GABELLI EQUITY TRUST INC
N-30B-2, 2000-12-12
Previous: FEDERATED DEPARTMENT STORES INC /DE/, 10-Q, EX-27, 2000-12-12
Next: TRANS WORLD ENTERTAINMENT CORP, 10-Q, 2000-12-12



                       [GRAPHIC OF AMERICAN FLAG OMITTED]

                           [GRAPHIC OF LOGO OMITTED]

THIRD QUARTER REPORT
SEPTEMBER 30, 2000


                                     <PAGE>

[GRAPHIC OF LOGO OMITTED]

        Our cover icon represents the  underpinnings  of Gabelli.  The
        Teton  mountains  in Wyoming  represent  what we believe in in
        America -- that creativity,  ingenuity, hard work and a global
        uniqueness provide enduring values.  They also stand out in an
        increasingly   complex,   interconnected   and  interdependent
        economic world.

[GRAPHICS OF STATE FLAGS OMITTED]

ALABAMA  ALASKA  ARIZONA  ARKANSAS  CALIFORNIA  COLORADO  CONNECTICUT   DELAWARE
FLORIDA GEORGIA  HAWAII   IDAHO    ILLINOIS  INDIANA   IOWA   KANSAS    KENTUCKY
LOUISIANA   MAINE  MARYLAND   MASSACHUSETTS   MICHIGAN   MINNESOTA   MISSISSIPPI
MISSOURI   MONTANA   NEBRASKA  NEVADA   NEW HAMPSHIRE    NEW JERSEY   NEW MEXICO
NEW YORK    N. CAROLINA    N. DAKOTA    OHIO   OKLAHOMA    OREGON   PENNSYLVANIA
RHODE ISLAND   S.CAROLINA  S. DAKOTA   TENNESSEE  TEXAS UTAH   VERMONT  VIRGINIA
WEST VIRGINIA   WASHINGTON   WISCONSIN   WYOMING

        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,

      Declining  market  interest  rates  (bond  yields),  a  quiescent  Federal
Reserve,  and reasonable  second quarter  earnings  spawned a late summer rally,
temporarily  putting the Standard & Poor's 500 and Nasdaq Composite Indices into
positive  performance  territory  for the year.  However,  stocks  retreated  in
September as higher oil prices,  the plummeting Euro, and third quarter earnings
jitters eroded investor  confidence.  The Dow Jones Industrial  Average ("DJIA")
managed  a  slight  gain  for the  third  quarter,  but  the S&P 500 and  Nasdaq
Composite Indices closed with losses.

      Buoyed by deals for a handful of portfolio companies,  a strong rebound in
aerospace stocks, and generally positive  performance from our utility holdings,
our Equity Trust was essentially unchanged for the quarter.

                                             [PHOTO OF MARIO J. GABELLI OMITTED]

                                                       [GRAPHIC OF LOGO OMITTED]
INVESTMENT PERFORMANCE

      For the third quarter ended September 30, 2000, The Gabelli Equity Trust's
(the "Equity  Trust") net asset value ("NAV")  slipped 0.73% after adjusting for
the reinvestment of the $0.27 per share distribution paid on September 25, 2000.
The Standard & Poor's ("S&P") 500 Index and the Nasdaq  Composite Index declined
0.97% and 7.35%,  respectively,  while the Value Line Composite and Russell 2000
Indices rose 6.40% and 1.11%, respectively,  over the same period. Each index is
an unmanaged indicator of stock market performance.

      The Equity Trust was up 15.94% over the trailing twelve-month period after
adjusting for the reinvestment of the $1.17 per share in distributions.  The S&P
500,  Nasdaq  Composite,  Value Line  Composite  and Russell  2000  Indices rose
13.27%,  33.99%,  17.59% and 23.39%,  respectively,  over the same  twelve-month
period.

      For the ten-year period ended September 30, 2000, the Equity Trust's total
return averaged 15.51% annually,  including reinvestments of $14.11 per share in
distributions,  versus  average  annual  returns of 19.42%,  26.67%,  17.45% and
16.93% for the S&P 500, Nasdaq Composite,  Value Line Composite and Russell 2000
Indices, respectively.  Since inception on August 21, 1986 through September 30,
2000,  the Equity  Trust had a  cumulative  total  return of 550.19%,  including
reinvestments of $18.09 per share in distributions,  which equates to an average
annual total return of 14.17%.

--------------------------------------------------------------------------------
<TABLE>
                   AVERAGE ANNUAL RETURNS - SEPTEMBER 30, 2000
                   -------------------------------------------
<CAPTION>
                                                   NAV Average           Average Annual
                                                   Annual Return      Investment Return (A)
                                                   -------------      ---------------------
   <S>                                                 <C>                   <C>
   1 Year .......................................      15.94%                12.45%
   5 Year .......................................      15.08%                16.71%
   10 Year ......................................      15.51%                16.77%
   Life of Fund (SINCE AUGUST 21, 1986) .........      14.17%                13.48%
   (A) BASED ON INITIAL OFFERING PRICE OF $10.00
--------------------------------------------------------------------------------
</TABLE>
                                <PAGE>

      The Equity  Trust's  common  shares ended the third  quarter at $11.50 per
share on the New York Stock Exchange,  a decline of 3.45% for the third quarter.
The Equity  Trust's  common  shares rose 12.45% over the  trailing  twelve-month
period after adjusting for all distributions.

RIGHTS OFFERING

      Your Board of  Directors  has  recently  announced a  transferable  rights
offering.  The Equity Trust will be offering shareholders one transferable right
for each share of common  stock held as of the record  date.  Six rights will be
required to purchase one  additional  share at a  discounted  price to net asset
value and free of  commission.  Shareholders  who fully  exercise  their primary
subscription  rights may  oversubscribe for any additional amount of shares they
wish.  These  oversubscription  shares will be  distributed  based on a pro-rata
allocation formula.  Shareholders will be mailed a notice of the rights offering
approximately ten days prior to the record date of the offering.

[GRAPHIC OF PYRAMID OMITTED]

[PYRAMID TEXT AS FOLLOWS:]
EPS
PMV
MANAGEMENT
CASH FLOW
RESEARCH

WHAT'S RIGHT ABOUT RIGHTS

      To raise additional  capital,  rights offerings have  historically  been a
fair and efficient method.  This method is widely used in England. A traditional
rights offering allows an issuer's  shareholders to participate  directly in the
growth  of  that  issuer  by  purchasing  additional  common  shares  at  a  set
subscription price. We will discuss some of the basic issues of rights offerings
and how they relate to the Trust in a question and answer format below.

RIGHTS OFFERING--Q&A

Q:  WHAT ARE RIGHTS?

      Rights are privileges  granted to existing  shareholders  of a corporation
(in our case the Equity  Trust) to  subscribe to shares of a new issue of common
stock.  These rights  represent  short-term  options  granted by the corporation
which the shareholder has the option of exercising.

Q:  WHAT IS THE HISTORY OF RIGHTS OFFERINGS?

      Rights  offerings  have been used in  Europe  since the late 17th  century
following the  commencement  of the London Stock  Exchange.  In England,  rights
offerings are  commonplace and represent an integral part of its capital markets
and are well-regarded by shareholders.  While underwritten public offerings have
been the preferred method of raising capital in the U.S.,  rights offerings have
become more understood and more widely used.  Today,  rights  offerings are even
more common in the U.S.  and we expect that their  frequency  and  effectiveness
will increase.

Q:  WHAT IS A RIGHTS OFFERING AS IT RELATES TO CLOSED-END FUNDS?

      A  rights  offering  is  an  opportunity  for   shareholders  to  purchase
additional  shares of a publicly  traded  company or mutual  fund at a specified
price--the   "subscription   price"--with  a  nominal  commission.   To  attract
shareholder interest, the subscription price is set at a discount to the current
market  price.  Although  shareholders  are not required to purchase  additional
shares, they are given the opportunity,  or "right", to purchase shares based on
the number of underlying  shares they own on the record date.  Rights may either
be  transferable  or  non-transferable  and  the  offering  may  or  may  not be
underwritten  with a commitment by the underwriter to buy what is not subscribed
for.


                                   2

                                <PAGE>

Q:  WHAT ARE TRANSFERABLE RIGHTS VERSUS NON-TRANSFERABLE RIGHTS?

      Non-transferable  rights  have  no  value  other  than  that  they  may be
exercised and are not tradable on any exchange.

      Transferable   rights   may  trade  on  an   exchange   and   afford   the
non-subscribing  shareholder  the option of selling their rights on the exchange
or through  the  transfer  agent.  Selling the rights  allows a  non-subscribing
shareholder  to recoup  much of the  dilution  that  would  otherwise  occur.  A
non-transferable  rights  offering  does  not  permit  such  an  offset  so that
non-subscribing shareholders would experience full dilution.

Q:  HOW IS A RIGHTS OFFERING BENEFICIAL TO SHAREHOLDERS?

      The Equity Trust  shareholder  benefits from the  opportunity  to purchase
additional  shares with no commission if shares are held directly with the Trust
or, in some  instances,  with a nominal  charge  from  their  broker.  Thus,  an
investor  is  able  to put  more  financial  assets  to  work  in an  investment
discipline  in which she or he  believes  and which has  performed  well over an
extended  period of time. The additional  capital that is raised by the Trust is
used to position the  portfolio to more fully take  advantage of new  investment
opportunities.  Increasing  the  asset  size of the  Trust  may also  result  in
lowering the Trust's expenses as a percentage of average net assets.

Q: HOW IS THE EQUITY TRUST'S RIGHTS OFFERING BETTER THAN OTHER RIGHTS  OFFERINGS
   BY CLOSED-END FUNDS?

      There are two types of rights offerings a closed-end fund may use to raise
additional capital: the direct offering method and the firm-underwritten method.
The Equity Trust is utilizing a direct  offering  method to realize the relative
cost advantages  associated with this method as compared to a  firm-underwritten
method. A direct offering avoids costly  underwriting and distribution  services
that lessen shareholder value.

Q:  WHAT IF MY TOTAL NUMBER OF RIGHTS IS NOT EVENLY DIVISIBLE BY SIX?

      The Trust will  automatically  round up  shareholders'  rights so that the
total number of rights a shareholder is granted is evenly divisible by six.

Q:  ARE THE SHAREHOLDERS IN FAVOR OF RIGHTS OFFERINGS?

      We have received  numerous requests from the shareholders of the Trust for
rights offerings.  Our shareholders have been  overwhelmingly in favor of rights
offerings  and look forward to future ones.  This  interest was evidenced by the
oversubscribed  rights  offerings that the Equity Trust had in 1991,  1992, 1993
and 1995, as well as the Gabelli Multimedia Trust's (which was spun-off from the
Equity Trust in 1994)  oversubscribed  rights  offerings in 1995 and 2000.  This
interest was further  confirmed  with the  response to the Gabelli  Equity Trust
shareholder  vote in 1993 in which  shareholders  voted 90% in favor to  provide
rights offerings.

Q:  WHY DO MEMBERS OF THE NEWS MEDIA SAY THAT A RIGHTS OFFERING IS DILUTIVE?

      Dilution is  experienced by  shareholders  who do not fully exercise their
rights.  The dilution is the result of issuing new shares below the then current
net asset value.  This causes the number of shares  outstanding to increase at a
percentage  rate  greater  than the  increase  in the Trust's  assets.  To avoid
dilution,  a  shareholder  should fully  subscribe to all shares made  available
based on the subscription ratio. If a shareholder does not exercise his or her

                                        3

                                     <PAGE>

rights,  and sells the rights at their intrinsic value, the shareholder will not
experience dilution. However, a failure to sell rights or a sale below intrinsic
value will result in dilution.

Q.  HOW DID THE TRUST FARE IN ITS PREVIOUS RIGHTS OFFERING?

      This  will be the fifth  rights  offering  for our  Trust.  The  following
compares  the  total  subscriptions  received  with the  amount  sought  for the
previous rights offerings:

                                  AMOUNT                    SUBSCRIPTIONS
                                  SOUGHT                      RECEIVED
      YEAR                     ($ MILLIONS)                 ($ MILLIONS)
      ----                      ----------                   ----------
      1991                          $63                         $136
      1992                          $76                         $160
      1993                          $93                         $176
      1995                         $119                         $200

Q. WERE SHAREHOLDERS ABLE TO SELL THEIR RIGHTS IN THE PAST RIGHTS OFFERING?

      Registered  shareholders of the Equity Trust had the option of selling all
or a portion of their  rights by  designating  this  desire on the  Subscription
Certificate  which  accompanied the Prospectus.  The certificate  must have been
returned  to State  Street  Bank and Trust  Company  by the end of the  offering
period at the designated address.

      Those who held shares  through a broker  could simply have made the broker
aware of their desire to sell or exercise the rights.  The broker should fulfill
the remainder of the order.

