . . . . .   Management of the Fund

21.  Brokerage Allocation and Other
     Practices  . . . . . . . . . . . . Portfolio Transactions

22.  Tax Status . . . . . . . . . . . . Taxation

23.  Financial Statements . . . . . . . Financial Statements


PART C

     Information required to be included in Part C is set forth under the
appropriate item, so numbered, in Part C to this Registration Statement.































<PAGE>

INFORMATION  CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT RELATING  TO THESE  SECURITIES HAS  BEEN FILED  WITH THE
SECURITIES AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR  MAY
OFFERS  TO BUY BE ACCEPTED PRIOR TO  THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR  THE
SOLICITATION  OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL  PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.




<PAGE>4

PROSPECTUS       Subject to Completion Dated September 1, 1995
                     _________ Rights for _________ Shares
                         The Gabelli Equity Trust Inc.
                                 Common Stock


     The Gabelli Equity Trust Inc. (the "Fund") is issuing to its stockholders
of record  ("Record  Date  Stockholders")  as  of the  close  of  business  on
____________,  1995  rights  ("Rights")  entitling   the  holders  thereof  to
subscribe  for an aggregate  of _________ shares (the  "Shares") of the Fund's
Common Stock (the "Offer") at the rate  of one share of Common Stock for  each
six  Rights held  and entitling  such  Record Date  Stockholder to  subscribe,
subject to certain  limitations and subject to  allotment, for any  Shares not
acquired  by  exercise  of  primary  subscription  Rights.    The  Rights  are
transferable  and  have  been admitted  for  trading  on  the  New York  Stock
Exchange.    See  "The  Offer."    THE  SUBSCRIPTION  PRICE   PER  SHARE  (the
"Subscription Price") WILL BE $________.

     THE OFFER  WILL EXPIRE AT  5:00 P.M., NEW  YORK TIME, ON  _________, 1995
unless extended  as  described herein  (the "Expiration  Date").   Stockholder
inquiries should be directed to the Subscription Agent,  State Street Bank and
Trust Company, at (800) 336-6983 or (617) 328-5000.

     The Fund is  a closed-end non-diversified management  investment company.
Its investment objective  is long-term growth of capital,  primarily through a
portfolio of equity securities selected by Gabelli Funds, Inc., the investment
adviser to  the Fund.    Income is  a secondary  objective of  the  Fund.   No
assurances can be given  that the Fund's objectives  will be achieved.  For  a
discussion of certain risk factors  and special considerations with respect to
owning shares of the Fund, see "Risk Factors and Special Considerations."  The
address of  the Fund  is One  Corporate Center,  Rye, New  York 10580  and its
telephone number is (914) 921-5070.

     The Fund announced the Offer  after the close of trading on  the New York
Stock Exchange on August  18, 1995.  The  net asset value per share  of Common
Stock at  the close of  business on August  18, 1995  and _________, 1995  was
$10.45 and $____, respectively, and the last reported sale price of a share of
the Fund's  Common  Stock on  such  Exchange on  those  dates was  $9.875  and
$______, respectively.  The Fund's Common Stock trades under the symbol  "GAB"
on the New York Stock Exchange.


 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
    EXCHANGE COMMISSION, ANY STATE SECURITIES COMMISSION OR ANY SECURITIES
    COMMISSION OR REGULATORY AUTHORITY IN CANADA NOR HAS THE SECURITIES AND
          EXCHANGE COMMISSION, ANY STATE SECURITIES COMMISSION OR ANY
            SECURITIES COMMISSION OR REGULATORY AUTHORITY IN CANADA
                 PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                    PROSPECTUS.  ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.


<TABLE>
<CAPTION>


                                        Subscription Price                   Sales Load                 Proceeds to Fund (1)
                                        ------------------                   ----------                 --------------------
 <S>                              <C>                                      <C>                         <C>


 Per Share . . . . . . . . . .               $_______                           None                           $______

 Total . . . . . . . . . . . .               $_______                           None                           $______


</TABLE>


(1)  Before deduction  of offering expenses incurred by the Fund, estimated at
     $_______.


     Because the Subscription  Price per share is  likely to be less  than the
net  asset value per  share, the Offer  is likely  to result in  a substantial
dilution of the aggregate net asset value  of the shares owned by stockholders
who do not fully exercise their Rights.  In addition, as a result of the terms
of  the Offer,  stockholders who  do not  fully exercise  their Rights  should
expect  that  they will,  upon  the completion  of  the Offer,  own  a smaller
proportional interest in the Fund than  would otherwise be the case.   Gabelli
Funds,  Inc., the Fund's investment adviser,  may purchase through the primary
subscription  and the  over-subscription privilege  Shares  with an  aggregate
Subscription Price  of up  to $___  million.   Mr. Mario  J. Gabelli may  also
purchase  additional Shares  with  an aggregate  Subscription Price  of  up to
$_____ million in such manner.  See "The Offer Terms of the Offer."


 This Prospectus sets forth concisely certain information about the Fund that
 investors should know before investing and it should be read and retained for
 future reference. A Statement of Additional Information dated _________, 1995
 (the "SAI") containing additional information about the Fund has been filed
 with the Securities and Exchange Commission and is incorporated by reference
 in its entirety into this Prospectus.


A copy of the SAI, the table of contents of which appears on page ____ of
this Prospectus, may be obtained without charge by contacting the Fund at
(800) GABELLI ((800) 422-3554) or (914) 921-5070.  The SAI will be sent
within two business days of receipt of such request by the Fund.


________, 1995


























<PAGE>5

                              PROSPECTUS SUMMARY

     The following  summary is qualified in  its entirety by  reference to the
more detailed information included elsewhere in this Prospectus.

Terms of the Offer

     The  Gabelli Equity Trust Inc. (the "Fund") is issuing to stockholders of
record ("Record Date  Stockholders") as of the close of business on _________,
1995 (the  "Record Date") rights ("Rights")  to subscribe for an  aggregate of
_________  shares  of  Common  Stock  (sometimes  referred  to  herein as  the
"Shares") of the Fund.   Each such stockholder  is being issued one Right  for
each full share of Common Stock owned  on the Record Date.  The Rights entitle
the holder to acquire at  the Subscription Price (as hereinafter  defined) one
Share for each six Rights  held.  Rights may be  exercised at any time  during
the period (the "Subscription Period"), which commences on  ________, 1995 and
ends at 5:00 p.m., New York  time on __________, 1995, unless extended by  the
Fund to a date not later than ___________,  1995 (the "Expiration Date").  The
right  to acquire during the Subscription Period at the Subscription Price one
additional Share for  each six Rights held  is hereinafter referred to  as the
"Primary Subscription."

     In  addition, any Record Date Stockholder  who fully exercises all Rights
initially  issued to him  (other than those  Rights which cannot  be exercised
because they represent the  right to acquire less than one  Share) is entitled
to subscribe for Shares which were  not otherwise subscribed for by others  on
Primary  Subscription  (the Over-Subscription  Privilege").   For  purposes of
determining the  number  of  Shares  a Record  Date  Stockholder  may  acquire
pursuant to the  Offer, broker-dealers whose shares are held of record by Cede
& Co.,  Inc. ("Cede"),  nominee for The  Depository Trust  Company, or  by any
other depository or  nominee will be  deemed to be the  holders of the  Rights
that are issued  to Cede or such other depository or  nominee on their behalf.
Shares acquired  pursuant to  the Over-Subscription Privilege  are subject  to
allotment, which is  more fully  discussed under "The  Offer Over-Subscription
Privilege."

     The  subscription  price per  share  (the "Subscription  Price")  will be
$_______.      Rights   will  be   evidenced   by   subscription  certificates
("Subscription  Certificates")   and  may   be  exercised   by  completing   a
Subscription Certificate and delivering  it, together with payment,  either by
means of a notice of guaranteed delivery  or a check, to State Street Bank and
Trust  Company,  Boston,  Massachusetts (the  "Subscription  Agent").   Rights
holders will have no right to rescind  a purchase after the Subscription Agent
has received payment.  See "The  Offer Method of Exercise of Rights" and  "The
Offer Payment for  Shares."  Shares  issued pursuant to an  exercise of Rights
will be listed on  the New York Stock Exchange, Inc.  (hereinafter referred to
as the "New York Stock Exchange" or the "Exchange").

     The  Rights are  transferable  until the  Expiration Date  and  have been
admitted for trading on the Exchange.  Although no assurance can be given that
a market for the  Rights will develop, trading  in the Rights on the  Exchange
will begin three Business Days prior  to the Record Date and may  be conducted
until the  close of  trading on  the last Exchange  trading day  prior to  the
Expiration Date.   The value of the  Rights, if any, will be  reflected by the
market price.  Rights may be sold by individual holders or may be submitted to
the Subscription  Agent for sale.   Any Rights  submitted to  the Subscription
Agent for  sale  must be  received  by the  Subscription  Agent on  or  before
_________, 1995, one Business Day  (as defined below) prior to  the Expiration
Date, due  to normal  settlement procedures.   Trading  of the  Rights on  the
Exchange will be conducted on a when issued basis until and including the date
on which the Subscription Certificates are mailed to  Record Date Stockholders
and thereafter will  be conducted on a  regular way basis until  and including
the last Exchange trading day prior to the Expiration Date.  The  Common Stock
will begin trading  ex-Rights two Business Days prior to the  Record Date.  If
the Subscription Agent  receives Rights for sale  in a timely manner,  it will
use its best efforts to sell  the Rights on the New York Stock  Exchange.  The
Subscription  Agent will also  attempt to sell  any Rights a  Rights holder is
unable to  exercise because such  Rights represent the right  to subscribe for
less than  one Share.   Any commissions  will be  paid by  the selling  Rights
holders.   Neither the Fund nor the Subscription  Agent will be responsible if
Rights cannot be sold  and neither has guaranteed any minimum  sales price for
the  Rights.  For purposes of this Prospectus, a "Business Day" shall mean any
day on which trading is conducted on the Exchange.


























































<PAGE>6


 Stockholders are urged to obtain a recent trading price for the Rights
 on the New York Stock Exchange from their broker, bank, financial advisor
 or the financial press.


                 Stockholders' inquiries should be directed to:
                        State Street Bank and Trust Company
                         (800) 336-6983 or (617) 328-5000





Important Dates to Remember

     Event                                                   Date
     -----                                                   ----

Record Date . . . . . . . . . . . . . . .                        ______, 1995
Subscription Period . . . . . . . . . . .   ______, 1995 through ______, 1995*
Expiration of the Offer . . . . . . . . .                        ______, 1995*
Payment for Guarantees of Delivery Due  .                        ______, 1995*
Confirmation to Participants  . . . . . .                        ______, 1995*

____________________

*    Unless the Offer is extended to a date not later than _____, 1995.

Information Regarding the Fund

     The Fund  has been engaged  in business  as a closed-end  non-diversified
management investment  company since August  21, 1986.   The Fund's investment
objective is  long-term growth of  capital, primarily through  investment in a
portfolio of equity securities selected by Gabelli Funds, Inc., the investment
adviser to  the Fund.  Equity securities in  which the Fund may invest consist
of common stock, preferred  stock, convertible or exchangeable securities  and
warrants  and  rights to  purchase such  securities.   Income  is  a secondary
objective of the Fund.   No assurance can be given  that the Fund's investment
objectives will be achieved.   See  Investment Objectives and Policies.    The
Fund's  outstanding common  stock,  par value  $.001  per  share (the   Common
Stock ), is listed  and traded on  the Exchange.   The average weekly  trading
volume  of the Common Stock on the Exchange during the year ended December 31,
1994 was 214,844 shares.  As of July 31, 1995, the net assets of the Fund were
approximately $926.8 million.

Information Regarding the Investment Adviser

     Gabelli  Funds,  Inc.  (the   Investment  Adviser )  has  served  as  the
investment adviser  to the Fund since  its inception.  The  Investment Adviser
also provides  certain  administrative services  to the  Fund.   Mr. Mario  J.
Gabelli, the Chairman of the Board, President, Chief  Executive Officer, Chief
Investment  Officer and majority  stockholder of  the Investment  Adviser, has
been engaged  in the business  of providing investment advisory  and portfolio
management  services  for over  15  years  and  is currently  affiliated  with
investment  advisers which,  as  of  July 31, 1995,  managed  total assets  of
approximately $9.0 billion.   The Fund  pays the Investment Adviser  a monthly
fee at the annual rate of 1.00% of the Fund's average weekly  net assets.  The
investment advisory  fee is  higher than comparable  fees paid  by most  other
investment  companies.   See  Management  of the  Fund    Investment Adviser.
Since the Investment Adviser's fees are  based on the net assets of  the Fund,
the Investment Adviser will benefit from the Offer.  In addition, one Director
who is an   interested person  of the  Fund could benefit indirectly  from the
Offer because  of his interests in the  Investment Adviser.  See   The Offer -
Purpose of the Offer.

Risk Factors and Special Considerations

     The following summarizes certain matters that should be considered, among
others, in connection with the Offer.

Dilution  . . . . . .    An  immediate  dilution of  the  aggregate net  asset
                         value of the  shares owned by stockholders who do not
                         fully  exercise   their  Rights   is  likely  to   be
                         experienced  as a  result of  the  Offer because  the
                         Subscription Price is likely to be less than the then
                         net asset value per  share, and the number of  shares
                         outstanding  after the Offer is likely to increase in
                         greater percentage than  the increase in the  size of
                         the Fund's assets.









































<PAGE>7

                         In addition, as a result  of the terms of the  Offer,
                         stockholders who do  not  fully exercise their
                         Rights should expect that they will, at the
                         completion of the Offer, own a smaller proportional
                         interest in the Fund than would otherwise  be the
                         case.  Although it is not possible to  state
                         precisely the amount of such a decrease in value,
                         because it is not  known at this time what the net
                         asset value per share will be at the Expiration
                         Date, such dilution could be substantial.  For
                         example, assuming that all Rights are exercised and
                         that the Subscription Price of $_____ is ___% below
                         the Fund's then net asset value  per share, the
                         Fund's net asset  value per share  (before deduction
                         of expenses  incurred  in  connection  with  the
                         Offer)  would   be  reduced  by approximately  $____
                         per share.

Discount From
 Net Asset Value  . .    Shares  of closed-end investment companies frequently
                         trade at  a  discount from  net  asset value.    This
                         characteristic of shares  of a  closed-end fund is  a
                         risk separate  and distinct  from the  risk that  the
                         Fund's  net asset value  will decrease.   The risk of
                         purchasing shares  of  a closed-end  fund that  might
                         trade at a discount is  more pronounced for investors
                         who wish to  sell their shares in  a relatively short
                         period   of   time  because   for   those  investors,
                         realization of a gain or loss on their investments is
                         likely to be  more dependent upon the existence  of a
                         premium or discount than  upon portfolio performance.
                         Although  the Fund's shares  have generally traded on
                         the  New York Stock  Exchange at  a premium  over the
                         past  three  years,  the  Fund's  shares  have  since
                         inception generally traded at a discount to net asset
                         value.  See  Common Stock.

Repurchase and
 Charter Provisions .    The Fund's stockholders  will be  free to dispose  of
                         their Shares on  the New York Stock Exchange or other
                         markets  on which  the Shares  may trade,  but, as  a
                         closed-end fund, the Fund's  stockholders do not have
                         the  right to  redeem  their  Shares.   The  Fund  is
                         authorized  to  repurchase  its  shares on  the  open
                         market when the  shares are trading at  a discount of
                         10%  or  more from  net  asset value.    In addition,
                         certain  provisions   of  the   Fund's  Articles   of
                         Incorporation and  By-Laws may be  regarded as  anti-
                         takeover  provisions.  These  provisions consist of a
                         system  in  which  only  one   of  three  classes  of
                         Directors is elected  each year  and the  requirement
                         that the  affirmative vote of the holders  of 66 % of
                         the outstanding shares  of the  Fund is necessary  to
                         authorize the conversion  of the Fund from  a closed-
                         end to an open-end investment company or generally to
                         authorize  certain  business  transactions  with  the
                         beneficial owner of  more than 5% of  the outstanding
                         shares  of the  Fund.   The overall  effect  of these
                         provisions  is   to   render   more   difficult   the
                         accomplishment  of  a  merger  or  the assumption  of
                         control by a principal stockholder.  These provisions
                         may have the  effect of depriving stockholders  of an
                         opportunity to sell  their shares at a  premium above
                         the prevailing  market price.   See   Common Stock
                         Certain Provisions  of the Articles  of Incorporation
                         and By-Laws.

Non-Diversified Status   As  a non-diversified  investment  company under  the
                         Investment Company Act of 1940, as amended (the  1940
                         Act ), the Fund  is not limited in the  proportion of
                         its assets that  may be invested  in securities of  a
                         single issuer, and, accordingly, an investment in the
                         Fund  may,   under  certain   circumstances,  present
                         greater risk  to an investor than an  investment in a
                         diversified company.   See  Risk Factors and  Special
                         Considerations   Non-Diversified Status.



<PAGE>8

Foreign Securities  .    The Fund may invest up to 35% of its  total assets in
                         foreign  securities.    Investing  in  securities  of
                         foreign  companies  and  foreign  governments,  which
                         generally are denominated in  foreign currencies, may
                         involve  certain risks and opportunity considerations
                         not typically  associated with investing  in domestic
                         companies and  could cause  the Fund  to be  affected
                         favorably  or  unfavorably  by  changes  in  currency
                         exchange  rates and  revaluation of currencies.   See
                         "Risk Factors  and Special  Considerations    Foreign
                         Securities."

Dependence on Key
Personnel . . . . . .   The  Investment Adviser  is  dependent upon the
                        expertise  of Mr. Mario  J.  Gabelli in providing
                        advisory services with respect to the Fund's
                        investments.     There  is  no contract   of
                        employment    between   the Investment Adviser and
                        Mr. Gabelli.  If the Investment   Adviser  were
                        to   lose the services  of Mr.  Gabelli,  its
                        ability  to service   the  Fund   could
                        be  adversely affected.  There can be no
                        assurance that a suitable replacement
                        could be found for Mr.  Gabelli   in  the
                        event  of   his  death, resignation,
                        retirement or inability to act on behalf
                        of the Investment Adviser.



Distributions . . . .    The Fund's policy is to make quarterly distributions
                         of $0.25 per share at the  end of each of  the first
                         three calendar  quarters of  each year. The  Fund's
                         distribution in December for each calendar year is
                         an adjusting distribution (equal to the sum of 2.5%
                         of the net asset value of the Fund as of the last
                         day of the  four  preceding calendar quarters  less
                         the aggregate distributions  of $0.75 per  share
                         made for the most recent three calendar  quarters)
                         in order to meet the  Fund's 10%  pay-out  goal as
                         well  as the distribution requirements  of  the
                         Internal Revenue Code of 1986,  as amended (the
                         "Code").  During 1995, for the purpose of providing
                         investors the benefit of capital gains tax treatment
                         for the final dividend of the  year  to  the
                         fullest extent,  the Directors declared a  $.50
                         distribution payable in the fourth quarter to pay
                         its long-term capital gains  once for the year,
                         thus, in  effect combining  the third  and fourth
                         quarter distributions.  In connection with the 1940
                         Act requirement that long-term capital  gains be
                         distributed  only  once  per year  and  the  Board
                         of Directors'  desire to  pay  dividends on  a
                         quarterly basis, authority was granted for the Fund
                         to  file an exemptive  request with  the Commission
                         to  allow the Fund  to  distribute  long-term
                         capital  gains  more frequently than  once a  year.
                         If the  exemption is granted,  the Directors  expect
                         to  declare quarterly distributions in 1996.
                         Otherwise,  the Fund plans to pay  a $0.25  per
                         share  distribution in each  of the first two
                         quarters of 1996,  and declare an adjusting dividend
                         to meet  the Fund's 10%  distribution policy as well
                         as distribution requirements  under the Code.  If,
                         for  any calendar  year, the total  distributions
                         exceed net investment income and net realized
                         capital gains, the excess will generally be treated
                         as a tax- free return  of  capital (up  to  the
                         amount  of  the stockholder's tax basis  in his
                         shares) which  can be made payable by the Fund
                         either in the form of a cash distribution or a stock
                         dividend. The amount treated as  a  tax-free  return
                         of  capital  will reduce  a stockholder's adjusted
                         basis  in his shares,  thereby increasing  his
                         potential  gain or   reducing  his potential  loss
                         on  the  sale  of his  shares.  Such excess,
                         however, will be treated as ordinary dividend income
                         up  to the amount  of the  Fund's current  and
                         accumulated earnings  and profits.  Such
                         distribution policy may, under certain
                         circumstances, have certain adverse consequences
                         to   the   Fund   and    its stockholders.  See
                         "Dividends  and Distributions; Automatic  Dividend
                         Reinvestment Voluntary and  Cash Purchase  Plan"
                         for  a discussion  of   the  Fund's distribution
                         policy and the circumstances under which such
                         consequences may occur.



<PAGE>9

                         The Fund reserves  the right, but does  not currently
                         intend, to  retain  for  reinvestment  net  long-term
                         capital  gains  in excess  of net  short-term capital
                         losses. Such amounts will be taxed to shareholders as
                         long-term capital gains and shareholders will be able
                         to  claim their  proportionate share  of the  federal
                         income taxes  paid by  the Fund  on such  gains as  a
                         credit   against  their   own   federal  income   tax
                         liabilities, and  will be  entitled  to increase  the
                         adjusted  tax  basis  of  their  Fund shares  by  the
                         difference  between their undistributed capital gains
                         and their tax credit. See "Taxation."






















































<PAGE>10

                                   FEE TABLE

     The following table sets forth certain fees and expenses of the Fund.

Shareholder Transaction Expenses
Sales Load (as a percentage of offering price)  . . . .  0%

Automatic Dividend Reinvestment and Cash
 Purchase Plan Fees* . . . . . . . . . . . . . . . . .$0.75

Annual Expenses (as a percentage of net assets)
Management Fees . . . . . . . . . . . . . . . . . .    1.0%

Other Expenses  . . . . . . . . . . . . . . . . . . .   .3%

Total Annual Expenses . . . . . . . . . . . . . . .    1.3%



----------------------------------
*A fee of $0.75 is charged with respect to each purchase by a participant in
the Fund's Automatic Dividend Reinvestment and Voluntary Cash Purchase Plan
(the "Plan").  A fee of $2.50 is charged in connection with the sale of shares
that are held in book-entry form, such as shares held by a stockholder through
the Plan.



     Example                  1 Year  3 Years  5 Years  10 Years
     -------                  ------  -------  -------  --------
You would pay the following
 expenses on a $1,000
 investment assuming a 5%
 annual return  . . . . . .   $14*    $41      $71      $157

--------------------------------
*    Includes  a $.75 automatic  dividend reinvestment fee;  without such fee,
     expenses in year one would be $13.


     The  purpose  of the  foregoing  table and  example  is to  assist Rights
holders  in understanding the various  costs and expenses  that an investor in
the  Fund  bears, directly  or  indirectly,  but should  not  be considered  a
representation of  past or  future expenses  or rate  of return.   The  actual
expenses of the  Fund may be  greater or less than  those shown.   The figures
provided  under  Other  Expenses   are based  upon estimated  amounts  for the
current fiscal year.  For more complete  descriptions of certain of the Fund's
cost and expenses, see  Management of the Fund" in the Prospectus and the SAI.



















<PAGE>11

                             FINANCIAL HIGHLIGHTS

     The table below sets forth selected financial data for a share  of Common
Stock  outstanding throughout each period presented.   The per share operating
performance  and ratios  for each  of the  periods, other  than the  six-month
period ended  June 30,  1995, has been  audited by  Price Waterhouse  LLP, the
Fund's  independent  accountants,   as  stated  in   their  report  which   is
incorporated by reference into  the SAI.  The following  information should be
read in conjunction with the Financial Statements and Notes thereto, which are
incorporated by reference into the SAI.


                        Per Share Operating Performance
              For a Fund Share Outstanding Throughout Each Period


<TABLE>
<CAPTION>






                                                                                                                        Six Months
                                                                                                                          Ended
                                                                                                                         June 30,
                                                                                                                          1995
                               1986*     1987      1988      1989      1990       1991      1992     1993(a)    1994(a) (Unaudited)
                               -----     ----      ----      ----      ----       ----      ----     -------    ------- -----------

 <S>                       <C>       <C>       <C>       <C>       <C>       <C>        <C>       <C>       <C>         <C>

Operating performance:
Net asset value,
  beginning of period  .    $   9.35  $  9.40  $   9.82  $  11.22  $  13.34    $  10.49  $  10.61 $  10.58    $  11.23    $   9.46

Net investment income  .        0.10     0.16      0.14      0.38      0.44        0.27      0.19     0.14        0.14        0.07

Net realized and
  unrealized gain/(loss)
  on investments   . . .      (0.04)     0.89     2.32+     3.26+    (2.11)        1.37      1.21     2.13      (0.08)        0.89
Provision for income
  taxes . . . . . . . . .        -        -      (0.09)    (0.21)       -            -          -       -           -           -

Total from investment
  operations   . . . . .        0.06     1.05     2.37      3.43     (1.67)        1.64      1.40     2.27        0.06        0.96


Increase/(decrease) in
  net asset value from
  Fund share transactions        -       0.01     0.02      -         -         (0.42)    (0.36)   (0.50)         -           -

Offering expenses charged
  to capital surplus   .      (0.01)      -        -        -         -         (0.01)    (0.01)   (0.01)         -           -

Distributions to
  stockholders from:
  Net investment income . .      -     (0.19)    (0.21)    (0.29)    (0.53)     (0.27)    (0.19)   (0.11)   (0.14)(b)      (0.07)

  Distributions in excess
   of net investment
   income  . . . . . . .         -        -        -        -         -             -        -        -           -         (0.43)

  Net realized gains   .         -     (0.45)    (0.78)    (1.02)    (0.23)      (0.14)    (0.38)   (0.77)      (0.37)        -

  Distributions in excess
   of net realized gains         -        -        -        -         -             -        -      (0.02)        -           -

  Paid-in capital . . .          -        -        -        -        (0.42)      (0.68)    (0.49)   (0.21)   (1.32)(b)        -


Total distributions  . .        0.00   (0.64)    (0.99)    (1.31)    (1.18)      (1.09)    (1.06)   (1.11)      (1.83)      (0.50)

Net asset value, end of
  period   . . . . . . .    $   9.40  $  9.82  $  11.22  $  13.34  $  10.49    $  10.61  $  10.58 $  11.23    $   9.46    $   9.92

Market value, end of
  period   . . . . . . .    $  8.625  $ 7.625  $  9.875  $ 14.000  $ 10.500    $ 10.125  $ 10.250 $ 12.125    $  9.625    $ 10.000

Total Investment
  Return**+  . . . . . .     (13.8)%   (0.9)%     37.8%     59.0%   (16.7)%       10.9%     15.9%    36.5%      (5.1)%        9.3%

Net Asset Value Total
  Return***  . . . . . .        0.5%    17.1%     21.5%     33.2%   (12.7)%       16.2%     14.2%    22.4%        0.5%       10.3%

Ratios to average net
  assets/supplemental
  data:
Net assets, end of period
  (in 000's)   . . . . .  $413,760   $429,490  $484,792  $589,990  $479,863    $595,151  $725,263 $937,773    $825,193    $882,888

  Net investment income      2.89%++    1.50%     1.36%     2.82%     3.84%       2.34%     1.88%    1.25%       1.29%     1.46%++

  Operating expenses   .     1.24%++    1.24%     1.25%     1.18%     1.18%       1.24%     1.22%    1.20%       1.19%     1.25%++

Portfolio turnover rate        58.8%    96.5%     51.5%     28.1%     15.5%       11.2%     12.5%    24.4%       22.2%        8.3%

</TABLE>

_____________________

  * The Fund commenced operations on August 21, 1986.
 ** Based   on  market   value  per   share,  adjusted  for   reinvestment  of
    distributions and taxes,  including distribution of rights,  assuming full
    subscription by stockholder.
*** Based  on  net  asset  value  per  share,  adjusted  for  reinvestment  of
    distributions and taxes,  including distribution of rights,  assuming full
    subscription by stockholder.
  + Before provision for income taxes.
  ++Annualized.
(a) Per share  amounts have been  calculated using the  monthly average shares
    outstanding method.
(b) A  distribution equivalent  to  $0.75  per share  for  The Gabelli  Global
    Multimedia Trust Inc. spin-off from net investment income, realized short-
    term   gains,  and  paid-in  capital  were   $0.064,  $0.031  and  $0.655,
    respectively.



























<PAGE>12

                                   THE OFFER


Terms of the Offer

The Fund is issuing to Record Date Stockholders Rights to subscribe for the
Shares.   Each Record Date Stockholder is  being issued one transferable Right
for each share of  Common Stock owned on the Record Date.   The Rights entitle
the holder  to acquire at the Subscription Price one Share for each six Rights
held.   No  Rights  will be  issued  for  fractional shares.    Rights may  be
exercised  at any  time  during the  Subscription Period,  which  commences on
___________, 1995  and ends  at 5:00 p.m.,  New York  time, on  _______, 1995,
unless  extended by the  Fund to a  date not later than  _________, 1995, 5:00
p.m., New York time.  See "Expiration of the Offer."

In addition, any Record Date Stockholder who fully exercises all Rights
initially  issued to him  (other than those  Rights which  cannot be exercised
because they  represent the right to acquire less  than one Share) is entitled
to subscribe for Shares  which were not otherwise subscribed for  by others on
Primary  Subscription.   For  purposes of  determining the  maximum  number of
Shares a  Record Date Stockholder may  acquire pursuant to the  Offer, broker-
dealers whose shares are held of record by Cede or by any other depository  or
nominee will be deemed to be the holders of the Rights that are issued to Cede
or such other depository or nominee on their behalf.  Shares acquired pursuant
to the  Over-Subscription Privilege are  subject to  allotment, which is  more
fully discussed below under "Over-Subscription Privilege."

The Investment Adviser, as a Record Date Stockholder, has advised the Fund
that its board  of directors has authorized it to purchase through the Primary
Subscription and  the Over-Subscription  Privilege underlying  Shares with  an
aggregate Subscription Price  of up to $__  million to the extent  such Shares
become available  to it in  accordance with  the Primary Subscription  and the
allotment provisions of  the Over-Subscription Privilege.  In  addition, Mario
J.  Gabelli individually,  as  a Record  Date Stockholder,  may  also purchase
Shares through the  Primary Subscription  and the Over-Subscription  Privilege
with an  aggregate Subscription Price of up to $____.  Such over-subscriptions
by the  Investment Adviser  and  Mr. Gabelli  may disproportionately  increase
their  existing ownership  resulting  in  a  higher  percentage  ownership  of
outstanding shares  of the  Fund.  Any  Shares so  acquired by  the Investment
Adviser  or Mr. Gabelli, as  "affiliates" of the Fund as  that term is defined
under the Securities  Act of 1933, as amended (the "Securities Act"), may only
be sold in accordance with Rule 144 under the Securities Act or pursuant to an
effective registration statement under the Securities Act.   In general, under
Rule 144, as currently  in effect, an "affiliate"  of the Fund is  entitled to
sell, within  any three-month period, a number of  shares that does not exceed
the  greater of  1% of  the then  outstanding shares  of Common  Stock  or the
average  weekly reported  trading volume of  the Common Stock  during the four
calendar weeks  preceding such sale.  Sales under Rule 144 are also subject to
certain restrictions on the manner of sale,  to notice requirements and to the
availability of current public information  about the Fund.  In addition,  any
profit resulting from the  sale of Shares so acquired, if such Shares are held
for a period of less than six months, will be returned to the Fund.

Rights will be evidenced by Subscription Certificates.  The number of Rights
issued  to  each  holder  will  be  stated  on  the Subscription  Certificates
delivered  to such holder.   The method by  which Rights may  be exercised and
Shares paid for  is set  forth below  in "Method  of Exercise  of Rights"  and
"Payment  for  Shares."   A Rights  holder  will have  no right  to  rescind a
purchase after the Subscription  Agent has received payment.  See "Payment for
Shares" below.  Shares issued pursuant to an exercise of Rights will be listed
on the New York Stock Exchange.

The Rights are transferable until the Expiration Date and have been admitted
for trading on the New York Stock  Exchange.  Assuming a market exists for the
Rights, the Rights may be purchased  and sold through usual brokerage channels
and sold  through the Subscription Agent.  Although  no assurance can be given
that  a market  for the  Rights will  develop, trading  in the  Rights on  the
Exchange  will begin  three Business Days  before the  Record Date and  may be
conducted until the close of trading on the last Exchange trading day prior to
the Expiration Date.  Trading of the Rights on  the Exchange will be conducted
on  a when issued basis until and including the date on which the Subscription
Certificates are  mailed to  Record Date Stockholders  and thereafter  will be
conducted on a regular way basis until and including the last Exchange trading
day  prior  to the  Expiration  Date.   The  method  by  which  Rights may  be
transferred  is set  forth below  in  "Method of  Transferring  Rights."   The
underlying Shares will  also be  admitted for  trading on the  New York  Stock
Exchange  and  will begin  trading Ex-Rights  two Business  Days prior  to the
Record Date.   Since fractional Shares will not  be issued, Rights holders who
receive,  or who  are  left with,  fewer than  six  Rights will  be unable  to
exercise such Rights and  will not be entitled to receive any  cash in lieu of
such  fractional Shares.   However, the Subscription  Agent will automatically
attempt to  sell the  number of  Rights which  a Rights  holder  is unable  to
exercise for  such  reason after  return of  a completed  and fully  exercised
Subscription Certificate, and will remit the proceeds of any such sale  net of
commissions to the Rights holder.













































<PAGE>13

Purpose of the Offer

The Board of Directors of the Fund has determined that it would be in the best
interests of the  Fund and the stockholders to increase the assets of the Fund
available  for investment  thereby  permitting  the Fund  to  be  in a  better
position to  more fully take  advantage of  investment opportunities that  may
arise.  The  Board of Directors  also considered the  performance of the  Fund
following three  similar rights offerings  conducted by the  Fund in the  past
five  years as described  below and the  fact that such  rights offerings were
over-subscribed.   The Offer seeks  to reward existing  stockholders by giving
them the  right to  purchase additional shares  at a  price that may  be below
market and/or  net asset value  without incurring any commission  charge.  The
distribution to stockholders of transferable Rights  which themselves may have
intrinsic value will also afford non-subscribing stockholders the potential of
receiving a  cash payment upon  sale of such Rights,  receipt of which  may be
viewed as  compensation for the  possible dilution  of their interests  in the
Fund.

In October 1991, September 1992 and July 1993, the Fund issued transferable
rights  to stockholders  entitling  the holders  thereof to  subscribe  for an
aggregate  of  7,882,562  shares,  9,563,615  shares  and  11,654,962  shares,
respectively, of  the Fund's Common Stock  at the rate of one  share of Common
Stock for each six rights held and entitling stockholders to subscribe for any
shares  not  acquired  by  exercise  of  primary  subscription  rights.    The
subscription price  in each of the offerings was $8.00 per share, representing
a discount to the prevailing net asset value of the Fund's Common Stock at the
time  of the offer of  approximately 27.5% in the 1991  offering, 22.5% in the
1992 offering and 29.9% in the 1993  offering and a discount from market value
of approximately  25.6% in each  offering.  Each  of the rights  offerings was
substantially oversubscribed, resulting in the  issuance of the maximum number
of shares being  offered.  The Fund  raised $63,060,496 in the  1991 offering,
$76,508,920 in the  1992 offering and $93,239,696 in the  1993 offering, while
subscriptions  remitted   to  the   Fund  totaled   more  than   $136,000,000,
$164,000,000 and  $176,000,000, respectively.   As a percentage  of the shares
outstanding on the  record dates for the offering,  more than 91% participated
in the 1991 offering, more than 92% participated in the 1992 offering and more
than 93% participated in the 1993 offering.

The Fund's Investment Adviser and The Shareholder Services Group, Inc., its
sub-administrator  (the  "Sub-Administrator"),  will  benefit  from the  Offer
because the Investment Adviser's fee and the Sub-Administrator's fee are based
on the average net assets  of the Fund.  See "Management of the  Fund."  It is
not possible  to state  precisely the  amount of  additional compensation  the
Investment Adviser or Sub-Administrator will receive as  a result of the Offer
because the  proceeds of the  Offer will be  invested in  additional portfolio
securities which will fluctuate  in value.   However, assuming all Rights  are
exercised and that  the Fund receives the  maximum proceeds of the  Offer, the
annual compensation  to be  received by  the Investment  Adviser and the  Sub-
Administrator  would  be  increased  by  approximately $_______  and  $______,
respectively.  Two  of the Fund's Directors  who voted to authorize  the Offer
are "interested  persons" of the Investment Adviser  within the meaning of the
1940 Act.  One of these Directors,  Mario J. Gabelli, could benefit indirectly
from the Offer because  of his interest in the Investment Adviser.   The other
seven Directors are not "interested persons" of the Fund.  See  "Management of
the Fund" in the SAI.  While it was cognizant of the possible participation of
the  Investment Adviser  and  Mr. Gabelli  in the  Offer as  stockholders, the
Fund's  Board of Directors  nevertheless concluded that  the Offer was  in the
best interest  of stockholders, since all stockholders of the Fund are treated
equally under the terms of the Offer.

The Fund may, in the future and at its discretion, choose to make additional
rights offerings from time  to time for a number of shares  and on terms which
may  or may not be similar to the Offer.  Any such future rights offering will
be made  in accordance with  the 1940 Act.   Under the  laws of Maryland,  the
state in which the Fund is incorporated,  the Board of Directors is authorized
to approve rights offerings without obtaining stockholder approval.  The staff
of the Securities and Exchange  Commission (the "Commission") has  interpreted
the 1940 Act as  not requiring stockholder approval of a  rights offering at a
price below the then current net asset value so long as certain conditions are
met,  including a  good faith determination  by the fund's  board of directors
that such offering  would result  in a net  benefit to existing  stockholders.
While the Fund's  Board of Directors has made this  determination with respect
to the Offer,  the Fund's stockholders approved rights  offerings generally at
the 1993 Annual Meeting of Stockholders.

Over-Subscription Privilege

If all of the Rights initially issued are not exercised, any Shares for which
subscriptions have not  been received will be  offered, by means of  the Over-
Subscription Privilege, to Record Date Stockholders who have exercised all the
Rights initially issued to  them and who wish to acquire  more than the number
of Shares for  which the Rights issued to  them are exercisable.   Record Date
Stockholders who  exercise all the Rights  initially issued to them  will have
the opportunity  to indicate on  the Subscription Certificate how  many Shares
they are willing to acquire pursuant to














































<PAGE>14

the  Over-Subscription Privilege.    If  sufficient  Shares remain  after  the
Primary  Subscriptions  have been  exercised,  all over-subscriptions  will be
honored in  full.  If sufficient Shares  are not available to  honor all over-
subscriptions, the  available Shares will  be allocated among  those who over-
subscribe based on the number of Rights originally issued to them by the Fund.
The  percentage  of  remaining Shares  each  over-subscribing  stockholder may
acquire will  be rounded  down to  result in  delivery of  whole Shares.   The
allocation process may involve a series of allocations in order to assure that
the total number of Shares available for over-subscriptions  is distributed on
a pro rata basis.

The method by which Shares will be distributed and allocated pursuant to the
Over-Subscription  Privilege is  as  follows.   Shares will  be  available for
purchase  pursuant to the Over-Subscription Privilege  only to the extent that
the maximum number of Shares is not subscribed for through the exercise of the
Primary  Subscription by  the Expiration  Date.   If the  Shares so  available
("Excess Shares") are not sufficient to satisfy all  subscriptions pursuant to
the Over-Subscription Privilege, the Excess Shares will be  allocated pro rata
(subject  to the  elimination  of fractional  Shares) among  those  holders of
Rights exercising the Over-Subscription  privilege, in proportion, not to  the
number of Shares requested pursuant to the Over-Subscription Privilege, but to
the number  of shares held on the Record Date; provided, however, that if such
pro rata allocation  results in any holder being allocated a greater number of
Excess Shares than such holder subscribed for pursuant to the exercise of such
holder's Over-Subscription Privilege,  then such holder will be allocated only
such number of Excess Shares as  such holder subscribed for and the  remaining
Excess  Shares will  be  allocated among  all other  holders  exercising Over-
Subscription  Privileges.  The  formula to  be used  in allocating  the Excess
Shares is as follows:

    Holder's Record Date Position
    -----------------------------
      Total Record Date Position           X           Excess Shares Remaining
                                                       of all Over-Subscribers

The Fund will not offer or sell any Shares which are not subscribed for under
the Primary Subscription or the Over-Subscription Privilege.

The Subscription Price

The Subscription Price for the Shares to be issued pursuant to the Rights will
be $____.

The Fund announced the Offer after the close of trading on the New York Stock
Exchange on August 18, 1995.  The net asset value per share of Common Stock at
the close of  business on  August 18, 1995  and _______,  1995 was $10.45  and
$________, respectively.   The  last reported  sale price  of a  share of  the
Fund's  Common Stock  on the Exchange  on those  dates was $9.875  and $_____,
respectively, representing  a 5.5%  discount and  a ____%  [premium/discount],
respectively, in relation to the net asset  value per share of Common Stock at
the close of business on such dates.

Sales by Subscription Agent

Holders of Rights who do not wish to exercise any or all of their Rights may
instruct  the  Subscription  Agent  to  sell  any  unexercised  Rights.    The
Subscription  Certificates  representing  the   Rights  to  be  sold  by   the
Subscription Agent must  be received on or  before _________, 1995.   Upon the
timely receipt of  appropriate instructions to  sell Rights, the  Subscription
Agent  will use  its best  efforts to  complete the  sale and  will  remit the
proceeds of sale,  net of commissions, to the  holders.  If the  Rights can be
sold,  sales of  such  Rights will  be deemed  to  have been  effected at  the
weighted  average price  received by the  Subscription Agent  on the  day such
Rights are sold.  The selling Rights holder will pay all brokerage commissions
incurred by  the  Subscription Agent.    Such sales  may  be effected  by  the
Subscription Agent through Gabelli & Company, Inc., a registered broker-dealer
and an indirect majority-owned subsidiary of the Investment Adviser, for up to
$____ per Right, provided that, if the Subscription Agent is able to negotiate
a lower  brokerage commission  with  an independent  broker, the  Subscription
Agent will execute  these sales through the  broker.  Gabelli &  Company, Inc.
may also act  on behalf of its clients  to purchase Rights in  the open market
and be compensated  therefor.   In addition,  upon return of  a completed  and
fully  exercised   Subscription  Certificate,  the  Subscription   Agent  will
automatically attempt to sell any Rights a Rights holder is unable to exercise
because such Rights  will represent the right  to subscribe for less  than one
Share.   The  Subscription Agent will  also attempt  to sell all  Rights which
remain unclaimed  as a result  of Subscription Certificates being  returned by
the postal authorities as undeliverable as of the fourth Business Day prior to
the Expiration  Date.  Such sales will be made net of commissions on behalf of
the nonclaiming stockholders.  Proceeds from those sales will be held by State
Street Bank and Trust  Company, in its capacity as the  Fund's transfer agent,
for the account of such nonclaiming stockholder until such proceeds are either
claimed  or escheat.   There can be  no assurance that  the Subscription Agent
will be able to complete the sale of any such Rights and  neither the Fund nor
the















































<PAGE>15

Subscription Agent has guaranteed any minimum sales price for the Rights.  All
such  Rights will be sold at  the market price, if any,  on the New York Stock
Exchange.

Method of Transferring Rights

The Rights evidenced by a single Subscription Certificate may be transferred
in whole by endorsing the Subscription Certificate for  transfer in accordance
with the accompanying  instructions.  A portion  of the Rights evidenced  by a
single Subscription Certificate (but not fractional Rights) may be transferred
by delivering  to the Subscription  Agent a Subscription  Certificate properly
endorsed  for transfer,  with  instructions to  register such  portion  of the
Rights  evidenced thereby in  the name of  the transferee (and to  issue a new
Subscription  Certificate  to  the  transferee  evidencing  such   transferred
Rights).  In such event, a new Subscription Certificate evidencing the balance
of the Rights will be issued  to the Rights holder or, if the Rights holder so
instructs, to an additional transferee.

Holders wishing to transfer all or a portion of their Rights (but not
fractional  Rights) should  allow at  least three  Business Days prior  to the
Expiration Date for (i) the transfer instructions to be received and processed
by the Subscription  Agent, (ii) a new  Subscription Certificate to be  issued
and  transmitted to the transferee or  transferees with respect to transferred
Rights,  and to the  transferor with respect  to retained rights,  if any, and
(iii) the  Rights  evidenced  by  such new  Subscription  Certificates  to  be
exercised  or sold  by  the recipients  thereof.   Neither  the  Fund nor  the
Subscription Agent shall  have any liability to a transferee  or transferor of
Rights if Subscription Certificates are  not received in time for exercise  or
sale prior to the Expiration Date.

Except for the fees charged by the Subscription Agent (which will be paid by
the Fund  as  described  below),  all commissions,  fees  and  other  expenses
(including brokerage commissions  and transfer  taxes) incurred in  connection
with the purchase, sale  or exercise of Rights will be for  the account of the
transferor of the  Rights, and none of such commissions, fees or expenses will
be paid by the Fund or the Subscription Agent.

The Fund anticipates that the Rights will be eligible for transfer through,
and  that  the  exercise  of  the  Primary  Subscription (but  not  the  Over-
Subscription  Privilege)  may  be  effected  through, the  facilities  of  The
Depository Trust Company ("DTC"; Rights exercised through DTC  are referred to
as "DTC Exercised Rights").  The holder of a DTC Exercised  Right may exercise
the Over-Subscription  Privilege in  respect of  such DTC  Exercised Right  by
properly executing and  delivering to the Subscription  Agent, at or prior  to
5:00 p.m.,  New York  time, on the  Expiration Date,  a DTC  Participant Over-
Subscription Form,  together with payment  of the  Subscription Price for  the
number of Shares for which the Over-Subscription Privilege is to be exercised.
Copies of the DTC  Participant Over-Subscription Form may be obtained from the
Subscription Agent.

Expiration of the Offer

The Offer will expire at 5:00 p.m., New York time, on __________, 1995, unless
extended by the Fund to a date not later than __________, 1995, 5:00 p.m., New
York time (the "Expiration Date").  Rights  will expire on the Expiration Date
and thereafter may not be exercised.

Subscription Agent

The Subscription Agent is State Street Bank and Trust Company, P.O. Box 8200,
Boston, Massachusetts 02266-8200.   The Subscription  Agent will receive  from
the Fund an  amount estimated to be  $_________, comprised of the  fee for its
services and the reimbursement for certain expenses related to the Offer.  The
Subscription  Agent is  also the  Fund's  dividend disbursing  agent, transfer
agent and registrar.  Inquiries by all holders of Rights should be directed to
P.O. Box 8200,  Boston, Massachusetts 02266-8200 (telephone  (800) 336-6983 or
(617) 328-5000 Ex. 6406); holders may also consult their brokers or nominees.

Method of Exercise of Rights

Rights may be exercised by filling in and signing the reverse side of the
Subscription Certificate and mailing it on the envelope provided, or otherwise
delivering   the  completed  and   signed  Subscription  Certificate   to  the
Subscription Agent,  together with payment  for the Shares as  described below
under "Payment  for Shares."   Rights may also  be exercised through  a Rights
holder's  broker,  who  may  charge  such Rights  holder  a  servicing  fee in
connection with  such exercise.   Fractional  Shares will  not be  issued, and
Rights holders  who receive, or who are left  with, fewer than six Rights will
not   be  able  to  exercise  such   Rights.    The  Subscription  Agent  will
automatically attempt to  sell the number of  Rights which a Rights  holder is
unable to  exercise for  this reason  after return  of a  completed and  fully
exercised Subscription  Certificate and will  remit the proceeds of  such sale
net of commissions to the Rights holder.
















































<PAGE>16

Completed Subscription Certificates must be received by the Subscription Agent
prior to 5:00 p.m.,  New York time, on the Expiration  Date (unless payment is
effected by means of a notice of guaranteed delivery as described  below under
"Payment for  Shares").  The  Subscription Certificate  and payment should  be
delivered  to STATE STREET BANK AND  TRUST COMPANY, Attention: Corporate Stock
Transfer Department at the following address:

If By Mail:

    P.O. Box 9061
    Boston, Massachusetts  02205-8686

If By Hand:

    225 Franklin Street          or          61 Broadway
    Concourse Level                          Concourse Level
    Boston, Massachusetts  02110             New York, New York  10006

If By Overnight Courier:

    c/o Boston Financial Data Services, Inc.,
    Corporate Stock Transfer Department
    Two Heritage Drive 4th Floor
    North Quincy, Massachusetts  02171

Payment of Shares

Holders of Rights who acquire Shares on Primary Subscription or pursuant to
the Over-Subscription  Privilege may choose  between the following  methods of
payment:

      (1)    A subscription  will be  accepted by  the Subscription  Agent if,
    prior  to  5:00  p.m.,  New  York  time,   on  the  Expiration  Date,  the
    Subscription  Agent  has  received  a  notice  of  guaranteed  delivery by
    telegram or  otherwise from a bank,  a trust company, or  a New York Stock
    Exchange  member,  guaranteeing  delivery  of  (i)  payment  of  the  full
    Subscription Price for  the Shares subscribed for on  Primary Subscription
    and any additional Shares subscribed for pursuant to the Over-Subscription
    Privilege  and  (ii)  a   properly  completed  and  executed  Subscription
    Certificate.  The Subscription Agent will not honor a notice of guaranteed
    delivery if a properly completed and executed Subscription Certificate and
    full payment is  not received by  the Subscription  Agent by the  close of
    business on  the fifth Business Day after the Expiration Date.  The notice
    of guaranteed delivery may be delivered  to the Subscription Agent  in the
    same manner as Subscription Certificates at the addresses set forth above,
    or may be transmitted to the Subscription  Agent by facsimile transmission
    (telecopy number  (617) 774-4519; telephone  number to confirm receipt  is
    (617) 774-4511).

      (2)    Alternatively,  a  holder  of Rights  can  send  the Subscription
    Certificate together with  payment in the form  of a check  for the Shares
    subscribed for on  Primary Subscription  and additional  Shares subscribed
    for pursuant to the Over-Subscription Privilege  to the Subscription Agent
    based on the Subscription  Price of $________ per Share.   To be accepted,
    such payment, together with the executed Subscription Certificate, must be
    received  by the Subscription Agent at the addresses  noted above prior to
    5:00 p.m., New York time, on  the Expiration Date.  The Subscription Agent
    will deposit all stock purchase  checks received by it prior to the  final
    due date into a segregated interest-bearing account pending proration  and
    distribution of Shares.  The Subscription  Agent will not accept cash as a
    means of  payment for  Shares.   EXCEPT AS  OTHERWISE SET  FORTH BELOW,  A
    PAYMENT PURSUANT TO THIS METHOD MUST BE IN UNITED STATES  DOLLARS BY MONEY
    ORDER  OR CHECK DRAWN ON A BANK LOCATED  IN THE CONTINENTAL UNITED STATES,
    MUST BE PAYABLE  TO THE GABELLI EQUITY  TRUST INC., AND  MUST ACCOMPANY AN
    EXECUTED  SUBSCRIPTION  CERTIFICATE TO  BE  ACCEPTED.    If  the aggregate
    Subscription Price  paid by a  Record Date Stockholder  is insufficient to
    purchase the number of shares  of Common Stock  that the holder  indicates
    are being subscribed for, or if a Record Date Stockholder does not specify
    the number of shares of Common Stock to be purchased, then the Record Date
    Stockholder  will  be   deemed  to  have  exercised   first,  the  Primary
    Subscription Rights (if not already fully exercised) and second, the Over-
    Subscription Privilege to the full extent of the payment tendered.  If the
    aggregate Subscription Price paid by a Record Date Stockholder exceeds the
    amount  necessary to  purchase the  number of shares  of Common  Stock for
    which the Record Date Stockholder has indicated an intention to subscribe,
    then the Record  Date Stockholder will be  deemed to have exercised first,
    the Primary  Subscription  Rights (if  not already  fully subscribed)  and
    second, the Over-Subscription  Privilege to the full  extent of the excess
    payment tendered.



















































<PAGE>17

     Within ten Business Days following the Expiration Date (the "Confirmation
Date"), a confirmation will be sent  by the Subscription Agent to each  holder
of Rights (or, if the  Fund's shares are held by Cede or  any other depository
or nominee, to  Cede or  such other  depository or nominee),  showing (i)  the
number  of Shares  acquired  pursuant to  the Primary  Subscription,  (ii) the
number   of  Shares,  if  any,  acquired  pursuant  to  the  Over-Subscription
Privilege, (iii) the  per Share and  total purchase price  for the Shares  and
(iv) any  excess to be  refunded by  the Fund to  such holder  as a result  of
payment for  Shares  pursuant to  the  Over-Subscription Privilege  which  the
holder is not acquiring.  Any payment required from a holder of Rights must be
received by the  Subscription Agent on the  Expiration Date, or if  the Rights
holder  has  elected  to make  payment  by  means of  a  notice  of guaranteed
delivery, on the  fifth Business Day  after the Expiration  Date.  Any  excess
payment to be refunded  by the Fund to a holder of Rights, or  to be paid to a
holder  of Rights  as  a  result of  sales  of Rights  on  his  behalf by  the
Subscription Agent  or exercises by  Record Date  Stockholders of their  Over-
Subscription  Privileges, and  all interest  accrued on  such holder's  excess
payment will be mailed by the Subscription Agent to such holder within fifteen
Business Days after the Expiration Date.  Interest on such excess payment will
accrue through the date that is one Business Day prior to the mail date of the
reimbursement check.   All payments  by a holder  of Rights must be  in United
States  dollars  by  money order  or  check drawn  on  a bank  located  in the
continental  United States of America and  payable to The Gabelli Equity Trust
Inc.  except that  holders of  Rights  who are  residents of  the  Province of
Ontario may also make payment in U.S. dollars by money order or check drawn on
a bank located in the province of Ontario.

     Whichever  of the  two  methods described  above  is  used, issuance  and
delivery of certificates for the Shares purchased are subject to collection of
checks and actual payment pursuant to any notice of guaranteed delivery.

     A Rights  holder  will have  no right  to rescind  a  purchase after  the
Subscription  Agent  has received  payment  either  by means  of  a  notice of
guaranteed delivery or a check.

     If  a holder  of  Rights  who acquires  Shares  pursuant to  the  Primary
Subscription  or the Over-Subscription Privilege does  not make payment of any
amounts due, the Fund reserves  the right to take any or all  of the following
actions:  (i) find  other purchasers  for such  subscribed-for and  unpaid-for
Shares; (ii) apply any payment actually received  by it toward the purchase of
the greatest  whole number of  Shares which could  be acquired by  such holder
upon  exercise of the Primary Subscription or the Over-Subscription Privilege;
(iii) sell all or a portion of the Shares purchased by the holder, in the open
market, and apply the proceeds to the amounts  owed; and (iv) exercise any and
all other  rights or remedies to which it  may be entitled, including, without
limitation, the right to set off against payments actually received by it with
respect to  such subscribed  Shares and  to enforce the  relevant guaranty  of
payment.

     Holders who hold shares of Common  Stock for the account of others,  such
as brokers,  trustees  or  depositaries  for  securities,  should  notify  the
respective beneficial owners of  such shares as soon as  possible to ascertain
such beneficial owners' intentions and to obtain instructions  with respect to
the Rights.  If  the beneficial owner so instructs, the  record holder of such
Rights  should complete  Subscription  Certificates  and  submit them  to  the
Subscription Agent with the proper payment.  In addition, beneficial owners of
Common Stock or  Rights held through such  a holder should contact  the holder
and  request  the  holder  to  effect  transactions  in  accordance  with  the
beneficial owner's instructions.

     The instructions  accompanying  the Subscription  Certificates should  be
read carefully and followed in detail.  DO NOT SEND  SUBSCRIPTION CERTIFICATES
TO THE FUND.



     THE METHOD  OF DELIVERY OF  SUBSCRIPTION CERTIFICATES AND PAYMENT  OF THE
SUBSCRIPTION PRICE TO THE SUBSCRIPTION AGENT WILL  BE AT THE ELECTION AND RISK
OF  THE RIGHTS  HOLDERS,  BUT IF  SENT BY  MAIL  IT IS  RECOMMENDED  THAT SUCH
CERTIFICATES AND PAYMENTS  BE SENT BY REGISTERED MAIL,  PROPERLY INSURED, WITH
RETURN RECEIPT REQUESTED, AND  THAT A SUFFICIENT NUMBER OF DAYS  BE ALLOWED TO
ENSURE DELIVERY TO THE  SUBSCRIPTION AGENT AND  CLEARANCE OF PAYMENT PRIOR  TO
5:00 P.M., NEW  YORK CITY TIME, ON  THE EXPIRATION DATE.   BECAUSE UNCERTIFIED
PERSONAL  CHECKS  MAY TAKE  AT  LEAST FIVE  BUSINESS  DAYS TO  CLEAR,  YOU ARE
STRONGLY  URGED TO PAY,  OR ARRANGE  FOR PAYMENT, BY  MEANS OF  A CERTIFIED OR
CASHIER'S CHECK OR MONEY ORDER.

     All questions concerning  the timeliness, validity, form  and eligibility
of any exercise of Rights will be determined by the Fund, whose determinations
will  be final and  binding.  The  Fund in its  sole discretion  may waive any
defect or irregularity,  or permit a  defect or  irregularity to be  corrected
within such time as it may determine, or reject the  purported exercise of any
Right.  Subscriptions  will not be  deemed to have  been received or  accepted
until all  irregularities have been  waived or cured  within such time  as the
Fund determines in its sole discretion.

















































<PAGE>18

Neither the Fund  nor the Subscription  Agent will be  under any duty  to give
notification  of any defect or irregularity  in connection with the submission
of Subscription Certificates or incur  any liability for failure to  give such
notification.

Delivery of Stock Certificates

     Certificates  representing  Shares  purchased  pursuant  to  the  Primary
Subscription will be delivered to subscribers as soon as practicable after the
corresponding Rights  have been validly  exercised and  full payment for  such
Shares  has  been  received and  cleared.    Certificates  representing Shares
purchased pursuant  to the  Over-Subscription Privilege  will be  delivered to
subscribers  as soon as  practicable after the  Expiration Date and  after all
allocations have been effected.  Participants in the Fund's Automatic Dividend
Reinvestment and  Voluntary Cash  Purchase Plan  (the "Plan")  will be  issued
Rights  for  the shares  held in  their  accounts in  the Plan.   Participants
wishing to exercise such Rights  must exercise such Rights in accordance  with
the procedures set forth above in "Method of Exercise of Rights"  and "Payment
for Shares."   Such Rights will  not be exercised  automatically by the  Plan.
Plan participants exercising their Rights will receive their Primary and Over-
Subscription Shares  via an uncertificated  credit to their  existing account.
To request a  stock certificate,  participants in  the Plan  should check  the
appropriate box  on the  Subscription Certificate.   Such  Shares will  remain
subject  to the  same investment  option  as previously  selected by  the Plan
participant.

Foreign Restrictions

     Subscriptions  Certificates   will  only   be  mailed   to  Record   Date
Stockholders whose addresses are within the United States and the Provinces of
Quebec and Ontario, Canada  (other than an APO  or FPO address).   Record Date
Stockholders  whose addresses are outside the  United States and the Provinces
of Quebec and Ontario, Canada  or who have an APO or FPO  address and who wish
to subscribe  to the  Offer either  partially or  in full  should contact  the
Subscription  Agent,  State   Street  Bank  and  Trust   Company,  by  written
instruction  or recorded telephone  conversation no later  than three Business
Days prior to the Expiration Date.  If the Subscription Agent has  received no
instruction by  such date,  the Subscription  Agent will  attempt to  sell all
Rights  and remit the  net proceeds, if  any, to such   stockholders.   If the
Rights can  be sold, sales of such Rights will be deemed to have been effected
at the weighted  average price received by  the Subscription Agent on  the day
such Rights  are sold, less  any applicable  brokerage commissions, taxes  and
other expenses.

     Under  the securities laws of the  Province of Quebec, investors residing
in  Quebec   may,  subject  to  compliance  with   all  applicable  regulatory
requirements, transfer either the Rights or the Shares to be acquired upon the
exercise  of such Rights  to other subscribers  of the Offer,  to persons with
whom  they  are  related  or  to  persons  residing outside  of  Quebec  in  a
transaction effected on an organized market.

     Under the securities laws of the Province of  Ontario, investors residing
in  Ontario  may,  subject  to   compliance  with  all  applicable  regulatory
requirements, transfer either the Rights or the Shares to be acquired upon the
exercise  of  such Rights  (i)  through a  dealer registered  in  Ontario that
effects the transaction through the facilities of the New  York Stock Exchange
or (ii)  through certain other means as provided  under and in compliance with
Ontario securities laws.

Federal Income Tax Consequences

     For federal income tax purposes, neither the receipt nor the  exercise of
the  Rights by  Record  Date Stockholders  will  result in  taxable  income to
holders of the Common Stock, and no loss will be realized if the Rights expire
without exercise.

     With  respect to  Rights  issued  to Record  Date  Stockholders that  are
subsequently exercised or disposed of, if the  fair market value of the Rights
on the  date of distribution is equal to 15 percent or more of the fair market
value of  the Common  Stock, the  adjusted basis  in the  Rights exercised  or
disposed of is determined by allocating the adjusted basis in the Common Stock
with respect to  which the distribution is  made between such Rights  and such
Common  Stock  in proportion  to  their  fair  market  value on  the  date  of
distribution (the "General Rule").  In these circumstances, the adjusted basis
in  the Shares  acquired through  exercise of the  Rights is  the Subscription
Price plus the  adjusted basis in  the Rights exercised.   If the fair  market
value of the Rights on the date of distribution is less than 15 percent of the
fair  market value of  the Common  Stock on  that date, in  the absence  of an
election to apply the General Rule, the adjusted basis in the Rights exercised
or disposed  of is zero, and  the adjusted basis in the  newly acquired Common
Stock is the Subscription Price.  An election to apply the General Rule should
be made in  the form of a statement  attached to the stockholder's  tax return
for the year in which the Rights were received
















































<PAGE>19

and must be  made with respect  to all Rights  received in this  distribution.
The election, once made, is irrevocable with respect to these Rights.

     With respect to  Rights which are purchased,  the basis in the  Rights is
their cost, and the basis of the newly acquired Shares issued upon exercise of
such Rights  is the Subscription Price for the  newly acquired Shares plus the
basis  in  the Rights  exercised.   If  any  purchased  Rights expire  without
exercise, the Rights holder will recognize a short-term capital loss.

     If Rights are sold, the gain or loss will be the difference between their
adjusted  basis and their  sale price.   The gain or  loss recognized upon the
sale of the Rights will  be capital gain or loss if the Rights  were held as a
capital asset at the  time of sale and will be long-term  capital gain or loss
if the Rights are deemed  to have been held at the time of  sale for more than
one year.   The  holding period  for the  Rights which  are sold  includes the
holding  period  of the  Common  Stock in  respect  of which  the  Rights were
distributed.

     The holding period for  a Share acquired upon exercise of  a Right begins
with  the date of exercise.   The gain or loss recognized  upon a sale of that
Share will be capital gain or loss if the Share was held as a capital asset at
the time of sale and will be long-term capital  gain or loss if it was held at
the time of sale for more than one year.

     The foregoing  is a general summary  of the applicable  provisions of the
Code and United States  Treasury regulations presently in effect, and does not
cover  state or local  taxes.   The Code and  such regulations  are subject to
change  by legislative or administrative action.   Stockholders are advised to
consult their own tax advisors with respect to the particular tax consequences
to them with respect to exercise or transfer of Rights.

Employee Plan Considerations

     Stockholders  that are  employee benefit  plans subject  to  the Employee
Retirement  Income  Security Act  of  1974,  as amended  ("ERISA")  (including
corporate savings and 401(k) plans), Keogh Plans  of self-employed individuals
and Individual Retirement  Accounts (collectively, "Benefit Plans")  should be
aware that additional contributions of cash  in order to exercise Rights would
be treated  as  Benefit  Plan  contributions and,  when  taken  together  with
contributions previously made, may subject a Benefit Plan to excise  taxes for
excess or nondeductible contributions.  In the case of Benefit Plans qualified
under Section  401(a) of the  Code, additional cash  contributions could cause
the  maximum contribution  limitations of  Section 415  of the  Code or  other
qualification  rules  to be  violated.    Benefit Plans  contemplating  making
additional  cash contributions to  exercise Rights  should consult  with their
counsel prior to making such contributions.

     Benefit  Plans  and  other tax  exempt  entities,  including governmental
plans, should  also be  aware that if  they borrow in  order to  finance their
exercise of Rights, they may become  subject to the tax on unrelated  business
taxable  income ("UBTI") under Section 511 of the  Code.  If any portion of an
Individual  Retirement Account  ("IRA") is  used as security  for a  loan, the
portion so used is also treated as distributed to the IRA depositor.

     ERISA contains prudence  and diversification  requirements and ERISA  and
the Code contain prohibited transaction rules that may impact  the exercise of
Rights.  Among the prohibited transaction exemptions issued  by the Department
of Labor that  may exempt a Benefit  Plan's exercise of Rights  are Prohibited
Transaction  Exemption  84-24  (governing purchases  of  shares  in investment
companies)  and  Prohibited  Transaction Exemption  75-1  (covering  shares of
securities).

     Due to the complexity of these rules and the penalties for noncompliance,
Benefit Plans should consult with  their counsel regarding the consequences of
their exercise of Rights under ERISA and the Code.

Risk Factors and Special Considerations

     An immediate  dilution of  the aggregate  net asset value  of the  shares
owned by stockholders who do not  fully exercise their Rights is likely  to be
experienced as a  result of the Offer because the Subscription Price is likely
to be less than  the then net asset value per share, and  the number of shares
outstanding after  the Offer is likely to  increase in greater percentage than
the increase  in the size of the  Fund's assets.  In addition,  as a result of
the terms of  the Offer, stockholders who  do not fully exercise  their Rights
should expect that they  will, at the completion of  the Offer, own a  smaller
proportional interest in  the Fund than would otherwise be the case.  Although
it is not possible to state precisely  the amount of such a decrease in value,
because  it is not known at this time  what the net asset value per share will
be at the Expiration Date, such  dilution could be substantial.  For  example,
assuming that  all Rights  are exercised  and that  the Subscription Price  of
$____ is ___% below the Fund's then net asset value per
















































<PAGE>20

share, the  Fund's net asset  value per  share (before  deduction of  expenses
incurred in connection with the Offer) would be reduced by approximately  $___
per share.


                                   THE FUND

     The Fund, incorporated in Maryland on May 20, 1986, is a non-diversified,
closed-end  management investment company registered under  the 1940 Act.  The
Fund's Common Stock is traded on the  New York Stock Exchange under the symbol
"GAB."

     The Fund's primary investment  objective is long-term growth  of capital.
Income  is a secondary objective of  the Fund.  The  Fund seeks to achieve its
objective   by  investing  primarily  in  a  portfolio  of  equity  securities
consisting  of  common  stock, preferred  stock,  convertible  or exchangeable
securities and  warrants and rights  to purchase such  securities, selected by
the Investment Adviser.  Under normal market conditions, the Fund  will invest
at least 65% of its total assets in equity securities.


                                USE OF PROCEEDS

     The  net proceeds of  the Offer, assuming  all Shares offered  hereby are
sold,  are estimated to be  approximately $_________, after deducting expenses
payable  by the  Fund  estimated at  approximately $_______.    The Investment
Adviser  anticipates that investment of such  proceeds, in accordance with the
Fund's  investment objectives  and  policies,  will  be invested  promptly  as
investment opportunities are  identified, depending  on market conditions  and
the  availability  of  appropriate  securities,  but  in  no  event will  such
investment take longer than six months.  Pending such investment in accordance
with the Fund's investment objectives and  policies, the proceeds will be held
in  obligations   of   the  United   States   Government,  its   agencies   or
instrumentalities ("U.S.  Government Securities")  and other  short-term money
market instruments.


                    RISK FACTORS AND SPECIAL CONSIDERATIONS

     Investors should consider the following special considerations associated
with an exercise of Rights and an additional investment in the Fund.

Long-Term Objective

     The Fund is intended for investors seeking long-term  capital growth. The
Fund is  not meant to provide a vehicle for  those who wish to play short-term
swings in  the stock market. An investment in shares of the Fund should not be
considered a complete  investment program.  Each prospective purchaser  should
take into account  his investment objectives as well as  his other investments
when considering the purchase of shares of the Fund.

Non-Diversified Status

     The  Fund is classified  as a "non-diversified"  investment company under
the Act,  which means the Fund is not limited by  the Act in the proportion of
its assets that may be invested in the securities of a single issuer. However,
the Fund has  in the  past conducted and  intends to continue  to conduct  its
operations so as to qualify  as a "regulated investment company"  for purposes
of the  Code, which will relieve the Fund  of any liability for federal income
tax  to  the  extent  its  earnings  are  distributed   to  shareholders.  See
"Taxation." To so qualify, among  other requirements, the Fund will limit  its
investments so that, at the close of each quarter of the taxable year, (i) not
more than 25% of the market value of the Fund's  total assets will be invested
in the  securities of a  single issuer, and  (ii) with respect  to 50% of  the
market value of its total assets, not more than 5% of the  market value of its
total assets  will be invested  in the securities  of a single issuer  and the
Fund will  not own more  than 10%  of the outstanding  voting securities  of a
single issuer.  The Fund's investments  in U.S. Government Securities  are not
subject  to   these  limitations.  Because  the  Fund,  as  a  non-diversified
investment company,  may invest in the  securities of individual  issuers to a
greater degree  than a  diversified investment company,  an investment  in the
Fund may,  under certain  circumstances, present greater  risk to  an investor
than an investment in a diversified company.

Temporary Investments

     During temporary defensive periods the Fund may invest in U.S. Government
Securities and in money  market mutual funds that invest in  those securities.
Obligations of certain agencies and  instrumentalities of the U.S. Government,
such as  the Government  National Mortgage Association,  are supported  by the
"full faith and credit"


















































<PAGE>21

of the U.S. Government; others, such as those of the Export-Import Bank of the
U.S.,  are supported  by the  right  of the  issuer  to borrow  from the  U.S.
Treasury; others, such as those of the Federal  National Mortgage Association,
are supported  by  the  discretionary  authority of  the  U.S.  Government  to
purchase the  agency's obligations;  and still  others, such  as those  of the
Student  Loan Marketing Association,  are supported only by  the credit of the
instrumentality. No  assurance can  be given  that the  U.S. Government  would
provide financial support to U.S. Government-sponsored instrumentalities if it
is not obligated to do so by law.

Repurchase Agreements

     During temporary defensive periods  or for cash management  purposes, the
Fund may  engage in repurchase  agreement transactions involving  money market
instruments with  banks, registered  broker-dealers and  government securities
dealers approved by  the Fund's Board  of Directors. The  Fund will not  enter
into  repurchase  agreements  with  the  Investment  Adviser  or  any  of  its
affiliates. Under the terms of a typical repurchase agreement, the  Fund would
acquire any underlying debt obligation for a relatively  short period (usually
not more than one week)  subject to an obligation of the seller to repurchase,
and  the Fund to resell, the  obligation at an agreed  price and time, thereby
determining  the  yield during  the  Fund's holding  period.  Thus, repurchase
agreements may  be  seen  to  be  loans by  the  Fund  collateralized  by  the
underlying debt obligation. This arrangement results in a fixed rate of return
that is not subject to  market fluctuations during the Fund's  holding period.
The value  of the underlying securities will be at least equal at all times to
the total  amount of the  repurchase obligation, including  interest. The Fund
bears  a risk  of  loss in  the event  that the  other  party to  a repurchase
agreement defaults on  its obligations and the Fund is delayed in or prevented
from exercising its rights to dispose of the  collateral securities, including
the risk  of a  possible decline  in the  value of  the underlying  securities
during  the  period  in which  the  Fund  seeks to  assert  these  rights. The
Investment  Adviser, acting  under  the supervision  of  the  Fund's Board  of
Directors, reviews the creditworthiness of those banks and  dealers with which
the Fund  enters  into  repurchase  agreements to  evaluate  these  risks  and
monitors on an ongoing basis the value of the securities subject to repurchase
agreements to ensure that the value is maintained at the required level.

Foreign Securities

     The Fund may invest up to 35%  of its total assets in foreign securities.
Investing  in securities of  foreign companies and  foreign governments, which
generally are denominated in foreign currencies, may involve  certain risk and
opportunity considerations not typically associated with investing in domestic
companies and could cause the Fund to be affected favorably or  unfavorably by
changes  in  currency  exchange  rates  and  revaluations  of  currencies.  In
addition,  less  information  may be  available  about  foreign  companies and
foreign governments  than about domestic  companies and foreign  companies and
foreign governments generally are not subject  to uniform accounting, auditing
and  financial  reporting  standards  or  to  other  regulatory practices  and
requirements comparable  to those  applicable to  domestic companies.  Foreign
securities and their markets may not be as liquid as U.S. securities and their
markets. Securities of some foreign companies may involve  greater market risk
than securities of U.S. companies. Investment in foreign securities may result
in  higher expenses  than  investing in  domestic  securities  because of  the
payment of fixed brokerage  commissions on foreign exchanges, which  generally
are higher than commissions on U.S. exchanges, and the imposition of  transfer
taxes or transaction charges associated with  foreign exchanges. Investment in
foreign  securities also may be subject to  local economic or political risks,
including instability of some foreign governments, the possibility of currency
blockage  or the  imposition  of withholding  taxes  on  dividend or  interest
payments, and the potential for expropriation, nationalization or confiscatory
taxation and limitations on the use or removal of funds or other assets.