Q.  WHAT WERE THE TRANSACTION COSTS ON THE SALE OF THE EQUITY TRUST RIGHTS?

      Equity Trust rights were sold through  State Street Bank and Trust with no
fees and only a nominal  commission;  however,  certain brokerage firms may have
charged a transaction fee to sell rights.

COMMENTARY

THE FIVE E'S

      In the third quarter of 2000,  investors  focused on the five E's--Energy,
the Euro, the Economy, Earnings, and the Election. We will share our perspective
on the five E's and offer an opinion  on how they may  impact  the market  going
forward.

ENERGY

      The price of oil hit a ten-year high in the third quarter. Gasoline prices
exceeded  $2.00 per gallon in many  areas of the  country  this  summer and home
heating  costs are expected to rise by 50% this  winter.  Rising oil prices have
already sparked demonstrations in Europe and energy has become a political issue
in the U.S. as well.  Although  OPEC has  increased  production  and is publicly
targeting a $25 to $28 per barrel price,  global inventories are still tight and
the price of oil remains  well over $30 per barrel.  The U.S. is  attempting  to
influence  the world energy  market by dipping into its  strategic oil reserves.
However, this is not likely to have a meaningful near term impact on oil

                                        4

                                     <PAGE>

prices.  Treasury  Secretary  Lawrence Summers recently  characterized  high oil
prices as "the  biggest  cloud in the  relatively  blue sky" of a  fundamentally
sound global economy. We agree.

      We do not  anticipate  a repeat of the 1973-74  oil shock,  which sent the
global  economy into recession and sparked the last great bear market in stocks.
After  the Gulf  War,  we doubt  Middle  East oil  producers,  particularly  the
Saudi's, would risk alienating their protectors. Only in our worst nightmares do
we consider  the impact that $50 per barrel of oil would have on today's  equity
markets.  Our best guess is that oil prices will decline  from their peaks,  but
remain high enough to keep pressure on global economies.

THE EURO

                              EURO VS. U.S. DOLLAR

[EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC.]

          1999    2000
         ------  ------
Jan      1.1874  1.0155
         1.1761  1.0309
         1.1637  1.0335
         1.1675  1.0324
         1.1556  1.0294
         1.1535  1.0252
         1.1555  1.0322
         1.1698  1.0281
         1.1687  1.0270
         1.1592  1.0128
         1.1603  1.0121
         1.1604  1.0115
         1.1574  1.0133
         1.1578  1.0100
         1.1583  1.0019
         1.1568  1.0041
         1.1575  1.0011
         1.1478  0.9890
         1.1393  0.9765
         1.1374  0.9757
Feb      1.1303  0.9731
         1.1328  0.9768
         1.1338  0.9887
         1.1308  0.9760
         1.1283  0.9783
         1.1297  0.9862
         1.1303  0.9914
         1.1330  0.9865
         1.1303  0.9847
         1.1283  0.9783
         1.1247  0.9834
         1.1191  0.9842
         1.1231  0.9863
         1.1223  0.9850
         1.1072  1.0060
         1.1037  1.0017
         1.0994  0.9931
         1.0975  0.9763
         1.1069  0.9669
         1.0993  0.9643
         1.0891  0.9700
Mar      1.0929  0.9619
         1.0887  0.9618
         1.0825  0.9603
         1.0843  0.9560
         1.0901  0.9576
         1.0873  0.9684
         1.0961  0.9659
         1.0917  0.9648
         1.0948  0.9644
         1.0930  0.9696
         1.0916  0.9710
         1.1017  0.9694
         1.0993  0.9710
         1.0925  0.9703
         1.0918  0.9608
         1.0919  0.9691
         1.0924  0.9724
         1.0872  0.9645
         1.0745  0.9614
         1.0718  0.9524
         1.0734  0.9594
         1.0809  0.9574
         1.0780  0.9560
Apr      1.0707  0.9588
         1.0842  0.9647
         1.0785  0.9580
         1.0842  0.9590
         1.0785  0.9588
         1.0843  0.9591
         1.0780  0.9551
         1.0780  0.9524
         1.0718  0.9564
         1.0690  0.9550
         1.0610  0.9477
         1.0631  0.9369
         1.0614  0.9376
         1.0599  0.9379
         1.0633  0.9396
         1.0590  0.9265
         1.0649  0.9217
         1.0618  0.9083
         1.0597  0.9089
         1.0566  0.9120
         1.0570  0.9068
         1.0594  0.8891
May      1.0725  0.8907
         1.0779  0.8953
         1.0785  0.8950
         1.0790  0.9023
         1.0723  0.9097
         1.0667  0.9021
         1.0624  0.9080
         1.0652  0.9138
         1.0672  0.9053
         1.0672  0.8921
         1.0643  0.8952
         1.0632  0.8946
         1.0575  0.9036
         1.0589  0.9032
         1.0469  0.9096
         1.0439  0.9072
         1.0426  0.9310
         1.0436  0.9314
         1.0446  0.9328
         1.0360  0.9307
         1.0347  0.9432
         1.0330  0.9471
Jun      1.0298  0.9570
         1.0442  0.9600
         1.0451  0.9548
         1.0479  0.9526
         1.0519  0.9544
         1.0418  0.9619
         1.0420  0.9590
         1.0303  0.9530
         1.0329  0.9648
         1.0368  0.9622
         1.0324  0.9557
         1.0322  0.9455
         1.0320  0.9398
         1.0371  0.9358
         1.0443  0.9382
         1.0372  0.9444
         1.0339  0.9444
         1.0300  0.9515
         1.0248  0.9545
         1.0224  0.9526
         1.0252  0.9548
         1.0221  0.9527
Jul      1.0200  0.9484
         1.0187  0.9521
         1.0138  0.9497
         1.0179  0.9401
         1.0216  0.9339
         1.0221  0.9374
         1.0204  0.9351
         1.0204  0.9322
         1.0418  0.9237
         1.0526  0.9292
         1.0509  0.9343
         1.0501  0.9314
         1.0653  0.9391
         1.0628  0.9413
         1.0645  0.9331
         1.0716  0.9246
         1.0696  0.9266
         1.0680  0.9228
         1.0769  0.9137
         1.0794  0.9042
         1.0771  0.9075
         1.0712  0.9105
Aug      1.0752  0.9019
         1.0664  0.8991
         1.0635  0.9077
         1.0570  0.9046
         1.0559  0.9037
         1.0524  0.9135
         1.0508  0.9143
         1.0644  0.9152
         1.0655  0.9068
         1.0553  0.9027
         1.0502  0.8965
         1.0468  0.8967
         1.0440  0.9028
         1.0464  0.9024
         1.0449  0.9002
         1.0581  0.8966
         1.0583  0.8924
         1.0691  0.8878
         1.0607  0.8993
         1.0582  0.8876
         1.0591  0.8702
         1.0541  0.8740
Sep      1.0401  0.8664
         1.0401  0.8624
         1.0404  0.8596
         1.0388  0.8640
         1.0417  0.8617
         1.0401  0.8572
         1.0409  0.8527
         1.0462  0.8514
         1.0503  0.8463
         1.0416  0.8559
         1.0469  0.8794
         1.0432  0.8738
         1.0513  0.8813
         1.0616  0.8807
         1.0642  0.8830
         1.0717  0.8842
         1.0704  0.8788
         1.0692  0.8745
         1.0703  0.8727
         1.0722  0.8691
         1.0633  0.8686
Oct      1.0737  0.8682
         1.0761  0.8716
         1.0803  0.8644
         1.0888  0.8567
         1.0864  0.8491
         1.0833  0.8509
         1.0764  0.8391
         1.0808  0.8412
         1.0679  0.8406
         1.0668  0.8364
         1.0578  0.8365
         1.0533  0.8274
         1.0519  0.8273
         1.0519  0.8408
         1.0495  0.8433
         1.0507  0.8485
         1.0487  0.8588
         1.0439  0.8579
         1.0402  0.8619
         1.0362  0.8585
         1.0402  0.8585
Nov      1.0444  0.8554
         1.0315  0.8574
         1.0316  0.8624
         1.0319  0.8574
         1.0403  0.8571
         1.0306  0.8534
         1.0315  0.8517
         1.0329  0.8487
         1.0262  0.8460
         1.0177  0.8424
         1.0199  0.8401
         1.0138  0.8383
         1.0103  0.8503
         1.0077  0.8545
         1.0068  0.8577
         1.0026  0.8694
         1.0016  0.8768
Dec      1.0253  0.8876
         1.0223  0.8803
         1.0262
         1.0165
         1.0161
         1.0122
         1.0068
         1.0066
         1.0169
         1.0089
         1.0068
         1.0097
         1.0080
         1.0164
         1.0132
         1.0046
         1.0029
         1.0064
         1.0070

      In January 1999,  the Euro was introduced  with great fanfare.  Originally
expected to be a strong  international  currency,  the Euro has declined against
the Japanese yen and plummeted against the U.S. dollar.

      The plunging Euro presents a threat to the U.S.  economy and stock market.
Europe is by far the largest market for U.S. exports.  As the dollar strengthens
against the Euro,  our exports  become more  expensive  for  European  and other
global  consumers.  Conversely,  European  imports  become  cheaper for American
consumers  as well as Latin  American and Asian  purchasers.  This is making the
already  troublesome balance of trade deficit even more problematic for the U.S.
Eventually,  the dollar will have to be  contained.  While this will help on the
balance of trade  front,  it may have the  adverse  affect of  reducing  foreign
investment in U.S.  capital  markets.  This is a long-term  quandary without any
easy solutions.

      A secondary  effect of the weak Euro--but one with a more immediate impact
on U.S. stocks--is that the earnings for U.S. multi-national companies that do a
significant  amount of business in Europe are being penalized  significantly  as
Euro  denominated  revenues  and profits are  translated  back into  dollars for
reporting  purposes.  This results in earnings  shortfalls  for some of the U.S.
market's "bellwether" stocks.

                                       5
                                     <PAGE>

THE ECONOMY

      Prior to the rapid  increase  in oil prices and the  collapse of the Euro,
the global economic picture looked relatively bright. Asia had recovered, Europe
was gaining  momentum,  and after six Federal Reserve  interest rate hikes,  the
U.S. economy appeared headed for a soft landing.  Now, this comfortable economic
scenario is threatened. Will we have a "hard landing?"

EARNINGS

      The  potential  for  slower  economic  growth  in the U.S.  has  investors
questioning  whether third and fourth quarter  corporate 2000 earnings will meet
what may now be optimistic expectations.

      Relatively  high  equity  valuations  do not leave much room for  earnings
disappointments.  The most richly valued  sectors of the market  (technology  in
particular) are well above Benjamin  Graham's  "safety net". To wit,  technology
bellwether  Intel  lost  approximately  20% of its market  value in after  hours
trading  following its  announcement  that third  quarter  revenues and earnings
would fall modestly short of consensus Wall Street  expectations.  After a sharp
decline on the opening  bell the next day,  stocks  rebounded  and ended the day
mixed.  We question  whether  stocks will  continue to be so resilient if we see
more  widespread  disappointments  during the upcoming 2000  earnings  reporting
seasons.

THE ELECTION

      After this summer's  relatively quiet campaigning,  the political rhetoric
is  heating  up as we  approach  the  November  election.  There are very  clear
differences in the Republicans' and Democrats' positions on a number of economic
issues,  in particular,  what to do with the growing Federal  Government  budget
surplus.  The  Republicans  favor large tax cuts.  The Democrats are  advocating
using the surplus to continue to reduce  government  debt and plug some holes in
the social safety net. The Republicans tend to view consolidation as an integral
part  of  global   economic   evolution.   The  Democrats  are  concerned   that
consolidation  will  reduce  competition,   leaving  consumers  vulnerable.  The
Republicans  do not want to interfere in the energy  markets.  The Democrats are
calling  for  action.  As we write,  it appears  the  election  is up for grabs,
creating  even more  uncertainty  in an already  uncertain  economic  and market
environment.

OUR ADVICE

      Our stock selection process is based on a "bottoms up" approach. We review
relevant  economic and market issues--a list of our current hopes and fears--and
offer carefully considered opinions on their short-term investment implications.
This is a courtesy to  shareholders  that want to know what we are thinking.  It
does not influence our investment strategy.  We strive to identify and invest in
undervalued  companies with favorable  long-term  business  prospects.  Over the
short term, these stocks will be impacted by broad market trends.  Over the long
term,  they will be judged on their own  individual  merit.  So,  our  advice to
shareholders  is simply to be patient  and have faith that  selected  businesses
purchased  at  reasonable  prices to  intrinsic  value  will  produce  long-term
rewards.


                                        6

                                     <PAGE>

INVESTMENT SCOREBOARD--THE ENVELOPE PLEASE

      Each quarter, we give out Oscars to the portfolio's top performers.  Often
these Oscars go to companies  making their last independent  films  (takeovers).
This quarter,  Dexter  Corp.,  which is being  purchased in part by  Invitrogen;
Sybron  Chemicals,  which is  selling  out to  Germany's  Bayer;  and old friend
Chris-Craft, which will become part of the News Corp. empire, get the awards.

      Other  outstanding  performers in the financial  services category include
Lehman  Brothers,  which we believe  will attract a larger  corporate  suitor as
consolidation  in  the  industry  continues,  Allstate,  and  Bank  One.  In the
aerospace and aerospace  component  field,  the winners are Fairchild,  Northrop
Grumman,  and  Precision  Castparts.  Utility  holdings AGL  Resources,  El Paso
Electric, and Energy East Corp. enjoyed good reviews this quarter.

      We   also   recognize   each   quarter's   biggest   box   office   busts.
Telecommunications  companies  such as Sprint and  Sprint PCS Group,  which were
hobbled by  antitrust  issues,  and Nextel  failed at the box  office.  All were
previous  portfolio stars,  which we believe will be applauded again in the year
ahead.  Food  companies  H.J.  Heinz and  Kellogg  also proved  unappetizing  to
investors this quarter.

TMT

      Technology,   media,  and   telecommunications   ("TMT")  stocks  produced
exceptional returns in 1997-99. This year, media and  telecommunications  stocks
languished.  This is partially the result of good old-fashioned profit taking in
stocks that had  delivered  spectacular  returns  and  momentum  investors  were
dumping.

      However, there are other factors that have temporarily soured investors on
media and telecommunication stocks.  Consolidation has slowed as regulators here
and abroad are redefining "competitive" standards.  European regulators rejected
Time Warner's  proposed  acquisition of European  recorded music powerhouse EMI.
The  WorldCom/Sprint  merger was  derailed by U.S.  regulators.  U.S.  antitrust
authorities  are taking a hard look at the Time Warner/AOL  deal.  These actions
have put potential international  telecommunications  acquirers such as Deutsche
Telekom  temporarily on hold.  Smaller deals without antitrust  implications are
being  completed.  However,  these  smaller  deals do not  generate  the kind of
headlines that  captivate  investors.  Is this the start of a global  regulatory
backlash?  We do not think so.  Consolidation in these industries makes economic
sense in a truly global marketplace.

      The constricted capital markets are also causing  disruption.  As a result
of the "dot.com" stock  massacre,  the new issue market appears to be closed for
the season  and  venture  capital  firms have  pulled in their  horns.  Internet
start-ups  are not the only  companies  being  hurt.  Promising  young media and
telecommunications  companies  are just not going to be able to survive  without
being able to tap the  equity or venture  capital  markets  for cash  infusions.
These  cash-burn  casualties  will be absorbed by larger entities at rock-bottom
prices,  indiscriminately  depressing asset values for more worthy  competitors.
For example,  Time Warner Telecom scooped up bankrupt competitive local exchange
carrier  ("CLEC")  GST   Telecommunications   at  a  fire  sale  price.  Shortly
thereafter, virtually every CLEC stock got shelled.


                                        7

                                     <PAGE>

      Media and  telecommunications  companies do face serious challenges in the
years ahead.  Not all will be up to the task.  The  Internet is the  competitive
tool  of the  future,  but  not  all  media  companies  will  make a  successful
transition into the online world.  This will be a particularly  tough hurdle for
print  media  companies  without  a  well-planned  Internet  strategy.  The long
distance telephony market is besieged by cutthroat competition and pricing. This
will likely  continue  for the  foreseeable  future as margins and  earnings are
sacrificed on the altar of market share.  Technology will bring new entrants and
established   companies  will  have  to  fight   vigorously  to  preserve  their
franchises.

      All   things   considered,   how  do  we  feel   about   the   media   and
telecommunications  stocks  that have  rewarded us so  generously  over the past
several years,  but performed so poorly in 2000?  Just fine thank you. There are
going to be winners and losers in these rapidly  changing  industries.  Risk and
reward always go hand in hand. Going forward, stock selection remains the key to
making  money in these  dynamic  industries.  The  silver  lining  in the  cloud
overhanging  the  media and  telecommunications  groups is that we now have more
value oriented  opportunities  to choose from. We believe if we do our analysis,
we can identify many of the companies  that will prosper while  avoiding most of
those that will fail.  A solid stock  picking  batting  average in these  groups
should produce attractive long-term returns.

A MEDIA BASTILLE DAY?

      In recent years,  regulatory  barricades  in the media  industry have been
coming down. Television and radio station  cross-ownership  barriers have fallen
and broadcast companies have been allowed to substantially expand their national
footprints. But, there are still walls preventing media companies from realizing
their full  potential.  Media  companies  are not  permitted  to own  television
stations and newspapers in the same market.  Broadcasters  and cable  television
companies  still have  onerous  and  unnecessary  restrictions  on the number of
customers  they can  service.  We believe as the  Internet  Age  unfolds--making
information and entertainment instantly available to an increasing percentage of
the American public--media  companies will be liberated from largely unnecessary
restrictions. Federal Communications Commission ("FCC") Chairman William Kennard
is  retiring  after the  election.  The new FCC boss,  whether a  Democrat  or a
Republican,  may promote more market  oriented  regulation.  Eventually,  common
sense and economic realities will rise above politics,  and media companies will
be unshackled.  Our portfolio is well positioned to celebrate a Bastille Day for
the media industry. Content will again be King--just as Cash is again King.

SPECTRUM

      America  is well  behind  the  rest of the  developed  world  in  building
state-of-the-art wireless communications systems. One of the reasons is that the
FCC has kept  tight  control  over the  transmission  spectrum  needed  to fully
develop  wireless  networks.  Broadcasters  have been allocated  large chunks of
spectrum  to be used to deliver  high  definition  television  ("HDTV").  It now
appears that the demand for HDTV will fall well short of previous  expectations.
Currently,  there is a debate over whether the FCC should retake control of this
spectrum  or allow  broadcasters  to sell it on the open  market.  We think  the
latter option makes more sense. This is a win/win situation.  Broadcasters could
make a bundle by auctioning off spectrum and wireless  communications  companies
would be able to  acquire  the  spectrum  they  need to  further  develop  their
systems.

                                        8

                                     <PAGE>

LET'S TALK STOCKS

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

BESTFOODS  INC.  (BFO - $72.75 - NYSE)  agreed to a sweetened  buyout offer from
Unilever  (UN -  $48.25  - NYSE) of $73 per  share  in  cash,  or $24.3  billion
including assumed debt. The merger will create the world's largest food company.
The transaction is conditioned on the approvals of BFO and UN  shareholders  and
regulatory  approvals,  including the European Union and United States antitrust
clearance. The deal is not contingent upon financing. It is expected to close in
the fourth quarter of 2000. The acquisition adds such well-known  brands to UN's
portfolio  as  Entenmann's  baked goods and  Hellmann's  mayonnaise.  It will be
accretive to UN's cash  earnings per share in the first full year of  operation,
resulting   in   cost   savings   of   about   $750   million   annually.    The
hostile-turned-friendly  deal is Unilever's  third notable food  acquisition  in
past months,  as it recently  acquired SlimFast diet foods and Ben & Jerry's ice
cream for $2.6 billion.

CABLEVISION SYSTEMS CORP. (CVC - $66.3125 - NYSE) is one of the nation's leading
communications and entertainment companies,  with a portfolio of operations that
spans  state-of-the-art,  high-speed  multimedia  delivery,  subscription  cable
television services,  championship  professional sports teams and national cable
television networks.  Headquartered in Bethpage, N.Y., Cablevision serves nearly
3 million  cable  customers in the most  important  cable TV  market--New  York.
Cablevision  is a leader in delivering  cutting-edge  technological  innovation,
such as high speed  cable,  to the home.  Through  its  Rainbow  Media  Holdings
subsidiary,  Cablevision  manages  recognized content offerings such as American
Movie Classics,  Bravo and The Independent  Film Channel.  Cablevision  owns and
operates New York City's famed Madison Square  Garden,  which includes the arena
complex, the N.Y. Knicks, the N.Y. Rangers and the MSG network. Cablevision also
operates  Radio  City  Entertainment  and holds a long term lease for Radio City
Music Hall, home of the world-famous Rockettes.

CARTER-WALLACE  INC.  (CAR -  $24.4375  - NYSE),  founded  in 1880 as the Carter
Medicine  Company  marketing a single  product called Carter Little Liver Pills,
now  manufactures  and sells a diversified line of consumer health care products
including toiletries, pharmaceuticals, diagnostic specialties, proprietary drugs
and pet supplies.  Such brands as Arrid  deodorant,  Nair hair remover and Pearl
Drops  toothpaste are  Carter-Wallace  products.  The company also sells certain
products exclusively in international markets.

CHRIS-CRAFT INDUSTRIES INC. (CCN - $82.375 - NYSE), through its 80% ownership of
BHC  Communications   (BHC  -  $157.375  -  AMEX),  is  primarily  a  television
broadcaster.  BHC owns and operates UPN affiliated  stations in New York (WWOR),
Los Angeles  (KCOP) and  Portland,  Oregon  (KPTV).  BHC also owns 58% of United
Television  (UTVI - $147.00 - Nasdaq),  which operates an NBC affiliate,  an ABC
affiliate and five UPN affiliates.  Chris-Craft's television stations constitute
one of the nation's largest  television station groups,  reaching  approximately
22% of U.S.  households.  Chris-Craft  is a major  beneficiary of the recent FCC
ruling  allowing  television  duopoly,  or ownership of two stations in a single
market. The Chris-Craft  complex is debt free, with roughly $1.5 billion in cash
and  marketable  securities.  On August 14,  News Corp.  (NWS - $56.0625 - NYSE)
announced  that it  would  purchase  Chris-Craft  (along  with  BHC  and  United
Television) in a deal worth $5.35  billion.  According to the terms of the deal,
CCN  shareholders  will  receive  a  package  of cash and  securities  having an
"initial" stated value of $85 per share.

                                        9

                                     <PAGE>

DEUTSCHE  BANK AG (DBKG.F - $82.95 - FRANKFURT  STOCK  EXCHANGE)  is the leading
publicly quoted bank in Germany.  The bank is organized into five self-contained
Group  Divisions   providing   services  and  products  to  over  seven  million
customers--retail  and  private  banking,  corporate  and  real  estate,  Global
Corporates  and  Institutions,   Asset  Management  and  Global  Technology  and
Services.  Deutsche  Bank  has a  strong  market  position  in  Germany,  and is
expanding  throughout  Europe--it  is now the biggest  foreign bank in Italy and
Spain. Deutsche Bank's presence in the U.S. has been expanded by the acquisition
of Bankers Trust.

DONALDSON, LUFKIN & JENRETTE INC. (DLJ - $89.4375 - NYSE) was acquired by Credit
Suisse Group for $13.4 billion in cash and stock on November 2. DLJ shareholders
received $90 per share. Credit Suisse paid DLJ's parent,  French insurer Axa SA,
$8.14 billion in cash and stock. All other  shareholders got cash. Credit Suisse
has spent about $12 billion the past three years to expand in  insurance,  money
management,  and securities. The purchase of DLJ, which generates four-fifths of
its  profit  in the  U.S.,  will  strengthen  the  Credit  Suisse  First  Boston
investment bank's telecommunications and junk-bond businesses.

LIBERTY CORP. (LC - $34.625 - NYSE),  headquartered  in  Greenville,  S.C., is a
holding company with operations in broadcasting and insurance.  Liberty's Cosmos
Broadcasting owns and operates eleven network affiliated  television stations in
the Southeast and Midwest.  Six stations are affiliated with NBC, three with ABC
and two with CBS.  These  stations  serve  more than  four  million  households.
Liberty Life is a regional  insurer,  with North  Carolina,  South  Carolina and
Louisiana  accounting  for more than 50% of its premium  volume.  The  insurance
segment specializes in providing agency (home service) and mortgage  protection,
life and health insurance.  In February 1999, Liberty hired an investment banker
and began a  strategic  review.  In June,  Liberty  announced  it would sell its
insurance  operations to Royal Bank of Canada for $650 million,  refocusing  the
company on its broadcasting  operations.  The company's Cosmos Broadcasting unit
is also buying Civic  Communications  for $204  million,  bringing the number of
television stations to fifteen.

LIBERTY  MEDIA GROUP (LMG'A - $18.00 - NYSE),  run by savvy media  investor John
Malone, is engaged in businesses that provide  programming  services  (including
production,  acquisition and distribution  through all media formats) as well as
businesses engaged in electronic retailing, direct marketing and other services.
LMG holds interests in globally branded entertainment networks such as Discovery
Channel, USA Network, QVC, Encore and STARZ! Liberty's investment portfolio also
includes interests in international video distribution businesses, international
telephony and domestic wireless  companies,  plant and equipment  manufacturers,
and other businesses related to broadband services.  Liberty Media Group Class A
and Class B common stock are tracking stocks of AT&T.