Lower Rated Securities

     The  Fund may  invest  up to  10%  of its  total  assets in  fixed-income
securities rated  in  the lower  rating categories  of recognized  statistical
rating agencies, such as securities rated "CCC"  or lower by Standard & Poor's
Corporation  ("S&P") or  "Caa" or  lower  by Moody's  Investors Service,  Inc.
("Moody's"),  or  non-rated securities  of  comparable  quality.   These  debt
securities are predominantly  speculative and involve  major risk exposure  to
adverse conditions and are often referred  to in the financial press as  "junk
bonds."

Futures Transactions

     The Fund may  enter into certain futures contracts or  options on futures
contracts.  Futures and options on futures entail certain risks, including but
not limited to the following:  no assurance that futures contracts  or options
on futures can be offset at favorable  prices, possible reduction of the yield
of the Fund due to the use of hedging, possible reduction in value of both the
securities hedged and the hedging instrument, possible lack of liquidity due






<PAGE>22

to  daily  limits on  price  fluctuations, imperfect  correlation  between the
contracts and  the securities being  hedged, losses from  investing in futures
transactions that are  potentially unlimited and the  segregation requirements
for such transactions.   For a further description,  see"Investment Objectives
and Policies   Investment Practices" in the SAI.

Forward Currency Transactions

     The Fund may for hedging purposes enter into  forward currency contracts.
The use of forward currency contracts may involve certain risks, including the
failure of the  counter party to perform  its obligations under the  contract,
and that  such use may not serve  as a complete hedge because  of an imperfect
correlation between movements in the prices of the contracts and the prices of
the  currencies hedged  or used  for cover.    The Fund  will only  enter into
forward  currency contracts with parties which  it believes to be creditworthy
institutions.  For a further description of such  investments, see "Investment
Objectives and Policies   Investment Practices" in the SAI.

Market Value and Net Asset Value

     Shares of closed-end investment companies  frequently trade at a discount
from net asset value.  This characteristic of shares of a closed-end fund is a
risk separate and distinct from the risk  that the Fund's net asset value will
decrease.  The risk of purchasing shares of a closed-end fund that might trade
at  a discount is more pronounced for  investors who wish to sell their shares
in a relatively short  period of time because for those investors, realization
of a gain or loss on their investments is likely to be more dependent upon the
existence of a premium or discount than upon  portfolio performance.  Although
the Fund's shares have over the past three-year period generally traded in the
market  above net asset value, since the commencement of the Fund's operations
the Fund's shares  have generally traded  in the market at  a discount to  net
asset  value.   The Fund's shares  are not  subject to redemption.   Investors
desiring liquidity  may, subject  to applicable securities  laws, trade  their
shares in  the Fund on  any exchange  where such  shares are  then trading  at
current market value,  which may differ from the then current net asset value.
For  information concerning  the  trading history  of the  Fund's  shares, see
"Common Stock."

Dependence on Key Personnel

     The  Investment Adviser is dependent  upon the expertise  of Mr. Mario J.
Gabelli in providing advisory services with respect to the Fund s investments.
There is  no contract  of employment  between the  Investment Adviser  and Mr.
Gabelli.  If the Investment Adviser were to  lose the services of Mr. Gabelli,
its ability to service the Fund could be  adversely affected.  There can be no
assurance that a  suitable replacement could be  found for Mr. Gabelli  in the
event of his death, resignation, retirement  or inability to act on behalf  of
the Investment Adviser.

                      INVESTMENT OBJECTIVES AND POLICIES

     The  primary investment  objective  of the  Fund is  long-term  growth of
capital. Income  is a secondary  objective of the  Fund. The Fund  attempts to
achieve its  objectives  by  investing  primarily in  a  portfolio  of  equity
securities  consisting  of  common  stock,  preferred  stock,  convertible  or
exchangeable securities and warrants  and rights to purchase such  securities,
selected by the Investment Adviser. The Investment Adviser selects investments
on the basis of fundamental value and, accordingly, the Fund typically invests
in the securities  of companies that are believed by the Investment Adviser to
be priced lower  than justified in relation to their  underlying assets. Other
important  factors  in   the  selection   of  investments  include   favorable
price/earnings and debt/equity ratios and strong management.

     The Fund's secondary investment objective is income, which the Fund seeks
to achieve, in part, by investing up to 10% of its total assets in a portfolio
consisting  primarily  of  high-yielding,  fixed-income  securities,  such  as
corporate bonds,  debentures, notes, convertible securities,  preferred stocks
and  domestic and foreign  government obligations. Generally,  debt securities
purchased  by  the  Fund will  be  rated  in the  lower  rating  categories of
recognized  statistical rating  agencies, such  as securities  rated "CCC"  or
lower by  S&P or "Caa" or lower by Moody's, or will be non-rated securities of
comparable  quality. These debt  securities are predominantly  speculative and
involve major risk exposure to adverse conditions and are often referred to in
the financial press as "junk bonds."

     The Fund's  investment  objectives of  long-term  growth of  capital  and
income  are  fundamental   policies  and  may  not  be   changed  without  the
authorization of the  holders of a majority  of the Fund's outstanding  voting
securities. As used in this Prospectus, a "majority of  the Fund's outstanding
voting securities"  means the lesser of (i) 67% of the shares represented at a
meeting at which  more than 50% of  the outstanding shares are  represented or
(ii) more than 50% of the outstanding shares.

















































<PAGE>23

Investment Methodology of the Fund

     In selecting  securities for  the Fund,  the Investment  Adviser normally
will  consider  the  following  factors,   among  others:  (1) the  Investment
Adviser's own evaluations of the private market value, cash flow, earnings per
share and other fundamental aspects  of the underlying assets and business  of
the company;  (2) the potential  for capital  appreciation of the  securities;
(3) the  interest or  dividend  income generated  by  the securities;  (4) the
prices of the securities relative to other  comparable securities; (5) whether
the  securities are  entitled  to the  benefits of  call  protection or  other
protective covenants; (6) the  existence of  any anti-dilution protections  or
guarantees of  the security; and  (7) the diversification of  the portfolio of
the Fund  as to issuers.  The Investment Adviser's  investment philosophy with
respect to equity  securities seeks to identify assets that are selling in the
public  market  at  a discount  to  their  private  market  value,  which  the
Investment Adviser defines as the value informed purchasers are willing to pay
to acquire  assets with similar  characteristics. The Investment  Adviser also
normally evaluates the issuers' free cash flow and  long-term earnings trends.
Finally,  the Investment  Adviser  looks for  a  catalyst    something in  the
company's industry or  indigenous to the company  or country itself  that will
surface additional value.

Certain Practices

     Foreign Securities.  The Fund may invest up to 35% of its total assets in
foreign securities.  Among the foreign securities in which the Fund may invest
are  those issued  by  companies located  in developing  countries,  which are
countries in  the initial stages of their  industrialization cycles. Investing
in the equity  and debt markets  of developing countries involves  exposure to
economic  structures that are generally  less diverse and  less mature, and to
political systems that can  be expected to have less stability,  than those of
developed countries.  The markets  of developing  countries historically  have
been more volatile than the markets of the more mature economies  of developed
countries, but  often have provided  higher rates of return  to investors. The
Fund  may  also  invest  in  debt  securities  of  foreign  governments.   See
"Investment Objectives and Policies -- Investment Practices" in the SAI.

     Temporary Investments.   Although under normal market conditions at least
65% of  the Fund's assets will consist of  equity securities, when a temporary
defensive  posture is  believed  by the  Investment  Adviser  to be  warranted
("temporary defensive periods"), the Fund may without limitation  hold cash or
invest its  assets in money  market instruments  and repurchase agreements  in
respect of  those instruments.   The  Fund may also  invest up  to 10%  of the
market value of its total assets during  temporary defensive periods in shares
of  money  market  mutual  funds  that  invest  primarily  in U.S.  Government
Securities and repurchase agreements  in respect of  those securities.  For  a
further  description  of  such transactions,  see  "Investment  Objectives and
Policies -- Investment Practices" in the SAI.

     Repurchase Agreements.   During temporary  defensive periods or  for cash
management  purposes, the Fund may engage in repurchase agreement transactions
involving money market  instruments with banks, registered  broker-dealers and
government securities dealers  approved by the Board  of Directors.   The Fund
will not enter  into repurchase agreements with the Investment  Adviser or any
of its  affiliates.   See "Investment  Objectives and  Policies --  Investment
Practices" in the SAI.

     Other  Investments.    The  Fund  is  permitted  to   invest  in  special
situations, options and  futures contracts.  See  the SAI for a  discussion of
these investments and techniques and the risks associated with them.


                            MANAGEMENT OF THE FUND



Directors and Officers

     The business and affairs of the  Fund are managed under the direction  of
the Fund s Board of  Directors, and the day to day operations  of the Fund are
conducted through  or  under  the  direction of  the  officers  of  the  Fund.
Although the  Fund  is a  Maryland corporation,  Karl Otto  Pohl,  one of
its Directors, is  a resident of Germany, and substantially all of his assets
are located outside of  the United States.   Mr. Pohl has
not authorized  an agent for  service  of  process in  the  United  States.
Consequently,  it  may be difficult for  investors  to effect  service of
process upon  him within  the United States or  to enforce, in  United States
courts, judgments  against him obtained  in such courts predicated  on the
civil  liability provisions of the United  States  securities  laws.   In
addition,  there is  doubt  as  to the enforceability in  German courts  of
liabilities predicated  solely upon  the United States securities laws,
whether or not  such liabilities are based upon judgments  of courts in the
United  States.  For certain information regarding the Directors  and
officers of the  Fund, see "Management of the  Fund" in the SAI.


















































<PAGE>24

Investment Adviser

     Gabelli  Funds,  Inc.,  a  New  York  corporation,  with  offices at  One
Corporate Center, Rye, New York 10580-1434, is investment adviser to the Fund.
The Investment Adviser  was organized in  1980 and as of  July 31, 1995, is  a
registered investment adviser to fourteen  management companies with aggregate
net  assets  of $4.0 billion.    GAMCO Investors,  Inc.,  a subsidiary  of the
Investment  Adviser,  acts  as  investment  adviser for  individuals,  pension
trusts, profit  sharing  trusts and  endowments,  having aggregate  assets  in
excess of $4.9 billion under its management as of July 31, 1995.  Mr. Mario J.
Gabelli may be  deemed a "controlling person" of the Investment Adviser on the
basis of his ownership of stock of the Investment Adviser.

     The  Investment Adviser has sole investment  discretion for the Fund with
respect to  the Fund's portfolio under the supervision  of the Fund's Board of
Directors and in  accordance with the Fund's stated policies.   The Investment
Adviser will select  investments for the Fund and will place purchase and sale
orders on behalf  of the Fund.   For its services,  the Investment Adviser  is
paid a  fee computed daily and paid monthly at an  annual rate of 1.00% of the
average weekly net assets of the  Fund.  For additional information  regarding
the Investment Adviser, see "Management of the Fund -- Investment Advisory and
Administrative Arrangements" in the SAI.

Portfolio Management

     Mario  J. Gabelli, who is Chairman of  the Board, Chief Executive Officer
and Chief Investment Officer of the Investment Adviser, has managed the Fund's
assets since its inception.  For a  more detailed description of Mr. Gabelli's
business experience during the past five years, see "Management of the Fund --
Directors and Officers" in the SAI.

Sub-Administrator

     The Investment Adviser has certain administrative responsibilities to the
Fund under its Advisory Agreement with  the Fund.  The Investment Adviser  has
retained The Shareholder Services Group, Inc. as  Sub-Administrator to provide
certain administrative services necessary for the Fund's operations other than
those performed by the Investment Adviser under its Advisory Agreement.  These
services include,  but are not  limited to,  supplying the Investment  Adviser
with  office  facilities,  statistical  and  research  data,  data  processing
services, clerical, accounting  and bookkeeping  services, internal audit  and
legal  services, the preparation and distribution  of materials for meeting of
the Fund's Board of Directors, compliance testing of the Fund's activities and
the  preparation of  stockholder  reports, tax  returns  and other  regulatory
filings.   For such services by  the Sub-Administrator, the Investment Adviser
pays  the Trust  Sub-Administrator  a monthly  fee  based  upon the  aggregate
average daily net assets of  certain funds advised by the  Investment Adviser,
including the  Fund, as follows:   .10% of average  daily net assets up  to $1
billion, .08% of average daily net assets  between $1 billion to $1.5 billion,
 .03% of  average daily net assets between $1.5 billion  to $3 billion and .02%
of  average daily  assets  over  $3  billion.   The  Investment  Adviser  also
reimburses the Sub-Administrator  for certain out-of-pocket expenses  incurred
by  the  Sub-Administrator  as  a  result   of  its  duties  under  the   sub-
administration  agreement.    Either  the  Investment  Adviser   or  the  Sub-
Administrator  may  terminate  the sub-administration  agreement  on  60 days'
written notice.  The Sub-Administrator has its principal office located at One
Exchange Place, 53 State Street, Boston, Massachusetts 02109.

Payment of Expenses

     For  purposes of the  calculation of the  fees payable  to the Investment
Adviser by the Fund,  average weekly net assets of the  Fund are determined at
the end of  each month on the  basis of its  average net assets for  each week
during the  month.   The  assets  for each  weekly  period are  determined  by
averaging  the net assets at the end of a  week with the net assets at the end
of the prior week.

     The Investment Adviser will be  obligated to pay expenses associated with
providing  the services  contemplated  by  the  Advisory  Agreement  including
compensation of and office space for its officers and employees connected with
investment  and economic  research,  trading  and  investment  management  and
administration of the Fund,  as well as the fees of all  Directors of the Fund
who are affiliated with the Investment Adviser  or any of its affiliates.  The
Fund pays all other expenses incurred in its operation including,  among other
things, expenses  for legal  and independent  accountants' services,  costs of
printing proxies, stock certificates and  stockholder reports, charges of  the
custodian, any  subcustodian and transfer and dividend  paying agent, expenses
in  connection  with   the  Plan,  Commission  fees,  fees   and  expenses  of
unaffiliated Directors, accounting and pricing costs, membership fees in trade
associations,  fidelity  bond   coverage  for  its  officers   and  employees,
Directors' and  officers' errors  and omission  insurance coverage,  interest,
brokerage costs, taxes, stock exchange listing fees and expenses, expenses




<PAGE>25

of qualifying  its shares for  sale in  various states,  litigation and  other
extraordinary or non-recurring  expenses, and other expenses  properly payable
by the Fund.


                            PORTFOLIO TRANSACTIONS

     Principal transactions are not entered into with affiliates  of the Fund.
However, Gabelli &  Company, Inc., an affiliate of the Investment Adviser, may
execute transactions  in the over-the-counter  markets on an  agency basis and
receive a stated  commission therefrom.  For a more detailed discussion of the
Fund's  brokerage   allocation  practice,   see  the   SAI  under   "Portfolio
Transactions."


                DIVIDENDS AND DISTRIBUTIONS; AUTOMATIC DIVIDEND
                 REINVESTMENT AND VOLUNTARY CASH PURCHASE PLAN

     10%  Distribution  Policy.    The  Fund's  policy  is  to make  quarterly
distributions  of $0.25  per  share at  the  end of  each of  the  first three
calendar quarters of  each year. The Fund's distribution in  December for each
calendar year  is an adjusting distribution  (equal to the sum of  2.5% of the
net asset value of the Fund as of the last day  of the four preceding calendar
quarters less the aggregate distributions of $0.75 per share made for the most
recent three calendar quarters)  in order to meet the Fund's  10% pay-out goal
as well as the Code's distribution requirements.  During 1995, for the purpose
of providing  investors the  benefit of  capital gains  tax treatment  for the
final dividend of  the year to  the fullest extent,  the Directors declared  a
$.50 distribution  payable in the fourth quarter  to pay its long-term capital
gains  once for  the year,  thus,  in effect  combining the  third  and fourth
quarter distributions.  In connection with the 1940 Act requirement that long-
term  capital  gains  be distributed  only  once  per year  and  the  Board of
Directors' desire to pay dividends on a quarterly basis, authority was granted
for the  Fund to file  an exemptive request  with the Commission to  allow the
Fund to distribute  long-term capital gains more frequently  than once a year.
If the  exemption  is  granted,  the Directors  expect  to  declare  quarterly
distributions  in 1996.   Otherwise, the Fund  plans to pay  a $0.25 per share
distribution  in each  of  the first  two  quarters of  1996,  and declare  an
adjusting dividend  to  meet the  Fund's 10%  distribution policy  as well  as
distribution requirements under the Code.

     The Fund reserves the right, but does not currently intend, to retain for
reinvestment and pay  federal income taxes on  the excess of its  net realized
long-term capital  gains over its  net realized short-term  capital losses, if
any, although the Fund reserves the authority to distribute such excess in any
year. If, for any calendar year, the total distributions exceed net investment
income and net realized capital gains, the excess will generally be treated as
a tax-free  return of capital (up to the amount of the stockholder's tax basis
in his shares) which can  be made payable by the Fund either in  the form of a
cash distribution or a stock dividend. The amount treated as a tax-free return
of capital  will reduce a stockholder's adjusted  basis in his shares, thereby
increasing his potential  gain or reducing his  potential loss on the  sale of
his shares. Such  excess, however, will be treated as ordinary dividend income
up to the amount of the Fund's current and accumulated earnings and profits.

     In the event the Fund distributes amounts in excess of its net investment
income and  net realized capital  gains, such distributions  will decrease the
Fund's total assets and, therefore,  have the likely effect of  increasing the
Fund's expense ratio. In  addition, in order to  make such distributions,  the
Fund may have to  sell a portion  of its investment portfolio  at a time  when
independent investment judgment might not dictate such action.  Such sales, if
they  involve assets  held for less  than three  months, could  also adversely
affect the Fund's status as a regulated investment company since, in order for
the Fund to qualify as a regulated investment company, for each  taxable year,
less than  30% of the Fund's gross income  must be derived from gains realized
on  the sale or other disposition  of stocks or securities  held for less than
three months.

     Under the  Automatic Dividend  Reinvestment and  Voluntary Cash  Purchase
Plan adopted by  the Fund, a stockholder  whose Common Stock is  registered in
his own  name will  have all distributions  reinvested automatically  by State
Street Bank and Trust Company ("State Street"), which is agent under the Plan,
unless  the stockholder elects  to receive  cash and  has so  instructed State
Street either in  writing at the  address set forth  below or by telephone  at
(800) 336-6983.  Distributions  with respect to shares registered  in the name
of  a broker-dealer  or other  nominee  (that is,  in "street  name")  will be
reinvested  by the  broker or  nominee in  additional shares  under the  Plan,
unless the service is not provided by the broker or nominee or the stockholder
elects to receive distributions in cash.  Under the Plan, whenever  the market
price  of the 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 dividend  or capital gains distribution, participants in such plan
are issued shares of Common Stock, valued at the greater of (i) the net asset
















































<PAGE>26

value as most recently determined or (ii) 95% of the then current market price
of the Common Stock.   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, State
Street  will, as  agent for  the  participants, buy  Fund shares  in  the open
market, on the  New York Stock  Exchange or elsewhere,  for the  participants'
accounts, except that State Street 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 net asset value.

     Participants  in the  Plan  have the  option  of  making additional  cash
payments  to State  Street,  semi-annually, for  investment in  the  shares as
applicable.  Such payments may be made in any amount from $250 to $3,000.

     There  is no charge to participants  for reinvesting dividends or capital
gains distributions payable in either stock or cash.  State Street's  fees for
handling the reinvestment  of such dividends  and capital gains  distributions
are paid by the  Fund.  There are no brokerage charges  with respect to shares
issued directly  by  the Fund,  as  a result  of  dividends or  capital  gains
distributions payable in stock or in cash.   However, each participant bears a
pro rata  share  of  brokerage  commissions incurred  with  respect  to  State
Street's  open  market  purchases  in  connection  with  the  reinvestment  of
dividends or capital gains distributions.

     With respect to purchases from voluntary cash payments, State Street will
charge $0.75 for each  such purchase for a participant, plus  a pro rata share
of the  brokerage commissions.  A fee  of $2.50 is charged  in connection with
the sale of shares  that are held in book-entry form, such as shares of Common
Stock held by a stockholder through the Plan.  Commissions may also be charged
on such transactions.

     The  automatic  reinvestment  of  dividends  and distributions  will  not
relieve participants of  any income tax which may be payable on such dividends
or distributions.

     All correspondence concerning the Plan should be directed to State Street
at P.O. Box 8200, Boston, Massachusetts 02266-8200.  For a further description
of the Plan, see "Automatic Dividend Reinvestment and  Voluntary Cash Purchase
Plan" in the SAI.


                                   TAXATION

Taxation

     The Fund has qualified, and intends to continue to qualify, each  year as
a "regulated  investment company" under  the Code. Accordingly,  the Fund will
not be  liable  for  federal  income  taxes to  the  extent  its  taxable  net
investment income and  net realized capital  gain, if any, are  distributed to
stockholders, provided  that at least  90% of  its investment company  taxable
income (i.e.,  90% of the taxable income minus the  excess, if any, of its net
realized long-term capital gain over its net realized  short-term capital loss
(including  any   capital  loss  carryovers)  plus  or   minus  certain  other
adjustments as specified in section 852 of  the Code) for the taxable year  is
distributed to  stockholders.   The Fund  will be  subject to  tax at  regular
corporate  rates  on  any  income  or  gains  that  it  does  not  distribute.
Furthermore, the Fund is subject to  a 4% nondeductible federal excise tax  on
certain undistributed amounts of ordinary income  and capital gains.  The Fund
intends to make such distributions  as are necessary to avoid the  application
of this excise tax.

     The Fund reserves the right, but does not currently intend, to retain for
reinvestment net  long-term gains in  excess of net short-term  capital losses
and the Fund will be subject  to a corporate tax (currently at a  rate of 35%)
on  the retained  amount, if  any.   The  Fund would  designate  such retained
amounts as undistributed  capital gains.  As  a result, such amounts  would be
taxed to  stockholders as  long-term capital gains  and stockholders  would be
able to  claim their proportionate shares of the  federal income taxes paid by
the Fund  on  such gains  as a  credit against  their own  federal income  tax
liabilities, and would be entitled to increase the adjusted tax basis of their
shares  of the Fund  by 65% of  their undistributed capital  gains.  Qualified
pension and  profit sharing funds,  certain trusts and other  organizations or
persons not subject  to federal income tax  on capital gains and  certain non-
resident alien  individuals and  foreign corporations would  be entitled  to a
refund  of their pro  rata share of  such taxes paid  by the  Fund upon filing
appropriate  returns or  claims for  refund with  the proper  tax authorities.
Failure  by such  entities and  their sponsors  or responsible  fiduciaries to
properly account for such  refund could result  in adverse federal income  tax
consequences.

     The  Fund sends  its written  statements  and notices  to its  respective
stockholders regarding the tax status  of all dividends and distributions made
during each calendar year.














































<PAGE>27

     Dividend and capital gain distributions may also be subject  to state and
local taxes. Stockholders are urged to consult their attorneys or tax advisors
regarding specific  questions as to  federal, state  or local taxes.  Non-U.S.
stockholders  are urged  to  consult their  own  tax  advisors concerning  the
applicability  of the  United States  withholding tax.   For  a more  detailed
discussion of  tax  matters  affecting  the Fund  and  its  stockholders,  see
"Taxation" in the SAI.


                                 COMMON STOCK

     The Fund, which was incorporated under the laws of the State  of Maryland
on May 20,  1986, is authorized to  issue 200,000,000 shares of  Common Stock,
par  value   $.001  per  share.    Each  share  has  equal  voting,  dividend,
distribution and  liquidation rights.   The shares outstanding  are fully paid
and non-assessable.  Shares of the Common Stock are not redeemable and have no
preemptive, conversion or cumulative voting rights.

     Set forth below is  information with respect to the Fund  Common Stock as
of August 30, 1995.


                         Amount Held by Fund for
Amount Authorized            Its Own Account         Amount Outstanding
-----------------        -----------------------     ------------------

200,000,000 shares             0 shares              88,988,280 shares


     The Fund's shares  are listed and traded  on the New York  Stock Exchange
under the symbol "GAB."  The average weekly trading volume of the Common Stock
on the New  York Stock Exchange  during the year  ended December 31, 1994  was
214,284 shares.  The following table sets forth for the quarters indicated the
high and  low closing prices on the  New York Stock Exchange per  share of the
Common Stock  and the net  asset value  and the premium  or discount from  net
asset value at which the Common  Stock was trading, expressed as a  percentage
of net asset value, at each of the high and low closing prices provided.

<TABLE>
<CAPTION>



                                                                                                          Premium or Discount as %
                                                              Market Price(1)       Net Asset Value(2)             of NAV
                                                              ---------------       ------------------    ------------------------
                         Quarter Ended                         High        Low         High         Low         High         Low
                         -------------                         ----        ---         ----         ---         ----         ---
 <S>                                                       <C>           <C>      <C>            <C>      <C>              <C>

 March 31, 1993  . . . . . . . . . . . . . . . . . . . . .    11.50        10.125      10.92       10.60        5.31         -4.48
 June 30, 1993 . . . . . . . . . . . . . . . . . . . . . .    11.25        10.75       10.99       11.13        2.37         -3.41
 September 30, 1993  . . . . . . . . . . . . . . . . . . .    12.00        10.50       11.41       11.49        5.17         -8.46
 December 31, 1993 . . . . . . . . . . . . . . . . . . . .    12.50        11.75       11.67       11.02        7.11          6.62
 March 31, 1994  . . . . . . . . . . . . . . . . . . . . .    12.25        10.50       11.44       10.22        7.08         -1.50
 June 30, 1994 . . . . . . . . . . . . . . . . . . . . . .    11.375       10.375      10.84       10.54        4.94         -1.57
 September 30, 1994  . . . . . . . . . . . . . . . . . . .    11.75        10.875      11.00       10.72        6.82          1.45
 December 31, 1994 . . . . . . . . . . . . . . . . . . . .    11.25         9.125      10.02        9.34       12.28         -2.30
 March 31, 1995  . . . . . . . . . . . . . . . . . . . . .    10.25         9.375       9.83        9.42        4.27         -0.48
 June 30, 1995 . . . . . . . . . . . . . . . . . . . . . .    10.00         9.625      10.04        9.81       -0.40         -1.89
 September 30, 1995* . . . . . . . . . . . . . . . . . . .





</TABLE>

_______________

(1)  As reported on the New York Stock Exchange.
(2)  Based on the Fund's computations.
*    Through September ___, 1995.


Repurchase of Shares

     The Fund is  a closed-end, management investment company  and as such its
stockholders do not, and  will not, have the right to redeem  its shares.  The
Fund, however, may  repurchase its  shares from time  to time  as and when  it
deems such a  repurchase advisable.   Such  repurchases may be  made when  the
Fund's shares are trading



















































<PAGE>28

at  a discount  of 10%  or more  (or  such other  percentage as  the Board  of
Directors of  the Fund  may determine from  time to time)  from the  net asset
value of the  shares. Pursuant to  the 1940 Act,  the Fund may repurchase  its
shares  on a  securities exchange  (provided that  the Fund  has  informed its
stockholders within  the preceding six  months of its  intention to repurchase
such shares) or as otherwise permitted in accordance with Rule 23c-1 under the
1940 Act. Under  that Rule, certain  conditions must be  met regarding,  among
other  things, distribution  of  net income  for  the  preceding fiscal  year,
identity of  the seller, price  paid, brokerage  commissions, prior notice  to
stockholders of an intention to purchase shares and purchasing in a manner and
on a basis which does not discriminate unfairly against the other stockholders
through their interest in the Fund.

     Shares repurchased by the Fund will constitute authorized shares of the
Fund available  for reissuance.   The Fund  may incur  debt, in  an amount not
exceeding 10% of its total  assets, to finance share repurchase  transactions.
See "Investment  Restrictions"   in the  SAI.   Any gain  in the  value of the
investments  of  the Fund during  the term of  the borrowing that  exceeds the
interest paid  on the amount borrowed  would cause the net asset value of  its
shares   to   increase  more   rapidly  than  in  the  absence  of  borrowing.
Conversely, any  decline in the value  of the investments of the Fund    would
cause the net   asset  value  of its shares  to decrease more  rapidly than in
the  absence of borrowing.   Borrowing money thus creates  an  opportunity for
greater capital  gain    but at  the same  time increases exposure to  capital
risk.

     When the Fund  repurchases its shares for  a price below their  net asset
value, the  net asset value  of those shares  that remain outstanding  will be
enhanced, but this  does not necessarily mean  that the market price  of those
outstanding  shares  will  be  affected,   either  positively  or  negatively.
Further, interest  on borrowings to finance share repurchase transactions will
reduce the net income of the Fund.

     During the period from October 21, 1987 through November 25, 1988, the
Fund repurchased an aggregate of 800,000 shares of its Common Stock at  prices
per share ranging  from $6.50 to  $10.00 in transactions  effected on the  New
York  Stock  Exchange  pursuant  to  authorization  by  the  Fund's  Board  of
Directors.   Such  repurchases  were  effected  at  the then prevailing market
price, and were not financed with any borrowings.

     The Fund does  not currently have an established tender  offer program or
established schedule for considering tender offers.  No assurance can be given
that the  Board of Directors  of the  Fund will decide  to undertake any  such
tender  offers in  the future, or,  if undertaken,  that they will  reduce any
market discount.

     Although the Fund's shares have over the past three-year period generally
traded in  the market  above net asset  value, since  the commencement  of the
Fund s operations, the Fund's shares have generally  traded in the market at a
discount to net asset value.

     For the net asset value per share and the reported sales price of a share
of the Fund's Common Stock on the New York Stock Exchange as of a recent date,
see "The Offer -- Subscription Price."

Certain Provisions of the Articles of Incorporation and Bylaws

     The Fund  presently has provisions  in its Articles  of Incorporation and
By-Laws  (together, in each case, its  "Governing Documents") which could have
the  effect of limiting,  in each case,  (i) the ability of  other entities or
persons to acquire control  of the Fund, (ii) the Fund's freedom  to engage in
certain  transactions,  or  (iii) the  ability  of  the  Fund's  Directors  or
stockholders to  amend the Governing  Documents or  effectuate changes in  the
Fund's management.   These provisions of the  Governing Documents of the  Fund
may be regarded  as "anti-takeover" provisions.  The Board of Directors of the
Fund is divided into  three classes, each having a term of  three years.  Each
year the term of one class of Directors will expire.  Accordingly, only  those
Directors in one class  may be changed in  any one year, and it  would require
two years  to change a  majority of  the Board  of Directors.  Such system  of
electing  Directors may  have  the effect  of  maintaining  the continuity  of
management and, thus,  make it more difficult for the stockholders of the Fund
to change the majority of Directors. See "Management of the Fund" in  the SAI.
A Director of  the Fund may be  removed with or without  cause by a vote  of a
majority of the votes entitled to be cast for the election of Directors of the
Fund.   In  addition,  the affirmative  vote of  the  holders of  66 %  of its
outstanding shares is required to authorize the conversion of the Fund  from a
closed-end to an open-end investment company or generally to  authorize any of
the following transactions:

          (i)  merger or  consolidation of  the Fund  with or  into any  other
     corporation;

         (ii)  issuance of any securities of the Fund to any person or  entity
     for cash;

        (iii)  sale, lease or exchange  of all or any substantial part  of the
     assets of  the Fund  to any  entity or  person (except  assets having  an
     aggregate fair market value of less than $1,000,000); or

         (iv)  sale,  lease   or  exchange  to  the   Fund,  in  exchange  for
     securities  of the Fund,  of any assets  of any entity  or person (except
     assets having an aggregate fair market value of less than $1,000,000);
















































<PAGE>29

if  such corporation,  person  or entity  is directly,  or  indirectly through
affiliates, the beneficial  owner of more than 5% of the outstanding shares of
the  Fund.   However, such  vote  would not  be required  when,  under certain
conditions, the  Board of Directors  approves the  transaction.  Reference  is
made to the Governing Documents of the Fund,  on file with the Commission; for
the full text of these provisions, see "Further Information."

     The provisions of the Governing Documents described above  could have the
effect of  depriving the owners of shares in the Fund of opportunities to sell
their shares  at a premium  over prevailing  market prices, by  discouraging a
third party from  seeking to obtain control of  the Fund in a  tender offer or
similar transaction.  The overall effect of these provisions is to render more
difficult the accomplishment  of a merger  or the assumption  of control by  a
principal stockholder.    The  Board  of Directors  has  determined  that  the
foregoing  voting requirements, which  are generally greater  than the minimum
requirements under Maryland law and the 1940 Act, are in the best interests of
the stockholders generally.


        CUSTODIAN AND TRANSFER, DIVIDEND DISBURSING AGENT AND REGISTRAR

     Boston Safe  Deposit and Trust  Company ("Boston  Safe"), located at  One
Boston  Place, Boston,  Massachusetts 02108,  serves as  the custodian  of the
Fund's assets pursuant  to a custody agreement.   Under the custody agreement,
Boston  Safe holds the Fund's assets in  compliance with the 1940 Act. For its
custody  services,  Boston Safe  will receive  a  monthly fee  based  upon the
average weekly value of the total assets of the Fund, plus certain charges for
securities transactions.

     State Street  serves as the  Fund's dividend  disbursing agent, as  agent
under the Fund's Plan  and as transfer agent  and registrar for shares  of the
Fund.


                                 LEGAL MATTERS

     With respect to matters of United States  law, the validity of the shares
offered hereby will be passed on for the Fund by Willkie Farr & Gallagher, New
York, New York.   Willkie Farr &  Gallagher from time to  time also serves  as
counsel to the  Investment Adviser or  its affiliates.   Counsel for the  Fund
will rely, as to matters of Maryland law, on Venable, Baetjer and Howard, LLP,
Baltimore, Maryland.


                                    EXPERTS

     The financial statements  of the Fund as  of December 31, 1994  have been
incorporated by  reference into  the SAI in  reliance on  the report  of Price
Waterhouse  LLP, independent accountants, given on  the authority of that firm
as experts  in accounting and  auditing.  Price  Waterhouse LLP is  located at
1177 Avenue of the Americas, New York, New York 10036.


                              FURTHER INFORMATION

     The  Fund is subject to the  informational requirements of the Securities
Exchange  Act  of  1934  and  in  accordance  therewith  files reports,  proxy
statements and  other information with  the Commission.   Such reports,  proxy
statements and other information filed by the Fund can be inspected and copied
at  public reference  facilities  maintained by  the Commission  at  450 Fifth
Street, N.W.,  Washington, D.C. 20549;  Seven World Trade  Center, 13th Floor,
New York,  New York  10048;  and 500  West Madison  Street, Chicago,  Illinois
60661.   The Fund's  Common Stock is  listed on  the New York  Stock Exchange.
Reports, proxy  statements and  other information concerning  the Fund  can be
inspected and copied at the Library of the New York Stock Exchange at 20 Broad
Street, New York, New York 10005.

     This Prospectus constitutes a part of a registration statement on Form N-
2 (together with  the SAI and all the  exhibits and the appendix  thereto, the
"Registration  Statement") filed  by the  Fund with  the Commission  under the
Securities Act and the 1940 Act.   This Prospectus and the SAI do  not contain
all of the information set forth in the Registration  Statement.  Reference is
hereby made  to the  Registration Statement and  related exhibits  for further
information  with  respect  to  the   Fund  and  the  Shares  offered  hereby.
Statements  contained  herein  concerning  the  provisions  of  documents  are
necessarily summaries  of such documents,  and each statement is  qualified in
its entirety by  reference to the copy  of the applicable document  filed with
the Commission.





















































<PAGE>30

                               TABLE OF CONTENTS
                                      OF
                      STATEMENT OF ADDITIONAL INFORMATION


                                                                        Page
                                                                        ----
Investment Objectives and Policies  . . . . . . . . .
Investment Restrictions . . . . . . . . . . . . . . .
Management of the Fund  . . . . . . . . . . . . . . .
Portfolio Transactions  . . . . . . . . . . . . . . .
Automatic Dividend Reinvestment
  and Voluntary Cash Purchase Plan  . . . . . . . . .
Taxation  . . . . . . . . . . . . . . . . . . . . . .
Net Asset Value . . . . . . . . . . . . . . . . . . .
Beneficial Owner  . . . . . . . . . . . . . . . . . .
Financial Statements  . . . . . . . . . . . . . . . .

















































<PAGE>31

                                                                    APPENDIX A


                            CORPORATE BOND RATINGS


Moody's Investors Service, Inc.

Aaa  Bonds that  are rated  Aaa are judged  to be of  the best quality.   They
     carry  the smallest degree of investment  risk and are generally referred
     to  as "gilt  edge."   Interest  payments  are protected  by  a large  or
     exceptionally  stable margin and principal is  secure.  While the various
     protective  elements  are  likely  to  change,  such  changes  as can  be
     visualized are most unlikely to impair the fundamentally  strong position
     of such issues.

Aa   Bonds  that  are rated  Aa  are  judged to  be  of  high  quality by  all
     standards.  Together with the Aaa group they comprise what  are generally
     known as high  grade bonds.   They are  rated lower  than the best  bonds
     because margins of protection may not be as large as in Aaa securities or
     fluctuation  of protective elements may be  of greater amplitude or there
     may  be other  elements  present which  make  the  long-term risk  appear
     somewhat larger than in Aaa Securities.