NAVISTAR INTERNATIONAL CORP. (NAV - $29.9375 - NYSE), with world headquarters in
Chicago,  is a leading North  American  manufacturer  and marketer of medium and
heavy trucks and school  buses,  and a worldwide  leader in the  manufacture  of
mid-range  diesel engines,  produced in a range of 160 to 300 horsepower for the
International[REGISTRATION  MARK]  brand.  The  company is also a private  label
designer and  manufacturer of diesel engines for the full-size  pickup truck and
van  markets.  The  company's  products,  parts and  services are sold through a
network of 1,000  International[REGISTRATION  MARK] brand dealer  outlets in the
United  States,  Canada,  Brazil and Mexico,  and through  more than 90 separate
dealers in 75  countries.  Navistar  provides  financing  for its  customers and
distributors principally through its wholly-owned subsidiary, Navistar Financial
Corporation.

                                       10

                                     <PAGE>

NIAGARA  MOHAWK  HOLDINGS INC.  (NMK - $15.75 - NYSE) is the holding  company of
Niagara Mohawk Power  Corporation,  which is primarily a regulated  electric and
gas utility,  and Opinac North America,  which is mainly involved in unregulated
activities in the energy business. Niagara Mohawk provides electric service, and
sells,  distributes,  and transports  natural gas to  approximately  1.6 million
electric and 540,000 gas customers in areas of central, northern and western New
York  State.  On  September  5,  National  Grid Group plc (NGG - $43.125 - NYSE)
signed  a  merger  agreement  to  acquire  Niagara  Mohawk  in  exchange  for  a
combination  of American  Depositary  Shares (ADSs) and cash.  Niagara Mohawk is
National Grid's third U.S.  acquisition,  after New England  Electric System and
Eastern  Utilities  Association.  The combination  will create the ninth largest
electric utility in the U.S. with an electric customer base of approximately 3.3
million, and National Grid will own and operate the most extensive  transmission
network (by miles) and be the second  largest  distribution  business  (by power
delivered) in the New England/New York market.

SEAGRAM CO. (VO - $57.4375 - NYSE) operates two global businesses: beverages and
entertainment.  The beverage group's major brands include Chivas Regal, Martell,
Mumm, Crown Royal and Seagram's Gin. With its $10.4 billion December acquisition
of  Polygram,  Seagram  has  created  the world's  leading  music  company,  the
Universal Music Group.  Seagram's  entertainment business includes the Universal
Motion Pictures Group, the Universal Studios Recreation Group and a 46% interest
in USA  Networks  (USAI - $21.9375 - Nasdaq).  On June 20th,  Seagram  agreed to
merge with French companies Vivendi and Canal Plus,  creating a fully integrated
global media and communications company for the wired and wireless world.

TELECOM ITALIA SPA (TIT.MI - $10.62 - MILAN STOCK EXCHANGE; TI - $105.00 - NYSE)
is the  principal  provider of  domestic  and  international  telecommunications
services  in  Italy.   Telecom   Italia  is  also  the  seventh   largest  fixed
telecommunications operator in Europe, as well as the largest mobile operator in
Europe,  through its 53% held  subsidiary,  Telecom Italia Mobile.  In addition,
Telecom  Italia  also  provides  leased  lines,  data  communications  services,
satellite  communications  services  and  the  development  and  manufacture  of
telecommunications equipment and networks.

TELEPHONE  &  DATA  SYSTEMS  INC.  (TDS  -  $110.70  -  AMEX)  is a  diversified
telecommunications  service company with cellular telephone, local telephone and
personal  communications  services  ("PCS")  operations.  TDS serves 3.7 million
customers  in 35  states.  TDS  conducts  the  vast  majority  of  its  cellular
operations  through its 81% owned United States  Cellular Corp.  (USM - $70.00 -
AMEX) and  conducts  its  telephone  operations  through  its  wholly-owned  TDS
Telecommunications  Corp.  ("TDS  Telecom")  subsidiary,  a  full-service  local
exchange  carrier.  Having  completed a merger of its 82%-owned  PCS  subsidiary
Aerial Communications with VoiceStream Wireless (VSTR - $116.0625 - Nasdaq), TDS
now owns 35.6 million shares of VSTR valued at over $4.0 billion. VSTR is in the
process of being  acquired  by Deutsche  Telekom (DT - $34.25 - NYSE),  a former
German phone monopoly, for 3.2 DT shares plus $30 in cash per VSTR share.

                                       11

                                     <PAGE>

TIME  WARNER  INC.  (TWX - $78.25  - NYSE) is the  global  leader  in media  and
entertainment, with interests in filmed entertainment, television production and
broadcasting,  recorded music, cable television  programming,  magazine and book
publishing,  direct marketing and cable television systems. Time Warner controls
a host of powerful brands, such as Warner Brothers,  CNN, HBO, Cinemax, and Time
magazine.  Under the terms of a definitive  agreement  approved by the boards of
both companies, Time Warner and America Online (AOL - $53.75 - NYSE) have agreed
to merge in an all-stock  combination,  creating a global new- media  powerhouse
for the 21st century.

UNITED  TELEVISION  INC.  (UTVI - $147.00 -  NASDAQ),  headquartered  in Beverly
Hills,  California,  is a television  broadcasting group which owns and operates
seven of the stations (one ABC, one NBC and five UPN  affiliates)  that comprise
Chris-Craft's  (CCN - $82.375 - NYSE) television  division.  UTVI stations cover
approximately  nine  percent of the U.S.  population.  UTVI is  58%-owned by BHC
Communications  (BHC - $157.375 - AMEX).  United  Television is a beneficiary of
the recent FCC ruling allowing  television duopoly, or ownership of two stations
in a single market.  On August 14, News Corp.  (NWS - $56.0625 - NYSE) announced
it would purchase United  Television  (along with Chris-Craft and BHC) in a deal
worth $5.35 billion.

USA NETWORKS INC. (USAI - $21.9375 - NASDAQ), through its subsidiaries,  engages
in diversified media and electronic  commerce businesses that include electronic
retailing,  ticketing operations and television  broadcasting.  Chairman and CEO
Barry Diller has brought together under one umbrella the USA Network, the Sci-Fi
Channel, USA Networks Studios,  USA Broadcasting,  The Home Shopping Network and
the  Ticketmaster  Group.  The plan is to  integrate  these  assets,  leveraging
programming,  production capabilities and electronic commerce across this strong
distribution platform.

WHITMAN CORP. (WH - $11.5625 - NYSE),  through its principal  operating company,
Pepsi-Cola General Bottlers Inc., manufactures,  packages, sells and distributes
carbonated and non-carbonated Pepsi-Cola beverages as well as a variety of other
non-alcoholic  beverages in the United States and Central Europe.  Pepsi General
serves a significant  portion of a ten state  region,  primarily in the Midwest,
with a population of approximately 35 million people. In addition, Pepsi General
serves  territories in Poland,  Hungary,  the Czech Republic and the Republic of
Slovakia.   Pepsi  General's  three  largest  brands  in  terms  of  volume  are
Pepsi-Cola, Diet Pepsi and Mountain Dew.

COMMON STOCK 10% DISTRIBUTION POLICY

      The  Equity  Trust  continues  to  adhere to its 10%  Distribution  Policy
whereby  the  Equity  Trust  pays out to common  stock  shareholders  10% of its
average  net assets  each  year.  Pursuant  to this  policy,  the  Equity  Trust
distributed  $0.27 per share on September  25, 2000.  The next  distribution  is
scheduled for December 2000.

7.25% TAX ADVANTAGED CUMULATIVE PREFERRED STOCK--DIVIDENDS

      The Equity Trust's 7.25% Tax Advantaged  Cumulative Preferred Stock paid a
cash  distribution  on  September  26,  2000 of  $0.453125  per  share.  For the
twelve-months  ended September 30, 2000,  Preferred Stock shareholders  received
distributions  totaling $1.8125, the annual dividend rate per share of Preferred
Stock. The next distribution is scheduled for December 2000.

                                       12

                                     <PAGE>

WWW.GABELLI.COM

      Please visit us on the  Internet.  Our homepage at  http://www.gabelli.com
contains  information  about Gabelli Asset  Management  Inc., the Gabelli Mutual
Funds, IRAs, 401(k)s,  quarterly reports, closing prices and other current news.
You can send us e-mail at [email protected].

IN CONCLUSION

      The market has behaved like a swimmer in distress in the third  quarter of
2000.  Every time stocks  struggled to the surface,  they were pulled back under
the  waves.  As we write,  stocks  are  sinking  under the  weight of higher oil
prices, the weak Euro, and earnings  uncertainties.  Moderation in oil prices, a
firmer  Euro,  and solid third  quarter  earnings  would  provide a lifeline for
stocks. We will not speculate on the near term prospects for the market. We will
simply  continue  to  practice  our time  tested  investment  strategy of buying
quality  companies at discount  prices.  Over the long term, we remain confident
this will produce attractive returns.

                                          Sincerely,

                                          /S/ SIGNATURE

                                          MARIO J. GABELLI, CFA
                                          President and Chief Investment Officer

November 14, 2000

     -----------------------------------------------------------------------
                              TOP TEN HOLDINGS
                             SEPTEMBER 30, 2000
                             ------------------
     Chris-Craft Industries Inc.            Liberty Media Group
     Viacom Inc.                            Donaldson, Lufkin &Jenrette Inc.
     Telephone & Data Systems Inc.          Time Warner Inc.
     United Television Inc.                 Bestfoods Inc.
     Cablevision Systems Corp.              Telecom Italia SpA
     -----------------------------------------------------------------------

NOTE: The views expressed in this report reflect those of the portfolio managers
only through the end of the period stated in this report.  The  managers'  views
are subject to change at any time based on market and other conditions.

                                       13

                                     <PAGE>

                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                        QUARTER ENDED SEPTEMBER 30, 2000
                                   (UNAUDITED)

                                                                 OWNERSHIP AT
                                                                 SEPTEMBER 30,
                                                      SHARES         2000
                                                     --------    -------------

NET PURCHASES
COMMON STOCKS
Albertson's Inc. ...............................         5,000       200,000
ANC Rental Corp. (a) ...........................        60,000        60,000
Archer-Daniels-Midland Co. (b) .................       129,500       829,500
AT&T Wireless Group ............................        40,000        50,000
AutoNation Inc. (a) ............................        40,000       400,000
Aventis SA .....................................        10,000        10,000
Bank of Ireland, London ........................        15,000        15,000
Bestfoods Inc. .................................        90,000       300,000
Borg Warner Automotive Inc. ....................           500        25,802
BAE Systems plc ................................       100,000       100,000
Cablevision Systems Corp., Cl. A ...............         5,000       520,000
Capcom Co. Ltd. ................................        10,000        10,000
Cheung Kong (Holdings) Ltd. ....................        25,000        75,000
Christian Dior SA (c) ..........................        32,250        43,000
Computer Associates International Inc. .........        30,000        40,000
Conoco Inc., Cl. A .............................        50,000       150,000
Cooper Industries Inc. .........................        28,000        50,000
Corn Products International Inc ................         7,750        85,000
Crane Co. ......................................        15,000       150,000
Credit Suisse Group ............................         1,000         6,000
Diageo plc, ADR ................................        15,000       120,000
Donaldson, Lufkin & Jenrette Inc. ..............       300,000       300,000
EnergyNorth Inc. ...............................         2,100        12,100
Flowserve Corp. ................................        25,000       130,000
Fuji Soft ABC Inc. .............................         4,500         4,500
Gaylord Entertainment Co., Cl. A ...............        60,000       250,000
Gemstar-TV Guide International Inc. (d) ........        16,432        16,432
GenCorp Inc. ...................................         5,000       260,000
General Chemical Group Inc. ....................         5,100       110,100
General Motors Corp., Cl. H (e) ................       110,882       166,323
Gillette Co. ...................................        10,000        75,000
Granada Compass plc (f) ........................       150,940       150,940
Heinz (H.J.) Co. ...............................         5,000        15,000
Hewlett-Packard Co. ............................        40,000        40,000
Honeywell International Inc. ...................        25,000       125,000
Ingersoll-Rand Co. .............................        47,000        47,000
Irish Life & Permanent plc, Dublin .............        10,000       100,000
ITT Industries Inc. ............................        22,500       142,500
Keebler Foods Co. ..............................        16,000        20,000
Lilly Industries Inc., Cl. A ...................        20,000        20,000
LVMH Moet Hennessy Louis
  Vuitton, ADR (g) .............................        48,400        60,500
Midas Inc. .....................................        15,000        64,167
Molex Inc., Cl. A ..............................         1,000         4,000
Nabisco Group Holdings Corp. ...................        20,000        20,000
Nabisco Holdings Corp., Cl. A ..................        20,000        20,000
National Service Industries Inc ................         5,000       125,000
Newmont Mining Corp. ...........................        12,000        50,000
Nextlink Communications Inc., Cl. A ............         3,000         3,000
Niagara Mohawk Holdings Inc ....................       206,500       206,500
NTL Inc. .......................................         2,000        14,625
Pacific Century CyberWorks Ltd., ADR ...........        34,445        34,445


                                                                 OWNERSHIP AT
                                                                 SEPTEMBER 30,
                                                      SHARES        2000
                                                     --------   -------------