A    Bonds  that are rated A possess  many favorable investment attributes and
     are to be  considered as upper-medium-grade obligations.   Factors giving
     security to principal and interest are considered  adequate, but elements
     may be present which suggest a susceptibility to  impairment some time in
     the future.

Baa  Bonds that are rated Baa are considered as medium-grade obligations i.e.,
     they are neither highly protected nor poorly secured.   Interest payments
     and  principal  security appear  adequate  for  the  present but  certain
     protective  elements  may   be  lacking  or  may   be  characteristically
     unreliable over any great  length of time.   Such bonds lack  outstanding
     investment characteristics  and in fact have  speculative characteristics
     as well.

Ba   Bonds  that are rated  Ba are judged to  have speculative elements; their
     future cannot be  considered as well  assured.  Often  the protection  of
     interest and principal payments may be very moderate and thereby not well
     safeguarded during both  good and bad times over the future.  Uncertainty
     of position characterizes bonds in this class.

B    Bonds that  are rated B  generally lack characteristics  of the desirable
     investment.    Assurance  of  interest  and  principal  payments  or   of
     maintenance of other terms of the  contract over any long period of  time
     may be small.

          Moody's applies  numerical modifiers (1,  2, and 3)  with respect to
the  bonds rated "Aa" through "B."   The modifier 1 indicates that the company
ranks  in  the higher  end  of its  generic  rating category;  the  modifier 2
indicates a mid-range ranking; and the  modifier 3 indicates that the  company
ranks in the lower end of its generic rating category.

Caa  Bonds  that are rated Caa are  of poor standing.   These issues may be in
     default or  there  may be  present  elements of  danger  with respect  to
     principal or interest.

Ca   Bonds that are rated Ca represent  obligations which are speculative in a
     high degree.   Such  issues are  often in  default or  have other  marked
     shortcomings.

C    Bonds that  are rated C are the lowest rated class of bonds and issues so
     rated  can  be  regarded  as  having extremely  poor  prospects  of  ever
     attaining any real investment standing.


Standard & Poor's Ratings Group

AAA  This is  the highest  rating assigned  by S&P  to a  debt obligation  and
     indicates  an  extremely  strong  capacity  to  pay  interest  and  repay
     principal.

AA   Debt rated  AA  has a  very strong  capacity to  pay  interest and  repay
     principal and differs from AAA issues only in small degree.





<PAGE>32

A    Principal and interest payments on bonds in this category are regarded as
     safe.   Debt rated  A has  a strong  capacity to  pay interest  and repay
     principal  although they  are somewhat  more susceptible  to the  adverse
     effects of changes in circumstances and economic conditions  than debt in
     higher rated categories.

BBB  This is the  lowest investment  grade.   Debt rated BBB  has an  adequate
     capacity  to pay  interest  and repay  principal.    Whereas it  normally
     exhibits adequate protection  parameters, adverse economic  conditions or
     changing circumstances are more likely to  lead to a weakened capacity to
     pay interest and repay principal for debt in this category than in higher
     rated categories.

Speculative Grade

     Debt rated BB, CCC,  CC and C are regarded, on  balance, as predominantly
     speculative with respect to capacity to pay interest  and repay principal
     in accordance with the terms of the obligation.  BB indicates  the lowest
     degree  of speculation, and C  the highest degree  of speculation.  While
     such debt will likely  have some quality and protective  characteristics,
     these are outweighed by large uncertainties or major exposures to adverse
     conditions.   Debt rated  C1 is  reserved for  income bonds  on which  no
     interest is being paid and debt rated D is in payment default.

     In July 1994, S&P initiated an "r" symbol to its ratings.  The "r" symbol
     is attached  to derivatives, hybrids  and certain other  obligations that
     S&P  believes may experience high variability  in expected returns due to
     non-credit risks created by the terms of the obligations.

"AA" to "CCC" may be modified by the addition  of a plus or minus sign to show
relative standing within the major categories.

"NR"  indicates  that no  public  rating  has been  requested,  that  there is
insufficient information on which to base a rating, or that  S&P does not rate
a particular type of obligation as a matter of policy.































<PAGE>33

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

               No  dealer,  salesman, or
          other    person    has    been
          authorized    to   give    any
          information  or  to  make  any
          representation  not  contained
          in this Prospectus.  If  given
          or  made, such  information or      The Gabelli Equity Trust Inc.
          representation  must   not  be
          relied  upon  as  having  been
          authorized by the Fund or  the
          Fund's   investment  advisers.       _________ Shares of Common
          This   Prospectus   does   not     Stock
          constitute an offer to sell or        Issuable Upon Exercise of
          the  solicitation of  an offer     Rights
          to buy any security other than       to Subscribe to Such Shares
          the  shares  of  Common  Stock
          offered  by  this  Prospectus,
          nor  does   it  constitute  an
          offer    to   sell    or   the
          solicitation  of  an offer  to
          buy shares of Common Stock  by
          anyone in  any jurisdiction in
          which     such    offer     or
          solicitation      would     be
          unlawful.        Neither   the
          delivery  of  this  Prospectus
          nor  any  sale made  hereunder
          shall,        under        any
          circumstances,    create    an
          implication  that   there  has
          been no change in the facts as
          set forth in the Prospectus or
          in  the  affairs  of  the Fund
          since the date hereof.
                 _________________

                 TABLE OF CONTENTS                   ______________

                                    Page               PROSPECTUS
                                                     ______________
          Prospectus Summary  . . .
          Fee Table . . . . . . . .
          Financial Highlights  . .
          The Offer . . . . . . . .
          The Fund  . . . . . . . .
          Use of Proceeds   . . . .
          Risk   Factors   and   Special
          Considerations  . . . . .
          Investment    Objectives   and
          Policies  . . . . . . . .
          Management of the Fund  .
          Portfolio Transactions  .
          Dividends  and  Distributions;
          Automatic Dividend
            Reinvestment  and  Voluntary
          Cash Purchase Plan  . . .
          Taxation  . . . . . . . .
          Common Stock  . . . . . .
          Custodian     and    Transfer,
          Dividend Disbursing Agent
            and Registrar   . . . .
          Legal Matters   . . . . .
          Experts   . . . . . . . .
          Further Information   . .
          Table of Contents of Statement
          of Additional Information
          Appendix A  . . . . . . .

                                                     _______________

                                                     ______ __, 1995

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



<PAGE>
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE.  THIS STATEMENT OF ADDITIONAL INFORMATION DOES NOT CONSTITUTE A
PROSPECTUS.




<PAGE>34

                 Subject to Completion Dated September 1, 1995


                         THE GABELLI EQUITY TRUST INC.


                      STATEMENT OF ADDITIONAL INFORMATION

          The Gabelli  Equity Trust  Inc. (the  "Fund") is  a non-diversified,
closed-end  management  investment  company  that  seeks long-term  growth  of
capital by investing primarily in a portfolio of equity securities selected by
Gabelli  Funds,  Inc.,  the investment  adviser  to  the Fund.    Income  is a
secondary investment objective.   It is the  policy of the Fund,  under normal
market  conditions,  to invest  at least  65%  of its  total assets  in equity
securities.

          This  Statement  of   Additional  Information   ("SAI")  is  not   a
prospectus, but should be read in conjunction with the Prospectus for the Fund
dated ______  __, 1995  (the "Prospectus").   This  SAI does  not include  all
information  that  a prospective  investor  should consider  before purchasing
shares of the  Fund, and investors should obtain and read the Prospectus prior
to  purchasing shares.   A  copy  of the  Prospectus may  be  obtained without
charge, by calling  the Fund at (800)  GABELLI ((800)-422-3554) or (914)  921-
5070.  This SAI incorporates by reference the entire Prospectus.


                               TABLE OF CONTENTS

                                                                          Page

Investment Objectives and Policies  . . . . . . . . . . . . . . . . . . . . 1
Investment Restrictions . . . . . . . . . . . . . . . . . . . . . . . . .  12
Management of the Fund  . . . . . . . . . . . . . . . . . . . . . . . . .  15
Portfolio Transactions  . . . . . . . . . . . . . . . . . . . . . . . . .  24
Automatic Dividend Reinvestment
  and Voluntary Cash Purchase Plan  . . . . . . . . . . . . . . . . . . .  26
Taxation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Net Asset Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Beneficial Owner  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . .  32


          The  Prospectus  and  this  SAI  omit  certain  of  the  information
contained in the registration statement filed with the Securities and Exchange
Commission, Washington, D.C.  The registration statement may  be obtained from
the Securities and Exchange Commission upon payment of the  fee prescribed, or
inspected at the Securities and Exchange Commission's office at no charge.


This Statement of Additional Information is dated ______   , 1995.

















<PAGE>35

                      INVESTMENT OBJECTIVES AND POLICIES

Investment Objectives

     The  Fund's primary investment objective is  long-term growth of capital.
Income  is a secondary  objective.  Under  normal market  conditions, the Fund
will  invest at  least 65%  of its  total assets  in equity  securities.   See
"Investment Objectives and Policies" in the Prospectus.

Investment Practices

     Special  Situations.    Although  the   Fund  typically  invests  in  the
securities of companies on the basis of their fundamental value, the Fund from
time to  time may invest  in companies that  are determined by  Gabelli Funds,
Inc.   (the    "Investment   Adviser")   to   possess    "special   situation"
characteristics.  In  general, a special situation company is  a company whose
securities are expected to increase in value solely by reason of a development
particularly or  uniquely applicable to  the company.   Developments that  may
create   special   situations   include,   among   others,    a   liquidation,
reorganization, recapitalization or merger, material litigation, technological
breakthrough or  new management or  management policies.   The principal  risk
associated  with  investments  in  special  situation companies  is  that  the
anticipated development thought to create the special situation  may not occur
and  the investment therefore  may not appreciate  in value or  may decline in
value.

     Temporary Investments.  Although under normal market  conditions at least
65% of the Fund's  assets will consist of equity securities,  when a temporary
defensive  posture is  believed  by the  Investment  Adviser  to be  warranted
("temporary defensive periods"), the Fund may hold without  limitation cash or
invest its  assets in money  market instruments  and repurchase agreements  in
respect of those  instruments.  The money market instruments in which the Fund
may invest are  obligations of the United  States government, its agencies  or
instrumentalities ("U.S.  Government Securities"); commercial paper  rated A-1
or  higher by  Standard  & Poor's Corporation  ("S&P") or  Prime-1  by Moody's
Investors Service, Inc. ("Moody's"); and certificates of  deposit and bankers'
acceptances issued by domestic branches of U.S.  banks that are members of the
Federal Deposit Insurance Corporation.  For a description of such ratings, see
Appendix A to  the Prospectus.   The Fund  may also  invest up  to 10% of  the
market value of its total assets during temporary defensive periods  in shares
of  money  market  mutual  funds  that  invest  primarily  in U.S.  Government
Securities and  repurchase agreements in  respect of those  securities.  Money
market mutual funds  are investment companies and the investments  by the Fund
in those companies are subject to certain  other limitations.  See "Investment
Restrictions."  As  a stockholder  in a mutual  fund, the  Fund will bear  its
ratable share of the fund's expenses, including




















<PAGE>36

management  fees,  and will  remain  subject to  payment  of the  fees  to the
Investment Adviser with respect to assets so invested.

     Lower Rated  Securities.   The Fund  may invest  up to 10%  of its  total
assets in  fixed-income securities  rated in  the lower  rating categories  of
recognized  statistical rating  agencies, such  as  securities rated  "CCC" or
lower  by  S&P  or "Caa"  or  lower  by Moody's,  or  non-rated  securities of
comparable quality.   These debt securities are  predominantly speculative and
involve major risk exposure to adverse conditions and are often referred to in
the financial press as "junk bonds."

     Generally,  such  lower  rated  securities   and  unrated  securities  of
comparable quality  offer a  higher current yield  than is  offered by  higher
rated securities,  but also (i) will  likely have some  quality and protective
characteristics that,  in  the  judgment  of  the  rating  organizations,  are
outweighed  by  large   uncertainties  or  major  risk  exposures  to  adverse
conditions and (ii) are predominantly speculative with respect to the issuer's
capacity to  pay interest and repay principal in  accordance with the terms of
the obligation.  The market values of certain of these securities also tend to
be more sensitive to individual corporate developments and changes in economic
conditions  than  higher  quality  bonds.    In  addition,  such  lower  rated
securities and comparable unrated securities generally present a higher degree
of  credit  risk.   The  risk of  loss  due  to default  by  these issuers  is
significantly  greater  because  such  lower   rated  securities  and  unrated
securities of comparable  quality generally are  unsecured and frequently  are
subordinated to the prior payment of  senior indebtedness.  In light of  these
risks, the Investment Adviser, in evaluating the creditworthiness of an issue,
whether rated or unrated, will take various factors  into consideration, which
may include,  as applicable, the issuer's financial resources, its sensitivity
to  economic conditions and trends, the operating history of and the community
support for the  facility financed by the  issue, the ability of  the issuer's
management and regulatory matters.

     In addition, the market value of securities in lower  rated categories is
more volatile than that of higher quality securities, and the markets in which
such lower rated or unrated securities are traded are more limited  than those
in which higher rated securities are traded.  The existence of limited markets
may make it more difficult for  the Fund to obtain accurate market  quotations
for  purposes of valuing  its portfolio and  calculating its  net asset value.
Moreover, the lack of a liquid trading market may restrict the availability of
securities for the Fund  to purchase and may also have  the effect of limiting
the ability of the Fund to sell  securities at their fair value to respond  to
changes in the economy or the financial markets.























<PAGE>37

     Lower  rated  debt  obligations  also  present  risks  based  on  payment
expectations.   If  an issuer  calls  the obligation  for redemption  (often a
typical feature of fixed income securities), the Fund may have to  replace the
security  with a lower yielding security, resulting  in a decreased return for
investors.   Also,  as  the  principal value  of  bonds  moves inversely  with
movements in  interest rates, in the event of  rising interest rates the value
of the securities  held by the  Fund may decline  proportionately more than  a
portfolio  consisting of higher rated securities.   Investments in zero coupon
bonds may be more speculative and subject to greater fluctuations in value due
to changes in interest rates than bonds that pay interest currently.

     Within the Fund's limitation on  the purchase of fixed-income securities,
the Fund may invest in securities of issuers in default.  The Fund will invest
in securities  of issuers in default only when the Investment Adviser believes
that  such issuers  will  honor their  obligations or  emerge  from bankruptcy
protection and the value of these securities will appreciate.  By investing in
securities of issuers in default, the  Fund bears the risk that these  issuers
will not  continue  to  honor  their obligations  or  emerge  from  bankruptcy
protection or that the value of the securities will not appreciate.

     In addition  to using recognized  rating agencies and  other sources, the
Investment Adviser  also  performs  its  own analysis  of  issues  in  seeking
investments that  it believes to  be underrated (and  thus higher-yielding) in
light of  the financial condition of the issuer.   Its analysis of issuers may
include,  among other things, current and  anticipated cash flow and borrowing
requirements, value  of assets  in relation  to historical  cost, strength  of
management, responsiveness to business conditions, credit standing and current
anticipated results of operations.  In selecting investments for the Fund, the
Investment Adviser may also consider  general business conditions, anticipated
changes in interest rates and the outlook for specific industries.

     Subsequent to its  purchase by the Fund, an issue of securities may cease
to  be rated or  its rating may be  reduced. In addition,  it is possible that
statistical rating  agencies might not  change their  ratings of a  particular
issue or  reflect subsequent events on  a timely basis.  None  of these events
will require  the sale of the securities by  the Fund, although the Investment
Adviser will  consider these  events in  determining whether  the Fund  should
continue to hold the securities.

     Fixed-income securities,  including low-rated  securities and  comparable
unrated  securities, frequently  have  call or  buy-back features  that permit
their issuers to call or repurchase the securities from their holders, such as
the Fund.  If an issuer























<PAGE>38

exercises these  rights during periods  of declining interest  rates, the Fund
may  have  to replace  the  security  with  a lower  yielding  security,  thus
resulting in a decreased return to the Fund.

     The market for certain lower rated and comparable  unrated securities has
in the past experienced a  major economic recession.  The recession  adversely
affected  the  value of  such securities  as  well as  the ability  of certain
issuers of such securities to repay  principal and pay interest thereon.   The
market for those securities could  react in a similar fashion in the  event of
any future economic recession.

     Options.   A call  option is a  contract that,  in return for  a premium,
gives  the holder of the option  the right to buy from  the writer of the call
option the security underlying the option at a specified exercise price at any
time during the  term of the option.   The writer  of the call option  has the
obligation, upon  exercise of the  option, to deliver  the underlying security
upon payment of the exercise price during the  option period.  A put option is
the reverse of a call option, giving the holder the right to sell the security
to  the writer and obligating  the writer to  purchase the underlying security
from the holder.

     A  call  option is  "covered" if  the Fund  owns the  underlying security
covered by  the call or  has an absolute and  immediate right to  acquire that
security  without  additional  cash  consideration  (or  for  additional  cash
consideration  held in a segregated account  by its custodian) upon conversion
or exchange  of other securities held in its portfolio.  A call option is also
covered if  the Fund holds  a call  on the same  security as the  call written
where the  exercise price of  the call held is  (1) equal to or  less than the
exercise price of the call written  or (2) greater than the exercise price  of
the  call written if the  difference is maintained  by the Fund  in cash, U.S.
Government  Securities  or  other  high  grade  short-term  obligations  in  a
segregated account held with its custodian.  A put option is "covered" if  the
Fund maintains cash  or other high grade  short-term obligations with a  value
equal to the exercise  price in a segregated account held  with its custodian,
or else holds a put on the same security as the put written where the exercise
price  of the put held is  equal to or greater than  the exercise price of the
put written.

     If  the Fund has  written an option,  it may terminate  its obligation by
effecting a closing purchase transaction.  This is  accomplished by purchasing
an option of the same series as  the option previously written.  However, once
it has been assigned an exercise notice,  the Fund will be unable to effect  a
closing purchase transaction.   Similarly,  if the  Fund is the  holder of  an
option it may liquidate its position by  effecting a closing sale transaction.
This is accomplished by selling an option of the same





















<PAGE>39

series as the option  previously purchased.  There can be no  assurance that a
closing purchase or sale transaction can be effected when the Fund so desires.

     The Fund will realize a profit from a closing transaction if the price of
the transaction is less than the  premium received from writing the option  or
is more than the premium paid to  purchase the option; the Fund will realize a
loss from  a closing transaction if the price  of the transaction is more than
the premium received from writing the option or is less  than the premium paid
to purchase the  option.  Since call option prices generally reflect increases
in  the  price  of  the  underlying security,  any  loss  resulting  from  the
repurchase  of  a  call option  may  also  be wholly  or  partially  offset by
unrealized appreciation of  the underlying security.   Other principal factors
affecting the  market  value of  a put  or a  call option  include supply  and
demand, interest rates, the current  market price and price volatility  of the
underlying  security and the time remaining until  the expiration date.  Gains
and losses  on investments in options depend,  in part, on the  ability of the
Investment Adviser to  predict correctly the effect of these factors.  The use
of  options cannot  serve as  a  complete hedge  since the  price  movement of
securities  underlying the  options  will  not  necessarily follow  the  price
movements of the portfolio securities subject to the hedge.

     An option position may be closed out only on an exchange which provides a
secondary market  for an option  of the same series.   Although the  Fund will
generally purchase  or write only those options for  which there appears to be
an active  secondary market,  there is  no assurance that  a liquid  secondary
market on an exchange will exist for any particular option.  In such event, it
might not be possible to effect closing transactions in particular options, so
that the  Fund would  have to  exercise its  options in  order to  realize any
profit and would incur brokerage commissions upon the exercise of call options
and upon the subsequent disposition of underlying securities  for the exercise
of  put options.  If the  Fund, as a covered call  option writer, is unable to
effect a closing  purchase transaction in a  secondary market, it will  not be
able to  sell the underlying security until the  option expires or it delivers
the underlying security upon exercise or otherwise covers the position.

     In addition to options on securities, the Fund may also purchase and sell
call and  put options  on securities indexes.   A  stock index  reflects in  a
single number the  market value of many different stocks.  Relative values are
assigned to  the stocks  included in an  index and  the index  fluctuates with
changes in the market values of  the stocks.  The options give the  holder the
right to receive a cash settlement during  the term of the option based on the
difference between the exercise price and the value of the
























<PAGE>40

index.  By writing  a put or call  option on a securities  index, the Fund  is
obligated, in  return  for the  premium  received, to  make  delivery of  this
amount.   The  Fund may offset  its position  in stock index  options prior to
expiration by entering into a closing transaction on an exchange or it may let
the option expire unexercised.

     The Fund also may buy or sell put and call options on foreign currencies.
A put option on a foreign currency gives the purchaser of the option the right
to sell a foreign  currency at the exercise price until the option expires.  A
call option on a foreign currency gives  the purchaser of the option the right
to  purchase  the currency  at the  exercise price  until the  option expires.
Currency options traded on U.S. or other exchanges may be subject  to position
limits which may limit the ability of the Fund to reduce foreign currency risk
using  such  options.   Over-the-counter  options differ  from exchange-traded
options  in  that they  are two-party  contracts  with price  and  other terms
negotiated between buyer and  seller and generally do not have  as much market
liquidity as exchange-traded  options.  Over-the-counter options  are illiquid
securities.

     Use of options on securities indexes entails the risk that trading in the
options may  be interrupted if trading  in certain securities included  in the
index is interrupted.   The Fund  will not purchase  these options unless  the
Investment  Adviser is satisfied with the  development, depth and liquidity of
the market and the Investment Adviser believes the options can be closed out.

     Price movements in the  portfolio of the Fund may not correlate precisely
with movements in the level of an  index and, therefore, the use of options on
indexes cannot  serve as  a complete hedge  and will depend,  in part,  on the
ability  of the  Investment  Adviser to  predict  correctly  movements in  the
direction of the stock market generally or of a particular industry.   Because
options  on  securities indexes  require  settlement in  cash,  the Investment
Adviser may  be forced to  liquidate portfolio  securities to meet  settlement
obligations.

     The  Fund  has qualified,  and  intends  to  continue to  qualify,  as  a
"regulated investment  company" under the  Internal Revenue  Code of 1986,  as
amended (the "Code").  One requirement for such qualification is that the Fund
must derive less  than 30% of  its gross  income from gains  from the sale  or
other disposition  of securities held  for less than  three months. Therefore,
the Fund may be limited in its ability to engage in options transactions.

     Although the Investment Adviser will attempt to take appropriate measures
to minimize the risks relating to the Fund's























<PAGE>41

writing of put and call options, there can be no assurance that the Fund  will
succeed in any option-writing program it undertakes.

     Futures Contracts and Options  on Futures.  The Fund will  not enter into
futures contracts  or options on  futures contracts  unless (i) the  aggregate
initial margins and premiums do not exceed  5% of the fair market value of its
assets  and  (ii) the  aggregate  market  value  of  its  outstanding  futures
contracts and the market value of the currencies and futures contracts subject
to outstanding options written  by the Fund, as the case may be, do not exceed
50% of the  market value of its  total assets.   It is anticipated that  these
investments,  if any,  will be  made  by the  Fund solely  for the  purpose of
hedging against changes  in the value of  its portfolio securities and  in the
value of securities  it intends to  purchase.  Such  investments will only  be
made if they are economically  appropriate to the reduction of  risks involved
in the  management of  the Fund.   In  this regard,  the Fund  may enter  into
futures contracts or options on futures for the purchase or sale of securities
indices  or other  financial  instruments including  but not  limited  to U.S.
Government Securities.

     A "sale" of  a futures contract (or a "short" futures position) means the
assumption of  a contractual obligation  to deliver the  securities underlying
the contract at a specified  price at a specified future time.   A "purchaser"
of a futures contract (or a "long" futures position) means the assumption of a
contractual obligation to acquire the securities underlying the  contract at a
specified future  time.  Certain  futures contracts, including  stock and bond
index futures, are settled on a net cash payment basis rather than by the sale
and delivery of the securities underlying the futures contracts.

     No consideration will be paid or  received by the Fund upon the  purchase
or  sale of  a futures  contract.   Initially, the  Fund  will be  required to
deposit  with  the broker  an  amount of  cash  or cash  equivalents  equal to
approximately  1% to  10% of the  contract amount  (this amount is  subject to
change by the exchange or board  of trade on which the contract is  traded and
brokers or members of  such board of trade may charge a  higher amount).  This
amount is known as "initial margin" and is in the nature of a performance bond
or  good  faith  deposit  on  the  contract.  Subsequent  payments,  known  as
"variation margin," to and  from the broker will be made daily as the price of
the index or security underlying the futures contract fluctuates.  At any time
prior to the expiration of a futures contract, the Fund may elect to close the
position by  taking an opposite position, which  will operate to terminate its
existing position in the contract.

     An option on a futures contract gives  the purchaser the right, in return
for the premium paid, to assume a position in a futures






















<PAGE>42

contract  at a specified exercise price at any time prior to the expiration of
the option.  Upon exercise of an  option, the delivery of the futures position
by the writer of the option to the holder of the option will be accompanied by
delivery of  the accumulated balance  in the  writer's futures margin  account
attributable to that contract, which represents the amount by which the market
price of the futures contract exceeds, in the case of a call, or is less than,
in  the case  of  a put,  the  exercise price  of  the option  on the  futures
contract.  The potential loss related to the purchase of  an option on futures
contracts  is limited  to the  premium paid  for the option  (plus transaction
costs).  Because the  value of the option  purchased is fixed at the  point of
sale, there are no daily cash payments by the purchaser to reflect  changes in
the value of  the underlying contract; however,  the value of the  option does
change daily and that change would be reflected in the net assets of the Fund.

     Futures and  options on futures  entail certain risks,  including but not
limited to the following:   no assurance that futures contracts  or options on
futures can be  offset at favorable prices, possible reduction of the yield of
the Fund due  to the use of hedging,  possible reduction in value  of both the
securities  hedged and the hedging instrument,  possible lack of liquidity due
to  daily limits  on  price fluctuations,  imperfect  correlation between  the
contracts and  the securities being  hedged, losses from  investing in futures
transactions that are  potentially unlimited and the  segregation requirements
described below.

     In  the event the  Fund sells a  put option  or enters into  long futures
contracts,  under current  interpretations of  the Investment  Company Act  of
1940,  as  amended  (the  "1940  Act") an  amount  of  cash,  U.S.  Government
Securities or other  high grade debt securities  equal to the market  value of
the contract must be deposited and maintained in a segregated account with the
custodian of  the Fund to  collateralize the positions,  thereby ensuring that
the  use  of the  contract is  unleveraged.   For  short positions  in futures
contracts  and sales  of call  options, the  Fund may  establish a  segregated
account (not with  a futures commission  merchant or  broker) with cash,  U.S.
Government Securities or other high grade debt securities that,  when added to
amounts deposited with a  futures commission merchant  or a broker as  margin,
equal the market value of  the instruments or currency underlying  the futures
contracts or call options, respectively (but are not less than the stock price
of  the call  option or  the market  price at  which the short  positions were
established).

     Forward Currency  Transactions.   The Fund  may hold  currencies to  meet
settlement  requirements for  foreign securities  and  may engage  in currency
exchange transactions  to protect against  uncertainty in the  level of future
exchange rates between a






















<PAGE>43

particular foreign currency and the U.S. dollar or  between foreign currencies
in which its securities are or may be denominated.  Forward currency contracts
are agreements to  exchange one currency  for another at  a future date.   The
date (which may  be any agreed-upon fixed  number of days in the  future), the
amount of currency to be  exchanged and the price at which  the exchange takes
place will be  negotiated and fixed for  the term of the contract  at the time
that the Fund  enters into the  contract.  Forward currency  contracts (1) are
traded in  a market  conducted directly  between currency  traders (typically,
commercial  banks  or  other  financial  institutions)  and  their  customers,
(2) generally have no  deposit requirements and (3) are  typically consummated
without payment of any commissions.  The Fund, however, may enter into forward
currency contracts requiring deposits or involving the payment of commissions.
To  assure  that its  forward  currency  contracts  are not  used  to  achieve
investment leverage, the Fund will segregate liquid assets consisting of cash,
U.S. Government  Securities or other  liquid high grade  debt obligations with
its custodian, or a designated sub-custodian, in  an amount at all times equal
to or exceeding its commitment with respect to the contracts.

     The  dealings of  the  Fund in  forward  foreign exchange  is  limited to
hedging  involving  either  specific   transactions  or  portfolio  positions.
Transaction hedging  is the purchase or  sale of one forward  foreign currency
for another currency with  respect to specific receivables or payables  of the
Fund  accruing in  connection  with the  purchase  and sale  of its  portfolio
securities or its payment of dividends and distributions.  Position hedging is
the purchase or sale of one forward foreign currency for another currency with
respect  to portfolio security positions denominated  or quoted in the foreign
currency to  offset the effect  of an anticipated  substantial appreciation or
depreciation, respectively, in the value of the currency  relative to the U.S.
dollar.   In  this situation, the  Fund also  may, for  example, enter  into a
forward contract to sell or purchase a different foreign currency for  a fixed
U.S. dollar amount  where it  is believed that  the U.S. dollar  value of  the
currency to be sold  or bought pursuant to the  forward contract will fall  or
rise,  as  the  case  may  be,  whenever  there  is  a  decline  or  increase,
respectively, in the U.S. dollar value of  the currency in which its portfolio
securities  are denominated  (this  practice being  referred to  as  a "cross-
hedge").

     In hedging  a specific  transaction, the  Fund may  enter into  a forward
contract with  respect  to either  the currency  in which  the transaction  is
denominated or another currency deemed appropriate  by the Investment Adviser.
The amount the Fund may invest in forward currency contracts is limited to the
amount of its aggregate investments in foreign currencies.
























<PAGE>44

     The  use  of  forward  currency  contracts  may  involve  certain  risks,
including the failure of the counterparty to perform its obligations under the
contract, and that such  use may not serve  as a complete hedge because  of an
imperfect correlation between movements in the prices of the contracts and the
prices of the currencies hedged or  used for cover.  The Fund will  only enter
into  forward  currency  contracts  with  parties  which  it  believes  to  be
creditworthy institutions.



























































<PAGE>45

                            INVESTMENT RESTRICTIONS

     The  Fund  operates  under  the  following restrictions  that  constitute
fundamental policies  that cannot be  changed without the  affirmative vote of
the holders of a majority of the outstanding voting securities of the Fund (as
defined in the  1940 Act).  All  percentage limitations set forth  below apply
immediately  after a purchase or initial  investment and any subsequent change
in  any applicable  percentage  resulting from  market  fluctuations does  not
require elimination of any security from the portfolio.  The Fund may not:

          1.  Invest 25% or more of its total assets, taken at market value at
     the time  of  each  investment,  in the  securities  of  issuers  in  any
     particular  industry.  This restriction does  not apply to investments in
     U.S. Government Securities.

          2.   Purchase securities  of other  investment companies, except  in
     connection with a  merger, consolidation, acquisition or  reorganization,
     if  more than 10%  of the market  value of the  total assets  of the Fund
     would be invested in securities of other investment  companies, more than
     5% of the market value of the  total assets of the Fund would be invested
     in  the securities of  any one investment  company or the  Fund would own
     more  than  3% of  any other  investment company's  securities; provided,
     however, this restriction shall not apply to securities of any investment
     company organized by  the Fund that are to  be distributed pro rata  as a
     dividend to its stockholders.

          3.  Purchase or sell commodities or commodity  contracts except that
     the  Fund may  purchase  or sell  futures contracts  and  related options
     thereon if immediately thereafter (i) no more than 5% of its total assets
     are invested in margins and premiums and (ii) the  aggregate market value
     of  its outstanding futures contracts and  market value of the currencies
     and futures contracts subject to outstanding options written  by the Fund
     do  not exceed 50% of the market value of its total assets.  The Fund may
     not purchase or  sell real estate, provided  that the Fund may  invest in
     securities  secured by  real  estate or  interests therein  or  issued by
     companies which invest in real estate or interests therein.

          4.   Purchase  any  securities  on margin  or  make  short sales  of
     securities, except that the Fund may obtain such short-term credit as may
     be  necessary for  the  clearance of  purchases  and  sales of  portfolio
     securities.

          5.  Make  loans of money,  except by  the purchase of  a portion  of
     publicly  distributed debt obligations in which  the Fund may invest, and
     repurchase agreements with respect to





















<PAGE>46

     those obligations,  consistent with  its investment  objectives and
     policies.  The Fund reserves the authority to  make loans of its
     portfolio securities  to financial intermediaries in an aggregate amount
     not exceeding 20% of its total assets.  Any such loans will only be made
     upon approval of, and subject to any conditions  imposed by,  the Board
     of  Directors of  the Fund.   Because these loans would at  all times
     be fully collateralized,  the risk  of loss in  the event of default of
     the borrower should be slight.

          6.   Borrow money,  except that the  Fund may borrow  from banks and
     other financial  institutions on  an unsecured  basis, in  an amount  not
     exceeding  10%  of its  total assets,  to finance  the repurchase  of its
     shares.   See "Common Stock --  Repurchase of Shares"  in the Prospectus.
     The Fund  also  may borrow  money on  a  secured basis  from  banks as  a
     temporary measure  for extraordinary  or emergency  purposes.   Temporary
     borrowings may not exceed 5% of the value of the total assets of the Fund
     at the time  the loan  is made.   The Fund may  pledge up  to 10% of  the
     lesser of  the cost  or value  of its  total assets  to secure  temporary
     borrowings.    The  Fund  will   not  borrow  for  investment   purposes.
     Immediately after any borrowing, the Fund will maintain asset coverage of
     not less than 300% with respect  to all borrowings.  While the  borrowing
     of the Fund exceeds 5% of its respective total assets, the Fund will make
     no further purchases  of securities,  although this  limitation will  not
     apply to repurchase transactions as described above.

          7.    Issue  senior  securities,  as  defined  in  the 1940 Act,  or
     mortgage, pledge, hypothecate or in any manner transfer,  as security for
     indebtedness, any securities it owns or  holds except as may be necessary
     in  connection with  borrowings  mentioned in  (6) above,  and  then such
     mortgaging, pledging  or hypothecating may  not exceed  10% of the  total
     assets of the Fund taken at the lesser of cost or market value and except
     that collateral  arrangements with respect  to the writing  of options or
     any other hedging activity shall not be deemed a pledge of assets or  the
     issuance of a senior security.

          8.   Underwrite securities of  other issuers  except insofar as  the
     Fund may be  deemed an underwriter under  the Securities Act of  1933, as
     amended,   in  selling  portfolio  securities;  provided,  however,  this
     restriction  shall not  apply  to securities  of  any investment  company
     organized by the Fund that are  to be distributed pro rata as  a dividend
     to its stockholders.

          9.  Invest more than 10% of its total assets in illiquid securities,
     such as repurchase agreements with maturities in























<PAGE>47

     excess of seven days, or securities that at the time of purchase have
     legal or contractual restrictions on resale.
































































<PAGE>48

                            MANAGEMENT OF THE FUND

Directors and Officers

     Overall  responsibility for management and supervision  of the Fund rests
with its Board of Directors.  The Board of Directors approves all  significant
agreements between  the Fund  and  the companies  that furnish  the Fund  with
services,  including  agreements  with  the  Investment  Adviser,  the  Fund's
custodian and the Fund's transfer agent. The day-to-day operations of the Fund
are delegated to the Investment Adviser.

     The names and business addresses of the Directors  and principal officers
of  the  Fund  are set  forth  in  the following  table,  together  with their
positions and their principal occupations  during the past five years  and, in
the case  of the Directors,  their positions with  certain other organizations
and companies. Directors who are "interested  persons" of the Fund, as defined
by the 1940 Act, are indicated by an asterisk.

<TABLE>
<CAPTION>


                                                                                                Principal Occupation During Past
 Name and Business Address (Age)                               Position with the Fund                      Five Years
 -------------------------------                               ----------------------           --------------------------------
 <S>                                                           <C>                            <C>
 Paul R. Ades (54)                                             Director                       Partner in the law firm of Murov and
 272 South Wellwood Avenue                                                                    Ades.  Director of one other
 P.O. Box 504                                                                                 registered investment company
 Lindenhurst, New York 11757                                                                  advised by the Investment Adviser.


 Dr. Thomas E. Bratter (55)                                    Director                       Director, President and Founder, The
 The John Dewey Academy                                                                       John Dewey Academy (residential
 Searles Castle                                                                               college preparatory therapeutic high
 Main Street                                                                                  school).  Director of one other
 Great Barrington,                                                                            registered investment company
 Massachusetts 01230                                                                          advised by the Investment Adviser.