Pactiv Corp. ...................................       50,000        700,000
Park-Ohio Holdings Corp. .......................        5,000         78,715
Paxson Communications Corp., Cl. A .............          700        120,700
Pearson plc ....................................       17,727         82,727
PepsiAmericas Inc. .............................        4,900        150,000
Philips Electronics NV (h) .....................        4,640         16,640
Placer Dome Inc. ...............................        5,000         25,000
Precision Castparts Corp. (i) ..................       14,000         44,000
Republic Services Inc. .........................       10,000         60,000
Rohm & Haas Co. ................................       89,000        204,000
Ryder System Inc. ..............................       10,000         35,000
Shaw Industries Inc. ...........................      325,000        325,000
Six Flags Inc. .................................       10,000         10,000
SJW Corp. ......................................        2,000          2,000
Stanley Electric Co. Ltd. ......................       20,000         20,000
Stilwell Financial Inc. (j) ....................       30,000         30,000
Swire Pacific Ltd., Cl. A ......................       82,000         82,000
SYNAVANT Inc. (k) ..............................        3,500          3,500
Telefonica SA, ADR (l)(m)(n) ...................      100,950        244,950
Telefonica SA, BDR .............................       15,626         15,626
Telesp Celular Participacoes SA, Rights (o)         1,076,054      1,076,054
Telesp Celular Participacoes SA, ADR, Rights            6,680          6,680
Thomas & Betts Corp. ...........................       10,000         50,000
Totalfina Elf, Cl. B ...........................        2,000          4,907
Tribune Co. ....................................      130,000        160,000
UnitedGlobalCom Inc., Cl. A ....................        8,000         35,000
Verizon Communications (p) .....................      300,000        330,000
Waste Management Inc. ..........................      110,000        360,000
Westvaco Corp. .................................       50,000         50,000
Whitman Corp. ..................................       39,000        450,000
Wrigley (Wm.) Jr. Co. ..........................        5,000         75,000
Xerox Corp. ....................................       25,000         40,000

WARRANTS
Aegon NV, expire 02/04/01 ......................       26,000        26,000

NET SALES
COMMON STOCKS
Advantica Restaurant Group Inc. ................      (30,000)        10,108
American Express Co. ...........................      (10,000)       185,000
Amphenol Corp., Cl. A ..........................      (30,500)       129,500
Anglogold Ltd. .................................       (3,500)            --
Anglogold Ltd., ADR ............................      (10,000)            --
Antofagasta Holdings plc .......................     (110,909)            --
Arnoldo Mondadori Editore SpA (i) ..............      (39,700)            --
ArvinMeritor Inc. ..............................       (5,000)        55,000
AT&T Corp. .....................................      (18,506)       319,994
Atlantic Richfield Co. .........................          (20)            --
Bristol-Myers Squibb Co. .......................      (10,000)            --
Cable & Wireless HKT Ltd., ADR .................      (50,000)            --
Central Newspapers Inc., Cl. A .................       (6,000)            --
CheckFree Corp. ................................         (500)         1,000
Coldwater Creek Inc. ...........................       (3,000)        16,000



                                       14

                                     <PAGE>

                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                        QUARTER ENDED SEPTEMBER 30, 2000
                                   (UNAUDITED)
                                                                 OWNERSHIP AT
                                                                 SEPTEMBER 30,
                                                      SHARES        2000
                                                     --------   -------------

NET SALES (CONTINUED)
COMMON STOCKS (CONTINUED)
Delhaize America Inc., Cl. A ..................       (20,000)        50,000
Department 56 Inc. ............................        (5,000)        35,000
Dexter Corp. ..................................       (10,000)        40,000
Dow Jones & Co. Inc. ..........................        (2,000)        11,000
Dynatech Corp. ................................       (15,340)            --
Fairchild Corp., Cl. A ........................        (5,000)       110,000
Ford Motor Co. ................................        (2,000)        10,000
Fujitsu Ltd. ..................................        (5,000)        38,000
Furukawa Electric Co. Ltd. ....................       (17,000)            --
Gerald Stevens Inc. ...........................       (20,000)            --
Givaudan ......................................          (140)            --
Granada Group plc (f) .........................      (200,000)            --
Grupo Televisa SA, GDR ........................       (12,000)       138,000
GTE Corp. (p) .................................      (260,000)            --
Hain Celestial Group Inc. .....................       (44,003)        30,000
Hannaford Bros. Co. ...........................       (20,000)            --
Harcourt General Inc. .........................       (10,000)        80,000
Jafco Co. Ltd. ................................        (4,000)            --
John Hancock Financial Services Inc. ..........       (20,000)            --
Kansas City Southern Industries Inc. (j) ......        (7,500)         7,500
KPN NV (q) ....................................       (23,923)            77
Lamson & Sessions Co. .........................       (26,300)       390,000
Lehman Brothers Holdings Inc. .................        (4,000)        21,000
Liberty Livewire Corp. Cl. A ..................        (2,000)        24,000
Loral Space & Communications Ltd ..............        (5,000)       145,000
Mark IV Industries Inc. .......................      (300,000)            --
Mattel Inc. ...................................       (20,000)        50,000
Morgan (J.P.) & Co. Inc. ......................        (2,000)        12,000
News Corp. Ltd., Pfd., ADR ....................        (1,500)        42,000
Northrop Grumman Corp. ........................        (2,000)        80,000
Pennzoil-Quaker State Co. .....................        (2,000)        78,000
Pepsi Bottling Group Inc. .....................       (80,000)        20,000
PepsiCo Inc. ..................................       (25,000)       330,000
Philips Electronics NV, ADR (h) ...............        (1,200)        38,800
Primark Corp. .................................       (50,000)            --
ReliaStar Financial Corp. .....................       (25,000)            --
Rogers Communications Inc.,
  Cl. B, ADR ..................................       (10,000)       110,345
Rohm Co. Ltd. .................................        (1,000)         1,400
SBC Communications Inc. .......................       (20,000)       120,000
Seat-Pagine Gialle SpA ........................    (1,500,000)            --
Shared Medical Systems Corp. ..................      (140,000)            --
Skandia Forsakrings AB ........................       (38,000)        80,000
SPX Corp. .....................................        (1,000)            --
T. Rowe Price Associates Inc. .................        (2,000)        38,000
Tele Sudeste Celular Participacoes
  SA, ADR (l) .................................       (33,400)            --
Telecomunicacoes de Sao Paulo
  SA (Telesp),  ADR (m) .......................      (167,000)            --

                                                                 OWNERSHIP AT
                                                                 SEPTEMBER 30,
                                                      SHARES        2000
                                                     --------   -------------

Telefonica de Argentina SA,
   Cl. B, ADR (n) .............................        (8,000)            --
Telefonica SA .................................       (26,914)            --
TeleWest Communications plc ...................      (118,999)            --
Tenneco Automotive Inc. .......................       (30,000)       130,000
THK Co. Ltd. ..................................       (13,000)        29,000
Thomas Nelson Inc. ............................        (5,000)        75,000
TransPro Inc. .................................        (5,000)       105,000
TV Guide Inc., Cl. A (d) ......................       (25,000)            --
Tyco International Ltd. .......................      (142,000)        45,000
Tyler Technologies Inc. .......................       (18,000)        70,000
Vastar Resources Inc. .........................        (5,000)            --
Viacom Inc., Cl. A ............................        (5,000)       920,000
Visteon Corp. .................................        (1,571)            --
Vodafone Group plc ............................      (100,000)       623,888
Waddell & Reed Financial Inc.,  Cl. A .........       (15,000)        30,000
Wynn's International Inc. .....................       (60,000)        40,000

PREFERRED STOCKS
News Corp. Ltd., Pfd., ADR ....................        (1,500)        42,000
Telesp Participacoes de Sao
   Paulo SA, Pfd. .............................   (12,045,773)            --

------------------------------------
(a)  Spinoff - 0.125 shares of ANC Rental Corp. for every 1 share of AutoNation
     Inc.
(b)  5% stock dividend
(c)  4 for 1 stock split
(d)  Merger - 0.6573 shares of Gemstar-TV Guide International Inc. for every 1
     share of TV Guide Inc., Cl. A
(e)  3 for 1 stock split
(f)  Merger - 0.7547 shares of Granada Compass plc for every 1 share of Granda
     Group plc
(g)  5 for 1 stock split
(h)  0.97 for 1 stock split
(i)  2 for 1 stock split
(j)  Spinoff - 1 share of new Kansas City Southern Industries Inc. for every 2
     shares of Stilwell Financial Inc.
(k)  Spinoff - 1 share of SYNAVANT Inc. for every 2 shares of IMS Health Inc.
(l)  Merger - 0.72727 shares of Telefonica SA, ADR for every 1 share of Tele
     Sudeste Celular Participacoes SA, ADR
(m)  Merger - 0.43243 shares of Telefonica SA, ADR for every 1 share of
     Telecomunicacoes de Sao Paulo SA (Telesp), ADR
(n)  Merger - 0.55555 shares of Telefonica SA, ADR for every 1 share of
     Telefonica de Argentina SA, Cl. B, ADR
(o)  Spinoff - 10 shares of Telesp Cellular Participacoes SA for every 1 share
     of Telesp Celular Participacoes SA, Pfd.
(p)  Merger - 1.22 shares of Verizon Communications for every 1 share of GTE
     Corp.
(q)  0.699% stock dividend

                                       15

                                     <PAGE>

                          THE GABELLI EQUITY TRUST INC.
                            PORTFOLIO OF INVESTMENTS
                         SEPTEMBER 30, 2000 (UNAUDITED)

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

                  COMMON STOCKS -- 97.5%
                  ENTERTAINMENT -- 10.5%
    160,000       Canal Plus, ADR+ ...........................      $  4,791,918
    145,000       Disney (Walt) Co. (c) ......................         5,546,250
    100,000       EMI Group plc, ADR .........................         1,601,221
     25,000       Fox Entertainment Group Inc. ...............           662,500
     75,000       GC Companies Inc.+ .........................           225,000
     16,432       Gemstar-TV Guide International Inc.+ .......         1,432,665
    150,940       Granada Compass plc+ .......................         1,412,633
     24,000       Liberty Livewire Corp., Cl. A+ .............           738,000
  1,550,000       Liberty Media Group, Cl. A+ (d) ............        27,900,000
    145,000       Publishing & Broadcasting Ltd. .............         1,052,251
    195,000       Seagram Co. ................................        11,200,312
     10,000       Six Flags Inc. .............................           155,000
    285,000       Time Warner Inc. ...........................        22,301,250
    600,000       USA Networks Inc.+ .........................        13,162,500
    920,000       Viacom Inc., Cl. A+ ........................        53,820,000
                                                                    ------------
                                                                     146,001,500
                                                                    ------------
                  BROADCASTING -- 9.7%
     50,000       Ackerley Group Inc. ........................           500,000
     17,700       Audiofina ..................................         1,918,005
    336,192       Chris-Craft Industries Inc.+ ...............        27,693,816
    592,897       Chris-Craft Industries Inc., Cl. B+ (a) ....        48,839,890
     16,666       Corus Entertainment Inc., Cl. B+ ...........           473,519
     37,500       Gray Communications Systems Inc. ...........           424,219
    138,000       Grupo Televisa SA, GDR+ ....................         7,960,875
    200,000       Liberty Corp. ..............................         6,925,000
      4,000       Nippon Broadcasting System Inc. ............           222,839
     50,375       NRJ Groupe+ ................................         1,982,568
    120,700       Paxson Communications Corp., Cl. A+ ........         1,388,050
    100,000       Television Broadcasting Ltd. ...............           600,239
    245,009       United Television Inc. .....................        36,016,323
                                                                    ------------
                                                                     134,945,343
                                                                    ------------
                  FINANCIAL SERVICES -- 9.3%
     26,000       Aegon NV ...................................           980,816
      4,100       Allianz AG .................................         1,354,920
    110,000       Allstate Corp. .............................         3,822,500
    185,000       American Express Co. (c) ...................        11,238,750
     30,000       Argonaut Group Inc. ........................           525,000
     90,000       Banco Santander Central Hispano
                    SA, ADR ..................................           984,375
     84,000       Bank of Ireland, Dublin ....................           671,561
     15,000       Bank of Ireland, London ....................           120,120
     56,000       Bank of Scotland ...........................           492,636
    110,000       Bank One Corp. .............................         4,248,750
    300,000       Bankgesellschaft Berlin AG .................         4,182,697
        260       Berkshire Hathaway Inc., Cl. A+ ............        16,744,000
    100,000       Block (H&R) Inc. ...........................         3,706,250