 Bill Callaghan (51)                                           Director                       President of Bill Callaghan
 225 West 39th Street                                                                         Associates Ltd., an executive search
 New York, New York 10018                                                                     company.  Director of two other
                                                                                              registered investment companies
                                                                                              advised by the Investment Adviser.
</TABLE>






















<PAGE>49
<TABLE>
<CAPTION>
                                                                                                Principal Occupation During Past
 Name and Business Address (Age)                               Position with the Fund                      Five Years
 -------------------------------                               ----------------------           --------------------------------
 <S>                                                           <C>                            <C>


 Felix J. Christiana (70)                                      Director                       Retired; formerly Senior Vice
 45 Pondfield Parkway                                                                         President of Dollar Dry Dock Savings
 Mt. Vernon, New York 10552                                                                   Bank.  Director/Trustee of eight
                                                                                              other registered investment
                                                                                              companies advised by the Investment
                                                                                              Adviser.


 James P. Conn (57)                                            Director                       Managing Director of Financial
 One Corporate Center                                                                         Security Assurance since 1992;
 Rye, New York 10580-1434                                                                     President and Chief Executive
                                                                                              Officer of Bay Meadows Operating
                                                                                              Company from 1988 through 1992.
                                                                                              Director/Trustee of three other
                                                                                              registered investment companies
                                                                                              advised by the Investment Adviser.

 *Mario J. Gabelli (52)                                        Chairman of the Board,         Chairman of the Board, Chief
 One Corporate Center                                          President and Chief            Executive Officer and Chief
 Rye, New York 10580-1434                                      Investment Officer             Investment Officer of the Investment
                                                                                              Adviser; Chief Investment Officer of
                                                                                              GAMCO Investors Inc.; Chairman of
                                                                                              the Board and Director of Lynch
                                                                                              Corporation; Director and Adviser of
                                                                                              Gabelli International Ltd.
                                                                                              Director/Trustee of eleven other
                                                                                              registered investment companies
                                                                                              advised by the Investment Adviser.




































</TABLE>



<PAGE>50
<TABLE>
<CAPTION>
                                                                                                Principal Occupation During Past
 Name and Business Address (Age)                               Position with the Fund                      Five Years
 -------------------------------                               ----------------------           --------------------------------
 <S>                                                           <C>                            <C>


 *Karl Otto Pohl (65)                                          Director                       Partner of Sal. Oppenheim Jr. & Cie
 One Corporate Center                                                                         (private investment bank); President
 Rye, New York 10580-1434                                                                     of the Deutsche Bundesbank and
                                                                                              Chairman of its Central Bank Council
                                                                                              from 1980 through 1991; Currently
                                                                                              Board Member of Zurich
                                                                                              Versicherungs-Gesellschaft
                                                                                              (Insurance); the International
                                                                                              Council for JP Morgan & Co.;
                                                                                              Supervisory Board Member of Royal
                                                                                              Dutch; ROBECo/o Group; and Advisory
                                                                                              Director of Unilever N.V. and
                                                                                              Unilever Deutschland; German
                                                                                              Governor of The International
                                                                                              Monetary Fund (1980-1991); Board
                                                                                              Member, Bank for International
                                                                                              Settlements (1980-1991); and
                                                                                              Chairman of the European Economic
                                                                                              Community Central Bank Governors
                                                                                              (1990-1991). Director/Trustee of all
                                                                                              other registered investment
                                                                                              companies advised by the Investment
                                                                                              Adviser.








































</TABLE>


<PAGE>51
<TABLE>
<CAPTION>
                                                                                                Principal Occupation During Past
 Name and Business Address (Age)                               Position with the Fund                      Five Years
 -------------------------------                               ----------------------           --------------------------------
 <S>                                                           <C>                            <C>


 Anthony R. Pustorino (69)                                      Director                       Certified Public Accountant.
 121 Arleigh Road                                                                              Professor of Accounting, Pace
 Douglaston, New York 11363                                                                    University, since 1965. Director,
                                                                                               President and stockholder of
                                                                                               Pustorino, Puglisi & Co., P.C.,
                                                                                               certified public accountants, from
                                                                                               1961 to 1990. Director/Trustee of
                                                                                               seven other registered investment
                                                                                               companies advised by the Investment
                                                                                               Adviser.

 Salvatore J. Zizza (49)                                       Director                       President and Chief Executive
 The Lehigh Group, Inc.                                                                       Officer of The Lehigh Group, Inc.
 810 Seventh Avenue, 27th Floor                                                               (an electrical supply wholesaler).
 New York, New York 10019                                                                     Director/Trustee of four other
                                                                                              registered investment companies
                                                                                              advised by the Investment Adviser.














































</TABLE>



<PAGE>52
<TABLE>
<CAPTION>
                                                                                                Principal Occupation During Past
 Name and Business Address (Age)                               Position with the Fund                      Five Years
 -------------------------------                               ----------------------           --------------------------------
 <S>                                                           <C>                            <C>


 Bruce N. Alpert (43)                                          Vice President and             Vice President and Chief Financial
 One Corporate Center                                          Treasurer                      and Administrative Officer of the
 Rye, New York 10580-1434                                                                     investment advisory division of the
                                                                                              Investment Adviser since June 1988;
                                                                                              Chief Operating Officer, Vice
                                                                                              President and Treasurer of The
                                                                                              Gabelli Value Fund Inc. since
                                                                                              September 1989; President and
                                                                                              Treasurer of The Gabelli Asset Fund
                                                                                              and The Gabelli Growth Fund; Vice
                                                                                              President and Treasurer of all other
                                                                                              registered investment companies
                                                                                              advised by the Investment Adviser.

 James E. McKee (32)                                           Secretary                      Vice President, General Counsel and
 One Corporate Center                                                                         Secretary of the Investment Adviser
 Rye, New York 10580-1434                                                                     (since 1995) and Vice President and
                                                                                              General Counsel of GAMCO Investors,
                                                                                              Inc. (since 1993); Secretary of the
                                                                                              registered investment companies
                                                                                              advised by the Investment
                                                                                              Adviser; Staff attorney
                                                                                              from 1989-1992 and a branch chief
                                                                                              from 1992-1993 of the Securities and
                                                                                              Exchange Commission - - Northeast
                                                                                              Regional Office.





































</TABLE>




<PAGE>53
<TABLE>
<CAPTION>
                                                                                                Principal Occupation During Past
 Name and Business Address (Age)                               Position with the Fund                      Five Years
 -------------------------------                               ----------------------           --------------------------------
 <S>                                                           <C>                            <C>


 Marc Diagonale (28)                                           Vice President                 Client services representative of
 One Corporate Center                                                                         Gabelli & Company, Inc. since March
 Rye, New York 10580-1434                                                                     1993; masters of business
                                                                                              administration student at New York
                                                                                              University from September 1990 to
                                                                                              May 1992; Vice President of The
                                                                                              Gabelli Global Multimedia Trust Inc.
</TABLE>

_______________

          * "Interested  person" of  the  Fund, as  defined in  the 1940  Act.
Mr. Gabelli  is  an  "interested person"  of  the  Fund  as  a result  of  his
employment as an officer of the Fund and the Investment Adviser.   Mr. Gabelli
is also a registered representative  of an affiliated broker-dealer. Mr.  Pohl
receives fees from the Investment Adviser but has no obligation to provide any
services  to it.    Although this  relationship  does  not appear  to  require
designation of  Mr. Pohl  as an  "interested person,"  the  Fund is  currently
making  such designation  in order  to avoid  the possibility  that Mr. Pohl's
independence would be questioned.

          The Board of Directors of  the Fund are divided into three  classes,
with a class having a term of three years. Each year the term of office of one
class  of directors expires.  See "Common  Stock -- Certain Provisions  of the
Articles of Incorporation and By-Laws of the Fund" in the Prospectus.

Remuneration of Directors and Officers

          The  Fund  pays  each  Director  who  is  not  affiliated  with  the
Investment Adviser or its affiliates a fee of $10,000 per year plus $1,000 per
Directors' meeting  attended,  together with  each  Director's actual  out-of-
pocket expenses  relating  to attendance  at  such  meetings.   The  aggregate
remuneration paid  by  the Fund  to  such Directors  during fiscal  year  1994
amounted to $115,466.66.

          Mr.  Marc  Diagonale,  Vice President  of  the  Fund, has  performed
stockholder services on behalf of the Fund since it commenced operations.  Mr.
Diagonale also  performs similar  services for The  Gabelli Global  Multimedia
Trust Inc.  His salary of $90,000



























<PAGE>54

per annum is borne by both funds, of which $80,000 is paid by the Fund.

          The following table  shows certain compensation information  for the
Directors of the  Fund for the fiscal year  ended December 31, 1994.   None of
the Fund's executive officers and Directors who are also officers or directors
of  the Investment Adviser  received any compensation  from the  Fund for such
period.

<TABLE>
<CAPTION>


                                                                                                               Total Compensation
                                                               Pension or Retirement                           From Fund and Fund
                                      Aggregate Compensation    Benefits Accrued as    Annual Benefits Upon     Complex Paid to
          Name of Director                  from Fund          Part of Fund Expenses        Retirement             Directors+
          ----------------            ----------------------   ---------------------   --------------------    ------------------

 <S>                                 <C>                      <C>                      <C>                   <C>

 Paul R. Ades                                 $14,000                    0                      N/A                   $14,000
 Dr. Thomas E. Bratter                        $14,000                    0                      N/A                   $14,000
 Bill Callaghan                               $14,000                    0                      N/A                   $28,000
 Felix J. Christiana                          $15,000                    0                      N/A                   $64,500
 James P. Conn                                $14,000                    0                      N/A                   $30,000
 Karl Otto Pohl                               $13,000                    0                      N/A                   $64,750
 Anthony R. Pustorino                         $15,000                    0                      N/A                   $69,000
 Salvatore J. Zizza                           $14,000                    0                      N/A                   $35,000

</TABLE>

__________________________

+  See "Principal Occupation During Past Five Years" in previous table for the
   number of Boards of  other registered investment  companies advised by  the
   Investment Adviser on which such Director serves.


Limitation of Officers' and Directors' Liability

          The By-Laws of  the Fund provide  that the Fund  will indemnify  its
Directors and  officers  and may  indemnify its  employees  or agents  against
liabilities and expenses incurred in connection with  litigation in which they
may be  involved because of their offices with the Fund, to the fullest extent
permitted by law except  that such indemnity shall not protect any such person
against any  liability to the  Fund or its  stockholders to which  such person
would otherwise be subject by reason of willful misfeasance, bad faith,  gross
negligence or reckless disregard  of the duties involved in the conduct of his
office.  In  addition, the Articles of Incorporation of  the Fund provide that
the Fund's Directors and officers will not be liable to stockholders for money
damages,  except in limited  instances.  However,  nothing in  the Articles of
Incorporation or  the By-Laws  protects or  indemnifies  a Director,  officer,
employee or agent of the Fund against any liability to which such person would
otherwise be subject in the event of such










<PAGE>55

person's active  or deliberate dishonesty  which is material  to the  cause of
action or to the extent that the person received an improper benefit or profit
in  money, property  or services  to  the extent  of such  money,  property or
services.    In addition,  indemnification is  not  permitted for  any  act or
omission committed in bad faith  which is material to the cause  of action or,
with respect to any criminal proceeding, if the person had reasonable cause to
believe that  the act or omission was  unlawful.  In addition, indemnification
may not be provided in respect of any proceeding in which the person had  been
adjudged to be liable to the Fund.

Investment Advisory and Administrative Arrangements

          Gabelli Funds, Inc. acts  as the Fund's investment  adviser pursuant
to an advisory  agreement with the Fund (the "Advisory Agreement").  Under the
terms of the Advisory Agreement, the Investment Adviser  manages the portfolio
of the Fund in accordance with  its stated investment objectives and policies,
makes  investment decisions for  the Fund, places orders  to purchase and sell
securities on  behalf of the Fund and manages  its other business and affairs,
all subject to the supervision and direction of the Fund's Board of Directors.
In addition, under the Advisory Agreement, the Investment Adviser oversees the
administration of all aspects of the Fund's business and affairs and provides,
or  arranges for  others  to provide,  at  the  Investment Adviser's  expense,
certain  enumerated  services,  including  maintaining  the Fund's  books  and
records,  preparing reports  to the  Fund's  stockholders and  supervising the
calculation of the  net asset value of  its shares. All expenses  of computing
the net asset  value of the Fund, including any equipment or services obtained
solely for the purpose of pricing  shares or valuing its investment portfolio,
will be an expense of  the Fund under its Advisory Agreement.  Notwithstanding
the  foregoing sentence, the Investment Adviser  does not currently intend for
the Fund  to incur  such expenses  and, accordingly,  until June  27, 1996  (a
period of two years  from the date of the Advisory  Agreement), the Investment
Adviser  will assume  any expenses  of computing  the Fund's  net asset  value
payable under its Advisory Agreement. The expenses  of computing the net asset
value of the Fund are anticipated to be approximately $50,000 per year.

          The   Advisory   Agreement    combines   investment   advisory   and
administrative responsibilities in one agreement.  The Investment Adviser  has
in  turn  retained  The  Shareholder  Services Group,  Inc.  to  act  as  sub-
administrator to the Fund.  See "Management of  the Fund -- Sub-Administrator"
in the Prospectus.

          For services  rendered by the  Investment Adviser  on behalf of  the
Fund under the Advisory Agreement, the Fund pays the























<PAGE>56

Investment Adviser a fee computed daily and paid monthly at the annual rate of
1.00% of the average weekly net assets of the Fund. The fees payable under the
Advisory Agreement  are  higher  than  the fees  payable  by  most  registered
investment companies.

          The Advisory  Agreement  provides that  in  the absence  of  willful
misfeasance,  bad  faith, gross  negligence  or  reckless  disregard  for  its
obligations and  duties thereunder, the  Investment Adviser is  not liable for
any  error or judgment or mistake of law or for any loss suffered by the Fund.
As part of the Advisory Agreement, the Fund has agreed that the name "Gabelli"
is the Investment  Adviser's property, and  that in  the event the  Investment
Adviser  ceases to act  as an investment  adviser to  the Fund, the  Fund will
change its name to one not including the word "Gabelli."

          Pursuant to its terms, the Advisory Agreement will  remain in effect
with respect to the Fund until June 27, 1996, and from year to year thereafter
if approved annually (i) by the Fund's Board of Directors or by the holders of
a majority  of its outstanding voting securities (as  defined in the 1940 Act)
and (ii) by  a majority of the Directors who are  not "interested persons" (as
defined in the 1940 Act) of any  party to the Advisory Agreement, by vote cast
in person at a meeting called for the purpose of  voting on such approval. The
Advisory  Agreement  terminates automatically  on  its assignment  and  may be
terminated without penalty  on 60 days' written notice at the option of either
party thereto  or by  the vote  of the  holders of  a majority  of the  Fund's
outstanding voting securities (as defined in the 1940 Act).

          For the fiscal years ended December  31, 1994, December 31, 1993 and
December 31, 1992, the Investment Adviser was paid  $8,978,663, $6,221,109 and
$4,695,152, respectively, for  services rendered to  the Fund.  Prior  to June
27,  1994, the Fund had  an investment advisory  agreement with the Investment
Adviser pursuant  to which  the Investment  Adviser was  paid  a fee  computed
weekly and paid monthly at the annual rate of 0.75% of the value of the Fund's
average weekly net assets and an administration agreement (the "Administration
Agreement")  with  The  Boston  Company  Advisors,  Inc.  ("Boston  Advisers")
pursuant to which Boston Advisors received an annual fee equal to 0.25% of the
value of the Fund's average weekly net  assets.  The Fund paid Boston Advisors
$1,565,051 and $2,073,702  for the  fiscal years ended  December 31, 1992  and
December 31, 1993 and $1,798,576 for the fiscal period from January 1, 1994 to
June 27,  1994.   On June  27, 1994,  the Fund  terminated the  Administration
Agreement and entered  into the Advisory  Agreement which combined  investment
advisory and administration fees and responsibilities within one agreement.

























<PAGE>57

Foreign Custodial Arrangements

          Rules  adopted under  the 1940 Act  permit the Fund  to maintain its
foreign  securities in  the  custody of  certain  eligible  foreign banks  and
securities  depositories.  Pursuant to those  rules, any foreign securities in
the portfolio  of  the Fund  may  be held  by  subcustodians approved  by  the
Directors of the Fund in accordance with the regulations of the Commission.

          Selection of any such subcustodians will be made by the Directors of
the Fund following a  consideration of a number of factors,  including but not
limited to  the reliability and  financial stability  of the institution,  the
ability of the institution to perform capably custodial services for the Fund,
the reputation of the  institution in its  national market, the political  and
economic stability  of the country or countries in which the subcustodians are
located, and risks of potential nationalization or expropriation  of assets of
the  Fund.    In  addition,  the   1940  Act  requires  that  certain  foreign
subcustodians, among other things, have stockholders' equity in excess of $200
million,  have  no  lien  on  the  Fund's  assets  and  maintain adequate  and
accessible records.


                            PORTFOLIO TRANSACTIONS

          Subject to  policies established by  the Board  of Directors of  the
Fund, the  Investment Adviser  is responsible  for placing  purchase and  sale
orders and the  allocation of brokerage on behalf of the Fund. Transactions in
equity  securities are  in most  cases effected  on U.S.  stock exchanges  and
involve the payment of negotiated brokerage commissions. In general, there may
be no  stated commission in the case  of securities traded in over-the-counter
markets,  but  the   prices  of  those  securities   may  include  undisclosed
commissions  or  mark-ups. Principal  transactions are  not entered  into with
affiliates  of  the Fund.    However,  Gabelli  &  Company, Inc.  ("Gabelli  &
Company") may  execute  transactions in  the  over-the-counter markets  on  an
agency  basis  and  receive  a  stated  commission  therefrom.  To the  extent
consistent with  applicable  provisions of  the  1940 Act  and  the rules  and
exemptions  adopted by the Commission thereunder,  as well as other regulatory
requirements,  the Fund's  Board of Directors  have determined  that portfolio
transactions  may be executed through Gabelli  & Company and its broker-dealer
affiliates  if, in the  judgment of the  Investment Adviser, the  use of those
broker-dealers  is likely  to  result  in  price and  execution  at  least  as
favorable as  those of other  qualified broker-dealers, and  if, in particular
transactions, those broker-dealers charge the Fund a rate consistent with that
charged to comparable unaffiliated customers in similar transactions. The Fund
has no obligation to deal with any broker or






















<PAGE>58

group  of  brokers  in  executing  transactions  in  portfolio  securities. In
executing transactions, the Investment Adviser seeks to obtain  the best price
and execution for the Fund, taking into account such factors as price, size of
order, difficulty of execution and operational facilities of the firm involved
and the firm's risk in positioning a block of securities. While the Investment
Adviser generally seeks reasonably competitive commission rates, the Fund does
not necessarily pay the lowest commission available.

          During  the fiscal years ended December  31, 1994, December 31, 1993
and  December  31,  1992,  the  Fund  paid  $161,163,  $356,429 and  $236,576,
respectively, in brokerage commissions.   Brokerage commissions in the  amount
of $21,616  and $23,005 were  paid by the  Fund to Gabelli  & Company and  its
affiliates for the fiscal years ended 1993 and 1992.  During fiscal year 1994,
the Fund  paid to Gabelli  & Company and  its affiliates $16,476  in brokerage
commissions, representing 10.2% of the total of all brokerage paid during such
period. Such commissions  were paid with respect  to 7.1% of the  total dollar
value  of all  transactions  involving the  payment  of brokerage  commissions
effected during the period.

          Subject  to obtaining  the  best price  and  execution, brokers  who
provide  supplemental  research,  market and  statistical  information  to the
Investment Adviser  or its affiliates  may receive orders  for transactions by
the Fund.  The term "research,  market and  statistical information"  includes
advice as  to  the value  of  securities, and  advisability  of investing  in,
purchasing or  selling  securities,  and the  availability  of  securities  or
purchasers  or sellers  of  securities, and  furnishing  analyses and  reports
concerning  issues,  industries,  securities,  economic  factors  and  trends,
portfolio strategy and  the performance of  accounts. Information so  received
will be  in addition  to  and not  in  lieu of  the  services required  to  be
performed  by the  Investment  Adviser under  the Advisory  Agreement  and the
expenses of the Investment Adviser will not necessarily be reduced as a result
of  the receipt  of  such supplemental  information. Such  information  may be
useful to the Investment  Adviser and its affiliates in providing  services to
clients other  than the Fund,  and not  all such  information is  used by  the
Investment Adviser in  connection with the Fund.  Conversely, such information
provided to the Investment Adviser  and its affiliates by brokers  and dealers
through whom other clients of the Investment Adviser and its affiliates effect
securities  transactions may be useful to  the Investment Adviser in providing
services to the Fund.

          Although investment decisions  for the  Fund are made  independently
from  those of the  other accounts managed  by the Investment  Adviser and its
affiliates, investments of the kind made by the Fund may also be made by those
other accounts. When the same securities are purchased for or sold by the Fund
and any of such





















<PAGE>59

other accounts, it is the policy of  the Investment Adviser and its affiliates
to allocate such purchases and sales  in the manner deemed fair and  equitable
to all of the accounts, including the Fund.

Portfolio Turnover

          The  Fund's  portfolio turnover  rate  for  the  fiscal  year  ended
December  31, 1994 and December  31, 1993 were  22.2% and 24.4%, respectively.
Portfolio turnover  rate is  calculated by dividing  the lesser of  the Fund's
annual sales or purchases of portfolio securities by the monthly average value
of securities in its portfolio during the year, excluding portfolio securities
the maturities of which at the time of acquisition were one year or less.  The
ability of  the Fund  to enter into  certain short-term  transactions will  be
limited by the requirement that certain gains on securities may not exceed 30%
of its  annual  gross  income  for  federal income  tax  purposes.    However,
portfolio  turnover  will  not  otherwise  be  a  limiting  factor  in  making
investment decisions for the Fund.  A high rate of portfolio turnover involves
correspondingly greater brokerage commission expense than a  lower rate, which
expense must be borne by the Fund and its stockholders.


       AUTOMATIC DIVIDEND REINVESTMENT AND VOLUNTARY CASH PURCHASE PLAN

          Under the Fund's Automatic Dividend  Reinvestment and Voluntary Cash
Purchase Plan  (the "Plan"), a stockholder  whose shares of  the Fund's common
stock, par value $.001 per share (the "Common Stock") is registered in his own
name  will have all  distributions reinvested  automatically by  State Street,
which is agent under the Plan, unless  the stockholder elects to receive cash.
Distributions with respect to shares registered in the name of a broker-dealer
or other nominee  (that is, in "street name") will be reinvested by the broker
or nominee in  additional shares  under the  Plan, unless the  service is  not
provided  by the  broker  or  nominee or  the  stockholder  elects to  receive
distributions in  cash. Investors who  own Common  Stock registered in  street
name should consult  their broker-dealers for details  regarding reinvestment.
All distributions to investors who do not participate in the Plan will be paid
by check  mailed directly  to the record  holder by  State Street  as dividend
disbursing agent.

          Under  the Plan, whenever  the market price  of the  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 dividend or capital
gains  distribution, participants  in  the Plan  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 Common  Stock.
The valuation





















<PAGE>60

date is the dividend or  distribution payment date or, if  that date is not  a
New York Stock  Exchange trading day, the  next preceding 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,  State Street  will buy the
Common Stock for such Plan in the open market, on  the New York Stock Exchange
or elsewhere,  for the participants'  accounts, except that  State Street 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 net asset value.

          Participants  in the Plan have the  option of making additional cash
payments  to State  Street,  semi-annually, for  investment in  the  shares as
applicable. Such payments may be made in any amount from $250 to $3,000. State
Street will use all funds received from participants to purchase shares of the
Fund  in the open  market on or about February 15 and August 15  of each year.
Any voluntary cash  payments received more than  30 days prior to  these dates
will  be  returned by  State Street,  and  interest will  not be  paid  on any
uninvested cash payments. To avoid unnecessary cash accumulations, and also to
allow ample  time for receipt and processing by  State Street, it is suggested
that participants send  voluntary cash payments  to State  Street in a  manner
that ensures  that State Street  will receive these  payments approximately 10
days before February 15  or August 15, as the  case may be. A  participant may
without  charge withdraw  a voluntary cash  payment by written  notice, if the
notice is received by State Street at least 48 hours before such payment is to
be invested.

          State Street  maintains all  stockholder accounts  in  the Plan  and
furnishes written confirmations of all  transactions in the account, including
information needed by stockholders for personal and tax records. Shares in the
account  of   each  Plan  participant  will   be  held  by  State   Street  in
noncertificated form in  the name of the  participant. A Plan participant  may
send its share certificates to State Street  so that the shares represented by
such  certificates  will  be  held  by  State  Street   in  the  participant's
stockholder account under the Plan.

          In the  case of  stockholders such  as banks,  brokers or  nominees,
which hold shares for others who are the beneficial owners, State  Street will
administer the Plan on  the basis of the number of shares  certified from time
to time by  the stockholder as representing the total amount registered in the
stockholder's  name  and  held  for  the  account  of  beneficial  owners  who
participate in the Plan.























<PAGE>61

          Experience under  the Plan may indicate that  changes are desirable.
Accordingly, 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 Plan  members at
least 90 days before the  record date for such dividend or  distribution.  The
Plan also may  be amended or terminated  by State Street on at  least 90 days'
written notice  to the Plan  participants.  All  correspondence concerning the
Plan  should   be  directed  to   State  Street  at   P.O.  Box 8200,  Boston,
Massachusetts 02266-8200.


                                   TAXATION

          The following is a summary of certain material United States federal
income tax considerations regarding the purchase, ownership and disposition of
shares in the Fund.  Each prospective stockholder is urged to  consult his own
tax  adviser  with  respect  to the  specific  federal,  state  and  local tax
consequences of investing  in the Fund.  The  summary is based on  the laws in
effect on the date of this SAI, which are subject to change.

          The Fund has qualified and intends  to continue to qualify and elect
to be treated  as a regulated investment  company for each taxable  year under
the  Code.  To so qualify,  the Fund must, among other  things:  (a) derive at
least 90%  of its gross income in each  taxable year from dividends, interest,
payments with respect  to securities loans  and gains from  the sale or  other
disposition of  stock or  securities or  foreign currencies,  or other  income
(including, but  not  limited  to,  gains from  options,  futures  or  forward
contracts)  derived with respect  to its business of  investing in such stock,
securities or currencies; (b) derive less than 30% of its gross income in each
taxable  year from the  sale or other  disposition of (i)  stock or securities
held for less  than three months, (ii)  options, futures or  forward contracts
(other than options, futures or forward contracts on  foreign currencies) held
for less than three  months and (iii) foreign currencies (or  options, futures
or forward  contracts on such  foreign currencies)  held for  less than  three
months but only if such currencies (or options, futures or forward  contracts)
are not  directly related  to the  Fund's principal business  of investing  in
stock  or  securities  (or  options  or  futures  with  respect  to  stock  or
securities); and  (c)  diversify its  holdings so  that, at  the  end of  each
quarter of the  Fund's taxable year, (i) at  least 50% of the  market value of
the  Fund's assets  is  represented by  cash,  securities  of other  regulated
investment companies, U.S.  Government Securities  and other securities,  with
such other securities limited, in respect of any one issuer, to  an amount not
greater  than  5% of  the  Fund's  assets and  not  greater  than  10% of  the
outstanding voting securities of such issuer and (ii) not more than 25% of the
value





















<PAGE>62

of  its assets  is  invested in  the  securities (other  than U.S.  Government
Securities  or securities of other regulated  investment companies) of any one
issuer or any two or more issuers that the Fund controls and are determined to
be engaged in  the same or similar  trades or businesses or related  trades or
businesses.  The Fund expects  that all of its foreign currency  gains will be
directly  related  to  its  principal  business  of  investing  in stocks  and
securities.

          Legislation that  would  repeal the  30% limitation  on a  regulated
investment company's ability to make short-term investments is currently being
considered by Congress.

          As a regulated  investment company, the Fund will  not be subject to
United States  federal income tax on  its net investment  income (i.e., income
other than its  net realized long- and  short-term capital gains) and  its net
realized long-  and short-term capital gains,  if any, that it  distributes to
its  stockholders, provided  that  an amount  equal  to at  least  90% of  its
investment company  taxable income (i.e., 90% of  its taxable income minus the
excess, if  any, of  its net  realized long-term  capital gains  over its  net
realized short-term capital  losses (including  any capital loss  carryovers),
plus  or minus certain  other adjustments as  specified in section  852 of the
Code)  for the  taxable year  is distributed,  but will be  subject to  tax at
regular corporate rates  on any income or  gains that it does  not distribute.
Furthermore, the Fund will be subject to a United States corporate  income tax
with respect to such  distributed amounts in any year that it fails to qualify
as  a  regulated  investment  company  or  fails  to  meet  this  distribution
requirement.   Any  dividend  declared by  the Fund  in  October, November  or
December of  any calendar  year and  payable to  stockholders of  record on  a
specified date in such  a month shall be deemed to have  been received by each
stockholder on December 31  of such calendar year and to have been paid by the
Fund not later than such December 31,  provided that such dividend is actually
paid by the Fund during January of the following calendar year.

          Dividends  paid   from  net   investment  income   are  taxable   to
stockholders  as ordinary income  whether or not  reinvested in shares  of the
Fund.   Distributions by  the Fund  of the  excess, if  any, of  net long-term
capital  gains  over  net  short-term  capital  losses  will   be  taxable  to
stockholders as  long-term capital gains  regardless of how  long stockholders
have  held shares of  the Fund  and will  not be  eligible for  the dividends-
received deduction for  corporations.  As  a general rule,  gain or loss  on a
sale of shares held for more than one year will be a long-term capital gain or
loss, and gain or loss on a sale of shares held for one year or less will be a
short-term capital gain or loss.























<PAGE>63

          If the Fund is the holder of record of any stock on the record  date
for  any dividends  payable with  respect  to such  stock, such  dividends are
included  in the Fund's gross income not as of the date received but as of the
later  of (i) the  date such  stock became  ex-dividend with  respect  to such
dividends (i.e.,  the date on which a buyer of the stock would not be entitled
to  receive the declared,  but unpaid,  dividends) or  (ii) the date  the Fund
acquired such stock.

Capital Gain Distributions

          If  a  stockholder  receives  a  distribution taxable  as  long-term
capital  gain with  respect to  shares of  the Fund  and such shares  are sold
within six months of their acquisition,  any loss on the sale will  be treated
as a  long-term  capital  loss  to  the extent  of  such  prior  capital  gain
distributions with respect to such shares.

          The  Fund reserves  the  right, but  does not  currently  intend, to
retain  for reinvestment  net  long-term gains  in  excess  of net  short-term
capital losses and the Fund will be subject to a corporate tax (currently at a
rate of 35%)  on the retained amount,  if any.  The Fund  would designate such
retained amounts  as undistributed capital gains.   As a result,  such amounts
would be  taxed to stockholders  as long-term  capital gains and  stockholders
would be able  to claim their proportionate shares of the federal income taxes
paid by the Fund  on such gains as  a credit against their own  federal income
tax liabilities, and would  be entitled to increase the adjusted  tax basis of
their shares of the Fund by 65% of their undistributed capital gains and their
tax credit.   Qualified pension and  profit sharing funds, certain  trusts and
other  organizations or persons  not subject to federal  income tax on capital
gains  and  certain non-resident  alien  individuals and  foreign corporations
would  be entitled to a refund  of their pro rata share  of such taxes paid by
the Fund upon filing appropriate returns or  claims for refund with the proper
tax authorities.   Failure by such entities and their  sponsors or responsible
fiduciaries  to properly  account  for such  refund  could  result in  adverse
federal income tax consequences.

Backup Withholding

          If a  stockholder fails to furnish a correct taxpayer identification
number, fails to report fully dividend or interest income, or fails to certify
that he has provided  a correct taxpayer identification number and  that he is
not subject to  backup withholding, then the  stockholder may be subject  to a
31%  backup withholding  tax  with respect  to (i) any  taxable  dividends and
distributions and (ii) any proceeds of any redemption or exchange of portfolio
shares.  An individual's taxpayer identification






















<PAGE>64

number is his social  security number.  The 31% backup withholding  tax is not
an  additional tax and  may be credited  against a taxpayer's  regular federal
income tax liability.

          Dividends  received  by corporate  stockholders  from the  Fund will
generally qualify for  the federal  dividends-received deduction for  domestic
corporate stockholders to the extent the dividends do not exceed the aggregate
amount of dividends received by the Fund from qualified domestic corporations.
If  securities  held  by  the  Fund  are  considered   to  be  "debt-financed"
(generally, acquired with borrowed funds), are held  by the Fund for less than
46 days (91  days in the case of  certain preferred stock), or  are subject to
certain forms of hedges,  the portion of the  dividends paid by the Fund  that
corresponds to the dividends  paid with respect to the securities  will not be
eligible for the corporate dividends-received deduction.

          The Fund sends  written statements and  notices to its  stockholders
regarding the tax status of  all dividends and distributions made during  each
calendar year.

          Dividend and capital gain distributions may also be subject to state
and  local taxes.   Stockholders are urged  to consult their  attorneys or tax
advisors regarding  specific questions as  to federal,  state or local  taxes.
Non-U.S.  stockholders are urged to consult  their own tax advisors concerning
the applicability of the United States withholding tax.

Other Tax Consequences

          In addition to the federal income tax consequences described  above,
which are applicable to an investment in the Fund, there may be other federal,
state or  local  tax  considerations  applicable to  the  circumstances  of  a
particular investor.    The  foregoing  discussion is  based  upon  the  Code,
judicial decisions and administrative regulations,  rulings and practices, all
of  which  are subject  to  change  and  which,  if changed,  may  be  applied
retroactively to  the Fund, its  stockholders and/or its  assets.   No rulings
have been  sought from the Internal Revenue Service with respect to any of the
tax matters discussed above.



                                NET ASSET VALUE

          The net asset  value of the Fund's  shares is computed based  on the
market value of the securities it  holds and determined daily as of the  close
of regular trading  on the New York  Stock Exchange and reported  in financial
newspapers of general circulation as of the last day of each week.





















<PAGE>65

          Portfolio securities which  are traded only  on stock exchanges  are
valued  at the last sale price  as of the close of  regular trading on the day
the  securities are being  valued, or lacking  any sales, at  the mean between
closing bid and asked prices. Securities traded in the over-the-counter market
which are Nasdaq  National Market securities are valued at the last sale price
as of the close of regular trading on the day the securities are being valued.
Other over-the-counter securities are valued at the most recent bid  prices as
obtained from  one  or  more dealers  that  make markets  in  the  securities.
Portfolio securities which are traded both in the  over-the-counter market and
on  a  stock   exchange  are  valued  according  to  the   broadest  and  most
representative market,  as determined  by the  Investment Adviser.  Securities
traded primarily on foreign exchanges are valued at the closing values of such
securities on  their respective  exchanges as of  the day  the securities  are
being  valued. Securities  and  assets for  which  market  quotations are  not
readily available are valued  at fair value as determined in  good faith by or
under  the  direction of  the  Board  of  Directors  of the  Fund.  Short-term
investments that  mature in  60 days  or less  are valued  at amortized  cost,
unless the Board of Directors of the Fund determines that such  valuation does
not constitute fair value.

          Net asset value per share is calculated by dividing the value of the
securities held plus any cash or other assets minus all liabilities, including
accrued expenses, by the total number of shares outstanding at such time.


                               BENEFICIAL OWNER

          There are no persons known to the  Fund who may be deemed beneficial
owners of  5% or  more  of shares  of the  Fund's  Common Stock  because  they
possessed or  shared voting or investment power with  respect to shares of the
Fund's Common Stock.  As of August 30, 1995, the officers and Directors of the
Fund,  as  a   group,  beneficially   owned  966,970  shares  of   the   Fund,
representing 1.08% of the Fund's outstanding shares.