                                                                       MARKET
    SHARES                                                             VALUE
    ------                                                             ------
     50,000       Commerzbank AG, ADR ........................      $  1,482,476
      6,000       Credit Suisse Group ........................         1,121,242
    150,000       Deutsche Bank AG, ADR ......................        12,442,200
    300,000       Donaldson, Lufkin & Jenrette Inc. ..........        26,831,250
     30,000       Dun & Bradstreet Corp. .....................         1,033,125
    110,000       First Union Corp. ..........................         3,540,625
     25,000       Hibernia Corp., Cl. A ......................           306,250
     20,000       Invik & Co. AB, Cl. B ......................         1,856,118
    100,000       Irish Life & Permanent plc, Dublin .........           989,199
     21,000       Lehman Brothers Holdings Inc. ..............         3,102,750
     65,500       Leucadia National Corp. ....................         1,752,125
     60,000       Mellon Financial Corp. .....................         2,782,500
    110,000       Midland Co. ................................         2,915,000
     12,000       Morgan (J.P.) & Co. Inc. ...................         1,960,500
    100,000       Nikko Securities Co. Ltd. ..................           888,395
     50,000       Prudential Corp. plc .......................           682,328
    100,000       RAS SpA ....................................         1,314,814
     60,000       Riggs National Corp. .......................           735,000
     80,000       Skandia Forsakrings AB .....................         1,586,212
     15,000       Societe Generale, Cl. A ....................           838,525
     40,000       State Street Corp. .........................         5,200,000
     30,000       Stilwell Financial Inc.+ ...................         1,305,000
     20,000       SunTrust Banks Inc. ........................           996,250
        510       Swiss Re ...................................           973,710
     38,000       T. Rowe Price Associates Inc. ..............         1,783,625
     50,000       Unitrin Inc. ...............................         1,584,375
     30,000       Waddell & Reed Financial Inc., Cl. A .......           930,000
                                                                    ------------
                                                                     130,005,969
                                                                    ------------
                  TELECOMMUNICATIONS -- 9.1%
      8,132       Aliant Inc. ................................           195,648
      7,500       Allegiance Telecom Inc.+ ...................           279,375
     60,000       ALLTEL Corp. ...............................         3,131,250
      4,000       AT&T Canada Inc., Cl. B+ ...................           122,000
    319,994       AT&T Corp. .................................         9,399,824
    240,000       BCE Inc. ...................................         5,610,000
     33,400       Brasil Telecom
                    Participacoes SA, ADR ....................         1,945,550
     22,000       BroadWing Inc.+ ............................           562,375
  2,893,090       Cable & Wireless Jamaica Ltd. ..............           189,428
     95,000       Cable & Wireless plc .......................         1,355,415
    145,000       Cable & Wireless plc, ADR ..................         6,171,563
     60,000       CenturyTel Inc. ............................         1,635,000
     25,000       Citizens Communications Co. ................           335,938
    255,466       Commonwealth Telephone
                    Enterprises Inc.+ ........................         9,420,309
     20,000       Commonwealth Telephone
                    Enterprises Inc., Cl. B+ .................           805,000
     35,000       Compania de Telecomunicaciones de
                    Chile SA, ADR ............................           608,125

                                       16

                                     <PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2000 (UNAUDITED)

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

                  COMMON STOCKS (CONTINUED)
                  TELECOMMUNICATIONS (CONTINUED)
         30       DDI Corp. ..................................       $   197,113
    167,000       Embratel Participacoes SA, ADR+ ............         3,089,500
     21,600       HPY Holding - HTF Holding
                    Oyj Abp, Cl. A ...........................           771,755
         32       Japan Telecom Co. Ltd. .....................           923,931
      5,500       KDD Corp. ..................................           392,371
         77       KPN NV .....................................             1,675
      3,000       Nextlink Communications Inc.+ ..............           105,563
     34,445       Pacific Century CyberWorks
                    Ltd., ADR+ ...............................           378,895
    160,000       RCN Corp.+ .................................         3,320,000
      9,655       Rogers Communications Inc., Cl. B+ .........           228,761
    110,345       Rogers Communications Inc.,
                    Cl. B, ADR+ ..............................         2,613,797
    120,000       SBC Communications Inc. ....................         6,000,000
    330,000       Sprint Corp.+ ..............................         9,673,125
    186,554       Tele Norte Leste Participacoes SA, ADR .....         4,267,423
      8,000       Telecom Argentina Stet France Telecom
                    SA, ADR ..................................           173,000
    400,040       Telecom Italia SpA .........................         4,250,187
    124,000       Telecom Italia SpA, ADR ....................        13,020,000
    244,950       Telefonica SA, ADR .........................        14,559,216
     15,626       Telefonica SA, BDR+ ........................           309,136
     36,000       Telefonos de Mexico SA, Cl. L, ADR .........         1,914,750
     12,750       TELUS Corp. ................................           343,191
     52,500       TELUS Corp., ADR ...........................         1,413,138
      4,250       TELUS Corp., Non-Voting ....................           110,442
     27,500       TELUS Corp., Non-Voting, ADR ...............           714,628
    330,000       Verizon Communications (e) .................        15,984,375
                                                                    ------------
                                                                     126,522,772
                                                                    ------------
                  FOOD AND BEVERAGE -- 6.0%
     10,108       Advantica Restaurant Group Inc.+ ...........             6,002
    300,000       Bestfoods Inc. .............................        21,825,000
     18,000       Brau und Brunnen AG+ .......................           470,156
     15,000       Coca-Cola Co. ..............................           826,875
     85,000       Corn Products International Inc. ...........         1,933,750
    120,000       Diageo plc, ADR ............................         4,237,500
    160,000       General Mills Inc. .........................         5,680,000
     30,000       Hain Celestial Group Inc.+ .................         1,053,750
     15,000       Heinz (H.J.) Co. ...........................           555,938
     20,000       Keebler Foods Co.+ .........................           840,000
    130,000       Kellogg Co. ................................         3,144,375
     60,500       LVMH Moet Hennessy Louis
                    Vuitton, ADR .............................           899,938
     20,000       Nabisco Group Holdings Corp. ...............           570,000
     20,000       Nabisco Holdings Corp., Cl. A ..............         1,075,000
    650,000       Parmalat Finanziaria SpA ...................           949,269
     20,000       Pepsi Bottling Group Inc. ..................           601,250


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

    150,000       PepsiAmericas Inc.+ ........................       $   525,000
    330,000       PepsiCo Inc. ...............................        15,180,000
     95,000       Quaker Oats Co. ............................         7,516,875
     60,000       Ralcorp Holdings Inc.+ .....................           847,500
     95,894       Tootsie Roll Industries Inc. ...............         3,763,840
     15,000       Unilever NV, New York ......................           723,750
    450,000       Whitman Corp. ..............................         5,203,125
     75,000       Wrigley (Wm.) Jr. Co. ......................         5,615,625
                                                                    ------------
                                                                      84,044,518
                                                                    ------------
                  WIRELESS COMMUNICATIONS -- 5.8%
     50,000       AT&T Wireless Group+ .......................         1,043,750
     18,000       Nextel Communications Inc., Cl. A+ .........           841,500
     25,000       Rogers Wireless Communications
                    Inc., Cl. B+ .............................           759,375
    220,000       Sprint Corp. (PCS Group)+ ..................         7,713,750
     16,700       Tele Celular Sul Participacoes SA, ADR .....           501,000
     55,666       Tele Centro Oeste Celular Participacoes
                    SA, ADR ..................................           591,451
      3,340       Tele Leste Celular Participacoes
                    SA, ADR ..................................           134,644
      8,350       Tele Nordeste Celular Participacoes
                    SA, ADR ..................................           392,450
      3,340       Tele Norte Celular Participacoes
                    SA, ADR ..................................           133,600
  1,200,000       Telecom Italia Mobile SpA ..................         9,699,622
      8,350       Telemig Celular Participacoes
                    SA, ADR ..................................           442,028
    450,000       Telephone & Data Systems Inc. ..............        49,815,000
     66,800       Telesp Celular Participacoes
                  SA, ADR ....................................         2,200,225
    623,888       Vodafone Group plc .........................         2,329,106
    100,000       Vodafone Group plc, ADR ....................         3,700,000
        455       VoiceStream Wireless Corp.,
                  ADR+ .......................................            52,808
                                                                    ------------
                                                                      80,350,309
                                                                    ------------
                  EQUIPMENT AND SUPPLIES -- 5.8%
    100,000       AMETEK Inc. ................................         2,118,750
    129,500       Amphenol Corp., Cl. A+ .....................         7,373,406
     10,000       Caterpillar Inc. ...........................           337,500
     95,000       CIRCOR International Inc.+ .................           979,687
    107,000       CLARCOR Inc. ...............................         2,086,500
    320,000       Deere & Co. (c) ............................        10,640,000
    255,000       Donaldson Co. Inc. .........................         5,610,000
    130,000       Flowserve Corp. ............................         2,136,875
      6,500       Franklin Electric Co. ......................           448,500
    105,000       Gerber Scientific Inc. .....................           905,625
    298,000       IDEX Corp. .................................         8,325,375
     47,000       Ingersoll-Rand Co. .........................         1,592,125
     52,500       Lufkin Industries Inc. .....................         1,069,688
      1,000       Manitowoc Co. Inc. .........................            19,250
    450,000       Navistar International Corp.+ ..............        13,471,875



                                       17

                                     <PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2000 (UNAUDITED)

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

                  COMMON STOCKS (CONTINUED)
                  EQUIPMENT AND SUPPLIES (CONTINUED)
     20,000       PACCAR Inc. ................................       $   741,250
     84,500       Sequa Corp., Cl. A+ ........................         3,591,250
     75,000       Sequa Corp., Cl. B+ ........................         4,462,500
    170,000       SPS Technologies Inc.+ .....................         8,245,000
     29,000       THK Co. Ltd. ...............................         1,127,152
    150,000       UCAR International Inc.+ ...................         1,903,125
    250,000       Watts Industries Inc., Cl. A ...............         2,500,000
    100,000       Weir Group plc .............................           294,961
                                                                     -----------
                                                                      79,980,394
                                                                     -----------
                  CONSUMER PRODUCTS -- 5.2%
     70,000       Altadis SA .................................         1,009,936
    540,000       Carter-Wallace Inc. ........................        13,196,250
     43,000       Christian Dior SA ..........................         2,316,500
     45,000       Church & Dwight Co. Inc. ...................           826,875
      1,100       Compagnie Financiere
                    Richemont AG, Cl. A ......................         3,306,160
     35,000       Department 56 Inc.+ ........................           461,562
    250,001       Energizer Holdings Inc.+ ...................         6,125,024
    125,000       Fortune Brands Inc. (f) ....................         3,312,500
    250,000       Gallaher Group plc, ADR ....................         5,812,500
     75,000       Gillette Co. ...............................         2,315,625
    100,000       Harley Davidson Inc. .......................         4,787,500
      1,500       Matsushita Electric Industrial Co.
                    Ltd., ADR ................................           393,937
     50,000       Mattel Inc. ................................           559,375
     25,000       Maytag Corp. ...............................           776,562
     40,000       National Presto Industries Inc. ............         1,197,500
     10,500       Nintendo Co. Ltd. ..........................         1,917,130
     20,000       Philip Morris Companies Inc. ...............           588,750
    625,000       Ralston Purina Group .......................        14,804,687
    325,000       Shaw Industries Inc. .......................         6,012,500
      1,500       Swatch Group AG ............................         2,169,586
     10,425       Syratech Corp.+ ............................            82,097
                                                                     -----------
                                                                      71,972,556
                                                                     -----------
                  PUBLISHING -- 5.1%
     11,000       Dow Jones & Co. Inc. .......................           665,500
     80,000       Harcourt General Inc. ......................         4,720,000
    646,000       Independent News & Media plc,
                    Dublin ...................................         2,365,695
     98,000       McGraw-Hill Companies Inc. .................         6,229,125
    400,000       Media General Inc., Cl. A ..................        17,200,000
    128,000       Meredith Corp. .............................         3,776,000
    115,000       New York Times Co., Cl. A ..................         4,520,938
    145,000       News Corp. Ltd. ............................         2,041,681
      5,000       News Corp. Ltd., ADR .......................           280,313
     82,727       Pearson plc ................................         2,298,240
    400,000       Penton Media Inc. ..........................        11,000,000