                             FINANCIAL STATEMENTS

          The Fund's Annual Report for the fiscal year ended December 31, 1994
and its unaudited Semi-Annual Report for the fiscal period ended June 30, 1995
(the  "Reports"), which  either  accompany this  SAI or  have  previously been
provided to the  person to whom the Prospectus is being sent, are incorporated
herein by reference with respect to all information other than the information
set forth  in the  Letter to  Stockholders included  therein.   The Fund  will
furnish, without charge, a copy of its






















<PAGE>66

Reports, upon request to the Fund at One Corporate Center, Rye, New York 10580
or by telephone at (914) 921-5070.
































































<PAGE>67

                                    PART C
                               OTHER INFORMATION


Item 24.  Financial Statements and Exhibits

          (1)  (a) Financial Statements for the fiscal year ended December 31,
                   1994*
               (i)    -- Portfolio of Investments as of December 31, 1994
              (ii)    -- Statement of Assets  and Liabilities  as of  December
                         31, 1994
             (iii)    -- Statement  of Operations for  the year ended December
                         31, 1994
              (iv)    -- Statement of  Changes in  Net Assets  for the  fiscal
                         year  ended December 31,  1994  and  the fiscal  year
                         ended December 31, 1993
               (v)    -- Financial  highlights  for a  share of  capital stock
                         outstanding throughout the fiscal year ended December
                         31, 1994, the  fiscal year  ended December 31,  1993,
                         the fiscal year  ended December 31, 1992,  the fiscal
                         year ended December  31, 1991, the fiscal  year ended
                         December 31, 1990, the fiscal year ended December 31,
                         1989, the fiscal  year ended  December 31, 1988,  the
                         fiscal year ended  December 31,  1987 and the  fiscal
                         period August 21, 1986 through December 31, 1986
              (vi)    -- Notes to Financial Statements
             (vii)    -- Report of Independent Accountants

               (b) Financial Statements for  the fiscal period ended June  30,
                   1995**
               (i)    -- Portfolio of Investments as of June 30, 1995
              (ii)    -- Statement of Assets  and Liabilities  as of June  30,
                         1995
             (iii)    -- Statement of Operations for the six months ended June
                         30, 1995
              (iv)    -- Statement of Changes in Net Assets for the six months
                         ended  June  30,  1995  and  the  fiscal  year  ended
                         December 31, 1994
               (v)    -- Financial  highlights for  a share  of  capital stock
                         outstanding throughout the six months ended  June 30,
                         1995, the fiscal  year ended  December 31, 1994,  the
                         fiscal year ended December 31,  1993, the fiscal year
                         ended  December  31,  1992,  the  fiscal  year  ended
                         December 31, 1991, the fiscal year ended December 31,
                         1990, the fiscal  year ended  December 31, 1989,  the
                         fiscal year ended December 31,  1988, the fiscal year
                         ended December  31, 1987  and the  fiscal year  ended
                         December 31, 1986
              (vi)    -- Notes to Financial Statements


_________________

*    The Fund's Annual Report for 1994  was filed on March 3, 1995.   See also
     Exhibit (o) to the Registration Statement.
**   Incorporated by reference to the Fund's Semi-Annual Report for the Period
     Ended June  30,  1995, filed  on  August 28,  1995  (EDGAR Accession  No.
     0000927405-95-000062).

          (2)  Exhibits
               (a)  (1)  --   Articles of Incorporation*
                  (2) -- Articles of Amendment**
                  (3) -- Articles of Amendment****
               (b)       --   By-Laws*
               (c)       --   Not applicable
               (d)  (1)  --   Specimen certificate for Common Stock, par value
                              $.001 per share***
                  (2)    --   Form of Subscription Certificate+
                  (3)    --   Form of Notice of Guaranteed Delivery+






























































<PAGE>68

                  (4)    --   Form   of   DTC   Participant   Oversubscription
                              Exercise Form+
                  (5)    --   Form   of   Nominee   Holder   Over-Subscription
                              Certification+
                  (6)    --   Form  of Subscription,  Distribution  and Escrow
                              Agency Agreement+
               (e)       --   Automatic  Dividend  Reinvestment  and Voluntary
                              Cash Purchase Plan*****
               (f)       --   Not applicable
               (g)       --   Investment Advisory  Agreement between the  Fund
                              and Gabelli Funds, Inc.+
               (h)       --   Not applicable
               (i)       --   Not applicable
               (j)       --   Custodial Contract  between the Fund  and Boston
                              Safe and Deposit Trust Company**
               (k)  (1)  --   Registrar, Transfer Agency and Service Agreement
                              between the Fund and State Street Bank and Trust
                              Company+
                    (2)  --   Transfer  Agent   and  Registrar  Services   Fee
                              Agreement between the Fund and State Street Bank
                              and Trust Company+
               (l)  (1)  --   Opinion and consent of Willkie Farr & Gallagher+
                  (2) -- Opinion and consent  of Venable, Baetjer  and Howard,
                         LLP+
               (m)       --   Not applicable
               (n)       --   Consent of Price Waterhouse LLP
               (o)       --   Annual Report for 1994
               (p)       --   Purchase Agreement***
               (q)       --   Not applicable
               (r)       --   Financial Data Schedule+


__________________

*    Incorporated by reference to Registrant's  Registration Statement on Form
     N-2,  exhibit __,  filed  with  the  Commission  on  June  9,  1986  (the
     "Registration Statement").

**   Incorporated by reference  to Registrant's Pre-Effective Amendment  No. 1
     to  the Registration Statement, exhibit __,  filed with the Commission on
     July 18, 1986.

***  Incorporated by reference  to Registrant's Pre-Effective Amendment  No. 2
     to  the Registration Statement, exhibit __,  filed with the Commission on
     August 14, 1986.

**** Incorporated  by  reference  to  Registrant's  Amendment  No.  7  to  the
     Registration  Statement, exhibit __, filed with  the Commission on May 1,
     1991.

*****  Incorporated  by reference  to Registrant's  Pre-Effective Amendment
       No. 1  to  the  Registrant's Registration  Statement  on  Form  N-2,
       exhibit (e), filed with the Commission on July 8, 1993.

 +     To be filed by amendment.











<PAGE>69

Item 25.  Marketing Arrangements

          Not applicable

Item 26.  Other Expenses of Issuance

          The following table sets forth the estimated expenses to be incurred
in connection with the Offer described in this Registration Statement:


<TABLE>
<CAPTION>
                                                                                                                   <C>
<S>                                                                                                                  $
 Registration fees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                             *
 New York Stock Exchange
   listing fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                             *
 Printing (other than stock
   certificates) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                             *
 Engraving and printing
   stock certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                             *
 Fees and expenses of
   qualification under state securities laws (including fees of counsel) . . .                                             *
 Auditing fees and expenses  . . . . . . . . . . . . . . . . . . . . . . . . .                                             *
 Legal fees and expenses . . . . . . . . . . . . . . . . . . . . . . . . . . .                                             *
 Subscription Agent's fees
   and expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                             *
 Postage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                             *

 Miscellaneous . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                                       $     *
                                                                                                                     -----------
 Total                                                                                                               $     *


</TABLE>

_______________
*    To be supplied by amendment.




























<PAGE>70

Item 27.  Persons Controlled by or Under Common Control with
          Registrant

          None.

Item 28.  Number of Holders of Securities

          Common Stock, par value  $.001 per share:  17,755  record holders as
of August 25, 1995.

Item 29.  Indemnification

          The  response of  this  Item is  incorporated  by  reference to  the
caption "Common Stock -- Limitation of Officers' and Directors' Liability" set
forth in the Prospectus.

          Insofar  as  indemnification  for  liabilities   arising  under  the
Securities Act of 1933, as amended (the "Act"), may be permitted to Directors,
officers  and controlling  persons  of the  Fund,  pursuant  to the  foregoing
provisions or otherwise, the Fund  has been advised that in the opinion of the
Securities and Exchange Commission (the "SEC") such indemnification is against
public policy as  expressed in the Act  and is, therefore, unenforceable.   In
the event  that a claim  for indemnification  against such liabilities  (other
than the  payment by  the Fund of  expenses incurred  or paid  by a  Director,
officer or controlling  person of the  Fund in the  successful defense of  any
action,  suit  or  proceeding)  is  asserted  by  such  Director,  officer  or
controlling  person in connection  with the  securities being  registered, the
Fund will, unless in the opinion of its counsel the matter has been settled by
controlling  precedent, submit  to  a court  of  appropriate jurisdiction  the
question  whether such  indemnification  by it  is  against  public policy  as
expressed in the Act  and will be governed  by the final adjudication  of such
issue.

Item 30.  Business and Other Connections of Investment Adviser

          Registrant is fulfilling the requirement of this Item  30 to provide
a list of the officers and directors  of its investment adviser, together with
information as to any other business,  profession, vocation or employment of a
substantial nature  engaged in  by that entity  or those  of its  officers and
directors during  the  past  two  years, by  incorporating  by  reference  the
information contained  in the  Form ADV  filed with  the SEC  pursuant to  the
Investment  Advisers  Act of  1940  by  Gabelli  Funds,  Inc.  (SEC  File  No.
801-26202).























<PAGE>71

Item 31.  Location of Accounts and Records

          Gabelli Funds, Inc.
          One Corporate Center
          Rye, New York  10580

          (with respect to its services as Investment Adviser)

          State Street Bank and Trust Company
          Two Heritage Drive
          North Quincy, Massachusetts  02171

          (with respect to its services as transfer agent, dividend disbursing
          agent and registrar)

          Boston Safe Deposit and Trust Company
          One Boston Place
          Boston, Massachusetts  02108

          (with respect to its services as custodian)

          The Shareholder Services Group, Inc.
          One Exchange Place
          53 State Street
          Boston, Massachusetts  02109

          (with respect to its services as Sub-Administrator)

Item 32.  Management Services

          Not applicable.

Item 33.  Undertakings

          (a)  Registrant undertakes to  suspend offering its shares  until it
amends its prospectus contained herein if (1) subsequent to the effective date
of its Registration  Statement, the  net asset value  per share declines  more
than 10 percent from its net asset value per share as of the effective date of
this Registration Statement, or (2) the net asset value per share increases to
an amount greater than its net proceeds  as stated in the prospectus contained
herein.

          (b)  Registrant hereby undertakes:

               (1)  to file,  during any period  in which offers  or sales are
          being  made,  a  post-effective   amendment  to  this   Registration
          Statement:

                    (i)  to  include  any   prospectus  required  by   Section
               10(a)(3) of the Act;

                    (ii) to  reflect  in the  prospectus  any facts  or events
               arising after the effective date  of the Registration Statement
               (or  the most recent  post-effective amendment  thereof) which,
               individually  or  in  the aggregate,  represent  a  fundamental
               change in the










<PAGE>72

               information set  forth in  the  Registration Statement.
               Notwithstanding  the foregoing, any increase or  decrease in
               volume  of securities offered (if  the total  dollar value  of
               securities  offered would  not  exceed that  which was
               registered)  and  any deviation  from the  low  or high  end
               of  the estimated maximum offering range may be reflected  in
               the form of prospectus filed  with the Commission pursuant to
               Rule  424(b) (  230.424(b) of this chapter) if,  in the
               aggregate, the changes in  volume and price represent  no more
               than a 20% change in the maximum  aggregate offering price set
               forth  in the "Calculation of Registration Fee" table in the
               effective Registration Statement; or

                    (iii)     to include any material information with respect
               to the  plan of  distribution not  previously disclosed  in the
               Registration  Statement   or  any   material  change   to  such
               information in the Registration Statement.

               (2)  that, for the  purpose of determining any  liability under
          the Act, each such post-effective amendment shall be  deemed to be a
          new  registration  statement  relating  to  the  securities  offered
          therein, and the offering  of such securities at that  time shall be
          deemed to be the initial bona fide offering thereof.

               (3)  to remove from  registration by means of  a post-effective
          amendment any of the securities being registered which remain unsold
          at the termination of the offering.

          (c)  Registrant hereby undertakes that:

               (1)  For  purposes  of  determining  any  liability  under  the
          Securities Act  of 1933, the  information omitted  from the form  of
          prospectus filed as part of  this Registration Statement in reliance
          upon Rule 430A  and contained in a  form of prospectus filed  by the
          Registrant pursuant  to Rule 424(b)(1)  or (4)  or 497(h) under  the
          Securities  Act shall  be  deemed to  be part  of  this Registration
          Statement as of the time it was declared effective.

               (2)  For the  purpose of  determining any  liability under  the
          Securities Act of 1933, each  post-effective amendment that contains
          a  form of  prospectus  shall be  deemed to  be  a new  registration
          statement  relating  to  the  securities  offered therein,  and  the
          offering of such securities  at that time shall be deemed  to be the
          initial bona fide offering thereof.

          (d)  Registrant hereby  undertakes to  send by  first class mail  or
other means  designed to ensure  equally prompt delivery,  within two business
days  of receipt  of a  written  or oral  request, a  Statement  of Additional
Information.




















<PAGE>73

                                  SIGNATURES

          Pursuant to the requirements of  the Securities Act of 1933  and the
Investment  Company  Act  of  1940,  the  Registrant  has   duly  caused  this
Registration  Statement  to  be  signed  on  its  behalf  by the  undersigned,
thereunto duly authorized, in  the City of Rye, State of New  York, on the 1st
day of September, 1995.

                              THE GABELLI EQUITY TRUST INC.

                              By /s/ Bruce N. Alpert
                                   Bruce N. Alpert
                                   Vice President and Treasurer


     Each person whose signature appears below hereby constitutes and appoints
Mario J. Gabelli and Bruce N.  Alpert, and each of them, his lawful  attorney-
in-fact and agents with full power of substitution and resubstitution, for him
and in  his name, place and stead, in any and  all capacities, to sign any and
all  amendments (including  post-effective  amendments)  to this  Registration
Statement, and to file the same with all exhibits thereto, and other documents
in  connection  therewith, with  the Securities  and Exchange  Commission, and
hereby grants  to such attorney-in-fact  and agents,  and each  of them,  full
power and  authority to do and perform each and  every act and thing requisite
and necessary to be done, as  fully to all intents and purposes as he might or
could  do in person, hereby ratifying and  confirming all that such attorneys-
in-fact  and agents or any of them, or his or their substitute or substitutes,
may lawfully do or cause to be done by virtue hereof.

     Pursuant  to  the  requirements  of  the  Securities  Act  of 1933,  this
Registration Statement  has  been  signed  by the  following  persons  in  the
capacities indicated.


          Signature                  Title                  Date
          ---------                  -----                  ----

                                     Chairman of the
                                     Board, President
          Mario J. Gabelli           and Chief
                                     Investment Officer

          /s/ Paul R. Ades           Director               September, 1995
          Paul R. Ades

          /s/ Thomas E. Bratter      Director               September, 1995
          Thomas E. Bratter

          /s/ Bill Callaghan         Director               September, 1995
          Bill Callaghan

          /s/ Felix J. Christiana    Director               September, 1995
          Felix J. Christiana

          /s/ James P. Conn          Director               September, 1995
          James P. Conn

          /s/ Karl Otto Pohl         Director               September, 1995
          Karl Otto Pohl

          /s/ Anthony R. Pustorino   Director               September, 1995
          Anthony R. Pustorino





























































<PAGE>74

          /s/ Salvatore J. Zizza     Director               September, 1995
          Salvatore J. Zizza

          /s/ Bruce N. Alpert        Treasurer              September, 1995
          Bruce N. Alpert            (Principal
                                     Financial and
                                     Accounting
                                     Officer)

























































<PAGE>75

                                 EXHIBIT INDEX

                                                       Page in
                                                      Sequential
                                                      Numbering
                                                        System
                                                      ----------

(n) -- Consent of Price Waterhouse LLP
(o) -- Annual Report for 1994


























































<PAGE>1


CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the incorporation by reference in the Prospectus and
Statement of Additional Information constituting parts of this registration
statement on Form N-2 (the "Registration Statement") of our report dated
February 9, 1995, relating to the financial statements and financial
highlights appearing in the December 31, 1994 Annual Report to Shareholders of
The Gabelli Equity Trust Inc., which is also incorporated by reference into
the Registration Statement.  We also consent to the references to us under the
headings "Financial Highlights" and "Experts" in the Prospectus.

                    /s/ Price Waterhouse


Price Waterhouse LLP
1177 Avenue of the Americas
New York, New York  10036
August 25, 1995

















































<PAGE>
THE GABELLI            [LOGO]
EQUITY TRUST INC.




ANNUAL REPORT


DECEMBER 31, 1994

<PAGE>

                         INTERACTIVE COUCH POTATO TM(C)

INTERACTIVE (in' ter ak' t iv)    Having the capacity for communication flow
                                  in each direction.*

COUCH       (kouch)               An appellation for the heavy user of
                                  television, depicted in the metaphor as
POTATO      (po ta' to)           plopped before the television set like a
            (pe ta' to)           vegetable with eyes.  The term was coined
                                  in the early 1980s by a group of
                                  Baby Boomers in the San Francisco area who
                                  playfully glorified their addiction to the
                                  tube.  Calling themselves The Couch Potatoes,
                                  they formed a national club and published a
                                  hilarious newsletter in the couch potato
                                  lifestyle containing bizarre recipes for that
                                  vital companion to the TV set, the toaster
                                  oven. After a burst of enlistments, the club
                                  quietly disappeared.  All that remains
                                  today is the metaphor, and its current use
                                  tends to be more pejorative than
                                  self-mocking or affectionate.*

*Source: NTC Mass Media Directory.



                                  INVESTMENT OBJECTIVE:

                                  The Gabelli Equity Trust Inc. is a
                                  closed-end, non-diversified
                                  management investment company
                                  whose primary objective is long-term
                                  growth of capital, with income as a
                                  secondary objective.



                  THIS REPORT IS PRINTED ON RECYCLED PAPER.

<PAGE>

To Our Shareholders,

         Following three consecutive years in which The Gabelli Equity Trust
Inc. ("Equity Trust") materially exceeded its real rate of return target, our
portfolio made little progress in 1994.  Contracting price/earnings and
price/cash flow multiples consistent with higher interest rates restrained
stocks in general.  In addition, telecommunications, cable television and
entertainment and information software stocks - the industries converging to
form the interactive media superhighway - had a bumpy ride as they hit some of
the inevitable "potholes" formed by the reconstruction of our national
communications system.  Also, despite much better than expected earnings from
industrial cyclicals, the group struggled against the strong headwind of rising
interest rates.

[FIGURE 1]

THE GABELLI           [LOGO]
EQUITY TRUST INC.

         The Equity Trust's net asset value per share, after adjusting for all
distributions and the spin-off of The Gabelli Global Multimedia Trust Inc.
("Multimedia Trust"), increased 0.5% for the year ended December 31, 1994.
This compares to the 1.3% increase in the unmanaged S&P 500 Index, a widely
accepted unmanaged index of stock market performance.  The Equity Trust's net
asset value closed the year at $9.46 per share, slipping 2.5% for the fourth
quarter from $10.80 per share on September 30, 1994, after adjusting for the
Multimedia Trust spin-off and the December distribution.  The S&P 500 Index was
unchanged for the fourth quarter.

         The Equity Trust's common shares ended the year at $9.625 per share on
the New York Stock Exchange, unchanged for the fourth quarter and down 5.1% for
the year after adjusting for all distributions and the spin-off.

WHAT WE DO

         We do what is described as bottoms up research:  we read annual
reports; we visit the competition; we talk to customers; we go belly to belly
with management.  We structure our portfolio by picking stocks.

         In past reports, we have tried to articulate our investment philosophy
and methodology.  The following graphic further illustrates the interplay among
the four components of our valuation approach.

         Our focus is on free cash flow; earnings before interest, taxes,
depreciation and amortization (EBITDA) minus the capital expenditures necessary
to grow the business.  We believe free cash flow is the best barometer of a
business' value.  Rising free cash flow often foreshadows net earnings
improvement.  We also look at earnings per share trends.  Unlike Wall Street's
ubiquitous earnings momentum players, we do not try to forecast earnings with
accounting precision and then trade stocks based on quarterly expectations and
realities.  We simply try to position ourselves in front of long-term earnings
uptrends.  In addition, we analyze on and off balance sheet assets and
liabilities such as plant and equipment, inventories, receivables, and legal,
environmental and health care issues.  We want to know everything and anything
that will add to or detract from our private market value estimates.  Finally,
we look for a catalyst; something happening in the company's industry or
indigenous to the company itself that will surface value.  In the case of the
independent telephone stocks, the catalyst is a regulatory change.  In the
agricultural equipment business, it is the increasing worldwide demand for
American food and feed crops.  In other instances, it may be a change in
management, sale or spin-off of a division, or the development of a profitable
new business.

[FIGURE 2]

         When we identify stocks that qualify as fundamental and conceptual
bargains, we then become patient investors.  This has been a


<PAGE>
proven long-term method for preserving and enhancing wealth in the U.S.
equities market.  At the margin, our new investments are focused on businesses
that are well managed and will benefit from sustainable long-term economic
dynamics.  These include macro trends, such as globalization of the market in
filmed entertainment and telecommunications, and micro trends, such as
increased focus on productivity enhancing goods and services.

SPIN-OFF OF THE GABELLI GLOBAL MULTIMEDIA TRUST INC.

         On October 3, 1994, the shareholders of the Equity Trust approved the
spin-off of a portion of the Equity Trust's assets in the form of shares of
Multimedia Trust, a newly organized non-diversified, closed-end management
investment company which will seek long-term capital appreciation by investing
primarily in common stocks of foreign and domestic companies involved in the
telecommunications, media, publishing and entertainment industries.

         We are pleased to announce that the spin-off was successfully
completed on the distribution date of November 15, 1994.  Each shareholder
received one share of the Multimedia Trust for every ten shares of the Equity
Trust he/she owned.  Shares of the Multimedia Trust started trading on the New
York Stock Exchange on a regular way basis on November 16, 1994 under the
symbol GGT.  The initial net asset value of the Multimedia Trust was $7.50 per
share.

THE YEAR IN REVIEW

         In last year's letter to you, we predicted that stronger corporate
profits would battle higher interest rates over the direction of the stock
market.  It's been a close fight, but at the time of this writing, it appears
the first few rounds have gone to the Federal Reserve.  Despite corporate
earnings growth well above consensus expectations, the market has not been able
to sustain any momentum in the face of inflationary concerns and steadily
rising interest rates.  In general, every punch landed in the form of better
than expected earnings has been effectively countered by another increase in
rates.

         The Equity Trust, with its focus on undervalued assets, benefitted
from the early stages of what we believe will be the third great wave of
corporate restructurings.  Stocks like American Express Company (AXP - $29.50 -
NYSE), American Brands, Inc.  (AMB - $37.50 - NYSE) and Hilton Hotels
Corporation (HLT - $67.375 - NYSE) advanced as their respective corporate
managements began reshaping the companies.  We expect to see more of this type
of restructuring accompanied by an increase in corporate takeovers in 1995.

         Selected industry groups also did well.  Specific to our portfolio,
cellular telephone stocks, like AirTouch Communications (ATI - $29.125 - NYSE)
and LIN Broadcasting Corporation (LINB - $133.50 - NASDAQ), prospered as
subscriber and cash flow growth continued to exceed expectations.  Broadcasters
such as United Television, Inc. (UTVI - $54.50 - NASDAQ) posted good gains as
advertising supported media rebounded with the economy.  Selected manufacturing
companies like AptarGroup Inc. (ATR - $28.75 - NYSE), IDEX Corporation (IEX -
$42.25 - NYSE), SPS Technologies, Inc. (ST - $25.375 - NYSE), and Wynn's
International, Inc. (WN - $22.00 - NYSE) also did well as they expanded their
international franchises.

         There were also disappointments.  Telephone stocks like Rochester
Telephone Corporation (RTC - $21.125 - NYSE), Southern New England
Telecommunications Corporation (SNG - $32.125 - NYSE) and Telephone and Data
Systems, Inc. (TDS - $46.125 - ASE), retreated in the face of higher interest
rates and the uncertainty of how well they will cope with impending competition
in their local markets.  Cable bashing by the White House and another round of
rate reductions crimped our holdings in cable television companies like
Tele-Communications, Inc. (TCOMA - $21.75 - NASDAQ).  Media conglomerates, most
notably Time Warner Inc. (TWX - $35.125 - NYSE) and Viacom Inc. (VIA - $41.625
- ASE), weakened in reaction to the speculative excesses in 1993 and investor
confusion over precisely what role they would play in the interactive arena.



                                      2

<PAGE>
1995 - THE ECONOMY

         One of the major factors that will impact the domestic economy going
forward is the rate of inflation.  Obviously, Federal Reserve Chairman Alan
Greenspan is determined not to let inflation accelerate on his watch.  As we
see it, the elements driving inflation in the months ahead are commodity
pricing and inflation's service and labor components.  We are at a stage in the
economy where raw material costs will play a psychological and catalytic role.
In 1994, we witnessed increases in the prices of selected goods such as lumber,
coffee and copper, with intermediate goods rising sharply as the year
progressed.  The wild card this year will be oil.  In the service component,
rising health care costs have been contained.  While these costs leaped forward
at rates as high as 15% per annum for years, 1994 actually saw costs rise under
5%.  Competition should continue to reign in health care costs going forward.

         In the critical labor sector, however, the focus of the worker in
America's heartland is shifting from worrying about being laid off to "how many
days can I get away to go hunting?"  The implication is that labor costs will
rise.  The ability to shift labor intensive manufacturing and services to other
parts of the world has not, however, been lost on all involved - including
labor.  This should restrain inflation's labor component.

         The statistical conclusion we reach is an inflation rate of 4.5% in
1995.  Given that long-term interest rates are comprised of real return plus
premiums for actual inflation and inflationary expectations, we expect
long-term rates to go over 8% as we reach a cyclical peak in economic activity.
In addition, the demand for funds  by lesser developed countries may also add
to nominal interest rates long-term borrowers receive.  Short-term rates should
also continue to rise.

1995 - THE STOCK MARKET

         The likelihood of higher interest rates and further multiple
contraction - the same dynamics that restrained stocks in 1994 - are still in
place.  Will the market retreat substantially from current levels?  That
depends on just how much inflation we actually experience, how much capital
flows out of equity mutual funds back into money market instruments, and
whether we experience any more financial accidents.  As previously mentioned,
we do see inflationary pressure on the economy and expect the Fed to react
accordingly.  We do worry that the enormous amount of money that flowed into
equity mutual funds over the last several years could reverse itself.  To these
reservations, we add a third concern: that some form of financial meltdown -
big losses in derivatives trading such as the recently exposed difficulties in
Orange County, or other currency crises similar to the Mexican Peso debacle -
could stampede investors.  Our 1994 forecast of an up 5% to down 10% market for
the year is still realistic for 1995.

         There is one notable trend we expect to impact our portfolio favorably
in 1995.  This trend, which we have shared with you on several occasions in the
past, is the increased level of transactions inspired in part by General
Electric's (GE - $51.00 - NYSE) unsolicited bid for Kemper on March 14 of this
past year.  In going after Kemper, GE's Jack Welch sounded a resounding GONG
making it acceptable to do hostile transactions to fill a product niche or a
distribution channel.  While the deal was never consummated, it signalled
another surge in takeovers, which should increase in kinetic fashion in 1995.
Strong cash flow, a willing banking community, lower long-term capital gains
taxes, and a voracious appetite for deals by large, well-heeled buyers, all
point to good opportunities for value investors, particularly in small
companies.

         Longer term, there are several other trends that should benefit the
American economy, the stock market and our portfolio.  One is consumerism.
There are 3 billion people in China, India and emerging countries such as
Indonesia, where the gross domestic products ("GDP") are growing at a double
digit pace.  This is a boon for coveted American goods and services.  In the
past four years, the 900 million people in India have increased their use of
satellite dishes from 400,000 to 10 million!   Think of what that implies for
American entertainment software producers like Time Warner and Viacom.  Another
way to qualify the enormous impact of this region is to consider that a one
ounce increase in per capita beef consumption in China translates into Iowa
having the equivalent of the fourth highest GDP in the world.  Think of what
this would do for Deere & Company (DE - $66.25 - NYSE).



                                      3

<PAGE>
         We also see a trend relating to competition with Japan.  Japanese
corporations are increasingly cash flow sensitive and are shifting their focus
from gaining market share to increasing profitability.  This spells opportunity
for companies that compete directly with Japan and are capable of accelerating
market share gains.  The American automobile industry and General Motors
Corporation (GM - $42.25 - NYSE) are good examples.

         Another favorable trend is strong growth in travel related services.
A one percent increase in real disposable income translates into a 1.5% rise in
the consumption of travel related services.  Hilton and American Express remain
strong favorites here.

OUR RESPONSE

         With our short-term reservations about the broad market on record, we
do see opportunities for stock pickers in 1995.

         We remain committed to selected telephone, cable television and
entertainment and information software producers.  Regulatory change, new
technology and numerous joint ventures among participants in all three
industries have created confusion for investors who can't see the forest
through the trees.  The forest is present in the form of enormous incremental
revenue and earnings for well managed companies in all three industries.  As
the interactive superhighway stretches out before us, quality companies like
Tele-Communications, Inc., Time Warner and Viacom will travel in the fast lane.

         We will also see smaller players, like Chris-Craft Industries, Inc.
(CCN - $34.50 - NYSE), C-TEC Corporation (CTEX - $19.875 - NASDAQ),
International Family Entertainment Inc. (FAM - $12.625 - NYSE) and Media
General, Inc. (MEG'A - $28.375 - ASE), succeeding on their own or through
strategic alliances or incorporation into larger, more financially robust
entities.  This is just the beginning of a media "mating game" that will
continue for the balance of the decade.

         After a bit of a beating in the latter half of 1994, we believe
selected auto and auto parts stocks can do well in the year ahead.  General
Motors is making progress on all fronts: cost control, the introduction of
competitive new auto lines and most importantly, a steady regaining of market
share.  Echlin Inc. (ECH - $30.00 - NYSE) and Standard Motor Products, Inc.
(SMP - $19.75 - NYSE) are continuing to extend their dominant market share
franchises in engine components and brake systems.

         Finally, we expect the Equity Trust to benefit from truly special
situations in a variety of industries.  Corporate restructurings and takeovers
will be the catalyst.  To repeat an earlier point, General Electric's  proposed
takeover of Kemper last spring sounded a bell - it made it OK once again to do
hostile deals.  When we look back a few years from now, we will see that as a
watershed event: the beginning of a third great wave of takeovers in the U.S.
In the 1960s it was the conglomeratization of America.  In the 1980s it was the
leveraged buyout.  In the 1990s it will be strategic acquisitions designed to
expand and extend franchises throughout the global marketplace.  Our
traditional focus on dominant market share franchises selling at a deep
discount to "real world" economic value will put us directly in the path of
global consolidation on numerous industry fronts.

LET'S TALK STOCKS

       The following are stock specifics on selected holdings of the Equity
Trust's investments.  Favorable EBITDA prospects do not necessarily translate
into higher stock prices, but they do express a positive trend which we believe
will develop over time.

American Express Company (AXP - $ 29.50 - NYSE) is best known for its American
Express Card. Less recognized, however, are its other operations such as
Minneapolis-based American Express Financial Advisors, Inc. (formerly IDS
Financial Services), which sells financial products ranging from mutual funds
to annuities.  In 1993, American express completed the sale of The Boston
Company, Inc.  and the brokerage and asset management divisions of Shearson
Lehman Brothers, Inc  The former went to Mellon Bank




                                      4

<PAGE>
Corporation, while the latter joined Primerica's Smith Barney unit.  In 1994,
Harvey Golub, chairman and CEO, continued to demonstrate his desire to refocus
AXP on its core charge card and travel services businesses by spinning off
Lehman Brothers, Inc.  This divestiture places American Express in a strong
position to focus on growing its earnings at a double digit rate over the
balance of this decade.

Time Warner Inc. (TWX - $35.125 - NYSE, Reset Notes, Zero Coupon - $94.50, Cv.
Sub. Deb., 8.75% - $94.25) is one of the largest diversified media and
publishing companies in the world with a market capitalization of over $15
billion.  Warner Brothers Studios, the company's filmed entertainment
subsidiary, was ranked number one at the box office for the third consecutive
year.  Time Warner is restructuring its business into copyright and creativity
(notably publishing, music and filmed entertainment) on one side and
distribution (mostly cable) on the other.

General Motors Corporation (GM - $42.25 - NYSE) is benefitting from a sharp
recovery in North American auto sales.  In 1994, its North American operations
were profitable for the first time in four years and international profits
continue to grow.  Additionally, under the helm of Jack Smith, GM is improving
the style and quality of its cars, rationalizing its production processes and
greatly reducing its costs.  With peak earning power of over $10 per share, GM
remains a core holding.

Media General, Inc. (MEG'A - $28.375 - ASE) is a Richmond, Va.-based company
with interests in newspapers (Richmond, Va., Tampa, Fl.  and Winston-Salem,
N.C.), TV stations (Tampa, Charleston, S.C. and Jacksonville, Fl.) and cable
television (Fairfax County, Va.).  With a cyclical recovery in the operations
and values of media properties, the defense of the Richmond franchise from
encroachment from the Washington Post and the pickup in transactions in the
cable arena, this company is poised for a rebound.

Telephone and Data Systems, Inc. (TDS - $46.125 - ASE) is the seventh largest
cellular telephone company in the U.S. and, in addition, is a large independent
(non-Regional Bell Operating Company) telephone and paging company.  TDS has
grown its asset base aggressively via acquisitions and is now poised to begin
reaping the rewards of accelerating cash flow, earnings per share and private
market value.  The company was founded and is controlled and run by the Carlson
family of Chicago whom we consider to be among the best in the business.  The
stock, which has been under selling pressure for what we consider to be
transitory reasons, is now undervalued relative to the company's private market
value of roughly $70 per share and high earnings per share growth going
forward.

Pittway Corporation (PRY - $39.00 - ASE)has undergone significant changes over
the past few years, selling or spinning off businesses representing half its
sales volume and over 60% of its income.  The company has two remaining core
businesses, manufacturing and distributing professional burglar and fire alarm
equipment and publishing trade magazines and directories.  The Ademco Security
Group, approximately 75% of revenues, is having banner years.  Penton
Publishing appears to be emerging from three years of difficult operating
conditions as operating margins are now showing improvement.  Pittway is
involved in real estate and other promising ventures, including a 45% interest
in a leading manufacturer of encryption equipment and a 5% equity interest in a
satellite broadcast company.

Sprint Corporation (FON - $27.625 - NYSE) remains very attractive in light of
its very low valuation and prospects for earnings acceleration.   It trades at
a 59% discount to our $67 estimate of private market value.  We expect the
telephone and cellular operations to be the main contributors to operations due
to the continuation of strong customer growth.  Cellular subscriber growth was
67% last year.  Long distance operations should maintain call volume growth at
the industry average of approximately 8%.  Sprint's high cost structure also
provides an opportunity for earnings acceleration through further cost
restructuring.  An alliance with a multinational communications partner also
appears imminent and will provide Sprint with the critical mass necessary to
position itself strategically as a dominant player in the global
telecommunications market.

Viacom Inc. (VIA- $41.625 - ASE) has evolved into one of the world's dominant
media companies. Following its recent acquisitions of Paramount Communications
and Blockbuster Entertainment, the company is now selling non-core assets and
focusing on the global expansion of its media franchises.



                                      5

<PAGE>
Chris-Craft Industries, Inc. (CCN - $34.50 - NYSE) is primarily engaged in
television broadcasting through its roughly 70% ownership of BHC
Communications, Inc. (BHC - $73.50 - ASE).  BHC owns and operates independent
TV stations in Los Angeles (KCOP) and Portland, Oregon (KPTV).  BHC controls
50% of United Television, Inc. (UTVI - $54.50 - NASDAQ), an operator of an
NBC-affiliated TV station, an ABC affiliate and three independent outlets.  BHC
has entered into a partnership agreement with Paramount Communications, Inc. to
form and launch a new, fifth television network to be called United Paramount
Television Network.  With about $1.5 billion in marketable securities and cash,
derived from the 1993 disposition of Time Warner securities, CCN is strongly
positioned to expand its operations.  CCN is the eighth largest TV station
group owner in the U.S., covering almost 20%of TV households.

10% DISTRIBUTION POLICY

         Pursuant to The Gabelli Equity Trust's 10% Distribution Policy, the
Fund will distribute $0.25 per share at the end of each of the first three
calendar quarters.  The final distribution in December is an adjusting
distribution in order to meet the Fund's 10% payout goal as well as Internal
Revenue Code requirements.

         The Fund recently distributed its year end distribution of $0.33 per
share on December 27, 1994.  The next distribution is scheduled for payment in
March of 1995.

IN CONCLUSION

         After three very rewarding years, the Equity Trust has bided time in
1994.  We acknowledge that in the challenging stock market environment we
expect in the first half of 1995, it will be difficult to move steadily
forward.  We suggested that investing in 1994 was like walking through mud.
There is likely to be more slippery ground ahead.  Our job has always been to
find solid footing in the form of fundamentally undervalued stocks.  That will
continue to be our commitment.

         Looking farther ahead, we believe the Equity Trust is well positioned
in industry groups and individual stocks which have great potential for the
balance of the decade.  We remain confident that our annualized 10% real rate
of return objective is achievable.  We will continue to leverage our research
capabilities in industries like telecommunications and media to extend our
global reach.

         In closing 1994, we thank you for the trust you have shown in our
investing abilities and express our dedication to achieving our shared
financial goal: to increase the value of the assets you have entrusted to us.