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

     30,000       PRIMEDIA Inc.+ .............................       $   491,250
     27,000       Pulitzer Inc. ..............................         1,159,650
    160,000       Reader's Digest Association Inc., Cl. B ....         5,050,000
     60,000       Schibsted ASA ..............................         1,054,152
    400,000       South China Morning Post Holdings ..........           305,250
     75,000       Thomas Nelson Inc. .........................           614,062
    160,000       Tribune Co. ................................         6,980,000
                                                                     -----------
                                                                      70,751,856
                                                                     -----------
                  ENERGY AND UTILITIES -- 4.6%
     73,400       AGL Resources Inc. .........................         1,472,587
     34,000       Apache Corp. ...............................         2,010,250
    120,000       BP Amoco plc ...............................         1,068,068
    248,800       BP Amoco plc, ADR ..........................        13,186,400
    110,000       Burlington Resources Inc. ..................         4,049,375
    100,000       Columbia Energy Group ......................         7,100,000
    150,000       Conoco Inc., Cl. A .........................         3,918,750
    150,000       Eastern Enterprises ........................         9,571,875
    400,000       El Paso Electric Co.+ ......................         5,508,000
     20,000       Energy East Corp. ..........................           452,500
     12,100       EnergyNorth Inc. ...........................           734,319
    100,000       Florida Progress Corp. .....................         5,293,750
     55,000       Halliburton Co. ............................         2,691,562
     60,000       MCN Energy Group Inc. ......................         1,537,500
    206,500       Niagara Mohawk Holdings Inc. ...............         3,252,375
     30,000       Northeast Utilities ........................           650,625
     78,000       Pennzoil-Quaker State Co.+ .................           819,000
      2,000       SJW Corp. ..................................           237,500
     15,000       St. Joseph Light & Power Co. ...............           289,687
      4,907       Totalfina Elf ..............................           717,924
                                                                     -----------
                                                                      64,562,047
                                                                     -----------
                  CABLE -- 3.2%
    520,000       Cablevision Systems Corp.,
                  Cl. A+ .....................................        34,482,500
     40,000       Comcast Corp., Cl. A .......................         1,627,500
     90,000       Comcast Corp., Cl. A, Special ..............         3,684,375
     14,625       NTL Inc.+ ..................................           677,320
     20,000       Shaw Communications Inc., Cl. B ............           458,584
     80,000       Shaw Communications Inc., Cl. B,
                    Non-Voting+ ..............................         1,815,000
     35,000       UnitedGlobalCom Inc., Cl. A+ ...............         1,050,000
                                                                     -----------
                                                                      43,795,279
                                                                     -----------
                  AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.7%
     55,000       ArvinMeritor Inc. ..........................           807,812
     25,802       Borg-Warner Automotive Inc. ................           854,691
    295,000       Dana Corp. .................................         6,342,500
     75,000       Delphi Automotive Systems Corp.+ (c) .......         1,134,375
     40,000       Federal-Mogul Corp. ........................           217,500
    260,000       GenCorp Inc. ...............................         2,112,500
    270,000       Genuine Parts Co. ..........................         5,146,875

                                       18

                                     <PAGE>

                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2000 (UNAUDITED)

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

                  COMMON STOCKS (CONTINUED)
                  AUTOMOTIVE: PARTS AND ACCESSORIES (CONTINUED)
    117,000       Johnson Controls Inc. ......................       $ 6,222,937
     64,167       Midas Inc. .................................           898,338
    330,000       Modine Manufacturing Co. ...................         9,296,719
     80,000       Scheib (Earl) Inc.+ ........................           260,000
    163,000       Standard Motor Products Inc. ...............         1,304,000
     70,000       Superior Industries International Inc. .....         2,100,000
    130,000       Tenneco Automotive Inc. ....................           674,375
    105,000       TransPro Inc. ..............................           367,500
                                                                     -----------
                                                                      37,740,122
                                                                     -----------
                  DIVERSIFIED INDUSTRIAL -- 2.6%
    195,000       Ampco-Pittsburgh Corp. .....................         1,998,750
     50,000       Cooper Industries Inc. .....................         1,762,500
    150,000       Crane Co. ..................................         3,431,250
    102,000       GATX Corp. .................................         4,271,250
    150,000       GenTek Inc. ................................         2,287,500
    125,000       Honeywell Inc. .............................         4,453,125
    142,500       ITT Industries Inc.+ .......................         4,622,344
    390,000       Lamson & Sessions Co.+ .....................         4,631,250
    125,000       National Service Industries Inc. ...........         2,445,312
     78,715       Park-Ohio Holdings Corp.+ ..................           619,881
     82,000       Swire Pacific Ltd., Cl. A ..................           511,127
     75,000       Thomas Industries Inc. .....................         1,518,750
     27,000       TI Group plc ...............................           143,710
     50,000       Trinity Industries Inc. ....................         1,168,750
     45,000       Tyco International Ltd. ....................         2,334,375
                                                                     -----------
                                                                      36,199,874
                                                                     -----------
                  HEALTH CARE -- 2.2%
     40,000       American Home Products Corp. ...............         2,262,500
     60,000       Amgen Inc.+ ................................         4,189,688
     10,000       AstraZeneca plc, London ....................           523,980
     35,146       AstraZeneca plc, Stockholm .................         1,842,491
     10,000       Aventis SA .................................           750,062
     26,000       Biogen Inc.+ ...............................         1,586,000
     50,000       Glaxo Wellcome plc .........................         1,513,984
      4,000       Glaxo Wellcome plc, ADR ....................           241,750
     40,294       Life Technologies Inc. .....................         2,740,395
      1,150       Novartis AG ................................         1,763,151
    108,000       Novartis AG, Registered ....................         4,178,250
     45,000       Pfizer Inc. ................................         2,022,188
        140       Roche Holding AG ...........................         1,231,168
     20,000       Sanofi Synthelabo SA .......................         1,074,794
     55,000       SmithKline Beecham plc .....................           753,407
     14,000       Takeda Chemical Industries Ltd. ............           925,042
     70,000       Wesley Jessen VisionCare Inc.+ .............         2,690,625
                                                                     -----------
                                                                      30,289,475
                                                                     -----------

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

                  HOTELS AND GAMING -- 1.9%
    120,000       Aztar Corp.+ ...............................       $ 1,845,000
     90,000       Boca Resorts Inc., Cl. A+ ..................           984,375
    250,000       Gaylord Entertainment Co. ..................         5,968,750
      5,000       GTECH Holdings Corp.+ ......................            82,813
  1,045,000       Hilton Group plc ...........................         2,997,363
    700,000       Hilton Hotels Corp. ........................         8,093,750
      5,000       MGM Grand Inc. .............................           190,938
    430,000       Park Place Entertainment Corp.+ ............         6,503,750
                                                                     -----------
                                                                      26,666,739
                                                                     -----------
                  PAPER AND FOREST PRODUCTS -- 1.8%
    260,000       Greif Bros. Corp., Cl. A ...................         8,645,000
      3,400       Greif Bros. Corp., Cl. B ...................           104,550
    700,000       Pactiv Corp.+ ..............................         7,831,250
    253,000       St. Joe Co. ................................         7,020,750
     50,000       Westvaco Corp. .............................         1,334,375
                                                                     -----------
                                                                      24,935,925
                                                                     -----------
                  SPECIALTY CHEMICALS -- 1.5%
      5,400       Ciba Specialty Chemicals, ADR+ (b) .........           159,560
     40,000       Dexter Corp. ...............................         2,833,752
     10,000       du Pont de Nemours (E.I.) & Co. ............           414,375
    315,000       Ferro Corp. ................................         6,004,688
     10,000       Fuller (H.B.) Co. ..........................           287,500
    110,100       General Chemical Group Inc. ................           103,219
     20,000       Lilly Industries Inc., Cl. A ...............           590,000
    210,000       Omnova Solutions Inc. ......................         1,168,125
    204,000       Rohm & Haas Co. ............................         5,928,750
    105,000       Sybron Chemicals Inc.+ .....................         3,642,188
                                                                     -----------
                                                                      21,132,157
                                                                     -----------
                  RETAIL -- 1.4%
    200,000       Albertson's Inc. ...........................         4,200,000
    400,000       AutoNation Inc.+ ...........................         2,400,000
     16,000       Coldwater Creek Inc.+ ......................           432,000
     50,000       Delhaize America Inc., Cl. A ...............           871,875
    100,000       Lillian Vernon Corp. .......................           975,000
    350,000       Neiman Marcus Group Inc., Cl. B+ ...........        10,018,750
                                                                     -----------
                                                                      18,897,625
                                                                     -----------
                  COMMUNICATIONS EQUIPMENT -- 0.9%
     68,000       Acterna Corp.+ .............................         2,065,500
    290,000       Allen Telecom Inc.+ ........................         4,911,875
     40,000       Lucent Technologies Inc. ...................         1,222,500
     24,000       Motorola Inc. ..............................           678,000
     22,000       Nokia Corp., Cl. A, ADR ....................           875,875
     44,000       Scientific-Atlanta Inc. ....................         2,799,500
                                                                     -----------
                                                                      12,553,250
                                                                     -----------

                                       19
                                     <PAGE>

                         THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2000 (UNAUDITED)

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

                  COMMON STOCKS (CONTINUED)
                  REAL ESTATE -- 0.8%
    450,000       Catellus Development Corp.+ ................       $ 7,875,000
     75,000       Cheung Kong (Holdings) Ltd. ................           906,611
     44,000       Florida East Coast Industries Inc. .........         1,804,000
     55,000       Griffin Land & Nurseries Inc.+ .............           694,375
      4,753       HomeFed Corp.+ .............................             2,852
                                                                     -----------
                                                                      11,282,838
                                                                     -----------
                  AEROSPACE -- 0.8%
    100,000       BAE Systems plc ............................           539,652
    100,000       Lockheed Martin Corp. ......................         3,296,000
     80,000       Northrop Grumman Corp. .....................         7,270,000
                                                                     -----------
                                                                      11,105,652
                                                                     -----------
                  SATELLITE -- 0.8%
    166,323       General Motors Corp., Cl. H+ ...............         6,183,889
    340,000       Liberty Satellite &
                    Technology Inc., Cl. A+ ..................         3,612,500
    145,000       Loral Space & Communications Ltd.+ .........           888,125
                                                                     -----------
                                                                      10,684,514
                                                                     -----------
                  AUTOMOTIVE -- 0.8%
     10,000       Ford Motor Co. .............................           253,125
    157,942       General Motors Corp. .......................        10,266,230
                                                                     -----------
                                                                      10,519,355
                                                                     -----------
                  BUSINESS SERVICES -- 0.8%
     60,000       ANC Rental Corp.+ ..........................           345,000
    100,000       Cendant Corp.+ .............................         1,087,500
      1,000       CheckFree Corp.+ ...........................            41,891
     70,000       IMS Health Inc. ............................         1,452,500
    100,000       Landauer Inc. ..............................         1,885,000
     58,500       Nashua Corp.+ ..............................           493,594
     10,833       Reuters Holdings plc, ADR ..................         1,217,358
     13,000       Secom Co. Ltd. .............................         1,045,438
    250,000       Securicor Group plc ........................           514,703
      3,500       SYNAVANT Inc.+ .............................            23,406
     30,900       Vivendi ....................................         2,295,877
                                                                     -----------
                                                                      10,402,267
                                                                     -----------
                  ELECTRONICS -- 0.7%
     38,000       Fujitsu Ltd. ...............................           882,658
      3,000       Hitachi Ltd., ADR ..........................           342,750
      4,000       Molex Inc., Cl. A ..........................           165,750
      1,500       NEC Corp., ADR .............................           167,062
     16,640       Philips Electronics NV .....................           716,117
     38,800       Philips Electronics NV, ADR ................         1,649,000
      1,400       Rohm Co. Ltd. ..............................           383,620
     16,000       Sony Corp. .................................         1,622,802
     32,000       Sony Corp., ADR ............................         3,230,000
     20,000       Stanley Electric Co. Ltd. ..................           242,088




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


     50,000       Thomas & Betts Corp. .......................       $   871,875
                                                                     -----------
                                                                      10,273,722
                                                                     -----------
                  CONSUMER SERVICES -- 0.5%
     40,000       Loewen Group Inc. ..........................            11,200
    510,000       Rollins Inc. ...............................         7,554,375
                                                                     -----------
                                                                       7,565,575
                                                                     -----------
                  AVIATION: PARTS AND SERVICES -- 0.5%
    100,000       Curtiss-Wright Corp. .......................         4,718,750
    110,000       Fairchild Corp., Cl. A+ ....................           701,250
    145,000       Hi-Shear Industries Inc. ...................           253,750
     44,000       Precision Castparts Corp. ..................         1,688,500
                                                                     -----------
                                                                       7,362,250
                                                                     -----------
                  AGRICULTURE -- 0.5%
    829,500       Archer-Daniels-Midland Co. (g) .............         7,154,437
      5,000       Delta & Pine Land Co. ......................           128,437
                                                                     -----------
                                                                       7,282,874
                                                                     -----------
                  ENVIRONMENTAL SERVICES -- 0.5%
     60,000       Republic Services Inc.+ ....................           787,500
    360,000       Waste Management Inc. ......................         6,277,500
                                                                     -----------
                                                                       7,065,000
                                                                     -----------
                  BUILDING AND CONSTRUCTION -- 0.4%
     90,000       CRH plc ....................................         1,432,706
     32,222       Huttig Building Products Inc.+ .............           144,999
     15,000       Martin Marietta Materials Inc. .............           574,200
    150,000       Nortek Inc.+ ...............................         2,625,000
      5,000       Nortek Inc., Special Common+ (a) ...........            87,500
                                                                     -----------
                                                                       4,864,405
                                                                     -----------
                  COMPUTER HARDWARE-- 0.3%
     40,000       Hewlett-Packard Co. ........................         3,880,000
     40,000       Xerox Corp. ................................           602,500
                                                                     -----------
                                                                       4,482,500
                                                                     -----------
                  CLOSED END FUNDS -- 0.3%
     59,000       Central European Equity
                  Fund Inc. ..................................           752,250
     70,000       Dresdner RCM Europe Fund Inc. ..............         1,073,100
     25,000       France Growth Fund Inc. ....................           315,625
     40,250       Italy Fund Inc. ............................           696,828
     68,000       New Germany Fund Inc. ......................           833,000
     45,942       Royce Value Trust Inc. .....................           663,288
                                                                     -----------
                                                                       4,334,091
                                                                     -----------
                  TRANSPORTATION -- 0.2%
     73,000       AMR Corp.+ .................................         2,386,188
      7,500       Kansas City Southern
                  Industries Inc. ............................            65,156
     31,273       MIF Ltd.+ ..................................           318,642
     35,000       Ryder System Inc. ..........................           645,313
                                                                     -----------
                                                                       3,415,299
                                                                     -----------

                                       20
                                     <PAGE>


                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2000 (UNAUDITED)



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

                  COMMON STOCKS (CONTINUED)
                  COMPUTER SOFTWARE AND SERVICES -- 0.2%
     10,000       Capcom Co. Ltd. ............................    $      387,748
     40,000       Computer Associates International Inc. .....         1,007,500
      4,500       FujiSoft ABC Inc. ..........................           308,579
     25,000       Genuity Inc.+ ..............................           163,281
      3,300       Obic Co. Ltd. ..............................         1,175,736
     70,000       Tyler Technologies Inc. ....................           140,000
                                                                  --------------
                                                                       3,182,844
                                                                  --------------
                  METALS AND MINING -- 0.1%
     72,500       Harmony Gold Mining Co. Ltd. ...............           368,472
     12,500       Harmony Gold Mining Co. Ltd., ADR ..........            64,063
     50,000       Newmont Mining Corp. .......................           850,000
     25,000       Placer Dome Inc. ...........................           235,938
                                                                  --------------
                                                                       1,518,473
                                                                  --------------
                  EDUCATIONAL SERVICES -- 0.0%
     10,000       Benesse Corp. ..............................           601,518
                                                                  --------------
                  TOTAL COMMON STOCKS ........................     1,357,290,887
                                                                  --------------

                  PREFERRED STOCKS -- 0.3%
                  PUBLISHING -- 0.1%
     42,000       News Corp. Ltd., Pfd., ADR .................         1,968,750
                                                                  --------------
                  BROADCASTING -- 0.1%
     10,000       ProSieben Media AG, Pfd. ...................         1,145,388
                                                                  --------------
                  TELECOMMUNICATIONS -- 0.1%
     15,000       Citizens Communications Co.,
                    5.00% Cv. Pfd. ...........................           813,750
                                                                  --------------
                  WIRELESS COMMUNICATIONS -- 0.0%
 10,760,547       Telesp Celular Participacoes SA, Pfd.+ .....           141,143
                                                                  --------------
                  TOTAL PREFERRED STOCKS .....................         4,069,031
                                                                  --------------
  PRINCIPAL
   AMOUNT
  ---------
                  CORPORATE BONDS -- 0.2%
                  AVIATION: PARTS AND SERVICES -- 0.1%
 $  941,000       Kaman Corp.,
                    Sub. Deb. Cv.
                    6.00%, 03/15/12 ..........................           821,023
                                                                  --------------
                  AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
  1,500,000       Standard Motor Products Inc.,
                    Sub. Deb. Cv.
                    6.75%, 07/15/09 ..........................           772,500
                                                                  --------------


 PRINCIPAL                                                            MARKET
  AMOUNT                                                              VALUE
-----------                                                           ------
                  PUBLISHING -- 0.0%
 $  200,000       News America Holdings Inc.,
                    Sub. Deb. Cv.
                    Zero Coupon, 03/31/02 ....................    $      481,250
                                                                  --------------
                  HOTELS AND GAMING -- 0.0%
    200,000       Hilton Hotels Corp.,
                    Sub. Deb. Cv.
                    5.00%, 05/15/06 ..........................           168,750
                                                                  --------------
                  CONSUMER PRODUCTS -- 0.0%
   1,000,000      Pillowtex Corp., Sub. Deb. Cv.
                    6.00%, 03/15/12 ..........................            90,000
                                                                  --------------
                  TOTAL CORPORATE BONDS ......................         2,333,523
                                                                  --------------
    SHARES
    -------
                  RIGHTS -- 0.0%
                  TELECOMMUNICATIONS -- 0.0%
  1,076,054       Telesp Celular Participacoes SA ............                 6
      6,680       Telesp Celular Participacoes SA, ADR .......                 0
                                                                  --------------
                                                                               6
                                                                  --------------
                  TOTAL RIGHTS ...............................                 6
                                                                  --------------

                  WARRANTS -- 0.0%
                  FINANCIAL SERVICES -- 0.0%
     26,000       Aegon NV, expire 02/04/01+ .................             5,850
                                                                  --------------
                  FOOD AND BEVERAGE -- 0.0%
     62,463       Advantica Restaurant Group Inc.,
                    expire 01/07/05+ .........................             5,856
                                                                  --------------
                  TOTAL WARRANTS .............................            11,706
                                                                  --------------
  PRINCIPAL
   AMOUNT
  ---------
                  U.S. GOVERNMENT OBLIGATIONS-- 0.4%
$ 6,500,000       U.S. Treasury Bill,
                    6.13%++, due 10/12/00 (c) ................         6,487,076
                                                                  --------------

                  REPURCHASE AGREEMENTS -- 2.0%
 27,784,000       State Street Bank & Trust Co.,
                    6.46%, dated 09/29/00,
                    due 10/02/00, proceeds at
                    maturity $27,798,957 (h) .................        27,784,000
                                                                  --------------

                                       21

                                     <PAGE>



                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2000 (UNAUDITED)



                                                                      MARKET
                                                                      VALUE
                                                                      ------

  TOTAL INVESTMENTS -- 100.4%
    (Cost $863,784,089) ......................................   $1,397,976,229

  OTHER ASSETS, LIABILITIES AND
    LIQUIDATION VALUE OF CUMULATIVE
    PREFERRED STOCK -- (10.1)% ...............................     (140,229,605)

  NET ASSETS -- COMMON STOCK -- 90.3%
    (107,376,617 common shares outstanding) ..................    1,257,746,624
                                                                 --------------

  NET ASSETS -- PREFERRED STOCK -- 9.7%
    (5,374,900 preferred shares outstanding) .................      134,372,500
                                                                 --------------

  TOTAL NET ASSETS -- 100.0% .................................   $1,392,119,124
                                                                 ==============

  NET ASSET VALUE PER COMMON SHARE
    ($1,257,746,624 [DIVIDE] 107,376,617 shares outstanding)             $11.71
                                                                         ======


  PRINCIPAL                                   SETTLEMENT             UNREALIZED
   AMOUNT                                       DATE                APPRECIATION
  ---------                                   ----------            ------------

  FORWARD FOREIGN EXCHANGE CONTRACTS
  6,627,720 (i)   Deliver Hong Kong Dollars
                    in exchange for
                    USD 851,213 ............   08/03/01                  $2,786
                                                                         ======
 NUMBER OF
 CONTRACTS
 ----------
  FUTURES CONTRACTS -- SHORT POSITION
    310           S&P 500 Index Futures
                    12/15/00 .................................       $3,805,250
                                                                     ==========

--------------------
        For Federal tax purposes:
          Aggregate cost .....................................     $863,784,089
                                                                 ==============
          Gross unrealized appreciation ......................     $598,136,715
          Gross unrealized depreciation ......................      (63,944,575)
                                                                 --------------
          Net unrealized appreciation ........................     $534,192,140
                                                                 ==============

--------------------
(a)   Security fair valued under procedures established by the Board of
      Directors.
(b)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended. These securities may be resold in transactions exempt
      from registration, normally to qualified institutional buyers. At
      September 30, 2000, the market value of Rule 144A securities amounted to
      $168,535 or 0.0% of total net assets.
(c)   Security was pledged as collateral for futures contracts.
(d)   At September 30, 2000, 1,520,000 shares were pledged as collateral for
      futures contracts.
(e)   At September 30, 2000, 317,200 shares were pledged as collateral for
      futures contracts.
(f)   At September 30, 2000, 115,000 shares were pledged as collateral for
      futures contracts.
(g)   At September 30, 2000, 735,000 shares were pledged as collateral for
      futures contracts.
(h)   Collateralized by U.S. Treasury Bond, 8.50%, due 02/15/20, market value
      $28,350,631.
(i)   Principal amount denoted in Hong Kong Dollars.
+     Non-income producing security.
++    Represents annualized yield at date of purchase.
ADR - American Depositary Receipt
BDR - Brazilian Depositary Receipt
USD - United States Dollars
GDR - Global Depositary Receipt

                                         % of
                                         Market                Market
                                         Value                 Value
                                         ------                ------

  GEOGRAPHIC DIVERSIFICATION
       United States ................     82.1%           $1,147,404,698
       Europe .......................     11.8               165,219,303
       Asia/Pacific Rim .............      2.1                29,345,525
       Latin America ................      1.9                27,019,572
       Canada .......................      1.9                26,305,534
       South Africa .................      0.2                 2,681,597
                                        --------          --------------
       Total Investments ............    100.0%           $1,397,976,229
                                        --------          ==============



                                       22

                                     <PAGE>

                         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 and Trust Company ("State  Street") 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 at 1 (800)
336-6983.

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

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

   The number of shares of Common Stock  distributed to participants in the Plan
in lieu of cash dividends is determined in the following manner. Under the Plan,
whenever  the market  price of the Equity  Trust's  Common  Stock is equal to or
exceeds  net  asset  value  at the  time  shares  are  valued  for  purposes  of
determining  the number of shares  equivalent  to the cash  dividends or capital
gains distribution, participants are issued shares of Common Stock valued at the
greater of (i) the net asset value as most  recently  determined  or (ii) 95% of
the then current market price of the Equity Trust's Common Stock.  The valuation
date is the dividend or distribution  payment date or, if that date is not a New
York Stock Exchange trading day, the next trading day. If the net asset value of
the Common Stock at the time of

                                       23

                                     <PAGE>

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 the then current net
asset value.

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

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

   Participants  in the  Voluntary  Cash Purchase Plan have the option of making
additional  cash payments to State Street for  investments in the Equity Trust's
shares at the then current  market price.  Shareholders  may send an amount from
$250 to $10,000.  State  Street  will use these funds to purchase  shares in the
open  market on or about the 15th of each month.  State  Street 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 the 15th of the month.  Funds not received at least
five  days  before  the  investment  date  shall be held for  investment  in the
following month. A payment may be withdrawn without charge if notice is received
by State Street 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.

                                       24

                                     <PAGE>

                             DIRECTORS AND OFFICERS

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

DIRECTORS

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

Dr. Thomas E. Bratter
  PRESIDENT, JOHN DEWEY ACADEMY

Felix J. Christiana
  FORMER SENIOR VICE PRESIDENT,
  DOLLAR DRY DOCK SAVINGS BANK

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

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

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

Karl Otto Pohl
  FORMER PRESIDENT, DEUTSCHE BUNDESBANK

Anthony R. Pustorino
  CERTIFIED PUBLIC ACCOUNTANT
  PROFESSOR, PACE UNIVERSITY

Salvatore J. Zizza
  CHAIRMAN, THE BETHLEHEM CORP.


OFFICERS

Mario J. Gabelli, CFA
  PRESIDENT & CHIEF INVESTMENT OFFICER

Bruce N. Alpert
  VICE PRESIDENT & TREASURER

Carter W. Austin
  VICE PRESIDENT

James E. McKee
  SECRETARY


INVESTMENT ADVISOR

Gabelli Funds, LLC
One Corporate Center
Rye, New York  10580-1434

CUSTODIAN

Boston Safe Deposit and Trust Company

COUNSEL

Willkie Farr & Gallagher

TRANSFER AGENT AND REGISTRAR

State Street Bank and Trust Company

STOCK EXCHANGE LISTING

                            Common    7.25% Preferred
                            ------    ---------------
NYSE-Symbol:                 GAB          GAB Pr
Shares Outstanding:      107,376,617     5,374,900

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

The Net Asset Value may be obtained each day by calling (914) 921-5071.

------------------------------------------------
For general information about the Gabelli Funds,
call 1-800-GABELLI (1-800-422-3554), fax us at
914-921-5118, visit Gabelli Funds' Internet
homepage at: HTTP://WWW.GABELLI.COM
or e-mail us at: [email protected]
------------------------------------------------

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

THE GABELLI EQUITY TRUST INC.
ONE CORPORATE CENTER
RYE, NY  10580-1434
(914) 921-5070
HTTP://WWW.GABELLI.COM



                                                            THIRD QUARTER REPORT
                                                              SEPTEMBER 30, 2000

                                                                     GBFCM 09/00


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