                                         Sincerely,

                                         /s/ MARIO J. GABELLI
                                         -------------------------
                                         Mario J. Gabelli, CFA
                                         President and Chief Investment Officer

February 1, 1995




<TABLE>
<CAPTION>
                               TOP TEN HOLDINGS
                               DECEMBER 31, 1994
                               -----------------
  <S>                                      <C>
  Time Warner Inc.                         Pittway Corporation
  Chris-Craft Industries, Inc.             General Motors Corporation
  Viacom Inc.                              American Express Company
  United Television, Inc.                  Telephone and Data Systems, Inc.
  Sprint Corporation                       Media General, Inc.
</TABLE>



                                       6

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                               PORTFOLIO CHANGES
                        QUARTER ENDED DECEMBER 31, 1994
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                      OWNERSHIP AT
                                                      DECEMBER 31,
                                             SHARES       1994
                                            --------  -------------
<S>                                          <C>       <C>
NET PURCHASES
  COMMON STOCKS
Associated Group Inc., Class A(a)...         67,500       67,500
Associated Group Inc., Class B(a)...         67,500       67,500
Buckyrus Erie Company, New(b).......            356          356
Caesars World, Inc..................         77,000      100,000
CANAL+, Sponsored ADR...............          1,000       16,000
C-TEC Corporation(c)................         81,000      141,000
Dole Food Company, Inc..............          3,000       63,000
General Host Corporation............          6,300       66,300
GTECH Holdings Corporation..........         10,000       10,000
Independent Newspapers ORD..........          5,000       35,000
LIN Television Corporation(d).......         17,000       17,000
Lufkin Industries, Inc..............          2,000       22,000
Mellon Bank Corporation(e)..........          1,897       19,500
Neiman-Marcus Group, Inc. ..........            600      430,600
News Corporation Limited
  ADR(f)............................          2,500        5,000
Oriental Press Group ORD............         50,000      149,000
Puritan Bennett Corporation.........          8,000        8,000
Quaker Oats Company(f)..............         25,000       50,000
Royce Value Trust, Inc.(g)..........          5,357       32,769
Scientific-Atlanta Inc.(f)..........          1,000        2,000
Southwestern Bell
  Corporation(h)....................         97,200      217,200
Sprint Corporation..................         17,500      667,500
SPS Technologies, Inc...............          7,500       82,500
Telecom Argentina Stet-France
  Telecom S.A., Sponsored ADR.......          1,400        3,000
Telefonica de Argentina S.A.,
  ADR, Class B......................          1,400        3,000
Telefonos de Mexico S.A.,
  Sponsored ADR.....................          7,000       10,000
Tenneco Inc.(i).....................          9,705      102,205
THORN EMI plc, Sponsored ADR........         10,000      120,000

  PREFERRED STOCKS
News Corporation Ltd., Sponsored
  ADR, Pfd..........................          2,500        2,500
Telecomunicacoes de Sao Paulo
  SA-TELESP, Pfd.,
  Registered(j)(k)..................         10,241      710,241
Telecomunicacoes de Sao Paulo
  SA-TELESP, Pfd.,
  Receipts(k).......................      1,420,482    1,420,482

NET SALES
  COMMON STOCKS
Allen Group Inc.....................          6,000      110,000
American Cyanamid Company(l)........        447,000      --
AMR Corporation.....................          1,500       95,000
APS Holding Corporation, Class
  A.................................          1,000       34,000
AptarGroup Inc......................          1,200      350,000
Associated Communications
  Corporation, Class A(h)...........        270,000      --
B-E Holdings, Inc.(b)...............         69,144      --
Burlington Resources Inc............          5,000      115,000
Carter-Wallace, Inc.................          5,000      115,000
Chrysler Corporation................          5,000      --
Coca-Cola Enterprises Inc...........         45,000      315,000
Deutsche Bank AG, ADR...............          1,000       15,500
Eastern Enterprises.................        110,000      --
Fibreboard Corporation, New.........          1,000        3,000
IDEX Corporation....................          2,100      269,000
Johnson & Johnson...................         25,000      220,000
Lehman Brothers Holdings Inc........         14,000      100,000
Minerals Technologies Inc...........          2,000        5,500
Modine Manufacturing Company........          5,000      335,000
Morgan Grenfell SMALLCap
  Fund, Inc.........................          1,000       15,451
Navistar International
  Corporation.......................         20,000      380,000
PACCAR Inc..........................            750        5,000
Pacific Telesis Group...............          5,000       30,000
PepsiCo, Inc........................          5,000      155,000
Philip Morris Companies Inc.........          5,000       25,000
Philips Electronics N.V., New York..         25,000      190,000
Pittway Corporation, Class A........         10,000      395,000
Plum Creek Timber Company,
  L.P...............................          2,500       12,500
Republic Automotive Parts,
  Inc...............................          1,500       27,500
Salomon Inc.........................         35,000       30,000
Sequa Corporation, Class B..........          1,500       42,000
Telephone and Data Systems, Inc.....          2,600      322,000
Tredegar Industries Inc.............         42,000      --
Viacom Inc., Class B................         21,000      250,000

  PREFERRED STOCKS
Telecomunicacoes de Sao Paulo SA-
  TELESP, Pfd., Refunding(k)........         10,241      --
Tenneco Inc. Pfd., Depository
  Shares representing 1/2 Pfd.,
  Series A(i).......................         10,000      --

  COMMON STOCK WARRANTS AND
    RIGHTS
Royce Value Trust, Inc., Rights,
  expires 10/28/1994................         27,412      --
Viacom Inc., Class B, Warrants,
  expires 06/06/1997................         20,000      --
Viacom Inc., Class B, Warrants,
  expires 06/06/1999................         20,000      --
Viacom Inc., Contingent Value
  Rights, expires 07/07/1995........         10,000       60,000
</TABLE>

---------------
(a) Spinoff -- 0.25 shares of Associated Group Inc., Class A for each share of
               Associated Communications Corporation, Class A.
            -- 0.25 shares of Associated Group Inc., Class B for each share of
            Associated Communications Corporation, Class A.
(b) Plan of reorganization -- 0.0051530 shares of Buckyrus Erie Company, New for
    every 1 share of B-E Holdings, Inc.
(c) Rights subscription.
(d) Spinoff -- 1 share of LIN Television Corporation for every 2 shares of LIN
    Broadcasting Corporation.
(e) 3 for 2 stock split.
(f) 2 for 1 stock split.
(g) Stock dividend.
(h) Merger -- 0.36 shares of Southwestern Bell Corporation for every 1 share of
    Associated Communications Corporation, Class A.
(i) Conversion -- 0.970488 shares of common stock for every 1 share of preferred
    stock.
(j) Assimilation of shares -- Telecomunicacoes de Sao Paulo SA-TELESP, Pfd.,
    Refunding into Telecomunicacoes de Sao Paulo SA-TELESP, Pfd., Registered.
(k) 2 for 1 stock split -- Telecomunicacoes de Sao Paulo SA-TELESP, Pfd.,
    Registered split into Telecomunicacoes de Sao Paulo SA-TELESP, Pfd.,
    Receipts.
(l) Tendered all shares @101.00.

                                        7

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                            PORTFOLIO OF INVESTMENTS
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------   ------------
<S>          <C>                                                    <C>            <C>
COMMON STOCKS -- 84.4%
             INDUSTRIAL EQUIPMENT AND SUPPLIES -- 12.4%
    165,000  AMETEK Inc..........................................   $  2,287,143   $  2,784,375
    180,000  Ampco-Pittsburgh Corporation........................      2,386,035      1,777,500
    350,000  AptarGroup Inc......................................      5,739,469     10,062,500
      7,000  Caterpillar Inc.....................................        191,305        385,875
     65,000  CLARCOR Inc.........................................      1,181,600      1,381,250
     61,425  Crane Co............................................      1,536,949      1,650,797
    118,000  CTS Corporation.....................................      2,642,127      3,274,500
    124,000  Deere & Company.....................................      3,591,078      8,215,000
    239,500  Donaldson Company, Inc..............................      2,754,035      5,748,000
     19,125  Duriron Company, Inc................................        109,331        339,469
      3,000  Fibreboard Corporation, New+........................        103,697         82,125
    120,000  Greif Brothers Corporation, Class A.................      4,285,781      5,190,000
      1,700  Greif Brothers Corporation, Class B(a)..............         69,824         73,525
     33,500  Guardsman Products, Inc.............................        371,325        418,750
    269,000  IDEX Corporation+...................................      3,974,350     11,365,250
     10,000  Keystone International, Inc.........................        208,562        170,000
     35,000  Lafarge Corporation.................................        595,375        621,250
     22,000  Lufkin Industries, Inc..............................        402,724        407,000
     12,000  M/A-Com, Inc.+......................................         57,975         87,000
     36,000  Manitowoc Company, Inc..............................        775,750        778,500
    100,000  Mark IV Industries, Inc.............................      1,001,938      1,975,000
     10,000  Martin Marietta Materials Group.....................        230,813        177,500
      5,500  Minerals Technologies Inc...........................        135,225        160,875
    380,000  Navistar International Corporation+.................      8,137,358      5,747,500
    130,000  Nortek Inc.+........................................        808,129      1,543,750
      5,000  Nortek Inc., Special Common+(a).....................         72,155         59,375
      5,000  PACCAR Inc..........................................        274,751        221,250
     45,000  Pittway Corporation.................................        985,804      1,755,000
    395,000  Pittway Corporation, Class A........................      6,155,785     15,898,750
      2,000  Scientific-Atlanta Inc..............................         29,175         42,000
     29,000  Sequa Corporation, Class A+.........................      1,193,619        754,000
     42,000  Sequa Corporation, Class B+.........................      2,113,460      1,118,250
     82,500  SPS Technologies, Inc.+.............................      2,778,288      2,093,438
    100,000  St. Joe Paper Company...............................      3,333,516      5,425,000
    280,000  Varity Corporation, New+............................      5,578,157     10,150,000
     20,000  Watts Industries, Inc., Class A.....................        415,830        422,500
                                                                    ------------   ------------
                                                                      66,508,438    102,356,854
                                                                    ------------   ------------
             TELECOMMUNICATIONS -- 12.4%
     10,000  ALLTEL Corporation..................................        280,812        301,250
    168,000  AT&T Corporation....................................      6,301,308      8,442,000
      3,000  Ameritech Corporation...............................        113,675        121,125
     70,000  BC TELECOM Inc......................................      1,267,196      1,197,648
     80,000  BCE Inc.............................................      2,681,717      2,570,000
        500  BellSouth Corporation...............................         28,963         27,062
      7,000  British Telecommunications plc, Sponsored ADR.......        450,422        420,875
      1,000  Bruncor, Inc........................................         16,627         17,287
     50,000  Cable & Wireless plc, Sponsored ADR.................      1,037,173        875,000
     35,000  Cincinnati Bell Inc.................................        650,375        586,250
      1,000  Compania de Telefonos de Chile SA, Sponsored ADR....         73,050         78,750
    141,000  C-TEC Corporation+..................................      2,782,272      2,802,375
     30,000  C-TEC Corporation, Class B+.........................        463,817        581,250
    440,000  GTE Corporation.....................................      8,821,086     13,365,000
</TABLE>

                       See Notes to Financial Statements.

                                        8

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------   ------------
<S>                                                                 <C>            <C>
COMMON STOCKS (CONTINUED)
             TELECOMMUNICATIONS (CONTINUED)
     15,000  Hong Kong Telcommunications Ltd., Sponsored ADR.....   $    214,925   $    286,875
      1,000  Hungarian Telephone & Cable Corporation+............         12,000         10,500
  1,020,000  Jamaica Telephone Ltd. ORD..........................        101,641         91,892
          5  Japan Telecom Co., Ltd..............................        235,991        170,095
     40,000  Lincoln Telecommunications Company..................        593,225        680,000
      5,000  Maritime Telegraph and Telephone Company, Limited...         88,631         80,200
      2,500  MCI Communications Corporation......................         60,794         45,937
      3,000  MFS Communications Company, Inc.+...................         89,077         98,250
     25,000  Motorola, Inc.......................................        478,875      1,446,875
      3,000  NewTel Enterprises Limited..........................         47,888         42,238
     50,000  NYNEX Corporation...................................      2,038,358      1,837,500
    160,000  Outlet Communications, Inc., Class A+...............      1,734,690      2,680,000
     30,000  Pacific Telesis Group...............................        977,865        855,000
      2,000  Philippine Long Distance Telephone Company..........         81,413        110,250
      3,000  Quebec-Telephone....................................         44,643         38,629
     60,000  Rochester Telephone Corporation.....................      1,021,750      1,267,500
     50,000  Royal PTT Nederland NV, Sponsored ADR...............      1,337,435      1,650,000
     10,000  Singapore Telecommunications Limited ORD............         23,114         19,074
     20,000  Southern New England Telecommunications
               Corporation.......................................        724,562        642,500
    217,200  Southwestern Bell Corporation.......................      3,875,737      8,769,450
    667,500  Sprint Corporation..................................      9,119,070     18,439,688
  3,000,000  STET-Societa Finanziaria Telefonica p.a. ORD+.......      5,770,661      8,802,961
      3,000  Telecom Argentina Stet-France Telecom S.A.,
               Sponsored ADR.....................................        162,251        146,250
        500  Telecom Corporation of New Zealand Limited,
               Sponsored ADR.....................................         18,438         25,688
  3,200,000  Telecom Italia SPA, ORD+............................      6,460,061      8,328,092
    260,000  Telecomunicacoes Brasileiras SA, Sponsored ADR......      4,632,854     11,602,500
      5,927  Telecomunicacoes Brasileiras SA, Sponsored
               ADR, 144A(c)......................................        333,317        264,492
      3,000  Telefonica de Argentina S.A., ADR, Class B..........        179,430        159,000
     55,000  Telefonica de Espana, Sponsored ADR.................      1,880,319      1,931,875
     10,000  Telefonos de Mexico S.A., Sponsored ADR.............        444,750        410,000
                                                                    ------------   ------------
                                                                      67,752,258    102,319,183
                                                                    ------------   ------------
             BROADCASTING -- 8.3%
    135,000  BHC Communications Inc., Class A+...................      7,118,598      9,922,500
     70,000  Capital Cities/ABC Inc..............................      3,120,473      5,967,500
    307,100  Chris-Craft Industries, Inc.........................      4,690,339     10,594,950
    496,552  Chris-Craft Industries, Inc., Class B(a)............      8,836,333     17,131,044
     10,000  Flextech plc ORD+...................................         51,250         61,808
      2,500  Grupo Televisa SA, GDR..............................         66,063         79,375
    128,000  Havas, Sponsored ADR................................      2,466,155      2,464,000
     81,036  International Family Entertainment Inc., Class B+...      1,022,652      1,023,080
     30,000  Liberty Corporation.................................        855,887        761,250
     17,000  LIN Television Corporation+.........................         67,980        386,750
     50,000  Television Broadcasting ORD.........................        190,970        199,676
    369,000  United Television, Inc.+............................     10,603,495     20,110,500
                                                                    ------------   ------------
                                                                      39,090,195     68,702,433
                                                                    ------------   ------------
</TABLE>

                       See Notes to Financial Statements.

                                        9

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------     -------
<S>                                                                 <C>            <C>
COMMON STOCKS (CONTINUED)
             FINANCIAL SERVICES -- 5.9%
    570,000  American Express Company............................   $ 10,418,500   $ 16,815,000
     26,000  Banco Santander, ADR................................      1,112,397        994,500
        260  Berkshire Hathaway Inc.+............................        824,299      5,304,000
     31,200  Berliner Bank Aktiengesellschaft....................      6,205,687      7,219,751
     18,000  Commerzbank AG, Sponsored ADR.......................        715,857        764,622
     15,500  Deutsche Bank AG, ADR...............................      6,422,445      7,204,648
      5,000  Financial Security Assurance........................        109,125        105,000
     25,000  Hibernia Corporation................................        198,750        193,750
    100,000  Lehman Brothers Holdings Inc........................      2,284,759      1,475,000
     19,500  Mellon Bank Corporation.............................        698,947        597,188
     33,000  Midland Company.....................................        977,318      1,427,250
     12,000  Morgan (J.P.) & Co. Incorporated....................        752,350        672,000
     60,000  Riggs National Corporation+.........................        552,538        502,500
     30,000  Salomon Inc.........................................      1,469,877      1,125,000
     10,000  SunTrust Banks, Inc.................................        419,333        477,500
     80,000  Unitrin, Inc........................................      2,683,746      3,440,000
      2,000  U.S. Trust Corporation..............................        105,790        127,000
      8,000  Value Line, Inc.....................................        183,160        248,000
                                                                    ------------   ------------
                                                                      36,134,878     48,692,709
                                                                    ------------   ------------
             WIRELESS COMMUNICATIONS -- 4.7%
    250,000  Airtouch Communications+............................      5,710,602      7,281,250
    110,000  Allen Group Inc.....................................      1,343,490      2,626,250
     13,500  BCE Mobile Communications Inc.+.....................        385,305        428,266
    182,500  Century Telephone Enterprises, Inc..................        981,345      5,383,750
     90,000  COMSAT Corporation..................................      1,760,100      1,676,250
     10,000  Contel Cellular Inc.+...............................        162,268        249,375
     34,000  LIN Broadcasting Corporation+.......................        811,449      4,539,000
     22,500  NEXTEL Communications, Inc., Class A+...............        271,250        323,438
     41,000  Securicor Group plc, ORD............................        611,606        986,700
      4,000  Securicor Group plc, Class A ORD....................         45,880         62,903
      5,500  Teleglobe Inc.......................................         83,078         74,497
    322,000  Telephone and Data Systems, Inc.....................      3,135,658     14,852,250
      7,500  Vodafone Group, Sponsored ADR.......................        168,094        252,187
                                                                    ------------   ------------
                                                                      15,470,125     38,736,116
                                                                    ------------   ------------
             FOOD AND BEVERAGE -- 4.4%
      8,500  Brau und Brunnen....................................      1,803,795      1,859,932
     30,000  Campbell Soup Company...............................        870,925      1,323,750
    315,000  Coca-Cola Enterprises Inc...........................      4,547,723      5,630,625
     63,000  Dole Food Company, Inc..............................      2,012,520      1,449,000
     60,000  Dr Pepper/Seven-Up Companies, Inc.+.................      1,248,688      1,537,500
     30,000  Eskimo Pie Corporation..............................        498,750        562,500
    115,000  Fomento Economico Mexicano SA, ADR..................        419,250        293,250
     10,000  Foster's Brewing Group Limited, ADR.................          9,735          8,200
     34,000  General Mills, Inc..................................        889,100      1,938,000
     20,000  Guinness plc, Sponsored ADR.........................        729,362        703,400
     45,000  Kellogg Company.....................................      2,393,384      2,615,625
    155,000  PepsiCo, Inc........................................      5,080,908      5,618,750
    300,000  Pet Incorporated....................................      4,410,257      5,925,000
     50,000  Quaker Oats Company.................................      1,300,650      1,537,500
     41,666  Ralcorp Holdings Inc.+..............................      1,810,154        927,069
     45,000  Ralston-Continental Baking Group+...................        418,364        168,750
</TABLE>

                       See Notes to Financial Statements.

                                       10

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------   ------------
<S>                                                                 <C>            <C>
COMMON STOCKS (CONTINUED)
             FOOD AND BEVERAGE (CONTINUED)
     50,000  Seagram Company Ltd.................................   $  1,321,438   $  1,475,000
     50,000  Wrigley, (Wm) Jr. Company...........................      2,037,906      2,468,750
                                                                    ------------   ------------
                                                                      31,802,909     36,042,601
                                                                    ------------   ------------
             ENTERTAINMENT -- 4.3%
      1,500  Churchhill Downs Inc................................         67,372         63,750
     10,000  Gaylord Entertainment Company, Class A..............        204,672        227,500
     50,000  GC Companies Inc.+..................................        952,487      1,312,500
     10,000  GTECH Holdings Corporation+.........................        170,269        203,750
     12,000  PolyGram NV.........................................        315,663        553,500
     13,650  Sony Music Entertainment ORD+.......................        589,405        767,085
    120,000  THORN EMI plc, Sponsored ADR........................      1,752,187      1,938,000
    230,000  Time Warner Inc.....................................      5,432,223      8,078,750
     61,072  Todd-AO Corporation.................................        183,216        290,092
    290,000  Viacom Inc., Class A+...............................      3,264,108     12,071,250
    250,000  Viacom Inc., Class B+...............................      4,001,318     10,156,250
                                                                    ------------   ------------
                                                                      16,932,920     35,662,427
                                                                    ------------   ------------
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.8%
     34,000  APS Holding Corporation, Class A+...................        527,000        960,500
      3,500  Detroit Diesel Corporation+.........................         94,235         74,813
     72,500  Echlin Inc..........................................      1,145,362      2,175,000
    150,000  Genuine Parts Company...............................      5,327,630      5,400,000
     80,000  Handy & Harman......................................      1,032,075      1,230,000
    113,000  Johnson Controls, Inc...............................      3,157,576      5,537,000
    335,000  Modine Manufacturing Company........................      3,496,578      9,631,250
     30,000  Pep Boys-Manny, Moe & Jack..........................        531,000        930,000
     10,100  Quaker State Corporation............................        141,905        141,400
     80,000  RB & W Corporation+.................................        477,569        640,000
     27,500  Republic Automotive Parts, Inc.+....................        204,233        369,531
     50,000  SPX Corporation.....................................      1,119,925        831,250
    128,000  Standard Motor Products, Inc........................        870,900      2,528,000
     30,000  Wynn's International, Inc...........................        420,462        660,000
                                                                    ------------   ------------
                                                                      18,546,450     31,108,744
                                                                    ------------   ------------
             DIVERSIFIED INDUSTRIAL -- 3.6%
     16,000  Culbro Corporation+.................................        363,164        214,000
     40,000  GATX Corporation....................................        673,434      1,760,000
    112,000  ITT Corporation.....................................      7,360,459      9,926,000
    375,000  Lamson & Sessions Co.+..............................      2,325,669      2,250,000
     26,000  Lawter International, Inc...........................        209,793        315,250
     75,000  Minnesota Mining and Manufacturing Company..........      3,936,856      4,003,125
     30,000  Morrison Knudsen Corporation........................        585,700        382,500
    115,000  National Service Industries, Inc....................      2,561,115      2,946,875
    102,205  Tenneco Inc.........................................      4,707,632      4,343,707
     43,000  Thomas Industries Inc...............................        617,782        618,125
     90,000  Trinity Industries, Inc.............................      1,543,169      2,835,000
    100,000  Tyler Corporation+..................................        354,618        325,000
                                                                    ------------   ------------
                                                                      25,239,391     29,919,582
                                                                    ------------   ------------
</TABLE>

                       See Notes to Financial Statements.

                                       11

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------   ------------
<S>                                                                 <C>            <C>
COMMON STOCKS (CONTINUED)
             CABLE -- 3.6%
     16,000  CANAL+, Sponsored ADR...............................   $    601,875   $    512,744
     65,000  Comcast Corporation, Class A........................      1,009,207        999,375
     68,125  Comcast Corporation, Class A Special................        655,333      1,068,711
    475,000  Media General, Inc., Class A........................      9,204,364     13,478,125
    150,000  Multimedia, Inc., Class A, New+.....................      2,695,220      4,275,000
     40,000  Shaw Communications Inc., Class B, Conv.............        382,635        285,154
    412,125  Tele-Communications, Inc., Class A+.................      8,151,419      8,963,719
                                                                    ------------   ------------
                                                                      22,700,053     29,582,828
                                                                    ------------   ------------
             CONSUMER PRODUCTS -- 3.6%
    150,000  American Brands, Inc................................      5,613,436      5,625,000
     40,000  Black & Decker Corporation..........................        751,244        950,000
     60,000  Brunswick Corporation...............................        810,876      1,132,500
    115,000  Carter-Wallace, Inc.................................      2,018,978      1,495,000
     50,000  Church & Dwight Co., Inc............................      1,095,357        900,000
     12,500  Duracell International Inc..........................        337,872        542,187
     33,000  First Brands Corporation............................        855,025      1,155,000
     12,000  Gillette Company....................................        691,975        897,000
      6,000  National Presto Industries Inc......................        197,165        249,000
     30,000  Outboard Marine Corp................................        579,550        588,750
     25,000  Philip Morris Companies Inc.........................      1,267,453      1,437,500
     60,000  Procter & Gamble Company............................      3,176,254      3,720,000
    130,000  Ralston Purina Group................................      3,816,396      5,801,250
     50,000  Scotts Company, Class A+............................        833,295        793,750
     60,000  Tambrands Inc.......................................      2,458,402      2,317,500
    100,000  Whitman Corporation.................................      1,082,376      1,725,000
                                                                    ------------   ------------
                                                                      25,585,654     29,329,437
                                                                    ------------   ------------
             PUBLISHING -- 2.8%
    382,000  Harcourt General, Inc...............................      6,286,832     13,465,500
     35,000  Independent Newspapers ORD..........................        169,292        149,512
     12,000  McGraw-Hill, Inc....................................        707,700        802,500
     10,000  Meredith Corporation................................        410,762        466,250
    190,002  New York Times Company, Class A.....................      2,610,818      4,203,794
      5,000  News Corporation Limited, ADR.......................         54,120         78,125
    149,000  Oriental Press Group ORD............................        100,090         69,806
      2,024  Pearson plc ORD.....................................         20,058         17,672
     39,500  Reader's Digest Association Inc., Class B...........      1,564,715      1,767,625
     20,000  South China Morning Post Holdings ORD...............         11,768         11,696
    230,000  Western Publishing Group, Inc.+.....................      3,633,014      2,185,000
                                                                    ------------   ------------
                                                                      15,569,169     23,217,480
                                                                    ------------   ------------
             HEALTH CARE -- 2.2%
     10,000  Amgen, Inc.+........................................        366,444        590,000
      6,500  Biogen, Inc.+.......................................        181,025        271,375
    220,000  Johnson & Johnson...................................     10,209,745     12,045,000
     24,000  Mallinckrodt Group, Inc.............................        710,919        717,000
     85,000  Marion Merrell Dow Inc..............................      2,895,141      1,731,875
     10,000  Pfizer, Inc.........................................        639,063        772,500
</TABLE>

                       See Notes to Financial Statements.

                                       12

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------   ------------
<S>                                                                 <C>            <C>
COMMON STOCKS (CONTINUED)
             HEALTH CARE (CONTINUED)
      8,000  Puritan Bennett Corporation.........................   $    153,244   $    168,000
     56,000  Sandoz Ltd., Sponsored ADR..........................      1,009,438      1,421,000
                                                                    ------------   ------------
                                                                      16,165,019     17,716,750
                                                                    ------------   ------------
             BUSINESS SERVICES -- 2.0%
    216,000  Ecolab Inc..........................................      3,448,907      4,536,000
     60,000  Gerber Scientific Inc...............................        460,407        780,000
    125,000  International Business Machines Corporation.........      6,188,440      9,187,500
    125,000  Landauer, Inc.......................................        809,065      2,078,125
                                                                    ------------   ------------
                                                                      10,906,819     16,581,625
                                                                    ------------   ------------
             AUTOMOTIVE -- 1.9%
      4,400  Daimler-Benz Aktiengesellschaft, ADR................        217,444        216,700
     36,000  Ford Motor Company..................................        724,608      1,008,000
    305,000  General Motors Corporation..........................      9,788,875     12,886,250
     30,000  Harley-Davidson, Inc................................        298,350        840,000
      7,500  Volkswagen AG, Sponsored ADR........................        354,063        410,625
                                                                    ------------   ------------
                                                                      11,383,340     15,361,575
                                                                    ------------   ------------
             ENERGY -- 1.6%
     34,000  Apache Corporation..................................        844,013        850,000
     30,000  Atlantic Richfield Company..........................      3,218,828      3,052,500
     52,500  British Petroleum Company plc, ADR..................      2,431,318      4,193,438
    115,000  Burlington Resources Inc............................      5,340,447      4,025,000
      4,000  Chevron Corporation.................................        138,350        178,500
    300,000  Kaneb Services, Inc.+...............................      1,545,137        637,500
     30,000  Santa Fe Energy Resources, Inc......................        285,125        240,000
                                                                    ------------   ------------
                                                                      13,803,218     13,176,938
                                                                    ------------   ------------
             HOTELS AND CASINOS -- 1.4%
    100,000  Caesars World, Inc.+................................      5,930,979      6,675,000
     55,000  Hilton Hotels Corporation...........................      2,502,467      3,705,625
     50,000  Mirage Resorts Incorporated+........................        532,231      1,025,000
                                                                    ------------   ------------
                                                                       8,965,677     11,405,625
                                                                    ------------   ------------
             CONSUMER SERVICES -- 1.3%
     29,000  Bay Meadows Operating Company.......................        498,410        416,875
    450,000  Rollins, Inc........................................      4,479,713     10,293,750
     10,000  Sierra On-Line, Inc.+...............................        158,303        342,500
                                                                    ------------   ------------
                                                                       5,136,426     11,053,125
                                                                    ------------   ------------
             RETAIL -- 0.9%
     25,000  Crown Books Corporation+............................        284,112        387,500
     50,000  Earl Scheib, Inc.+..................................        546,456        293,750
     66,300  General Host Corporation............................        511,329        306,638
     30,000  Lillian Vernon Corporation..........................        364,849        457,500
    430,600  Neiman-Marcus Group, Inc............................      6,131,550      5,813,100
     22,000  Strawbridge & Clothier, Series A....................        580,752        503,250
                                                                    ------------   ------------
                                                                       8,419,048      7,761,738
                                                                    ------------   ------------
             ELECTRONICS -- 0.7%
      1,000  Hitachi, Ltd., ADR..................................         60,300         99,250
      1,000  Matsushita Electric Industrial Co. Ltd., ADR........         92,800        163,000
      1,500  NEC Corp., ADR......................................         43,625         85,500
</TABLE>

                       See Notes to Financial Statements.

                                       13

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------   ------------
<S>                                                                 <C>            <C>
COMMON STOCKS (CONTINUED)
             ELECTRONICS (CONTINUED)
    190,000  Philips Electronics N.V., New York..................   $  2,486,241   $  5,581,250
      2,000  Sony Corporation....................................         63,850        112,250
                                                                    ------------   ------------
                                                                       2,746,816      6,041,250
                                                                    ------------   ------------
             AIRLINES -- 0.6%
     95,000  AMR Corporation+....................................      6,279,252      5,058,750
                                                                    ------------   ------------
             COUNTRY/CLOSED-END FUNDS -- 0.4%
      1,000  Clemente Global Growth Fund Inc.....................          5,800          8,500
     70,000  Emerging Germany Fund...............................        512,662        516,250
     25,000  France Growth Fund Inc.+............................        249,375        228,125
     60,292  Future Germany Fund.................................        750,876        866,697
     34,250  Italy Fund, Inc.....................................        300,170        278,281
     15,451  Morgan Grenfell SMALLCap Fund, Inc..................        117,492        137,128
     70,388  New Germany Fund....................................        770,530        809,462
     32,769  Royce Value Trust, Inc..............................        348,547        360,459
                                                                    ------------   ------------
                                                                       3,055,452      3,204,902
                                                                    ------------   ------------
             PAPER AND FOREST PRODUCTS -- 0.3%
     12,500  Plum Creek Timber Company, L.P......................        163,196        250,000
     35,000  Rayonier Inc........................................        183,384      1,067,500
     30,000  Westvaco Corporation................................      1,092,125      1,177,500
                                                                    ------------   ------------
                                                                       1,438,705      2,495,000
                                                                    ------------   ------------
             AVIATION: PARTS AND SERVICES -- 0.3%
     50,000  Curtiss-Wright Corporation..........................      2,491,103      1,818,750
    145,000  Hi-Shear Industries Inc.+...........................      2,317,757        561,875
      2,000  PS Group, Inc.+.....................................         23,413         21,750
                                                                    ------------   ------------
                                                                       4,832,273      2,402,375
                                                                    ------------   ------------
             METALS AND MINING -- 0.3%
     15,000  American Barrick Resources Corporation..............        403,375        333,750
        356  Buckyrus Erie Company, New+.........................         17,977          2,494
     13,500  Homestake Mining Company............................        206,675        231,188
     20,000  Newmont Gold Company................................        800,047        712,500
     50,000  Pegasus Gold Inc....................................        931,657        568,750
     10,000  Placer Dome Inc.....................................        175,163        217,500
                                                                    ------------   ------------
                                                                       2,534,894      2,066,182
                                                                    ------------   ------------
             SPECIALTY CHEMICAL -- 0.2%
     55,500  Ferro Corporation...................................        835,106      1,325,062
     36,000  Pratt & Lambert, Inc................................        523,025        675,000
                                                                    ------------   ------------
                                                                       1,358,131      2,000,062
                                                                    ------------   ------------
             TRANSPORTATION -- 0.1%
     11,000  Florida East Coast Industries Inc...................        523,108        726,000
                                                                    ------------   ------------
             OTHER -- 0.4%
     67,500  Associated Group Inc., Class A+.....................        303,845      1,586,250
     67,500  Associated Group Inc., Class B+.....................        298,019      1,586,250
      1,000  Belize Holdings Inc.................................         12,250         15,625
</TABLE>

                       See Notes to Financial Statements.

                                       14

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994
<TABLE>
<CAPTION>
                                                                                      MARKET
  SHARES                                                                COST          VALUE
-----------                                                         ------------   ------------
<S>                                                                 <C>            <C>
COMMON STOCKS (CONTINUED)
             OTHER (CONTINUED)
     10,000  Sotheby's Holdings, Class A.........................   $    127,062   $    115,000
                                                                    ------------   ------------
                                                                         741,176      3,303,125
                                                                    ------------   ------------
TOTAL COMMON STOCKS..............................................    479,621,794    696,025,416
                                                                    ------------   ------------
PREFERRED STOCKS -- 0.8%
             AUTOMOTIVE -- 0.5%
     75,000  General Motors Corporation, Depository Shares, Pfd.,
               $3.25.............................................      3,750,000      4,303,125
                                                                    ------------   ------------
             CONSUMER PRODUCTS -- 0.2%
     34,000  Fieldcrest, Cannon Inc., 6.000%, Series A, Pfd.
               Conv., 144A(c)....................................      1,877,500      1,700,000
                                                                    ------------   ------------
             TELECOMMUNICATIONS -- 0.1%
      8,000  Tele-Communications,
               Inc., Jr. Pfd., Class B, Ex., 6.000%..............        408,017        464,000
  1,420,482  Telecomunicacoes de Sao Paulo SA-TELESP, Pfd.,
               Receipts..........................................        174,169        202,087
    710,241  Telecomunicacoes de Sao Paulo SA-TELESP, Pfd.,
               Registered........................................         87,084        101,044
                                                                    ------------   ------------
                                                                         669,270        767,131
                                                                    ------------   ------------
             DIVERSIFIED INDUSTRIAL -- 0.0%
      3,500  GATX Corporation, 3.875%, Pfd. Conv.................        185,600        189,000
                                                                    ------------   ------------
             PUBLISHING -- 0.0%
      2,500  News Corporation Ltd., Sponsored ADR, Pfd...........         23,380         34,688
                                                                    ------------   ------------
TOTAL PREFERRED STOCKS...........................................      6,505,750      6,993,944
                                                                    ------------   ------------
COMMON STOCK WARRANTS AND RIGHTS -- 0.0%
             ENTERTAINMENT -- 0.0%
     60,000  Viacom Inc., Contingent Value Rights, expires
               07/07/1995+.......................................        307,800        183,750
                                                                    ------------   ------------

<CAPTION>
 PRINCIPAL
  AMOUNT
-----------
<S>                                                                 <C>            <C>
CORPORATE BONDS -- 7.0%
             ENTERTAINMENT -- 6.4%
$20,500,000  Time Warner, Inc., Reset Note,
               Zero Coupon through 08/15/1995 due 08/15/2002.....     19,456,101     19,372,500
 34,228,000  Time Warner, Inc., Conv. Sub. Deb.,
               8.750% due 01/10/2015.............................     36,068,025     32,259,890
  1,575,000  Viacom Inc., Ex. Sub. Deb.,
               8.000% due 07/07/2006.............................      1,017,844      1,352,531
                                                                    ------------   ------------
                                                                      56,541,970     52,984,921
                                                                    ------------   ------------
             INDUSTRIAL EQUIPMENT AND SUPPLIES -- 0.5%
  1,000,000  Mark IV Industries, Conv. Deb.,
               6.250% due 02/15/2007.............................      1,000,000      1,310,000
  3,300,000  Nortek Inc., Sr. Sub. Note,
               9.875% due 03/01/2004.............................      3,256,920      2,895,750
                                                                    ------------   ------------
                                                                       4,256,920      4,205,750
                                                                    ------------   ------------
</TABLE>

                       See Notes to Financial Statements.

                                       15

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                               DECEMBER 31, 1994

<TABLE>
<CAPTION>
 PRINCIPAL                                                                                MARKET
  AMOUNT                                                                COST              VALUE
-----------                                                         ------------       ------------
<S>                                                                 <C>                <C>
CORPORATE BONDS (CONTINUED)
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
$   500,000  GenCorp Inc., Sub. Deb. Conv.,
               8.000% due 08/01/2002.............................   $    490,000       $    460,000
                                                                    ------------       ------------
             PUBLISHING -- 0.0%
    200,000  News American Holdings Incorporated, Gtd. Ex. Sub.
               Note,
               Zero Coupon due 03/31/2002........................        115,440            137,750
                                                                    ------------       ------------
             BROADCASTING -- 0.0%
FRF 125,000  Havas, Conv. Bonds,
               3.000% due 12/31/1997.............................         26,357             26,868
                                                                    ------------       ------------
TOTAL CORPORATE BONDS............................................     61,430,687         57,815,289
                                                                    ------------       ------------
U.S. TREASURY BILL -- 7.2%
$59,000,000  U.S. Treasury Bill,
             4.070% ++ due 01/19/1995(d).........................     58,853,780         58,853,780
                                                                    ------------       ------------
REPURCHASE AGREEMENT -- 0.4%
  3,265,000  Agreement with Goldman, Sachs & Company, 5.500%
               dated 12/30/1994, to be repurchased at $3,266,995
               on 01/03/1995, collateralized by $3,085,000 U.S.
               Treasury Bonds, 9.125% due 05/15/2009 (value
               $3,373,940).......................................      3,265,000          3,265,000
                                                                    ------------       ------------
TOTAL INVESTMENTS.................................   99.8%           $609,984,811(b)    823,137,179
                                                                     ===========
OTHER ASSETS AND LIABILITIES (NET)................    0.2                                 2,055,420
                                                     ----                               -----------
NET ASSETS........................................  100.0%                             $825,192,599
                                                    =====                               ===========

</TABLE>

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

   (a) Security fair valued under procedures established by the Board of
       Directors.
   (b) Aggregate cost for Federal tax purposes was $609,460,421. Net unrealized
       appreciation for Federal tax purposes was $213,676,758. (gross unrealized
       appreciation was $240,131,791 and gross unrealized depreciation was
       $26,455,033).
   (c) Security exempt from registration under Rule 144A of the Securities Act
       of 1933. These securities may be resold in transactions exempt from
       registration, normally to qualified institutional buyers.
   (d) Securities pledged as collateral for futures contracts.
     + Non-income producing security.
    ++ Represents annualized yield at date of purchase.
 ADR -- American Depositary Receipt, GDR--Global Depositary Receipt, FRF--French
        Franc, ORD--Ordinary Share

FUTURES CONTRACTS--SHORT POSITION

<TABLE>
<CAPTION>
 NUMBER OF                                                                          UNREALIZED
 CONTRACTS                                                                          DEPRECIATION
-----------                                                                         -----------
<S>                                                                                 <C>
        362  S&P 500 Index Futures, March 1995..................................    $ 1,378,180
                                                                                    ===========
</TABLE>

                       See Notes to Financial Statements.

                                       16

<PAGE>

                         THE GABELLI EQUITY TRUST INC.
                      STATEMENT OF ASSETS AND LIABILITIES
                               DECEMBER 31, 1994

<TABLE>
<S>                                                                   <C>          <C>
ASSETS:
  Investments, at value (Cost $609,984,811)
     See accompanying portfolio:
  Investment securities............................................               $761,018,399
  U.S. Government obligation.......................................                 58,853,780
  Repurchase agreement.............................................                  3,265,000
                                                                                   -----------
                                                                                   823,137,179
  Cash and foreign currency (Cost $45,406).........................                     45,379
  Dividends receivable.............................................                  1,526,665
  Interest receivable..............................................                    899,046
  Variation Margin.................................................                    588,250
  Receivable for investment securities sold........................                    371,050
  Other receivables................................................                    256,068
                                                                                   -----------
          Total Assets.............................................                826,823,637
                                                                                   -----------
LIABILITIES:
  Payable for investment advisory fee..............................   $ 685,829
  Payable for investment securities purchased......................     624,490
  Accrued expenses and other payables..............................     320,719
                                                                      ---------
          Total Liabilities........................................                  1,631,038
                                                                                   -----------
NET ASSETS for 87,223,731 shares outstanding.......................               $825,192,599
                                                                                   ===========
NET ASSETS CONSIST OF:
  Common stock at par value........................................               $    87,224
  Additional paid-in capital.......................................                611,384,030
  Accumulated net realized gain on investments sold................                  1,902,570
  Net unrealized appreciation of investments.......................                211,818,775
                                                                                   -----------
          Total Net Assets.........................................               $825,192,599
                                                                                   ===========
NET ASSET VALUE ($825,192,599 / 87,223,731 shares outstanding).....                      $9.46
  (200,000,000 shares authorized of $0.001 par value)                                    =====
</TABLE>

                       See Notes to Financial Statements.

                                       17

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                            STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994

<TABLE>
<S>                                                                 <C>            <C>
INVESTMENT INCOME:
  Dividends (net of foreign withholding taxes of $286,951).......                  $12,590,238
  Interest.......................................................                    9,668,059
                                                                                   -----------
          Total Investment Income................................                   22,258,297
                                                                                   -----------
EXPENSES:
  Investment advisory fee........................................   $ 8,978,663
  Shareholder communications expense.............................       738,327
  Transfer agent fees............................................       302,756
  Custodian fees.................................................       236,476
  Directors' fees................................................       125,467
  Legal and audit fees...........................................       101,240
  Payroll........................................................        65,618
  Other..........................................................       124,126
                                                                    -----------
          Total Expenses.........................................                   10,672,673
                                                                                   -----------
NET INVESTMENT INCOME............................................                   11,585,624
                                                                                   -----------
REALIZED AND UNREALIZED GAIN/(LOSS) ON INVESTMENTS:
  Net realized gain on:
     Securities transactions.....................................                   31,159,059
     Written option transactions.................................                          480
     Futures transactions........................................                    1,619,920
     Forward foreign exchange contracts and foreign currency
      transactions...............................................                        2,160
                                                                                   -----------
  Net realized gain on investments during the year...............                   32,781,619
                                                                                   -----------
  Net change in unrealized appreciation/depreciation of:
     Securities..................................................                  (38,171,843)
     Written option transactions.................................                        2,439
     Futures transactions........................................                   (1,317,018)
     Foreign currency and net other assets.......................                       10,775
                                                                                   -----------
          Net change in unrealized appreciation/depreciation of
             investments during the year.........................                  (39,475,647)
                                                                                   -----------
NET REALIZED AND UNREALIZED LOSS ON INVESTMENTS..................                   (6,694,028)
                                                                                   -----------
NET INCREASE IN NET ASSETS RESULTING FROM
  OPERATIONS.....................................................                  $ 4,891,596
                                                                                   ===========
</TABLE>

                       See Notes to Financial Statements.

                                       18

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                       STATEMENT OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                                                                     YEAR             YEAR
                                                                     ENDED            ENDED
                                                                   12/31/94         12/31/93
                                                                 -------------     -----------
  <S>                                                            <C>               <C>
  Net investment income.......................................   $  11,585,624     $ 10,369,756
  Net realized gain on investments during the year............      32,781,619       58,109,518
  Net change in unrealized appreciation/depreciation of
    investments during the year...............................     (39,475,647)      99,210,459
                                                                 -------------     ------------
  Net increase in net assets resulting from operations........       4,891,596      167,689,733
  Distributions to shareholders from:*
       Net investment income..................................     (11,514,882)      (8,821,854)
       Net realized gain on investments.......................     (31,614,199)     (58,091,852)
       Distributions in excess of net realized gain on
         investments..........................................        --             (1,745,413)
       Paid-in capital........................................    (112,954,633)     (15,825,764)
  Net increase in net assets from Equity Trust share
    transactions..............................................      38,611,705      129,304,867
                                                                 -------------     ------------
  Net increase/(decrease) in net assets.......................    (112,580,413)     212,509,717
  NET ASSETS:
  Beginning of year...........................................     937,773,012      725,263,295
                                                                 -------------     ------------
  End of year.................................................   $ 825,192,599     $937,773,012
                                                                  ============     ============
</TABLE>

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

* Distributions for The Gabelli Global Multimedia Trust Inc. spin-off from net
  investment income, realized short-term gains and paid-in capital were
  $5,507,685, $2,660,988 and $56,314,066, respectively.

                       See Notes to Financial Statements.

                                       19

<PAGE>


                         THE GABELLI EQUITY TRUST INC.

                              FINANCIAL HIGHLIGHTS
    PER SHARE AMOUNTS FOR AN EQUITY TRUST SHARE OUTSTANDING THROUGHOUT EACH
                         PERIOD/YEAR ENDED DECEMBER 31,

<TABLE>
<CAPTION>
                                 1986*       1987       1988       1989       1990       1991       1992     1993(a)   1994(a)
                                --------   --------   --------   --------   --------   --------   --------   --------  --------
<S>                             <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>       <C>
Operating performance:
Net asset value, beginning of
  year......................... $   9.35   $   9.40   $   9.82   $  11.22   $  13.34   $  10.49   $  10.61   $  10.58  $  11.23
                                --------   --------   --------   --------   --------   --------   --------   --------  --------
Net investment income..........     0.10       0.16       0.14       0.38       0.44       0.27       0.19       0.14      0.14
Net realized and unrealized
  gain/(loss) on investments...    (0.04)      0.89       2.32+      3.26+     (2.11)      1.37       1.21       2.13     (0.08)
Provision for income taxes.....    --         --         (0.09)     (0.21)     --         --         --         --         --
                                --------   --------   --------   --------   --------   --------   --------   --------  --------
Total from investment
  operations...................     0.06       1.05       2.37       3.43      (1.67)      1.64       1.40       2.27      0.06
Increase/(decrease) in net
  asset value from Equity Trust
  share transactions...........    --          0.01       0.02      --         --         (0.42)     (0.36)     (0.50)    --
Offering expenses charged to
  capital surplus..............    (0.01)     --         --         --         --         (0.01)     (0.01)     (0.01)    --
Distributions to shareholders
  from:
    Net investment income......    --         (0.19)     (0.21)     (0.29)     (0.53)     (0.27)     (0.19)     (0.11)    (0.14)(b)
    Distributions in excess of
      net investment income....    --         --         --         --         --         --         --         --        --
    Net realized gains.........    --         (0.45)     (0.78)     (1.02)     (0.23)     (0.14)     (0.38)     (0.77)    (0.37)
    Distributions in excess of
      net realized gains.......    --         --         --         --         --         --         --         (0.02)    --
    Paid-in capital............    --         --         --         --         (0.42)     (0.68)     (0.49)     (0.21)    (1.32)(b)
                                --------   --------   --------   --------   --------   --------   --------   --------  --------
Total distributions............     0.00      (0.64)     (0.99)     (1.31)     (1.18)     (1.09)     (1.06)     (1.11)    (1.83)
                                --------   --------   --------   --------   --------   --------   --------   --------  --------
Net asset value, end of year... $   9.40   $   9.82   $  11.22   $  13.34   $  10.49   $  10.61   $  10.58   $  11.23  $   9.46
                                =========  =========  =========  =========  =========  =========  =========  ========= ========
Market value, end of year...... $  8.625   $  7.625   $  9.875   $ 14.000   $ 10.500   $ 10.125   $ 10.250   $ 12.125  $  9.625
                                =========  =========  =========  =========  =========  =========  =========  ========= ========
Total Investment Return**+.....  (13.8)%     (0.9)%      37.8%      59.0%    (16.7)%      10.9%      15.9%      36.5%    (5.1)%
                                =========  =========  =========  =========  =========  =========  =========  ========= ========
Net Asset Value Total
  Return***....................     0.5%      17.1%      21.5%      33.2%    (12.7)%      16.2%      14.2%      22.4%      0.5%
                                =========  =========  =========  =========  =========  =========  =========  ========= ========
Ratios to average net
  assets/supplemental data:
Net assets, end of year
  (in 000's)................... $413,760   $429,490   $484,792   $589,990   $479,863   $595,151   $725,263   $937,773  $825,193
    Net investment income......    2.89%++    1.50%      1.36%      2.82%      3.84%      2.34%      1.88%      1.25%     1.29%
    Operating expenses.........    1.24%++    1.24%      1.25%      1.18%      1.18%      1.24%      1.22%      1.20%     1.19%
Portfolio turnover rate........    58.8%      96.5%      51.5%      28.1%      15.5%      11.2%      12.5%      24.4%     22.2%
</TABLE>

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

     * The Equity Trust commenced operations on August 21, 1986.
    ** Based on market value per share, adjusted for reinvestment of
       distributions and taxes, including distribution of Rights, assuming full
       subscription by shareholder.
*** Based on net asset value per share, adjusted for reinvestment of
    distributions and taxes, including distribution of Rights, assuming full
    subscription by shareholder.
     + Before provision for income taxes.
    ++ Annualized.
   (a) Per share amounts have been calculated using the monthly average shares
       outstanding method.
   (b) A distribution equivalent to $0.75 per share for The Gabelli Global
       Multimedia Trust Inc. spin-off from net investment income, realized
       short-term gains, and paid-in capital were $0.064, $0.031 and $0.655,
       respectively.



                       See Notes to Financial Statements.

                                       20

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                         NOTES TO FINANCIAL STATEMENTS

1.  SIGNIFICANT ACCOUNTING POLICIES

     The Gabelli Equity Trust Inc. ("Equity Trust") is a closed-end,
non-diversified management investment company organized as a Maryland
corporation and registered under the Investment Company Act of 1940, as amended
(the "1940 Act"). The Equity Trust had no operations until August 11, 1986, when
it sold 10,696 shares of common stock to Gabelli Funds, Inc. (the "Adviser") for
$100,008. Investment operations commenced on August 21, 1986.

     The following is a summary of significant accounting policies followed by
the Equity Trust in the preparation of its financial statements.

     Security Valuation.  Portfolio securities which are traded on a stock
exchange or NASDAQ National Market System are valued at the last sale price as
of the close of business on the day the securities are being valued, or lacking
any sales, at the mean between closing bid and asked prices. Other
over-the-counter securities are valued at the most recent bid prices as obtained
from one or more dealers that make markets in the securities. Portfolio
securities which are traded both in the over-the-counter market and on a stock
exchange are valued according to the broadest and most representative market, as
determined by the Adviser. Securities traded primarily on foreign exchanges are
valued at the closing price immediately prior to the close of the New York Stock
Exchange of such securities on their respective exchanges or markets. Securities
and assets for which market quotations are not readily available are valued at
fair market value as determined in good faith by or under the direction of the
Board of Directors of the Equity Trust. Options are generally valued at the last
sale price or, in the absence of a last sale price, the last bid price.
Short-term investments that mature in more than 60 days are valued at the
highest bid price obtained from a dealer maintaining an active market on that
security. Short-term investments that mature in 60 days or fewer are valued at
amortized cost, unless the Board of Directors determines that such valuation
does not constitute fair value.

     Repurchase Agreements.  The Equity Trust may engage in repurchase agreement
transactions. Under the terms of a typical repurchase agreement, the Equity
Trust takes possession of an underlying debt obligation for a relatively short
period (usually not more than one week) subject to an obligation of the seller
to repurchase, and the Equity Trust to resell, the obligation at an agreed-upon
price and time, thereby determining the yield during the Equity Trust's holding
period. This arrangement results in a fixed rate of return that is not subject
to market fluctuations during the Equity Trust's holding period. The value of
the collateral is at least equal at all times to the total amount of the
repurchase obligation, including interest. The Equity Trust bears a risk of loss
in the event that the other party to a repurchase agreement defaults on its
obligations and the Equity Trust is delayed or prevented from exercising its
rights to dispose of the collateral securities, including the risk of a possible
decline in the value of the underlying securities during the period while the
Equity Trust seeks to assert its rights. The Adviser, acting under the
supervision of the Board of Directors, reviews the value of the collateral and
the creditworthiness of those banks and dealers with which the Equity Trust
enters into repurchase agreements to evaluate potential risks.

     Option Accounting.  The Equity Trust may purchase or write listed call or
put options on securities to hedge the value of the Equity Trust's portfolio.
Upon the purchase of a put or call option by the Equity Trust, the premium paid
is recorded as an investment, the value of which is marked-to-market daily. When
a purchased option expires, the Equity Trust will realize a loss in the amount
of the cost of the option. When the Equity Trust enters into a closing sale
transaction, the Equity Trust will realize a gain or loss depending on whether
the sales proceeds from the closing sale transaction are greater or lower than
the cost of the option. When the Equity Trust exercises a put option, it will
realize a gain or loss from the sale of the underlying security and the proceeds
from such sale will be decreased by the premium originally paid. When the Equity
Trust exercises a call option, the cost of the security which the Equity Trust
purchases upon exercise will be increased by the premium originally paid.

                                       21

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

     When the Equity Trust writes an option, an amount equal to the premium
received by the Equity Trust is recorded as a liability, the value of which is
marked-to-market daily. When a written option expires, the Equity Trust realizes
a gain equal to the amount of the premium received. When the Equity Trust enters
into a closing purchase transaction, the Equity Trust realizes a gain (or loss
if the cost of the closing purchase transaction exceeds the premium received
when the option was sold) without regard to any unrealized gain or loss on the
underlying security, and the liability related to such option is eliminated.
When a call option is exercised, the Equity Trust realizes a gain or loss from
the sale of the underlying security and the proceeds from such sale are
increased by the premium originally received. When a put option is exercised,
the amount of the premium originally received will reduce the cost of the
security which the Equity Trust purchased upon exercise.

     The risk associated with purchasing options is limited to the premium
originally paid. The risk in writing a call option is the Equity Trust may
forego the opportunity of profit if the market price of the underlying security
increases and the option is exercised. The risk in writing a put option is that
the Equity Trust may incur a loss if the market price of the underlying security
decreases and the option is exercised. In addition, there is a risk that the
Equity Trust may not be able to enter into a closing transaction because of an
illiquid secondary market.

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

     There are several risks in connection with the use of futures contracts as
a hedging device. The change in value of futures contracts primarily corresponds
with the value of their underlying instruments, which may not correlate with the
change in value of the hedged investments. In addition, there is the risk the
Equity Trust may not be able to enter into a closing transaction because of an
illiquid secondary market.

     Forward Foreign Exchange Contracts.  The Equity Trust may hold currencies
to meet settlement requirements for foreign securities and may engage in
currency exchange transactions to hedge against changes in exchange rates.
Forward foreign currency contracts are valued at the forward rate and are
marked-to-market daily. The change in market value is recorded by the Equity
Trust as an unrealized gain or loss. When the contract is closed, the Equity
Trust records a realized gain or loss equal to the difference between the value
of the contract at the time it was opened and the value at the time it was
closed.

     The use of forward foreign currency contracts does not eliminate
fluctuations in the underlying prices of the Equity Trust's portfolio
securities, but it does establish a rate of exchange that can be achieved in the
future. Although forward foreign currency 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 Equity Trust could be exposed to risks if the counterparties to the
contracts are unable to meet the terms of their contracts.

     Foreign Currency.  The books and records of the Equity Trust are maintained
in United States (U.S.) dollars. Foreign currencies, investments and other
assets and liabilities are translated into U.S.

                                       22

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

dollars at the exchange rates prevailing at the end of the period, and purchases
and sales of investment securities, income and expenses are translated on the
respective dates of such transactions. Unrealized gains and losses, not relating
to securities, which result from changes in foreign currency exchange rates have
been included in unrealized appreciation/depreciation of foreign currency and
other assets and liabilities. Unrealized gains and losses of securities, which
result from changes in foreign exchange rates as well as changes in market
prices of securities, have been included in unrealized appreciation/depreciation
of investment securities. Net realized foreign currency gains and losses
resulting from changes in exchange rates include foreign currency gains and
losses between trade date and settlement date on investment securities
transactions, foreign currency transactions and the difference between the
amounts of interest and dividends recorded on the books of the Equity Trust and
the amounts actually received. The portion of foreign currency gains and losses
related to fluctuation in exchange rates between the initial trade date and
subsequent sale trade date is included in realized gain/(loss) from investment
securities sold.

     Securities Transactions and Investment Income.  Securities transactions are
accounted for as of the trade date with realized gain or loss on investments
determined using specific identification as the cost method. Interest income
(including amortization of premium and discount) is recorded as earned.

     Dividends and Distributions to Shareholders.  Dividend income and
distributions to shareholders are recorded on the ex-dividend date. Income
distributions and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences are primarily due to differing treatments of
income and gains on various investment securities held by the Equity Trust,
temporary differences and differing characterization of distributions made by
the Equity Trust.

     Permanent differences incurred during the year ended December 31, 1994
resulting from different book and tax accounting policies for currency gains and
losses are reclassified between net investment income and net realized gains at
year end. The reclassifications for the year ended December 31, 1994 were a
decrease in distributions in excess of net investment income of $5,562,692 and a
decrease in accumulated net realized gain of $5,562,692.

     Paid-in capital was reduced by $112,954,633 due to a tax basis return of
capital.

     Provision for Income Taxes.  The Equity Trust has qualified and intends to
continue to qualify as a regulated investment company under Subchapter M of the
Internal Revenue Code of 1986, as amended. As a result, a Federal income tax
provision is not required.

2.  AGREEMENTS AND TRANSACTIONS WITH AFFILIATES

     Prior to the close of business on May 6, 1994, The Boston Company Advisors,
Inc. ("Boston Advisors") served as the Equity Trust's administrator pursuant to
an administration and support agreement (the "Administration Agreement"). On May
6, 1994, the Administration Agreement was assigned to The Shareholder Services
Group, Inc. ("TSSG"), a subsidiary of First Data Corporation. Pursuant to the
Administration Agreement, the Equity Trust paid Boston Advisors and TSSG an
annual fee equal to 0.25 percent of the value of the Equity Trust's average
weekly net assets.

     Prior to June 27, 1994, the Equity Trust had an investment advisory
agreement with the Adviser, pursuant to which the Adviser was paid a fee
computed weekly and paid monthly at the annual rate of 0.75 percent of the value
of the Equity Trust's average weekly net assets. On June 27, 1994, the Equity
Trust terminated the Administration Agreement and entered into a new investment
advisory agreement with the Adviser which combined investment advisory and
administration fees and responsibilities within one agreement. Pursuant to the
new investment advisory agreement, the Adviser receives a fee computed weekly
and paid monthly at the annual rate of 1.00 percent of the value of the Equity
Trust's average weekly net assets. Administration fees paid to Boston Advisors
for the period prior to

                                       23

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

June 27, 1994 were $1,135,215 and are included under investment advisory fees in
the statement of operations for the year ended December 31, 1994.

     During the year ended December 31, 1994, Gabelli & Company, Inc. ("Gabelli
& Company") and its affiliates received $16,476 in brokerage commissions as a
result of executing agency transactions in portfolio securities on behalf of the
Equity Trust.

     Having received the Board of Directors and shareholders approval, on
November 15, 1994 the Equity Trust contributed $64,482,739 in cash in exchange
for shares of a newly formed, wholly owned investment company subsidiary, The
Gabelli Global Multimedia Trust Inc., and on the same date distributed such
shares to holders of record on October 17, 1994 at the rate of one share of the
Multimedia Trust for every ten shares of the Equity Trust. The distribution was
equivalent to $0.75 per share of the Equity Trust, of which $0.064, $0.031 and
$0.655 was derived from undistributed net investment income, short term capital
gains and paid-in capital, respectively.

3.  PORTFOLIO SECURITIES

     Cost of purchases and proceeds from sales of securities, other than
short-term securities, aggregated $175,133,193 and $198,126,215, respectively,
for the year ended December 31, 1994.

     Option activity for the year ended December 31, 1994 was as follows:

<TABLE>
<CAPTION>
                                                                       NUMBER
                                                                    OF CONTRACTS         PREMIUM
                                                                    ------------         --------
<S>                                                                 <C>                  <C>
Options outstanding at December 31, 1993.........................        110             $  8,249
Options written..................................................         70               25,234
Options exercised................................................       (170)             (33,003)
Options expired..................................................        (10)                (480)
                                                                      ------             --------
Options outstanding at December 31, 1994.........................          0             $      0
                                                                    =========            ========
</TABLE>

4.  CAPITAL

     Common stock transactions were as follows:

<TABLE>
<CAPTION>
                                                   YEAR ENDED                 YEAR ENDED
                                               DECEMBER 31, 1994**        DECEMBER 31, 1993**
                                              ---------------------     -----------------------
                                               SHARES      AMOUNT        SHARES       AMOUNT
                                              --------   ----------     ---------   -----------
<S>                                           <C>        <C>            <C>         <C>
Issued via rights offerings*................     --          --         11,654,962  $ 92,589,185
Issued due to reinvestment of dividends and
  distributions.............................  3,750,021  $38,611,705     3,281,057    36,715,682
                                              ---------  -----------    ----------   -----------
Net increase................................  3,750,021  $38,611,705    14,936,019  $129,304,867
                                              =========  ===========    ==========   ===========
</TABLE>

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

 * On July 14, 1993 the Equity Trust distributed a transferable Right for each
   of the 69,929,784 shares outstanding to shareholders of record on that date
   entitling each shareholder to acquire with six Rights one newly issued share
   of Common Stock at the issue price of $8.00 per share.
** Estimated stock issuance costs relating to the July 14, 1993 Rights Offering,
   which totalled approximately $650,511, were charged directly against the
   proceeds of the offering on July 14, 1993. During the year ended December 31,
   1994, the estimated stock issuance costs exceeded the actual stock issuance
   costs by $109,131. Therefore, additional paid-in capital has been increased
   by this amount in 1994.

                                       24

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

             QUARTERLY RESULTS OF INVESTMENT OPERATIONS (UNAUDITED)

              Shown in thousands of dollars and per common share:

<TABLE>
<CAPTION>
                                                                   NET REALIZED
                                                                  AND UNREALIZED            NET
                                 TOTAL              NET           GAIN/(LOSS) ON     INCREASE/(DECREASE)
                               INVESTMENT        INVESTMENT      INVESTMENTS AND       IN NET ASSETS
                                 INCOME            INCOME        NET OTHER ASSETS     FROM OPERATIONS
                            ----------------  ----------------  ------------------   ------------------
<S>                         <C>       <C>     <C>       <C>     <C>         <C>      <C>         <C>
1994--QUARTER ENDED
  12/31/94................   $5,395    $0.06   $2,801    $0.03  $(25,113)   $(0.29)  $(22,312)   $(0.26)
  09/30/94................    5,936     0.07    3,190     0.04    50,303      0.59     53,493      0.63
  06/30/94................    5,895     0.07    3,306     0.04    (2,277)    (0.03)     1,029      0.01
  03/31/94................    5,032     0.06    2,289     0.03   (29,607)    (0.35)   (27,318)    (0.32)

1993--QUARTER ENDED
  12/31/93................    5,474     0.07    2,690     0.03    14,193      0.17     16,883      0.20
  09/30/93................    4,641     0.06    1,892     0.03    62,348      0.78     64,240      0.81
  06/30/93................    5,020     0.07    2,831     0.04    36,374      0.53     39,205      0.57
  03/31/93................    5,179     0.07    2,957     0.04    44,405      0.65     47,362      0.69
</TABLE>

                       REPORT OF INDEPENDENT ACCOUNTANTS

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

In our opinion, the accompanying statement of assets and liabilities, including
the portfolio of investments, and the related statements of operations and of
changes in net assets and the financial highlights present fairly, in all
material respects, the financial position of The Gabelli Equity Trust Inc. (the
"Equity Trust") at December 31, 1994, the results of its operations for the year
then ended, the changes in its net assets for each of the two years in the
period then ended and the financial highlights for each of the eight years in
the period then ended and for the period August 21, 1986 (commencement of
operations) through December 31, 1986, in conformity with generally accepted
accounting principles. These financial statements and financial highlights
(hereafter referred to as "financial statements") are the responsibility of the
Equity Trust's management; our responsibility is to express an opinion on these
financial statements based on our audits. We conducted our audits of these
financial statements in accordance with generally accepted auditing standards
which require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement. An
audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits, which included
confirmation of securities at December 31, 1994 by correspondence with the
custodian and brokers and the application of alternative auditing procedures
where confirmations from brokers were not received, provide a reasonable basis
for the opinion expressed above.


PRICE WATERHOUSE LLP

1177 Avenue of the Americas
New York, New York
February 9, 1995

                                       25

<PAGE>

                         THE GABELLI EQUITY TRUST INC.

                   FEDERAL INCOME TAX INFORMATION (UNAUDITED)
                               CALENDAR YEAR 1994

CASH DIVIDENDS AND DISTRIBUTIONS

<TABLE>
<CAPTION>
                          TOTAL AMOUNT       ORDINARY       RETURN      LONG-TERM       DIVIDEND
PAYABLE       RECORD          PAID          INVESTMENT        OF         CAPITAL      REINVESTMENT
  DATE         DATE         PER SHARE         INCOME       CAPITAL        GAINS          PRICE
--------     --------     -------------     ----------     --------     ---------     ------------
<S>          <C>          <C>               <C>            <C>          <C>           <C>
03/25/94     03/11/94       $ 0.25000        $0.03170      $0.21830        --            $10.92
06/24/94     06/10/94         0.25000         0.03170       0.21830        --             10.45
09/26/94     09/12/94         0.25000         0.03170       0.21830        --             10.72
11/15/94     10/17/94         0.80625         0.10213       0.70412        --            NA
12/27/94     12/13/94         0.33000         0.00340       0.02360      $0.3030           9.41
                          -----------       ---------      --------     --------
                            $ 1.88625        $0.20063      $1.38262      $0.3030
</TABLE>

     A Form 1099-DIV has been mailed to all shareholders of record for the
distributions mentioned above, setting forth specific amounts to be included in
the 1994 tax returns. Ordinary income distributions include net investment
income and realized net short-term capital gains.

RETURN OF CAPITAL

     The amount received as a non-taxable (return of capital) distribution
should be applied to reduce the tax cost of shares. This amount will be
reflected on Form 1099-DIV. If the amount of the non-taxable portion exceeds
your tax basis, the excess will be taxable as a capital gain.

CORPORATE DIVIDENDS RECEIVED DEDUCTION AND U.S. TREASURY SECURITIES INCOME

     The Equity Trust paid to shareholders ordinary income dividends of $0.03170
per share on March 25, 1994, $0.03170 per share on June 24, 1994, $0.03170 per
share on September 26, 1994 and $0.00340 per share on December 27, 1994. The
percentage of such dividends that qualifies for the dividends received deduction
available to corporations is 63.88% for all such dividends paid in 1994. The
percentage of the ordinary income dividends paid by the Equity Trust during 1994
derived from U.S. Treasury Securities was 15.88%.

DISTRIBUTION OF SHARES OF THE GABELLI GLOBAL MULTIMEDIA TRUST INC.

     The distribution of shares of The Gabelli Global Multimedia Trust Inc. on
November 15, 1994 did not create any additional tax liability for shareholders
of the Equity Trust. A portion of the Equity Trust's net investment income and
short-term capital gains were allocated to the spin-off distribution as detailed
in the table above. The initial cost basis of the Multimedia Trust shares is
$8.0625, the fair market value on the distribution date, determined by averaging
the high and low trading price on the distribution date. The holding period for
the Multimedia Trust shares begins on November 16, 1994.

     Shareholders of record on October 17, 1994, who sold shares of the Equity
Trust from October 11, 1994 through November 15, 1994, effectively sold shares
of the Multimedia Trust via "due bills." Such shareholders must recognize the
income allocated to the distribution and must also reduce their cost basis of
the Equity Trust by the amount allocated as a return of capital.

                                       26

<PAGE>

                        HISTORICAL DISTRIBUTION SUMMARY

<TABLE>
<CAPTION>
                                                                                       TAXES PAID
                                    SHORT-     LONG-                  UNDISTRIBUTED        ON
                                     TERM       TERM                    LONG-TERM     UNDISTRIBUTED                   ADJUSTMENT
       ANNUAL         INVESTMENT   CAPITAL    CAPITAL    RETURN OF       CAPITAL         CAPITAL          TOTAL           TO
      SUMMARY           INCOME      GAINS      GAINS     CAPITAL(a)       GAINS         GAINS(b)      DISTRIBUTIONS   COST BASIS
--------------------  ----------   --------   --------   ----------   -------------   -------------   -------------   ----------
<S>                   <C>          <C>        <C>        <C>          <C>             <C>             <C>             <C>
1994(c).............   $0.13536    $0.06527   $0.30300    $1.38262        --              --            $ 1.88625      $1.38262-
1993(d).............    0.13050     0.02030    0.72930     0.22990        --              --            $ 1.11000       0.22990-
1992(e).............    0.20530     0.04050    0.29660     0.51760        --              --            $ 1.06000       0.51760-
1991(f).............    0.22590     0.03990    0.14420     0.68000        --              --            $ 1.09000       0.68000-
1990................    0.50470       --       0.22950     0.44580        --              --            $ 1.18000       0.44580-
1989................    0.29100     0.35650    0.66250      --           $0.6288         $0.2138        $ 1.31000       0.41500+
1988................    0.14500     0.20900    0.19600      --            0.2513          0.0854        $ 0.55000       0.16590+
1987................    0.25600     0.49100    0.33500      --            --              --            $ 1.08200        --
</TABLE>

---------------
(a) Non-taxable.
(b) Net Asset Value is reduced by this amount on the last business day of the
    year.
(c) On November 15, 1994, the Company distributed shares of the Gabelli Global
    Multimedia Trust Inc. valued at $8.0625 per share.
(d) On July 14, 1993, the Company distributed Rights equivalent to $0.50 per
    share upon full subscription of all issued shares.
(e) On September 28, 1992, the Company distributed Rights equivalent to $0.36
    per share upon full subscription of all issued shares.
(f) On October 21, 1991, the Company distributed Rights equivalent to $0.42 per
    share upon full subscription of all issued shares.
- Decrease in cost basis.
+ Increase in cost basis.

        AUTOMATIC DIVIDEND REINVESTMENT AND VOLUNTARY CASH PURCHASE PLAN

ENROLLMENT IN THE PLAN

     It is the policy of The Gabelli Equity Trust Inc. ("Equity Trust") to
automatically reinvest dividends. As a "registered" shareholder you
automatically become a participant in the Equity Trust's Automatic Dividend
Reinvestment Plan (the "Plan"). The Plan authorizes the Equity Trust to issue
shares to participants upon an income dividend or a capital gains distribution
regardless of whether the shares are trading at a discount or a premium to net
asset value. All distributions to shareholders whose shares are registered in
their own names will be automatically reinvested pursuant to the Plan in
additional shares of the Equity Trust. Plan participants may send their stock
certificates to State Street Bank & Trust Company 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 State Street Bank and Trust Company
                                 P.O. Box 8200
                             Boston, MA 02266-8200

     Shareholders requesting this cash election must include the shareholder's
name and address as they appear on the share certificate. Shareholders with
additional questions regarding the Plan may contact State Street Bank and Trust
Company at 1 (800) 426-5523.

     Shareholders wishing to liquidate reinvested shares held at State Street
Bank and Trust Company must do so in writing. Please submit your request to the
above mentioned address. Include in your request your name, address and account
number. The cost to liquidate shares is $2.50 per transaction as well as the
brokerage commission incurred. Brokerage charges are expected to be less than
the usual brokerage charge for such transactions.

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

                                       27

<PAGE>

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

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

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

VOLUNTARY CASH PURCHASE PLAN

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

     Participants in the Voluntary Cash Purchase Plan have the option of making
additional cash payments to State Street Bank and Trust Company for investments
in the Equity Trust's shares at the then current market price. Shareholders may
send an amount from $250 to $3,000. State Street Bank and Trust Company will use
these funds to purchase shares in the open market on or about February 15 and
August 15 of each year. State Street Bank and Trust Company 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 State Street Bank and Trust Company, P.O. Box
8200, Boston, MA 02266-8200, such that State Street receives such payments
approximately 10 days before February 15 or August 15. A payment may be
withdrawn without charge if notice is received by State Street Bank and Trust
Company at least 48 hours before such payment is to be invested.

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

                                       28

<PAGE>

                             OFFICERS AND DIRECTORS
                         THE GABELLI EQUITY TRUST INC.
                    ONE CORPORATE CENTER, RYE, NY 10580-1434


Directors                                Investment Advisor

Mario J. Gabelli, Chairman               Gabelli Funds, Inc.
Paul R. Ades                             One Corporate Center
  Attorney-at-Law                        Rye, New York 10580-1434
  Partner, Murov & Ades
Dr. Thomas E. Bratter                    Custodian
  President, John Dewey Academy          Boston Safe Deposit and Trust Company
Bill Callaghan
  President, Bill Callaghan              Counsel
    Associates
Felix J. Christiana                      Willkie Farr & Gallagher
  Former Senior Vice President,
  Dollar Dry Dock Savings Bank           Transfer Agent and Registrar
James P. Conn                            State Street Bank and Trust Company
  Managing Director/Chief Investment
    Officer,                             Stock Exchange Listing
  Financial Security Assurance           NYSE-Symbol: GAB
Karl Otto Pohl
  Former President, Deutsche             Shares Outstanding: 87,223,731
  Bundesbank
Anthony R. Pustorino                     The Net Asset Value appears in the
  Certified Public Accountant            Publicly Traded Funds column, under the
  Professor, Pace University             heading "Specialized Equity and
Salvatore J. Zizza                       Convertible Funds," in Saturday's
  Chairman & Chief Executive Officer     The New York Times and Monday's The
  The Lehigh Group, Inc.                 Wall Street Journal. It is also listed
                                         in Barron's Mutual Funds/Closed End
Officers                                 Funds section under the heading
Mario J. Gabelli                         General Equity Funds.
  President &
  Chief Investment Officer               The Net Asset Value may be obtained
Bruce N. Alpert                          each day by calling (914) 921-5071.
  Vice President & Treasurer
Marc S. Diagonale
  Assistant Vice President
J. Hamilton Crawford, Jr.
  Secretary
Brigid O. Bieber
  Assistant Secretary
Richard W. Ingram
  Assistant Treasurer


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

<PAGE>
ONE CORPORATE CENTER RYE, NEW YORK 10580-1434






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission