[PHOTO OF AMERICAN FLAG OMITTED]

                                                [TETON MOUNTAIN GRAPHIC OMITTED]
                                                   THE GABELLI EQUITY TRUST INC.

                                                            THIRD QUARTER REPORT
                                                              SEPTEMBER 30, 2001


                        [TETON MOUNTAIN GRAPHIC OMITTED]
                          THE GABELLI EQUITY TRUST INC.

        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.

[PHOTOS 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   WASHINGTON
WEST VIRGINIA     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.




TO OUR SHAREHOLDERS,

      In the third quarter of 2001, the horrifying  terrorist attacks on America
further  undermined an already fragile economy and deepened what was already the
worst bear market we have  experienced  since  1973-74.  Prior to September  11,
value  stocks had held up well  relative to growth  stocks,  as evidenced by the
superior  performance of value indices versus their growth counterparts over the
first eight months of 2001.  However,  following  these  unconscionable  acts of
terrorism, value stocks spiraled lower with the broad market.

                                             [PHOTO OF MARIO J. GABELLI OMITTED]

                                                [TETON MOUNTAIN GRAPHIC OMITTED]

INVESTMENT PERFORMANCE

      For the third quarter ended September 30, 2001, The Gabelli Equity Trust's
(the "Trust") net asset value  ("NAV") total return fell 14.49% after  adjusting
for the reinvestment of the $0.27 per share  distribution  paid on September 24,
2001. The Standard & Poor's ("S&P") 500 Index,  Nasdaq  Composite Index, and Dow
Jones Industrial Average fell 14.67%, 30.64%, and 15.37%, respectively, over the
same period.  Each index is an unmanaged  indicator of stock market performance.
The Trust fell 16.17% over the trailing  twelve-month period after adjusting for
the  reinvestment of the $1.31 per share in  distributions  and an adjustment of
$0.56 per share attributable to the rights offering.  The S&P 500 Index,  Nasdaq
Composite Index, and Dow Jones Industrial  Average declined 26.61%,  59.19%, and
15.48%, respectively, over the same twelve-month period.

      For the  three-year  period ended  September  30, 2001,  the Trust's total
return averaged 7.05% annually,  including  reinvestments  of $3.67 per share in
distributions,  an  adjustment  of $0.56 per share  attributable  to the  rights
offering,  and an adjustment of $0.75 per share  attributable to the spin-off of
The Gabelli Utility Trust.  The S&P 500 Index and Dow Jones  Industrial  Average
had average  annual total  returns of 2.03% and 5.83%,  respectively,  while the
Nasdaq  Composite  Index had an average annual  decline of 4.00%,  over the same
three-year  period.  For the  five-year  period ended  September  30, 2001,  the
Trust's total return averaged 9.48% annually,  including  reinvestments of $5.75
per share in distributions, an adjustment of $0.56 per share attributable to the
rights  offering,  and an  adjustment  of $0.75  per share  attributable  to the
spin-off of The Gabelli  Utility  Trust,  versus average annual total returns of
10.23%, 4.08%, and 10.40% for the S&P 500, Nasdaq Composite Index, and Dow Jones
Industrial Average, respectively.

      For the ten-year period ended September 30, 2001, the Trust's total return
averaged  11.40%  annually,  including  reinvestments  of  $11.09  per  share in
distributions,  adjustments of $2.21 per share attributable to rights offerings,
and  adjustments of $1.50 per share  attributable to the spin-off of The Gabelli
Utility Trust and The Gabelli  Global  Multimedia  Trust,  versus average annual
total returns of 12.69%,  11.02%,  and 13.88% for the S&P 500, Nasdaq  Composite
Index, and Dow Jones Industrial Average, respectively. Since inception on August
21, 1986 through  September 30, 2001, the Trust had a cumulative total return of
445.08%,  including  adjustments of $19.97 per share for  distributions,  rights
offerings,  spin-offs and taxes paid on  undistributed  long term capital gains,
which equates to an average annual total return of 11.87%.

      The Trust's  common  shares ended the third  quarter at $9.91 per share on
the New York Stock  Exchange,  a premium to the net asset  value of 20.41% and a
total return decline of 11.21% for the third quarter.  The Trust's common shares
rose  2.79%  over the  trailing  twelve-month  period  after  adjusting  for all
distributions and the rights offering.


                                   

INVESTMENT RESULTS (a)

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

                   Average Annual Returns - September 30, 2001
                   -------------------------------------------

                               NAV AVERAGE             INVESTMENT AVERAGE
                           ANNUAL RETURN (A)           ANNUAL RETURN (B)
                           -----------------           ------------------
  1 Year ..............        (16.17)%                      2.79%
  5 Year ..............          9.48%                      14.76%
  10 Year .............         11.40%                      13.65%
  Life of Fund (c) ....         11.87%                      12.74%

(a) Life of Fund return based on initial net asset value of $9.34. Total returns
and average annual returns reflect  changes in net asset value,  reinvestment of
distributions,  adjustments  for rights  offerings,  spin-offs and taxes paid on
undistributed  long term capital gains, and are net of expenses.  Of course, the
returns noted represent past  performance  and do not guarantee  future results.
Investment returns and the principal value of an investment will fluctuate. When
shares are sold they may be worth more or less than their original cost.

(b) Life of Fund return based on initial offering price of $10.00. Total returns
and average annual returns  reflect  changes in closing market values on the New
York Stock  Exchange,  reinvestment  of  distributions,  adjustments  for rights
offerings, spin-offs and taxes paid on undistributed long-term capital gains.

(c) From commencement of investment operations on August 21, 1986.


COMMENTARY

THE CAMEL AND THE SCORPION

      A camel and a scorpion  meet on the banks of a river in the  Middle  East.
The scorpion  asks the camel for a ride across the river.  Initially,  the camel
declines,  fearing the scorpion  will sting him. The scorpion  finally talks the
camel into  ferrying  him across the river by  explaining  that it would make no
sense for him to sting the camel  ensuring  his own doom.  Half way  across  the
river the scorpion stings the camel. As they are going down to their deaths, the
camel asks the scorpion why he did such a foolish thing.  The scorpion  replies,
"because this is the Middle East."

      Unfortunately,  this  parable  came true on the morning of  September  11,
2001. By murdering  thousands of innocent  Americans (and visitors from at least
60 other  countries),  Middle Eastern  extremist  groups (the scorpion)  ensured
their own doom.  But, the camel (our faith in the security of Fortress  America)
is also a victim, and the "peace dividend," which has benefited the U.S. economy
and equities  markets in so many ways over the last decade,  has been suspended,
perhaps for a considerable period of time.

      How will  Americans  respond  to this  crisis?  The  same  way  they  have
responded to numerous past crises.  After an initial period of shock, grief, and
disillusion,  they will come  together to  preserve a culture and economy  whose
unique principles - personal freedom and entrepreneurial  capitalism - have made
America the greatest nation on earth.

PICKING UP THE PIECES

      As we prepare this  letter,  we are working  diligently  to assess all the
economic and investment  ramifications of this terrible tragedy.  We can already
make some general  observations.  First,  the economy will dip into recession in
the coming  quarters.  Second,  a corporate  profit  recovery will be postponed.
Third, the


[GRAPHIC OF TRIANGLE OMITTED]
EDGAR REPRESENTATION OF TRIANGLE TEXT AS FOLLOWS:
EPS
PMV
MANAGEMENT
CASH FLOW
RESEARCH


                                        2
                                     



stock market will rapidly  discount all the bad news  resulting from this crisis
and find a bottom faster than it might have if the economy had simply  continued
to limp along.

      Prior to September 11, the economy had been struggling,  supported only by
the  American  consumer.  With  consumer  confidence  plummeting  following  the
terrorist  attacks,  the economy  will  likely go into  recession.  However,  we
believe the Federal Reserve's response to this crisis along with fiscal stimulus
from a  unified  Congress  will  put a  floor  under  the  economy  and  lay the
groundwork for a recovery in 2002.

      The  recovery  in profits  may be pushed  back  several  quarters as well,
however, sizable profit gains should be driven by:

      o  economic  recovery,  spurred by monetary and fiscal  policy  already in
         place

      o  lower oil prices

      o  the absence of sizable inventory corrections

      o  aggressive cost cutting

      o  targeted booster shots in the form of tax initiatives

      Reported  profits  will also benefit  from the absence of  write-offs  (it
seems  corporate  America  is writing  off as much as  possible,  including  the
proverbial  kitchen sink) as well as changes in  amortization  of goodwill (FASB
142).

      Where does this leave the equities market?  Before the terrorist  attacks,
we were already well into a bear market, sparked initially by excessive equities
valuations  in the  technology  sector  and  compounded  by a decline in capital
spending  that  eroded  earnings  in a wider  variety of  industries.  Now,  the
economic uncertainty and lack of earnings visibility that has plagued the market
has been  supplanted by fear - ironically,  the most necessary  ingredient for a
bear  market  bottom.  Have we hit  bottom  yet?  Perhaps.  However,  we will be
surprised  (certainly  pleasantly)  if the  strong  gains  in the  last  week of
September hold.  Yet, with lower equity prices,  together with the current level
of (ten year) interest  rates,  we are in a zone where a margin of safety begins
to be visible for equities.

OUR RESPONSE

      Although this senseless  tragedy has changed all Americans'  lives, it has
not changed our investment  principles.  We buy the stocks of quality  companies
trading at significant discounts to our appraisal of their "real world" economic
value today and into the future.  So, our response  was not to dump stocks,  but
rather to re-assess their longer-term prospects.  We asked the same questions we
have always asked in depressed  markets.  How bad is bad?  Does the company have
the resources to address the economic turmoil? How long will it be bad? How good
is good? In short, we focused on portfolio  companies'  "normalized" cash flows,
earnings,  and business values. In general,  we have come to the conclusion that
while  the  short-term  outlook  for many of our  portfolio  companies  has been
negatively  impacted by the events of September  11, their  long-term  prospects
remain attractive.

      For example,  operating profits for advertising-supported  media companies
will be under  pressure as the  economy  slides  into  recession.  But, we still
expect an economic  recovery,  the Winter  Olympics  in Salt Lake City,  and the
mid-term election  political spending to bolster results in 2002. We continue to
expect a relaxed  regulatory  posture at the Federal  Communications  Commission
("FCC") to result in further  consolidation  of the broadcast,  cable television
and newspaper publishing industries. Certainly, this crisis has demonstrated how
effectively  news is  disseminated  from a  wealth  of  media  sources  in every
American market.



                                        3
                                     



      We continue to believe rural  telephone  company  stocks will benefit from
attractive  earnings growth rates and consolidation in this fragmented sector of
the  telecommunications  industry.  We will see another  round of  consolidation
among the "wireless" operators.  Utilities stocks,  particularly those with good
dividends and takeover potential, should continue to offer the dual advantage of
income and  reasonably  attractive  capital  appreciation  potential.  We expect
dominant  market  share  companies  in a wide  range of  economically  sensitive
industries  to attract  favorable  investor  attention as the economy  begins to
recover in the year ahead.

INTERNATIONAL OUTLOOK

      A portion  of the  Trust's  portfolio  continues  to be  managed by Caesar
Bryan. Caesar is also the portfolio manager of the Gabelli  International Growth
Fund and the  co-portfolio  manager  of The  Gabelli  Global  Opportunity  Fund.
Caesar's  thoughts on  international  markets and global  economies are provided
below:

      The first sentence of our previous  shareholder letter read "we are in the
middle of an economic  slowdown." So what has changed? In the period between our
previous  letter and the September  attack,  growth rates in most of the world's
leading economies  deteriorated,  but most policy makers,  with the exception of
the U.S.  Federal  Reserve  Board  ("Fed"),  were  unable or  unwilling  to take
significant  action.  But it seems the September attack has changed many things,
including the  willingness of monetary  authorities  and governments to initiate
more stimulative policies.

      Clearly the economic  impact of the September  attack will slow  activity.
Companies  will be more cautious in deciding to undertake  capital  expenditures
and consumers  will be less likely to spend.  People will also be less likely to
fly, and this has an adverse effect on the leisure and tourism industries, among
others. To counter this, the Fed has reduced short-term interest rates by a full
one hundred basis points to 2.50%.  This is an extremely low level by historical
standards. The European Central Bank ("ECB") has also reduced rates, but only by
50 basis points.  This year the Fed has reduced short-term interest rates by 400
basis points and the European  Central  Bank by only 100 basis  points.  Deficit
spending  is no longer  quite such a policy  non-starter.  In Europe,  there are
debates  about  lifting the strict  limits  imposed on the levels of  government
debt, in order to give economies a booster shot.

      Clearly, one effect of the attack will be to deepen the economic slowdown.
Hopefully, the effect of the policy responses will be to shorten the slowdown in
terms of time. In the positive ledger,  we have more aggressive  monetary easing
and increased government  spending.  On the negative side, the consumer - for so
long the  stalwart of the  economy - continues  to  retrench.  Personal  balance
sheets have become  stretched and the savings rate is likely to rise.  Newspaper
headlines reporting further job cuts does not build confidence.

      The slowdown in corporate  capital  expenditures has hit corporate profits
hard.  Equity  markets  were at  lofty  valuations  and  have  been  hurt by the
unexpected  and  dramatic  slowdown  in  earnings.   However,  looking  forward,
corporate profit comparisons should become easier. Declining inflation and extra
slack in the work force will help keep costs  under  control.  Furthermore,  the
decline  in the  price  of oil will  act as a tax cut and  help  businesses  and
consumers alike.

      We became considerably more defensive in the second half of last year. Our
exposure to the  technology  sector is low and largely  limited to the  Japanese
market.  Also, we have a very limited  exposure to the commodity and  industrial
sectors.  Many stocks in these sectors have suffered a collapse in profitability
and have been punished by the market.  However,  we do have a number of holdings
in economically sensitive sectors such as broadcasting,  entertainment and other
consumer  cyclical  sectors.  For the most part, these stocks have not performed
well. For example,  RTL Group,  Europe's  largest  broadcaster,  halved in price
during  the  quarter.  NRJ, a French  radio  broadcaster,  Compagnie  Financiere
Richemont, the owner of Cartier and other luxury brands, and News Corp., the



                                        4
                                      





media  giant,  all  declined by more than 20%.  However,  these  companies  have
excellent  brands  and  properties,  and we expect  them to  recover in a better
economic climate.

      Looking ahead, we do expect a recovery in corporate  earnings during 2002,
and markets are likely to discount  this by a few months.  We have  concentrated
the international holdings on companies that have solid market positions and the
ability to generate free cash flow.

MORE LASTING CHANGES

      For the last  several  years,  we have been  counseling  investors  not to
expect the kind of generous  returns  from the  equities  markets  that they had
become  accustomed to over the last ten years.  Our caution was based on what we
viewed as excessive  equities  valuations  and the  historically  low "margin of
safety" in the stock market.  We had hoped the market would simply move sideways
for a long  enough  time to allow  fundamentals  to  catch  up with  valuations.
Unfortunately,  stock prices came tumbling down instead. In essence, what we had
hoped would be an extended period of boring equities returns was compressed into
eighteen months of suffering.  Importantly, however, it has had the same result.
Stocks are now much more  reasonably  priced and a margin of safety has returned
to the market.

      This does not mean that once the  market  bottoms,  we will enjoy ten more
years of 20% plus annual returns.  The risk premium for equities (the difference
between the returns on stocks versus returns on risk-free  Treasury  securities)
will  increase  for the  foreseeable  future.  In other  words,  the  inevitable
economic and market  recovery will not lead to the kind of  valuations  equities
enjoyed after a decade of  unprecedented  peace and  prosperity.  Going forward,
this translates into equities returns more in line with historical norms. For us
and you,  this  means  double  digit  returns  on stocks  will  come from  stock
selection prowess...our historical strength.

INVESTMENT SCORECARD

      As could be expected,  defense stocks including Northrop Grumman, Lockheed
Martin, and Newport News Shipbuilding finished near the top of our third quarter
performance  rankings.  Placer Dome and Newmont  Mining also posted solid gains.
Regional  Bell  Operating  Company  investment  SBC  Communications   managed  a
respectable return. Bible publisher Thomas Nelson also excelled.

      Advertising-supported media companies,  including small group broadcasters
Young Broadcasting, cable television operator Cablevision, and multimedia giants
Viacom  and AOL Time  Warner,  declined  sharply  as  already  weak  advertising
promised  to  get  weaker  as a  result  of  the  tragedy.  Aerospace  component
manufacturer  SPS  Technologies  and  airplane  builder  Boeing  also  sustained
considerable damage due to the serious problems of the airline industry.



                                        5
                                     


OUR REGULATORY FOOTPRINT

      Gabelli & Company, Inc. published on September 17, 2001 an overview of the
Federal  Communications  Commission,  various  regulations that may change,  and
sectors and companies  that will benefit.  We thought we would share this report
with you.

FEDERAL COMMUNICATIONS COMMISSION                   REGULATORY CHANGE = CATALYST
---------------------------------                   ----------------------------
      The five  member  FCC is  currently  composed  of four  members:  Chairman
Michael  Powell  (Republican),  Kathleen  Abernathy  (Republican),  Kevin Martin
(Republican),  and Michael  Copps  (Democrat).  The fifth  commissioner,  Gloria
Tristani  (Democrat),  left her position on September  7th.  President Bush must
appoint another Democrat to fill her position, and the Republicans will maintain
their 3-2  majority.  Michael  Powell is a proponent  of  deregulation  and free
markets.  Under his watch we expect several rules to be addressed,  which should
be favorable for companies in the cable,  satellite,  broadcasting,  publishing,
and telecom industries.


                        FEDERAL COMMUNICATIONS COMMISSION
                                       FCC
[GRAPHIC OF FCC TREE OMITTED]

MICHAEL POWELL (R)
CHAIRMAN

KATHLEEN ABERNATHY (R)

MICHAEL COPPS (D)

KEVIN MARTIN (R)

OPEN



--------------------------------------------------------------------------------------------------------------------
REGULATION                               CURRENT STATUS                           "BULL CASE"
--------------------------------------------------------------------------------------------------------------------
                                                                            
- Cable Ownership Cap                    30% of pay TV subscribers                Above 50% or no cap

- Affiliated Programming Cap             Affiliated content < 40% of first        No cap
                                         75 channels

- Cable/Broadcast Cross-                 No cable and broadcast TV in same        Removal of ban
   ownership                             Designated Market Area (DMA)

- Cable Dual Must Carry                  Must carry analog broadcast signal       Not forced to carry both
                                                                                  broadcast digital and analog

- Cable Open Access                      Notice of Inquiry                        No forced open access

- Satellite Must Carry                   Must carry all local analog              DBS Co. chooses which
                                         broadcasts if carry one                  broadcast stations to carry

- Broadcast/Newspaper Cross-             No newspaper and broadcast               Removal of ban
   ownership                             station in same DMA

- National TV Ownership Cap              35% of television audience               Above 50% or no cap

- TV Duopolies                           Can own two stations in one              Eliminate rating and voice tests
                                         market if only one is in top four
                                         and eight independent voices exist

- Wireless Spectrum Cap                  45 MHz in urban and 55 MHz in            No cap
                                         rural markets

- Wireline - Section 271                 Regional Bell Operating Companies        RBOCs can offer in-region LD
                                         (RBOCs) cannot offer in-region
                                         Long Distance (LD)


                                        6
                                     





CABLE & SATELLITE (Andrew Rittenberry 914-921-6592)
-----------------

CABLE OWNERSHIP CAP

      -  The 1992 Cable Act called for limits on the number of cable subscribers
         one firm could control.  In 1993, the FCC set the limit at 30% of cable
         subscribers.  In  1999,  the  FCC  changed  the  limit  to  30%  of all
         multichannel video subscribers,  including DBS, cable,  wireless cable,
         etc.

      -  In March 2001, the DC Federal Court of Appeals rejected the current 30%
         ownership cap as  "arbitrary"  and remanded it back to the FCC.  Rather
         than appeal the  decision,  the FCC has filed a Notice of Proposed Rule
         Making to modify the rule. On September 13, 2001, the  Commission  held
         an open  meeting to discuss  its  thoughts on a new rule and to solicit
         public comments and  suggestions.  Following a comment period,  the FCC
         will issue a new ownership  ruling. We expect this to occur sometime in
         mid to late 2002.  The DC Court of  Appeals  can then take up this rule
         again.

      -  WE EXPECT  THE FCC TO RAISE THE CAP ABOVE 50% OR REMOVE IT  ALTOGETHER.
         AT THE VERY  LEAST,  WE  EXPECT  THE FCC TO  LIBERALIZE  THE  RULES FOR
         COUNTING ATTRIBUTED SUBSCRIBERS.

      -  Removal of the cap would provide AT&T Broadband and AOL Time Warner the
         ability  to  merge  their  two  cable  systems,  creating  an  industry
         juggernaut.  More importantly perhaps,  removal of the cap could spur a
         further round of general industry  consolidation.  In our opinion,  the
         most likely  takeover  candidate in the industry  today is  Cablevision
         Systems.


VERTICAL PROGRAMMING LIMITS

      -  Currently, cable operators are barred from programming more than 40% of
         their first 75 channels with affiliated programming. (Systems with over
         75 channels must reserve 45 channels for non-affiliated programming).

      -  In the same court decision  discussed above, the DC court also rejected
         this rule and remanded it back to the FCC.

      -  There has been  little  comment  by the FCC about  this  change,  as no
         operator was close to a violation.  HOWEVER,  WE BELIEVE THIS RULE WILL
         BE  DROPPED,  AS THE LOGIC  BEHIND IT IS  SUSPECT.  Similar  to the cap
         above,  the FCC filed a Notice of Proposed  Rulemaking on September 13.
         The same process applies.

      -  The biggest  beneficiary in the current marketplace is AOL Time Warner,
         though it is still relatively far from the limit.


CABLE/BROADCAST CROSS-OWNERSHIP

      -  The Telecom Act of 1996  eliminated the statutory  prohibition  against
         cable system/TV  broadcast  station cross ownership in the same market.
         The FCC has yet to change its own rule  barring  the  practice.  The DC
         Court of Appeals heard oral arguments on the subject on September 7th.

      -  Initial  comments  made  during the hearing by the  justices  appear to
         support easing this rule. WE EXPECT THAT THE FCC WILL EVENTUALLY REMOVE
         THIS BAN.

      -  Though few companies  have been  clamoring for a rule change,  AOL Time
         Warner  would be the clear  beneficiary.  AOL owns the WB network,  but
         owns no local  affiliates,  which provide the majority of the free cash
         flow to  other  networks  such as ABC,  CBS,  etc.  The WB is the  only
         network that owns no local Owned & Operated stations today.



                                        7
                                     




CABLE DUAL MUST CARRY FOR DIGITAL AND ANALOG

      -  Currently,  cable  companies  are  required  to carry all local  analog
         broadcast signals or negotiate for retransmission consent. Broadcasters
         are seeking to force cable operators to carry proposed  digital signals
         on separate  channels,  if they are forced by the FCC to broadcast them
         for free over the air.

      -  The  National  Association  of  Broadcasters  (NAB) is filing  numerous
         lawsuits,  in an attempt to force cable to carry both signals.  The NAB
         is also attempting to get legislation  passed on Capitol Hill mandating
         dual must carry of both.

      -  THE FCC HAS  TENTATIVELY  INDICATED  THAT IT  WILL  SUPPORT  THE  CABLE
         INDUSTRY  IN ITS  DESIRE  TO  CARRY  ONLY  THE  ANALOG  OR THE  DIGITAL
         PROGRAMMING  OF LOCAL  BROADCASTERS,  NOT BOTH THE ANALOG  AND  DIGITAL
         PROGRAMMING. There has been no formal rulemaking as of yet.

      -  We believe all cable  operators  will be better off  carrying  only one
         signal.  This issue has more weight on Multiple System Operator's (MSO)
         in major DMA's.  Larger DMA's  typically  have many more local channels
         that must be carried.  The cable company typically  receives no revenue
         from local broadcasters whatsoever. The less local signals that must be
         carried,  the more capacity there is in the pipe for  high-speed  data,
         video,  telephony,  etc. That means more revenue and cash flow per unit
         of bandwidth to the operator.


INTERNET OPEN ACCESS VIA CABLE

      -  In 2000,  there were three cases  involving  open access decided in the
         court system. Each deemed Internet over cable something different.  One
         called it an unregulated  data service,  one a cable  service,  and the
         other a  telecommunications  service.  If  deemed a  telecommunications
         service,  it will be open to the same  rules as the  RBOC's  under  the
         Telecomm Act of 1996, meaning mandatory unbundling and open access.

      -  The three  courts all  referred  the issue to the FCC. In July of 2001,
         the 4th Circuit  Court in  Richmond,  VA, ruled that a county could not
         impose open access on a cable system. The court also referred the issue
         back to the FCC for guidance.

      -  THE FCC HAS ISSUED A NOTICE OF INQUIRY  (NOI) ON THIS MATTER.  However,
         given that the FCC appears loath to further  regulate or interfere with
         the market  mechanism,  we believe it will not force open access on the
         operators for the foreseeable future.


SATELLITE MUST CARRY

      -  In January 2002,  satellite carriers are required to begin carrying all
         local  channels in a market if they carry any.  Today,  they only carry
         the top 3-4 networks in each market.

      -  The ability to offer local  channels  through the  satelitte is a major
         competitive threat to cable operators.  Given the fixed capacity of the
         satellite  fleet,  the less stations the operators must carry, the more
         individual markets can be offered the local service.

      -  THE FCC RECENTLY REAFFIRMED THIS MUST CARRY PROVISION IN A RULING DATED
         SEPTEMBER 5TH, 2001. The DBS carriers are fighting this must carry rule
         in two cases in the 4th Circuit court in Richmond, VA.



                                       8
                                     

BROADCASTING & PUBLISHING (Evan Carpenter 914-921-6595)
-------------------------

BROADCAST/NEWSPAPER CROSS-OWNERSHIP

      -  Currently,  the FCC, as a rule,  doesn't  allow the same company to own
         both a broadcast station and a daily newspaper in the same market.

      -  Michael   Powell  has   previously   supported   lifting   the  ban  on
         broadcast/newspaper  cross-ownership.  He has stated, "... the combined
         resources  may allow for greater and more  efficient  coverage of local
         events that could not be covered by the two individually."

      -  Recently,  the FCC granted  News Corp.  a 24-month  waiver of this rule
         when it acquired,  from Chris Craft, WWOR-TV in New York, where it also
         owns the POST.  The FCC  defended the waiver by stating that the market
         would still  exhibit  diversity,  and it  considered  not only other TV
         stations and newspapers, but also radio stations and cable operators.

      -  The FCC stated that News Corp.  would have to come into compliance with
         the rule within the 24-month period provided "it is necessary under our
         rules at that time".

      -  At their open meeting on September 13th, the FCC started  reviewing the
         ban on  cross-ownership.  The FCC will reach a  conclusion  following a
         comment period. WE EXPECT THIS BAN TO BE RELAXED.

      -  Relaxation of this rule should allow  companies like Belo,  Tribune and
         Gannett  to  acquire  newspaper  companies  in  their TV  markets  like
         Pulitzer,  Knight-Ridder and McClatchy.  Also,  Hearst-Argyle  would be
         allowed to acquire Young Broadcasting.

TELEVISION OWNERSHIP CAP

      -  Television  station  groups are limited as to their  national  audience
         reach; no group may reach over 35% of the national audience, with Ultra
         High Frequency (UHF) channels counted at half of their actual reach.

      -  Chairman  Powell has also  expressed  support of raising the  ownership
         cap.  He has  argued  that the cap limits  economies  of scale and thus
         raises costs.

      -  The cap is predominantly  supported by the network affiliates who argue
         that if the networks were allowed to increase their coverage,  it would
         give them too much leverage over their affiliates.

      -  On the other hand, the networks and some large broadcast groups,  which
         want to expand their reach and take  advantage of owning more  stations
         and the economies of scale, oppose the cap.

      -  Since the  broadcasting  industry is divided  over this rule,  we would
         expect the FCC to let the courts  rule,  before they decide  whether or
         not to address it.

      -  Viacom, News Corp., and General Electric have challenged the cap in the
         US  Court  of  Appeals  for the  District  of  Columbia  Circuit.  Oral
         arguments  were  heard on  September  7th.  THIS IS THE SAME COURT THAT
         REJECTED THE 30% CABLE OWNERSHIP CAP (SEE ABOVE), AND WE WOULD EXPECT A
         SIMILAR RULING FOR BROADCASTERS.

TV DUOPOLY

      -  A television station group may only own two stations in the same market
         provided  that (a) there  are at least  eight  independently  owned and
         operated stations in the market after the combination, and (b) at least
         one of the two  stations is not in the top four  stations in the market
         as defined by audience share.

      -  ALTHOUGH WE BELIEVE THAT GIVEN THE  DEREGULATORY  NATURE OF THE FCC, IT
         WOULD  BE IN  FAVOR OF  EXTENDING  THE  DUOPOLY  PRIVILEGE  TO  SMALLER
         MARKETS, THIS MIGHT ALSO BE DECIDED IN THE COURTS.


                                       9
                                     




      -  Sinclair  has  already  received,  from the US Court of Appeals for the
         District of Columbia  Circuit,  a stay of the FCC requirement to divest
         four Local  Marketing  Agreements  (LMA) that  violate the eight voices
         test.  Sinclair now has petitioned the court to reverse the order. Oral
         arguments are scheduled for January 2002.

      -  Relaxing the duopoly  regulations would benefit companies like Sinclair
         and  also  allow  companies  like  Disney's  ABC  to  strengthen  their
         positions  in certain  markets  like Los Angeles and San  Francisco  by
         acquiring Young Broadcasting.

TELECOM (Dmitry Khaykin 914-921-5015)
-------

 WIRELESS SPECTRUM CAP

      -  The  Commercial  Mobile Radio Service  (CMRS)  spectrum cap governs the
         amount of CMRS  spectrum that can be licensed to a single entity within
         a particular  geographic  area.  Under the current cap, a single entity
         may  acquire  attributable  interests  in  the  licenses  of  broadband
         Personal Communications Service (PCS), cellular, and Specialized Mobile
         Radio (SMR) services that cumulatively do not exceed 45 MHz of spectrum
         within Metropolitan Service Areas (MSA) and 55 MHz of spectrum in Rural
         Service Areas (RSA).

      -  The cellular  cross-interest  rule, which limits the ability of a party
         to  have  ownership  interests  in  cellular  carriers  in  overlapping
         cellular  geographic  service  areas  (CGSAs),  has  been  amended  and
         currently  allows  a  party  to  have a  non-controlling  or  otherwise
         non-attributable direct or indirect ownership interest of up to 20% (up
         from 5%) in both cellular licensees in overlapping CGSAs.

      -  Some of the spectrum  under  consideration  for 3G services  (1755-1850
         MHz) is currently in the hands of the Department of Defense  (DoD).  In
         our opinion, the latest terrorists acts in New York and Washington,  DC
         make it even less likely that DoD will give up this spectrum.

      -  Given the limited availability of clean spectrum suitable for broadband
         mobile applications and the increasingly competitive nature of wireless
         services,  industry  participants  have been  arguing  to  increase  or
         eliminate  the spectrum  cap.  Chairman  Powell has also  expressed his
         interest  in  addressing  this  issue.  WE BELIEVE FCC WILL EITHER LIFT
         SPECTRUM CAP OR INCREASE IT SUFFICIENTLY  TO SUPPORT  FURTHER  INDUSTRY
         GROWTH.

      -  The  companies  that stand to benefit the most from a spectrum cap lift
         are regional  carriers  such as US Cellular,  Rural  Cellular,  Dobson,
         Alltel, and Western Wireless,  as well as the last independent national
         carrier, Nextel.

WIRELINE -- SECTION 271

      -  Section  271 of the  Telecommunications  Act of 1996 lays out  detailed
         requirements  that RBOCs must meet in order to gain  approval for entry
         into the in-region  interLATA market.  Section 271 contains two central
         provisions. One requires the presence of a facilities-based  competitor
         for both  business  and  residential  customers.  The  second  requires
         compliance with the "Competitive Checklist".

      -  Over the past few years,  both Verizon and SBC have been  successful in
         obtaining 271 approvals in several of their in-region states.

      -  There is a growing belief that once RBOCs gain 271 approvals, they will
         focus on gaining market share among  lucrative  business  accounts.  We
         think that one of the  options  RBOCs might  pursue is to acquire  long
         distance carriers such as AT&T, Sprint and WorldCom.

      -  Under the Internet  Freedom and Broadband  Deployment Act of 2001 (H.R.
         1542), also known as the Tauzin-Dingell bill, RBOCs would be allowed to
         offer in-region data services regardless of their 271 status.  Although
         the bill faces uncertainty both in the House and the Senate,  the issue
         of  in-region  interLATA  services may become moot fairly soon as RBOCs
         gradually gain 271 approvals in their territories.


                                       10
                                     



      -  WHILE WE DO NOT EXPECT TAUZIN-DINGELL BILL TO PASS, AT LEAST TWO RBOCS,
         VERIZON AND SBC, SHOULD BE IN POSITION TO GAIN  STATE-BY-STATE  SECTION
         271 APPROVAL IN MOST OF THEIR MARKETS BY LATE 2002.

      -  Long distance  companies  should benefit from the RBOCs'  re-entry into
         in-region  LD voice and data  markets.  RBOCs can  quickly  gain market
         share,  particularly among business customers, by acquiring established
         carriers  such as  AT&T,  WorldCom  and  Sprint,  as  well as  emerging
         providers such as Williams Communications and Global Crossing.

      The following table lays out potential  combinations that we believe could
take place in a more deregulatory environment.

TABLE 1: SOME BENEFICIARIES (POTENTIAL DEALS)



   POTENTIAL                 POTENTIAL             RULE CHANGE
     TARGET                  ACQUIRER                 NEEDED                        BENEFIT
-----------------------------------------------------------------------------------------------------------------------
                                                              

BROADCASTERS
------------

Acme                       AOL Time Warner         Cable/TV            AOL would own the distribution of 9 WB
(ACME)                                             Cross-              affiliates for their WB TV network.
                                                   Ownership

Tribune                    AOL Time Warner         Cable/TV            AOL would own the distribution of 16
(TRB)                                              Cross-              WB affiliates for their WB TV network.
                                                   Ownership

Young                      Hearst-Argyle           TV/Newspaper        Hearst would obtain cross-ownership
(YBTVA)                    Disney                  Cross-              positions in San Francisco and Albany.
                                                   Ownership

                                                   Duopoly             ABC would obtain duopolies in Los Angeles
                                                                       Angeles and San Francisco plus 6 ABC affiliates.

CABLE
------

AT&T Broadband             AOL Time Warner         30%                 Economies of scale, improved leverage
(T)                                                Ownership           over programmers and vendors, larger
                                                   Cap                 platform on which to launch new
                                                                       products and services.

Cablevision                AOL Time Warner         30%                 Cablevision's suburban New York cable
Systems                                            Ownership           systems would allow AOL to dominate
(CVC)                                              Cap                 the U.S.'s top DMA.

NETWORKS
--------
Paxson                     General Electric        35%                 NBC would own TV stations reaching
(PAX)                                              Ownership           close to 70% of US households and 2
                                                   Cap                 broadcast networks.

NEWSPAPERS
----------

Pulitzer                   Gannett                 TV/Newspaper        Gannett would obtain a cross-owner-
(PTZ)                      Belo                    Cross-              ship position in St. Louis. Belo would
                                                   Ownership           obtain cross-ownership positions in St.
                                                                       Louis and Tucson.



                                       11
                                     






    POTENTIAL              POTENTIAL               RULE CHANGE
     TARGET                 ACQUIRER                  NEEDED                        BENEFIT
-----------------------------------------------------------------------------------------------------------------------
                                                              
McClatchy                  Gannett                 TV/Newspaper        Gannett would obtain cross-ownership
(MNI)                                              Cross-              positions in Minneapolis and Sacramento.
                                                   Ownership

Knight-Ridder              Tribune                 TV/Newspaper        Tribune would obtain cross-ownership
(KRI)                                              Cross-              positions in Philadelphia, Dallas-Ft.
                                                   Ownership           Worth, Miami, and Seattle (including
                                                                       Knight-Ridder's 49.5% ownership of the
                                                                       Seattle Times Company).

WIRELESS
--------

Dobson (DCEL)              Cingular                Spectrum Cap        Both Cingular and AT&T would com-
                           AT&T Wireless                               plement their footprints and substan-
                           (AWE)                                       tially reduce their roaming costs.

Rural Cellular             AT&T Wireless           Spectrum Cap        RCCC has limited footprint overlap with
(RCCC)                     Verizon                                     some of these carriers. AWE and VZ
                           Dobson                                      can fill in the gaps in their footprints and
                           US Cellular                                 lower their roaming expense. Regional
                           Western Wireless                            carriers (DCEL, USM, WWCA) can
                                                                       strengthen their competitive position
                                                                       and grow revenue and cash flows.

US Cellular                AT&T Wireless           Spectrum Cap        Improve footprint in several markets
(USM)                      Verizon                                     across the country and lower roaming costs.
                           Cingular

Leap Wireless              Verizon                 Spectrum Cap        All of these carriers would be able to fill
(LWIN)                     Cingular                                    in some gaps in their footprints.
                           VoiceStream

Alltel (AT)                Verizon                 Spectrum Cap        Allows Verizon to create a fully national
                                                                       footprint and recapture earlier divested
                                                                       properties.

Nextel (NXTL)              AT&T Wireless           Spectrum Cap        Gain access to eight million high-value
                           Verizon                                     business customers and increase spec-
                           Cingular                                    trum ownership by about 20 MHz in top
                                                                       300 MSAs.

Western Wireless           AT&T Wireless           Spectrum Cap        These carriers would gain network
(WWCA)                     Verizon                                     coverage and ownership in some of the
                                                                       country's mostly scarcely populated
                                                                       areas and substantially reduce roaming
                                                                       expense.
WIRELINE
----------
AT&T (T)                   Verizon                 Section 271         RBOC and LD combinations would re-
Sprint (FON,               SBC                                         create fully integrated national service
PCS)                       BellSouth                                   providers able to offer local and long
WorldCom                                                               distance voice and data.
(WCOM)



                                       12
                                     




COMPANIES MENTIONED (SYMBOL - 9/10/01 PRICE - EXCHANGE):
                                                       

ACME Communications (ACME - $7.35 - NASDAQ)               Nextel Communications Inc. (NXTL - $10.55 - NASDAQ)
Alltel Corp.(AT - $57.07 - NYSE)                          Paxson Communications (PAX - $9.24 - AMEX)
AOL Time Warner Inc. (AOL - $34.41 - NYSE)                Pulitzer Inc. (PTZ -$47.45 - NYSE)
AT&T Corp. (T - $17.65 - NYSE)                            Rural Cellular Corporation (RCCC - $32.61 - NASDAQ)
AT&T Wireless (AWE - $13.80 - NYSE)                       SBC Communications Inc. (SBC - $43.43 - NYSE)
BellSouth Corp. (BLS - $39.72 - NYSE)                     Sinclair Broadcast Grp. Inc. (SBGI - $9.87 - NASDAQ)
Belo Corp. (BLC - $18.02 - NYSE)                          Sprint FON Group (FON - $21.64 - NYSE)
Cablevision Systems Corp. (CVC - $42.00 - NYSE)           Sprint PCS Group (PCS - $23.49 - NYSE)
Dobson Communications (DCEL - $11.21 - NASDAQ)            Tribune Company (TRB - $38.99 - NYSE)
Gannett Inc. (GCI - $63.72 - NYSE)                        US Cellular Corp. (USM - $49.65 - AMEX)
General Electric Company (GE - $39.35 - NYSE)             Verizon Communications (VZ - $50.70 - NYSE)
Hearst-Argyle Television Inc. (HTV - $20.24 - NYSE)       Viacom Inc. (VIA - $37.90 - NYSE)
Knight-Ridder (KRI - $60.34 - NYSE)                       Walt Disney Company (DIS - $23.58 - NYSE)
Leap Wireless Intl. Inc. (LWIN - $14.30 - NASDAQ)         Western Wireless Corp. (WWCA - $30.00 - NASDAQ)
McClatchy Company (MNI - $42.95 - NYSE)                   WorldCom Inc. (WCOM - $12.92 - NASDAQ)
MCI Group (MCIT - $13.19 - NASDAQ)                        Young Broadcasting (YBTVA - $21.89 - NASDAQ)
News Corp. (NWS - $30.75 - NYSE)


Note:  Gabelli  Asset  Management  Inc.  and its  affiliates  own on  behalf  of
themselves  or their  clients  less  than 5% of the  following  companies:  Acme
Communications,  Alltel Corp., AOL Time Warner, AT&T Corp., AT&T Wireless Corp.,
BellSouth  Corp.,  Belo,  Dobson  Communications,   Gannett,  General  Electric,
Hearst-Argyle,  Knight-Ridder, MCI Group, News Corp., Nextel Communications, SBC
Communications,  Sinclair Broadcast Group,  Sprint FON Group,  Sprint PCS Group,
Tribune, US Cellular, Verizon, Walt Disney, Western Wireless and WorldCom. Those
companies owned in excess of 5% follow:

        COMPANY                             % OF OWNERSHIP
        -------                             --------------
        Cablevision Systems                  6.50% of class A common stock
        Leap Wireless Intl., Inc.            6.73% of common stock
        McClatchy Company                    6.43% of class A common stock
        Paxson Communications               10.93% of class A common stock
        Pulitzer Inc.                       29.14% of common stock
        Rural Cellular Corp.                 6.15% of class A common stock
        Viacom Inc.                          7.59% of class A common stock
        Young Broadcasting, Inc.            11.15% of class A common stock

      One of the analysts  who prepared  this report owns less than 1,000 shares
of stock of the following:  AOL Time Warner, AT&T, AT&T Wireless,  Gannett Inc.,
General Electric,  Knight-Ridder, MCI Group, News Corp., Nextel, Rural Cellular,
Walt Disney Company, Worldcom Inc., and Young Broadcasting.

      Evan Carpenter       Dmitry Khaykin         Andrew Rittenberry
      (914) 921-6595       (914) 921-5015         (914) 921-6592

[COPYRIGHT] Gabelli & Company, Inc. 2001

ONE CORPORATE CENTER RYE, NY 10580      GABELLI & COMPANY, INC.
                                           TEL (914) 921-3700 FAX (914) 921-5098
--------------------------------------------------------------------------------
This  report has been  prepared  as a matter of general  information.  It is not
intended to be a complete  description of any security or company  mentioned and
is not an offer to buy or sell  any  security.  Unless  otherwise  noted,  stock
prices for 2001 reflect the closing price  through the business day  immediately
prior to the date of this  report.  All facts and  statistics  are from  sources
believed  reliable,  but are not  guaranteed  as to  accuracy.  The firm and its
affiliates,  employees and clients may have recently established or disposed of,
or may be  establishing  or disposing of,  positions in securities  mentioned in
this report.  Since portfolio managers make individual  investment  decisions in
the  accounts  under their  supervision,  transactions  in such  accounts may be
inconsistent with research reports.  Additional  information on these securities
and companies is available  upon request.  [COPYRIGHT]  Gabelli & Company,  Inc.
2001

                                       13
                                     


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 that we believe will develop over
time.

AT&T CORP. (T - $19.30 - NYSE)  provides  voice,  data and video  communications
services to large and small  businesses,  as well as  consumers  and  government
entities.  AT&T and its  subsidiaries  furnish domestic and  international  long
distance, regional, local and wireless communications services, cable television
and Internet  communications  services.  Recently, the company announced that it
would split into four separate companies. As part of the restructuring, AT&T has
recently  converted  AT&T Wireless from a tracking stock to an asset based stock
and spun it off to AT&T shareholders. AT&T Broadband, which includes cable, will
have an initial  public  offering  ("IPO") for a tracking  stock,  and within 12
months  of the  IPO  the  tracking  stock  is  expected  to be  converted  to an
asset-based  stock. AT&T Consumer will become a new consumer tracking stock that
will mirror the  performance  of the  companies'  residential  long distance and
WorldNet Internet access business. AT&T's principal unit would be AT&T Business,
and shareholders would ultimately own all four.  Recently,  Comcast Corp. (CCZ -
$55.40 - NYSE)  submitted an unsolicited bid to acquire cable assets of AT&T for
$58 billion in Comcast stock and assumed debt. AT&T management is reviewing this
bid.

BERKSHIRE HATHAWAY INC. (BRK'A - $70,000 - NYSE) is Warren Buffett.  The company
has interests in insurance (notably GEICO and General Re), publishing, aviation,
retailing, and manufacturing. Its investment portfolio includes over $37 billion
of  marketable   equity   securities.   Berkshire  has  grown  rapidly   through
acquisitions over the past 15 years, including Kirby vacuum cleaners; World Book
encyclopedias;  H. H. Brown, Dexter and Justin footwear; Executive Jet aviation;
Dairy Queen  restaurants  and snack treats;  Johns Manville  building  products;
Benjamin Moore paints; Shaw Industries carpets; GEICO insurance;  and General Re
reinsurance.  GEICO, the sixth largest auto insurer in the U.S., contributes 19%
of revenues while General Re, the fourth largest reinsurer globally, contributes
30% of revenues.

CABLEVISION  SYSTEMS CORP. (CVC - $40.94 - NYSE) is one of the nation's  leading
communications and entertainment companies,  with a portfolio of operations that
spans  state-of-the-art  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  also owns and operates New York City's
famed Madison Square Garden (MSG),  which  includes the arena complex,  the N.Y.
Knicks,  the  N.Y.  Rangers  and  the  MSG  network.  MSG  operates  Radio  City
Entertainment and holds a long-term lease for Radio City Music Hall, home of the
world-famous  Rockettes. On March 30, 2001, shares that track the performance of
the firm's  national cable  programming  subsidiary,  Rainbow Media Group (RMG -
$20.25 - NYSE),  began  trading on the NYSE.  Rainbow  manages  growing  content
offerings  such as  American  Movie  Classics,  Bravo and The  Independent  Film
Channel.

HELLER  FINANCIAL  INC. (HF - $52.77 - NYSE) is a lender to small and  mid-sized
businesses,  and has agreed to be  acquired  by GE Capital  for $5.3  billion in
cash.  GE Capital will launch a tender offer under which HF holders will receive
$53.75 per share. Subject to customary regulatory  approvals,  the tender should
close on October 24, 2001.  The Fuji Bank,  which owns 52% of the fully  diluted
shares of HF, has agreed to tender its shares  into the offer.  The offer  price
values HF at 15.4 times 2002  earnings  per share  ("EPS"),  a premium to the 14
times 2002 EPS that Tyco  International (TYC - $45.50 - NYSE) paid to acquire HF
rival CIT Group.

MEDIA  GENERAL  INC.  (MEG  -  $43.36  -  NYSE)  is a  Richmond,  Virginia-based
communications company that is primarily focused on the Southeast. Its newspaper
publishing  operations  include the RICHMOND  TIMES-DISPATCH,  the WINSTON-SALEM
JOURNAL, THE TAMPA TRIBUNE, and 22 other daily newspapers. This includes 5 daily
newspapers,



                                       14
                                     


clustered in Alabama and South Carolina, which the company acquired from Thomson
Corp.  for $237  million  in August  2000.  The  company  also owns a 20 percent
interest in the DENVER POST. Media General also operates  twenty-six  television
stations  primarily located in Southeastern  markets,  including eight purchased
from Spartan Communications on March 27, 2000 for $605 million. The company sold
its Garden State Paper Co. to Enron Corp.  (ENE - $27.23 - NYSE) for $72 million
in August 2000, but still owns 33% of SP Newsprint Company.

NAVISTAR  INTERNATIONAL  CORP.  (NAV - $28.25 - NYSE),  with world  headquarters
outside of 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[R]  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[R]  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.

NEWS CORP.  LTD. (NWS'A - $6.12 - NYSE; NWS - $24.10 - NYSE) is a leading global
media firm, with interests in broadcast television, cable networks,  publishing,
magazine  inserts,  global  satellite  distribution,  and British and Australian
newspapers.  In the  U.S.,  News  Corp.  owns  the  Fox  network  and one of the
country's largest TV station groups. In addition,  the company runs 20th Century
Fox films and is one of the largest  producers of television  programming.  News
Corp. is currently in discussions with General Motors Corp. (GM - $42.90 - NYSE)
about acquiring the assets of Hughes  Electronics  (GMH - $13.33 - NYSE),  which
owns DirectTV in the U.S. and Latin America.

PEPSICO INC.  (PEP - $48.50 - NYSE) is a $25 billion  food and beverage  company
after the  acquisition  of Quaker Oats was completed on August 2, 2001.  PepsiCo
added several products to its existing portfolio of the Pepsi-Cola and Frito Lay
brands  such as  Gatorade  and the Quaker  Oats snack and food  businesses.  The
company is focused on the faster growing convenience  category,  improving their
distribution  systems and  extracting  the  synergies  expected from the merger.
PepsiCo  is also  benefiting  from  the  introduction  of new  products  such as
Mountain Dew Code Red, Pepsi with Lemon,  Bistro chips and the continued  robust
growth of Aquafina.

RALSTON  PURINA CO.  (RAL - $32.80 - NYSE),  based in St.  Louis  completed  the
tax-free  spin-off of Energizer  Holdings on April 1, 2000.  Ralston  Purina now
operates in a single business segment, pet products,  and is the world's largest
manufacturer of dry pet food. The company is also a leading  manufacturer of cat
litter products in North America.  Ralston's  brands include DOG CHOW, CAT CHOW,
MEOW MIX, PRO PLAN,  and TIDY CATS.  In January,  Nestle  announced a definitive
merger  agreement  with  Ralston to  acquire  all shares for $33.50 per share in
cash.

TELEPHONE & DATA SYSTEMS INC.  (TDS - $94.30 - AMEX)  provides  mobile and local
phone services to 3.6 million customers in 35 states.  TDS conducts its cellular
operations  through an 81% owned United States  Cellular  Corp.  (USM - $49.50 -
AMEX)  and its  wireline  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 Corp., which has recently been
acquired  by  Deutsche  Telekom  (DT -  $15.50 - NYSE),  a former  German  phone
monopoly,  TDS now owns 131.6 million  shares of Deutsche  Telekom  valued at $2
billion.  As part of the  VoiceStream/Deutsche  Telekom deal,  TDS also received
$570 million in cash.

VIACOM INC. (VIA - $34.95 - NYSE) is a diversified media company with businesses
across many media  platforms.  The firm operates cable networks  (including VH1,
MTV, Showtime and Nickelodeon),  television networks and stations (including the
CBS and UPN  Television  networks and numerous  affiliated  TV stations in major
markets),  major market radio stations and outdoor advertising (through Infinity
Broadcasting), a movie studio (Paramount), a



                                       15
                                     

publishing  house (Simon and Schuster),  amusement parks  (Paramount  Parks) and
video  rental  operations  (Blockbuster).  The  company  focuses on high  growth
businesses  and aims to  deliver  cash flow  growth  that is above the  industry
average.

COMMON STOCK 10% DISTRIBUTION POLICY

      The Equity Trust continues to maintain 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 24, 2001. The next distribution is scheduled for December
2001.

7.25% TAX ADVANTAGED CUMULATIVE PREFERRED STOCK - DIVIDENDS

      The Trust's 7.25% Tax Advantaged  Cumulative  Preferred  Stock paid a cash
distribution on September 26, 2001 of $0.453125 per share. For the twelve-months
ended September 30, 2001,  Preferred Stock shareholders  received  distributions
totaling  $1.8125,  the annual dividend rate per share of Preferred  Stock.  The
next distribution is scheduled for December 2001.

7.20% TAX ADVANTAGED SERIES B CUMULATIVE PREFERRED STOCK - DIVIDENDS

      The Trust's 7.20% Tax Advantaged Series B Cumulative  Preferred Stock paid
an initial  cash  distribution  on  September  26, 2001 of $0.48 per share.  The
Series B  Preferred  Shares were issued on June 20, 2001 at $25.00 per share and
will pay distributions  quarterly at an annual dividend rate of $1.80 per share.
The next distribution is scheduled for December 2001.

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 info@gabelli.com.

      In  our  efforts  to  bring  our   shareholders   more  timely   portfolio
information,  Gabelli Fund's portfolio  managers  regularly  participate in chat
sessions at www.gabelli.com as reflected below.

                           WHO                  WHEN
                           ---                  ----
      Special Chats:       Mario J. Gabelli     First Monday of each month
                           Howard Ward          First Tuesday of each month

      In addition,  every Wednesday will feature a different  portfolio manager.
The upcoming Wednesday chat schedule is as follows:

                           NOVEMBER             DECEMBER          JANUARY
                           --------             --------          --------
      1st Wednesday        Lynda Calkin         Caesar Bryan      Walter Walsh
      2nd Wednesday        Walter Walsh         Ivan Arteaga      Lynda Calkin
      3rd Wednesday        Laura Linehan        Tim O'Brien       Tim O'Brien
      4th Wednesday        Barbara Marcin       Barbara Marcin    Caesar Bryan
      5th Wednesday                                               Barbara Marcin


                                       16
                                     


      All chat sessions start at 4:15 ET. Please arrive early, as  participation
is limited.

      You may sign up for our HIGHLIGHTS email newsletter at www.gabelli.com and
receive early notice of chat sessions,  closing mutual fund prices,  news events
and media sightings.

IN CONCLUSION

      We have  suffered  a great  loss - not just  the  lives  of  thousands  of
innocent  Americans,  but also some loss of faith in the  security  of  Fortress
America.  This  tragedy  will  change our lives  forever.  It will not alter the
spirit of entrepreneurial capitalism that has made America great or diminish the
important role the equities markets serve in promoting  economic  progress.  The
American  economy and equities  markets have  weathered  numerous  political and
economic crises, including two World Wars, the Great Depression,  the Korea War,
the Cuban  Missile  Crisis,  the Kennedy  Assassination,  the Vietnam  War,  the
inflation of the 1970's and countless serious recessions. They will weather this
crisis as well.

      The time  tested  investment  principles  we adhere to will also  survive.
Buying the stocks of quality  companies trading at deep discounts to their "real
world"  economic  value makes as much sense today as it did on  September 10 and
will for all the Septembers to come.

      Finally, we want to extend our sympathy to the families and friends of all
the victims of this terrible tragedy. We in the New York area financial services
community have lost many friends and  colleagues.  Brave police  officers,  fire
fighters and emergency workers have given their lives attempting to save others.
We are all united as we fortify  America  from a moral,  physical,  and economic
framework.

                                  Sincerely,

                                  /S/ MARIO J. GABELLI
                                  MARIO J. GABELLI, CFA
                                  Portfolio Manager and Chief Investment Officer

October 31, 2001

    -----------------------------------------------------------------------
                                SELECTED HOLDINGS
                               SEPTEMBER 30, 2001
                               ------------------

       AT&T Corp.                            News Corp. Ltd.
       Berkshire Hathaway Inc.               PepsiCo Inc.
       Cablevision Systems Corp.             Ralston Purina Co.
       Heller Financial Inc.                 Telephone & Data Systems Inc.
       Media General Inc.                    Viacom Inc.
    -----------------------------------------------------------------------
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.


                                       17
                                     
                          THE GABELLI EQUITY TRUST INC.
                                PORTFOLIO CHANGES
                        QUARTER ENDED SEPTEMBER 30, 2001
                                   (UNAUDITED)

                                                                   OWNERSHIP AT
                                                                   SEPTEMBER 30,
                                                          SHARES       2001
                                                          ------     -----------
NET PURCHASES
COMMON STOCKS
Albertson's Inc. .................................         60,000       200,000
Allstate Corp. ...................................          5,000        95,000
America Movil, SA de CV, Cl. L, ADR ..............         25,000        80,000
American Express Co. .............................        150,000       420,000
AMETEK Inc. ......................................         20,000       120,000
AMR Corp. ........................................         28,000       100,000
Archer-Daniels-Midland Co. (a) ...................         50,000     1,050,000
AT&T Corp. .......................................        200,000       850,000
AT&T Wireless Services Inc. (b) ..................        215,170       280,170
Aventis SA .......................................          2,000        12,000
Bank of New York Co. Inc. ........................         80,000        80,000
Benesse Corp. ....................................          4,000        14,000
Boeing Co. .......................................        118,000       118,000
British Telecommunications plc, ADR ..............         10,000        10,000
BroadWing Inc. ...................................         60,000        85,000
Cable & Wireless plc, ADR ........................         25,000       175,000
Cablevision Systems Corp., Cl. A .................          5,000       420,000
Cadbury Schweppes plc, ADR .......................          9,000        10,000
Carter-Wallace Inc. ..............................          6,300       526,300
CenturyTel Inc. ..................................         70,000       130,000
Citizens Communications Co. ......................         50,000       100,000
Coca-Cola Enterprises Inc. .......................         70,000       120,000
Commerzbank AG, ADR ..............................         50,000       100,000
Conoco Inc., Cl. A ...............................          5,000       160,000
Cooper Industries Inc. ...........................         60,000       110,000
CoreComm Ltd. ....................................        200,000       200,000
Corning Inc. .....................................         60,000       120,000
Dana Corp. .......................................         31,000       115,161
Deutsche Bank AG, ADR ............................         10,000       160,000
Deutsche Telekom AG, ADR .........................         30,000        54,278
Diageo plc .......................................        100,000       100,000
Diageo plc, ADR ..................................         35,000       175,000
Disney (Walt) Co. ................................         80,000       220,000
DQE Inc. .........................................          5,000        25,000
DTE Energy Co. ...................................          2,000        12,366
EMC Corp. ........................................         70,000       100,000
Energizer Holdings Inc. ..........................         64,400       350,001
Ferro Corp. ......................................         10,000       325,000
Flowers Foods Inc. ...............................         15,000        15,000
Flowserve Corp. ..................................         20,000       150,000
Ford Motor Co. ...................................          5,000        15,000
Fox Entertainment Group Inc., Cl. A ..............         85,000       110,000
Friends Provident plc ............................        126,000       126,000
GC Companies Inc. ................................         50,000        50,000
Gemstar-TV Guide International Inc. ..............          4,000        22,432
Genuity Inc. .....................................         10,000       160,000
Gray Communications
   Systems Inc., Cl. B ...........................          5,000        15,000
Grupo Televisa SA, ADR ...........................         52,000       190,000
Gucci Group NV, ADR ..............................          7,000         7,000
Heinz (H.J.) Co. .................................         13,000        35,000
Heller Financial Inc., Cl. A .....................        868,300       868,300
Hilton Group plc .................................        405,000     1,450,000
Hilton Hotels Corp. ..............................         50,000       600,000
Honeywell Inc. ...................................        105,000       330,000
Interbrew SA .....................................          5,000        30,000
Japan Telecom Co. Ltd. (c) .......................            219           265
Kerr-McGee Corp. (d) .............................         13,632        13,632
KPN NV ...........................................        100,000       100,000
Leap Wireless International Inc. .................        107,500       120,000
Louis Dreyfus Natural Gas Corp. ..................         25,000        25,000
Lucent Technologies Inc. .........................         40,000       100,000
Mellon Financial Corp. ...........................         15,000        75,000
MGM Mirage Inc. ..................................         95,000       115,000
J.P. Morgan Chase & Co. ..........................          1,900        50,000
Motorola Inc. ....................................         50,000       100,000
Nashua Corp. .....................................         11,500        70,000
National Presto Industries Inc. ..................          2,000        44,000
National Service Industries Inc. .................         10,000       140,000
Neiman Marcus Group Inc., Cl. A ..................         20,000        70,000
Newport News Shipbuilding Inc. ...................          2,000       110,000
Nextel Communications Inc., Cl. A ................        130,000       230,000
Nikko Securities Co. Ltd. ........................         30,000       171,500
Northeast Utilities ..............................         50,000       125,000
NTL Inc. .........................................         20,000        72,625
NTT DoCoMo Inc. ..................................             56            56
Paxson Communications Corp., Cl. A ...............         10,300       131,000
PepsiCo Inc. (e) .................................        260,000       525,000
Phoenix Companies Inc. ...........................         85,000       165,000
Precision Castparts Corp. ........................          6,000        50,000
PRIMEDIA Inc. ....................................        125,800       225,800
ProSieben Sat.1 Media AG, Pfd. ...................          3,000        43,000
Publishing & Broadcasting Ltd. ...................         10,000       175,000
Pulitzer Inc. ....................................          3,000        30,000
Ralston Purina Group .............................        145,000       945,000
Reader's Digest Association Inc., Cl. B ..........         15,000       175,000
Rogers Wireless Communications Inc.,
   Cl. B .........................................         70,000       150,000
Rohm Co. Ltd. ....................................          1,300         6,400
Scripps (E.W.) Co., Cl. A ........................         25,000        25,000
Six Flags Inc. ...................................         19,000        29,000
SJW Corp. ........................................          6,000        10,000
Sony Corp., ADR ..................................         11,000        45,000
Starwood Hotels & Resorts
   Worldwide Inc. ................................         60,000        60,000
Sulzer AG ........................................          6,000        12,000
Sulzer Medica AG (f) .............................         32,000        32,000
Swatch Group AG, Cl. B (g) .......................         13,500        15,000
Swiss Re (h) .....................................          9,690        10,200
T. Rowe Price Group Inc. .........................         32,000        70,000
Telecom Italia SpA, RNC ..........................        135,000       135,000
THK Co. Ltd. .....................................         13,000        48,000
Thomas & Betts Corp ..............................         42,600       242,600
Telecom Italia Mobile SpA ........................        200,000     1,400,000
Tribune Co. ......................................         40,000       200,000
UnitedGlobalCom Inc., Cl. A ......................        105,000       265,000
Vivendi Universal SA, ADR ........................          5,000       210,000
Waddell & Reed Financial Inc., Cl. A .............          5,000        35,000



                                       18
                                     
                          THE GABELLI EQUITY TRUST INC.
                          PORTFOLIO CHANGES (CONTINUED)
                        QUARTER ENDED SEPTEMBER 30, 2001
                                   (UNAUDITED)

                                                                   OWNERSHIP AT
                                                                   SEPTEMBER 30,
                                                          SHARES       2001
                                                          ------     -----------
NET PURCHASES (CONTINUED)
COMMON STOCKS (CONTINUED)
Western Resources Inc. ...........................         24,200         24,200
Winn-Dixie Stores Inc. ...........................         50,000         50,000
WorldCom Inc. - MCI Group ........................         30,000         40,000
Young Broadcasting Inc., Cl. A ...................         40,000         90,000

PREFERRED STOCKS
News Corp. Ltd., Pfd., ADR (i) (j) ...............        757,491        767,491
Sequa Corp.,
  $5.00 Cv. Pfd. .................................            500            500

                                                        PRINCIPAL
                                                         AMOUNT
                                                         --------
CORPORATE BONDS
Waste Management Inc. ............................
Sub. Deb. Cv. 4.00%, 02/01/02 ....................        $39,000     $2,039,000

                                                          SHARES
                                                          ------
NET SALES
COMMON STOCKS
Banca Intesa SpA .................................       (175,000)             0
Block (H&R) Inc. (k) .............................         (5,000)         5,000
Chris-Craft Industries Inc. (i) ..................       (336,192)             0
Chris-Craft Industries Inc., Cl. B (i) ...........       (592,895)             0
Church & Dwight Co. Inc. .........................        (15,000)        10,000
Computer Associates International Inc. ...........         (5,000)        10,000
Delphi Automotive Systems Corp. ..................         (5,000)        65,000
Embratel Participacoes SA, ADR ...................        (17,000)       150,000
General Chemical Group Inc. (l) ..................       (330,200)             0
General Mills Inc. ...............................        (10,000)       110,000
Granada Compass plc ..............................       (150,940)             0
Gulf Canada Resources Ltd.,
  Toronto (m) ....................................       (100,000)             0
Gulf Canada Resources Ltd.,
  New York (m) ...................................       (100,000)             0
Harcourt General Inc. (n) ........................       (150,000)             0
Hewlett-Packard Co. ..............................         (9,000)        35,000
HS Resources Inc. (d) ............................        (50,000)             0
IBP Inc. (o) .....................................        (23,919)        28,581
IDEX Corp. .......................................         (1,000)       297,000
ITT Industries Inc. ..............................         (2,000)       138,000
Loral Space & Communications Ltd. ................        (80,000)        70,000
News Corp. Ltd. ..................................        (30,000)       115,000
Nokia Corp., Cl. A, ADR ..........................        (27,000)             0

                                                                   OWNERSHIP AT
                                                                   SEPTEMBER 30,
                                                          SHARES       2001
                                                          ------     -----------
Pacific Century CyberWorks Ltd., ADR .............         (5,000)             0
Parmalat Finanziaria SpA .........................        (15,000)       154,000
Pearson plc ......................................        (57,727)             0
Philips Electronics NV ...........................         (1,200)        25,440
Quaker Oats Co. (e) ..............................        (70,000)             0
Republic Services Inc. ...........................         (5,000)        55,000
Royce Value Trust Inc. ...........................         (1,942)        44,000
Ryder System Inc. ................................         (5,000)        25,000
Scheib (Earl) Inc. ...............................         (5,000)        75,000
Sealed Air Corp. .................................         (5,000)             0
Sony Corp. .......................................        (11,000)             0
Swire Pacific Ltd., Cl. A ........................        (82,000)             0
Tyler Technologies Inc. ..........................        (10,000)        10,000
United Television Inc. (j) .......................       (245,009)             0
USA Networks Inc. ................................         (5,000)       565,000
Viacom Inc., Cl. A ...............................        (10,000)       855,000
Waste Management Inc. ............................        (30,000)       320,000
Willamette Industries Inc. .......................        (20,000)       240,000
Xerox Corp. ......................................         (1,000)        14,000
XO Communications Inc., Cl. A ....................        (10,000)             0

------------------------------------
(a) 5.00% stock dividend
(b) Spinoff--0.3218  shares of AT&T Wireless  Services Inc. for every 1 share of
    AT&T Corp.
(c) 5 for 1 stock split
(d) Merger--0.27266 shares of Kerr-McGee Corp. for every 1 share of HS Resources
    Inc.
(e) Merger--2.3 shares of PepsiCo Inc. for every 1 share of Quaker Oats Co.
(f) Spinoff--2 shares of Sulzer Medica AG for every 1 share of Sulzer AG
(g) 10 for 1 stock split
(h) 20 for 1 stock split
(i) Merger--0.568  shares of News  Corp.  Ltd.,  Pfd.,  ADR for every 1 share of
    Chris-Craft Industries Inc. and Chris-Craft Industries Inc., Cl. B
(j) Merger--0.9378  shares of News Corp.  Ltd.,  Pfd.,  ADR for every 1 share of
    United Television Inc.
(k) 2 for 1 stock split
(l) 1 for 10 stock split
(m) Cash merger at $12.40 a share
(n) Cash merger at $59.00 a share
(o) Cash merger at $30.00 a share

                                       19
                                   
                          THE GABELLI EQUITY TRUST INC.
                            PORTFOLIO OF INVESTMENTS
                         SEPTEMBER 30, 2001 (UNAUDITED)

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               COMMON STOCKS -- 82.1%
               FINANCIAL SERVICES -- 10.1%
      26,000   Aegon NV .....................................   $    680,048
       4,100   Allianz AG ...................................        926,014
      95,000   Allstate Corp. ...............................      3,548,250
     420,000   American Express Co. .........................     12,205,200
      30,000   Argonaut Group Inc. ..........................        491,700
      90,000   Banco Santander Central
                 Hispano SA, ADR ............................        678,600
      99,000   Bank of Ireland ..............................        784,398
      80,000   Bank of New York Co. Inc. ....................      2,800,000
     105,000   Bank One Corp. ...............................      3,304,350
     282,000   Bankgesellschaft Berlin AG ...................        719,099
         260   Berkshire Hathaway Inc., Cl. A+ ..............     18,200,000
       5,000   Block (H&R) Inc. .............................        192,800
     100,000   Commerzbank AG, ADR ..........................      1,648,380
     160,000   Deutsche Bank AG, ADR ........................      8,720,914
      20,000   Dun and Bradstreet Corp.+ ....................        560,000
     126,000   Friends Provident plc+ .......................        357,402
      56,000   HBOS plc .....................................        604,106
     868,300   Heller Financial Inc., Cl. A .................     45,820,191
      25,000   Hibernia Corp., Cl. A ........................        408,750
      20,000   Invik & Co. AB, Cl. B ........................        749,914
     100,000   Irish Life & Permanent plc, Dublin ...........        983,571
      50,000   JP Morgan Chase & Co. ........................      1,707,500
       6,000   Jafco Co. Ltd. ...............................        329,892
      64,000   Leucadia National Corp. ......................      1,996,800
      75,000   Mellon Financial Corp. .......................      2,424,750
     100,000   Midland Co. ..................................      4,060,000
      30,000   Moody's Corp. ................................      1,110,000
     171,500   Nikko Securities Co. Ltd. ....................        911,269
     165,000   Phoenix Companies Inc.+ ......................      2,384,250
      50,000   Prudential plc ...............................        514,396
      50,000   RAS SpA ......................................        601,071
      60,000   Riggs National Corp. .........................        930,000
      80,000   State Street Corp. ...........................      3,640,000
      30,000   Stilwell Financial Inc.+ .....................        585,000
      20,000   SunTrust Banks Inc. ..........................      1,332,000
      10,200   Swiss Re+ ....................................      1,003,266
      70,000   T. Rowe Price Group Inc. .....................      2,051,000
      50,000   Unitrin Inc. .................................      1,911,000
     112,000   Wachovia Corp. ...............................      3,472,000
      35,000   Waddell & Reed Financial Inc., Cl. A .........        910,000
                                                                ------------
                                                                 136,257,881
                                                                ------------
               TELECOMMUNICATIONS -- 7.9%
       8,132   Aliant Inc. ..................................        159,427
       7,500   Allegiance Telecom Inc.+ .....................         22,575
      30,000   ALLTEL Corp. .................................      1,738,500

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
      20,000   AT&T Canada Inc., Cl. B+ .....................   $    580,200
     850,000   AT&T Corp. ...................................     16,405,000
       3,333   Avaya Inc.+ ..................................         32,997
     230,000   BCE Inc. .....................................      5,071,500
      33,400   Brasil Telecom Participacoes SA, ADR .........        908,480
      10,000   British Telecommunications plc, ADR ..........        511,500
      85,000   BroadWing Inc.+ ..............................      1,366,800
   2,893,090   Cable & Wireless Jamaica Ltd. ................        105,222
      95,000   Cable & Wireless plc .........................        391,290
     175,000   Cable & Wireless plc, ADR ....................      2,259,250
     130,000   CenturyTel Inc. ..............................      4,355,000
     100,000   Citizens Communications Co. ..................        940,000
     255,466   Commonwealth Telephone
                 Enterprises Inc.+ ..........................      9,388,375
      20,000   Commonwealth Telephone
                 Enterprises Inc., Cl. B+ ...................        780,000
      35,000   Compania de Telecomunicaciones
                de Chile SA, ADR ...........................         344,750
     200,000   CoreComm Ltd.+ ...............................         18,000
      54,278   Deutsche Telekom AG, ADR .....................        841,309
      21,600   Elisa Communications Oyj, Cl. A ..............        220,320
     150,000   Embratel Participacoes SA, ADR+ ..............        418,500
         265   Japan Telecom Co. Ltd. .......................        825,275
     100,000   KPN NV .......................................        273,214
     155,000   RCN Corp.+ ...................................        496,000
       9,655   Rogers Communications Inc.,
                 Cl. B+ .....................................        123,460
     110,345   Rogers Communications Inc.,
                 Cl. B, ADR+ ................................      1,417,933
     115,000   SBC Communications Inc. ......................      5,418,800
     350,000   Sprint FON Group .............................      8,403,500
     186,554   Tele Norte Leste
               Participacoes SA, ADR ........................      1,688,314
       8,000   Telecom Argentina Stet
               France Telecom SA, ADR .......................         69,520
     400,040   Telecom Italia SpA ...........................      3,020,228
     135,000   Telecom Italia SpA, RNC ......................        572,930
     123,000   Telecom Italia SpA, ADR ......................      9,368,910
     265,249   Telefonica SA, ADR ...........................      9,005,204
      16,256   Telefonica SA, BDR+ ..........................        179,571
      36,000   Telefonos de Mexico SA, Cl. L, ADR ...........      1,162,440
      12,750   TELUS Corp. ..................................        152,544
      52,500   TELUS Corp., ADR .............................        628,122
       4,250   TELUS Corp., Non-Voting ......................         48,292
      27,500   TELUS Corp., Non-Voting, ADR .................        312,478
     295,000   Verizon Communications .......................     15,962,450
      40,000   WorldCom Inc. - MCI Group ....................        609,200
                                                                ------------
                                                                 106,597,380
                                                                ------------

                                       20
                                   
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2001 (UNAUDITED)

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               COMMON STOCKS (CONTINUED)
               CONSUMER PRODUCTS -- 6.6%
      70,000   Altadis SA ...................................   $  1,115,624
     526,300   Carter-Wallace Inc. ..........................     10,752,309
      43,000   Christian Dior SA ............................      1,031,884
      10,000   Church & Dwight Co. Inc. .....................        258,500
       1,100   Compagnie Financiere Richemont AG,
                 Cl. A ......................................      2,076,126
      35,000   Department 56 Inc.+ ..........................        222,250
     350,001   Energizer Holdings Inc.+ .....................      5,817,017
      90,000   Fortune Brands Inc. ..........................      3,015,000
     250,000   Gallaher Group plc, ADR ......................      6,675,000
     275,000   Gillette Co. .................................      8,195,000
       2,000   Givaudan SA+ .................................        602,529
     100,000   Harley Davidson Inc. .........................      4,050,000
      15,000   Matsushita Electric Industrial Co. Ltd.,
                 ADR ........................................        181,200
      65,000   Mattel Inc. ..................................      1,017,900
      25,000   Maytag Corp. .................................        616,000
      44,000   National Presto Industries Inc. ..............      1,183,600
       9,500   Nintendo Co. Ltd. ............................      1,364,434
      20,000   Philip Morris Companies Inc. .................        965,800
     112,000   Procter & Gamble Co. .........................      8,152,480
     945,000   Ralston Purina Co. ...........................     30,996,000
      32,000   Shimano Inc. .................................        403,190
      15,000   Swatch Group AG, Cl. B .......................      1,085,665
      10,425   Syratech Corp.+ ..............................         63,853
                                                                ------------
                                                                  89,841,361
                                                                ------------
               ENTERTAINMENT -- 6.3%
     365,000   AOL Time Warner Inc.+ ........................     12,081,500
     160,000   Canal Plus, ADR+ .............................        103,168
     220,000   Disney (Walt) Co. ............................      4,096,400
     100,000   EMI Group plc, ADR ...........................        698,840
     110,000   Fox Entertainment Group Inc., Cl. A+ .........      2,101,000
      50,000   GC Companies Inc.+ ...........................         26,500
      22,432   Gemstar-TV Guide International Inc.+ .........        442,135
     190,000   Grupo Televisa SA, ADR+ ......................      5,453,000
      24,000   Liberty Livewire Corp., Cl. A+ ...............        161,520
   1,550,000   Liberty Media Corp., Cl. A ...................     19,685,000
     175,000   Publishing & Broadcasting Ltd. ...............        748,767
      29,000   Six Flags Inc. ...............................        354,670
     565,000   USA Networks Inc.+ ...........................     10,158,700
     855,000   Viacom Inc., Cl. A+ ..........................     29,882,250
                                                                ------------
                                                                  85,993,450
                                                                ------------
               FOOD AND BEVERAGE -- 6.0%
      10,108   Advantica Restaurant Group Inc.+ .............          7,379
      10,000   Cadbury Schweppes plc, ADR ...................        254,000
      15,000   Coca-Cola Co. ................................        702,750

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
     120,000   Coca-Cola Enterprises Inc. ...................   $  1,840,800
     150,940   Compass Group plc+ ...........................      1,052,616
      90,000   Corn Products International Inc. .............      2,585,700
     100,000   Diageo plc ...................................      1,050,102
     175,000   Diageo plc, ADR ..............................      7,262,500
      15,000   Flowers Foods Inc.+ ..........................        543,750
     110,000   General Mills Inc. ...........................      5,005,000
      20,000   Hain Celestial Group Inc.+ ...................        368,200
      35,000   Heinz (H.J.) Co. .............................      1,475,250
      28,581   IBP Inc. .....................................        675,941
      30,000   Interbrew SA+ ................................        762,267
     270,000   Kellogg Co. ..................................      8,100,000
      75,000   Kerry Group plc, Cl. A .......................        942,446
      60,500   LVMH Moet Hennessy
                 Louis Vuitton, ADR .........................        393,099
     154,000   Parmalat Finanziaria SpA .....................        405,322
     590,595   PepsiAmericas Inc. ...........................      8,829,395
     525,000   PepsiCo Inc. .................................     25,462,500
      60,000   Ralcorp Holdings Inc.+ .......................      1,167,600
      10,000   Sara Lee Corp. ...............................        213,000
     100,830   Tootsie Roll Industries Inc. .................      3,857,756
     150,000   Wrigley (Wm.) Jr. Co. ........................      7,695,000
                                                                ------------
                                                                  80,652,373
                                                                ------------
               EQUIPMENT AND SUPPLIES -- 5.6%
     120,000   AMETEK Inc. ..................................      3,153,600
      80,000   Amphenol Corp., Cl. A+ .......................      2,780,000
      10,000   Caterpillar Inc. .............................        448,000
      95,000   CIRCOR International Inc.+ ...................      1,425,000
     107,000   CLARCOR Inc. .................................      2,557,300
     320,000   Deere & Co. ..................................     12,035,200
     255,000   Donaldson Co. Inc. ...........................      7,349,100
     150,000   Flowserve Corp.+ .............................      2,962,500
       6,500   Franklin Electric Co. ........................        468,000
     110,000   Gerber Scientific Inc. .......................      1,155,000
     297,000   IDEX Corp. ...................................      8,212,050
      20,000   Ingersoll-Rand Co. ...........................        676,000
      60,000   Lufkin Industries Inc. .......................      1,375,200
       1,000   Manitowoc Co. Inc. ...........................         24,240
     430,000   Navistar International Corp.+ ................     12,147,500
      25,000   Olympus Optical Co. Ltd. .....................        351,507
      20,000   PACCAR Inc. ..................................        981,400
      84,500   Sequa Corp., Cl. A+ ..........................      3,822,780
      75,000   Sequa Corp., Cl. B+ ..........................      3,993,750
     170,000   SPS Technologies Inc.+ .......................      5,140,800
      10,000   Sybron Dental Specialties Inc.+ ..............        186,000
      48,000   THK Co. Ltd. .................................        483,505
      70,000   UCAR International Inc.+ .....................        623,000
     250,000   Watts Industries Inc., Cl. A .................      3,275,000
     100,000   Weir Group plc ...............................        349,789
                                                                ------------
                                                                  75,976,221
                                                                ------------

                                       21
                                     
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2001 (UNAUDITED)

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               COMMON STOCKS (CONTINUED)
               WIRELESS COMMUNICATIONS -- 5.3%
      80,000   America Movil, SA de CV, Cl. L, ADR+ .........    $ 1,186,400
     280,170   AT&T Wireless Services Inc.+ .................      4,185,740
     120,000   Leap Wireless International Inc.+ ............      1,884,000
     230,000   Nextel Communications Inc., Cl. A+ ...........      1,987,200
          56   NTT DoCoMo Inc.+ .............................        756,820
     150,000   Rogers Wireless Communications Inc.,
                 Cl. B+ .....................................      1,597,500
     220,000   Sprint PCS Group+ ............................      5,783,800
      16,700   Tele Celular Sul Participacoes SA, ADR .......        173,680
      55,666   Tele Centro Oeste Celular
                 Participacoes SA, ADR ......................        275,547
       3,340   Tele Leste Celular
                 Participacoes SA, ADR ......................         41,082
       8,350   Tele Nordeste Celular
                 Participacoes SA, ADR ......................        150,300
       3,340   Tele Norte Celular
                 Participacoes SA, ADR ......................         68,069
   1,400,000   Telecom Italia Mobile SpA ....................      6,795,745
       8,350   Telemig Celular Participacoes SA, ADR ........        189,545
     450,000   Telephone & Data Systems Inc. ................     42,435,000
      66,800   Telesp Celular Participacoes SA, ADR .........        352,704
     553,888   Vodafone Group plc ...........................      1,221,075
     100,000   Vodafone Group plc, ADR ......................      2,196,000
                                                                ------------
                                                                  71,280,207
                                                                ------------
               PUBLISHING -- 3.6%
      12,000   Dow Jones & Co. Inc. .........................        545,160
     646,000   Independent News & Media plc, Dublin .........        964,846
      97,000   McGraw-Hill Companies Inc. ...................      5,645,400
     400,000   Media General Inc., Cl. A ....................     17,344,000
     125,000   Meredith Corp. ...............................      4,016,250
     115,000   New York Times Co., Cl. A ....................      4,488,450
     115,000   News Corp. Ltd. ..............................        703,735
       5,000   News Corp. Ltd., ADR .........................        120,500
     400,000   Penton Media Inc. ............................      1,420,000
     225,800   PRIMEDIA Inc.+ ...............................        530,630
      30,000   Pulitzer Inc. ................................      1,328,400
     175,000   Reader's Digest Association Inc., Cl. B             3,108,000
      25,000   Scripps (E.W.) Co., Cl. A ....................      1,522,750
      91,842   Seat-Pagine Gialle SpA .......................         67,582
     400,000   South China Morning Post Holdings ............        192,320
      75,000   Thomas Nelson Inc. ...........................        636,000
     200,000   Tribune Co. ..................................      6,280,000
                                                                ------------
                                                                  48,914,023
                                                                ------------
               ENERGY AND UTILITIES -- 3.2%
      73,400   AGL Resources Inc. ...........................      1,465,798
      34,000   Apache Corp. .................................      1,462,000
     120,000   BP plc .......................................        991,167
     248,800   BP plc, ADR ..................................     12,233,496

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
     135,000   Burlington Resources Inc. ....................   $  4,618,350
     160,000   Conoco Inc., Cl. A ...........................      4,068,800
      25,000   DQE Inc. .....................................        481,000
      12,366   DTE Energy Co. ...............................        532,356
     400,000   El Paso Electric Co.+ ........................      5,260,000
      20,000   Energy East Corp. ............................        402,200
      55,000   Halliburton Co. ..............................      1,240,250
      13,632   Kerr-McGee Corp. .............................        707,637
      25,000   Louis Dreyfus Natural Gas Corp.+ .............        972,500
     210,000   Niagara Mohawk Holdings Inc.+ ................      3,563,700
     100,000   NiSource Inc.+ ...............................        212,000
     125,000   Northeast Utilities ..........................      2,341,250
      75,000   Pennzoil-Quaker State Co.+ ...................        838,500
     100,000   Progress Energy Inc. .........................         30,000
      10,000   SJW Corp. ....................................        819,000
      14,000   Southwest Gas Corp. ..........................        296,800
       4,907   Total Fina Elf SA ............................        659,159
      24,200   Western Resources Inc. .......................        400,510
                                                                ------------
                                                                  43,596,473
                                                                ------------
               DIVERSIFIED INDUSTRIAL -- 3.1%
     195,000   Ampco-Pittsburgh Corp. .......................      1,872,000
     110,000   Cooper Industries Inc. .......................      4,561,700
     270,000   Crane Co. ....................................      5,918,400
     102,000   GATX Corp. ...................................      3,431,280
     150,000   GenTek Inc. ..................................        487,500
     330,000   Honeywell Inc. ...............................      8,712,000
     138,000   ITT Industries Inc.+ .........................      6,182,400
     390,000   Lamson & Sessions Co.+ .......................      1,560,000
     140,000   National Service Industries Inc. .............      2,891,000
      78,715   Park-Ohio Holdings Corp.+ ....................        240,081
     100,000   Sensient Technologies Corp. ..................      1,863,000
      12,420   Smith Industries plc .........................        120,109
      12,000   Sulzer AG ....................................      1,796,452
      75,000   Thomas Industries Inc. .......................      1,616,250
      50,000   Trinity Industries Inc. ......................      1,082,500
                                                                ------------
                                                                  42,334,672
                                                                ------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.5%
      20,000   ArvinMeritor Inc. ............................        285,800
      25,802   BorgWarner Inc. ..............................      1,039,821
     115,161   Dana Corp. ...................................      1,796,512
      65,000   Delphi Automotive Systems Corp.+ .............        763,750
     260,000   GenCorp Inc. .................................      2,948,400
     195,000   Genuine Parts Co. ............................      6,212,700
     114,000   Johnson Controls Inc. ........................      7,437,360
      90,000   Midas Inc. ...................................        891,000
     330,000   Modine Manufacturing Co. .....................      8,111,400
      75,000   Scheib (Earl) Inc.+ ..........................        149,250
     163,000   Standard Motor Products Inc. .................      1,907,100

                                       22
                                   
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2001 (UNAUDITED)

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               COMMON STOCKS (CONTINUED)
               AUTOMOTIVE: PARTS AND ACCESSORIES (CONTINUED)
      70,000   Superior Industries International Inc. .......   $  2,324,700
      27,000   TI Automotive Ltd.+
     105,000   TransPro Inc. ................................        320,250
                                                                ------------
                                                                  34,188,043
                                                                ------------
               HEALTH CARE -- 2.3%
      40,000   American Home Products Corp. .................      2,330,000
      60,000   Amgen Inc.+ ..................................      3,526,200
      40,000   Apogent Technologies Inc.+ ...................        956,000
      10,000   AstraZeneca plc, London ......................        465,161
      35,146   AstraZeneca plc, Stockholm ...................      1,611,040
      12,000   Aventis SA ...................................        910,349
      26,000   Biogen Inc.+ .................................      1,445,080
      75,036   GlaxoSmithKline plc+ .........................      2,117,387
       4,000   GlaxoSmithKline plc, ADR .....................        224,480
      56,011   Invitrogen Corp.+ ............................      3,683,283
      46,000   Novartis AG ..................................      1,801,277
     108,000   Novartis AG, Registered ......................      4,203,360
      45,000   Pfizer Inc. ..................................      1,804,500
      17,900   Roche Holding AG .............................      1,284,488
      20,000   Sanofi-Synthelabo SA .........................      1,302,320
      10,000   Schering-Plough Corp. ........................        371,000
      32,000   Sulzer Medica AG .............................      1,722,218
      18,000   Takeda Chemical Industries Ltd. ..............        831,025
                                                                ------------
                                                                  30,589,168
                                                                ------------
               CABLE -- 2.1%
     420,000   Cablevision Systems Corp., Cl. A+ ............     17,194,800
      40,000   Comcast Corp., Cl. A .........................      1,422,000
      90,000   Comcast Corp., Cl. A, Special ................      3,228,300
      72,625   NTL Inc.+ ....................................        225,137
     210,000   Rainbow Media Group+ .........................      4,252,500
      20,000   Shaw Communications Inc., Cl. B ..............        405,138
      80,000   Shaw Communications Inc., Cl. B,
                 Non-Voting+ ................................      1,620,000
     265,000   UnitedGlobalCom Inc., Cl. A+ .................        614,800
                                                                ------------
                                                                  28,962,675
                                                                ------------
               PAPER AND FOREST PRODUCTS -- 2.1%
     260,000   Greif Bros. Corp., Cl. A .....................      5,959,200
       3,400   Greif Bros. Corp., Cl. B .....................         95,200
     180,000   Pactiv Corp.+ ................................      2,608,200
     253,000   St. Joe Co. ..................................      6,540,050
     105,000   Westvaco Corp. ...............................      2,698,500
     240,000   Willamette Industries Inc. ...................     10,797,600
                                                                ------------
                                                                  28,698,750
                                                                ------------

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               HOTELS AND GAMING -- 1.7%
     120,000   Aztar Corp.+ .................................   $  1,569,600
      90,000   Boca Resorts Inc., Cl. A+ ....................        895,500
     234,500   Gaylord Entertainment Co. ....................      4,713,450
       5,000   GTECH Holdings Corp.+ ........................        172,700
   1,450,000   Hilton Group plc .............................      3,899,854
     600,000   Hilton Hotels Corp. ..........................      4,710,000
     115,000   MGM Mirage Inc.+ .............................      2,585,200
     430,000   Park Place Entertainment Corp.+ ..............      3,151,900
      60,000   Starwood Hotels &
               Resorts Worldwide Inc. .......................      1,320,000
                                                                ------------
                                                                  23,018,204
                                                                ------------
               RETAIL -- 1.6%
     200,000   Albertson's Inc. .............................      6,376,000
     320,000   AutoNation Inc.+ .............................      2,812,800
      14,000   Coldwater Creek Inc.+ ........................        256,200
      16,000   Delhaize Le Lion SA, ADR .....................        886,400
       7,000   Gucci Group NV, ADR ..........................        572,460
     100,000   Lillian Vernon Corp. .........................        790,000
      70,000   Neiman Marcus Group Inc., Cl. A+ .............      1,711,500
     320,000   Neiman Marcus Group Inc., Cl. B+ .............      7,584,000
      50,000   Winn-Dixie Stores Inc. .......................        572,500
                                                                ------------
                                                                  21,561,860
                                                                ------------
               BUSINESS SERVICES -- 1.4%
      60,000   ANC Rental Corp.+ ............................         31,200
     155,000   Cendant Corp.+ ...............................      1,984,000
       1,000   CheckFree Corp.+ .............................         16,970
     100,000   Landauer Inc. ................................      3,395,000
      70,000   Nashua Corp.+ ................................        381,500
      10,833   Reuters Group plc, ADR .......................        566,024
      13,000   Secom Co. Ltd. ...............................        670,024
     250,000   Securicor Group plc ..........................        429,888
       3,500   SYNAVANT Inc.+ ...............................         10,500
      30,900   Vivendi Universal SA .........................      1,430,972
     210,000   Vivendi Universal SA, ADR ....................      9,733,500
                                                                ------------
                                                                  18,649,578
                                                                ------------
               SPECIALTY CHEMICALS -- 1.3%
       5,400   Ciba Specialty Chemicals, ADR+ (b) ...........        163,026
      10,000   du Pont de Nemours (E.I.) & Co. ..............        375,200
     325,000   Ferro Corp. ..................................      7,533,500
      12,000   Fuller (H.B.) Co. ............................        549,600
     100,000   Hercules Inc.+ ...............................        825,000
     210,000   Omnova Solutions Inc. ........................      1,312,500
     195,000   Rohm & Haas Co. ..............................      6,388,200
      11,697   Syngenta AG, ADR+ ............................        116,619
                                                                ------------
                                                                  17,263,645
                                                                ------------

                                       23
                                   
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2001 (UNAUDITED)

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               COMMON STOCKS (CONTINUED)
               AEROSPACE -- 1.2%
     125,000   BAE Systems plc ..............................   $    608,089
     118,000   Boeing Co. ...................................      3,953,000
     100,000   Lockheed Martin Corp. ........................      4,375,000
      75,000   Northrop Grumman Corp. .......................      7,575,000
                                                                ------------
                                                                  16,511,089
                                                                ------------
               AGRICULTURE -- 1.0%
   1,050,000   Archer-Daniels-Midland Co. ...................     13,219,500
       5,000   Delta & Pine Land Co. ........................         84,900
                                                                ------------
                                                                  13,304,400
                                                                ------------
               BROADCASTING -- 1.0%
      50,000   Ackerley Group Inc. ..........................        535,000
      16,666   Corus Entertainment Inc., Cl. B+ .............        273,351
      33,000   Gray Communications Systems Inc. .............        501,600
      15,000   Gray Communications Systems Inc.,
                 Cl. B ......................................        198,450
     200,000   Liberty Corp. ................................      7,950,000
       4,000   Nippon Broadcasting System Inc. ..............        125,241
      50,375   NRJ Groupe+ ..................................        586,311
     131,000   Paxson Communications Corp., Cl. A+ ..........        943,200
      17,700   RTL Group (New York) .........................        483,589
     100,000   Television Broadcasting Ltd. .................        271,172
      90,000   Young Broadcasting Inc., Cl. A+ ..............      1,305,000
                                                                ------------
                                                                  13,172,914
                                                                ------------
               BUILDING AND CONSTRUCTION -- 1.0%
     112,500   CRH plc ......................................      1,670,021
      32,222   Huttig Building Products Inc.+ ...............        165,943
      15,000   Martin Marietta Materials Inc. ...............        586,650
     110,000   Newport News Shipbuilding Inc. ...............      7,392,000
     144,000   Nortek Inc.+ .................................      3,103,200
       5,000   Nortek Inc., Special Common+ (a) .............        107,750
                                                                ------------
                                                                  13,025,564
                                                                ------------
               REAL ESTATE -- 0.8%
     450,000   Catellus Development Corp.+ ..................      7,866,000
      75,000   Cheung Kong (Holdings) Ltd. ..................        584,174
      44,000   Florida East Coast Industries Inc., Cl. A ....        968,000
      58,451   Florida East Coast Industries Inc., Cl. B ....      1,262,542
      55,000   Griffin Land & Nurseries Inc.+ ...............        683,100
       4,753   HomeFed Corp.+ ...............................          4,278
                                                                ------------
                                                                  11,368,094
                                                                ------------
               ENVIRONMENTAL SERVICES -- 0.7%
      55,000   Republic Services Inc.+ ......................        891,000
     320,000   Waste Management Inc. ........................      8,556,800
                                                                ------------
                                                                   9,447,800
                                                                ------------

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               ELECTRONICS -- 0.6%
      41,000   Fujitsu Ltd. .................................   $    343,818
       3,000   Hitachi Ltd., ADR ............................        201,000
       9,000   Molex Inc., Cl. A ............................        218,700
       7,500   NEC Corp., ADR ...............................         60,075
      25,440   Philips Electronics NV .......................        493,490
      38,800   Philips Electronics NV, ADR ..................        748,840
       6,400   Rohm Co. Ltd. ................................        623,185
      45,000   Sony Corp., ADR ..............................      1,494,000
     242,600   Thomas & Betts Corp. .........................      4,240,648
                                                                ------------
                                                                   8,423,756
                                                                ------------
               CONSUMER SERVICES -- 0.6%
      40,000   Loewen Group Inc. ............................          2,000
     510,000   Rollins Inc. .................................      7,930,500
                                                                ------------
                                                                   7,932,500
                                                                ------------
               AUTOMOTIVE -- 0.5%
      15,000   Ford Motor Co. ...............................        260,250
     157,942   General Motors Corp. .........................      6,775,712
                                                                ------------
                                                                   7,035,962
                                                                ------------
               COMMUNICATIONS EQUIPMENT -- 0.5%
      68,000   Acterna Corp.+ ...............................        216,240
     290,000   Allen Telecom Inc.+ ..........................      2,523,000
     120,000   Corning Inc. .................................      1,058,400
     100,000   Lucent Technologies Inc. .....................        573,000
     100,000   Motorola Inc. ................................      1,560,000
      44,000   Scientific-Atlanta Inc. ......................        772,200
                                                                ------------
                                                                   6,702,840
                                                                ------------
               AVIATION: PARTS AND SERVICES -- 0.4%
      98,000   Curtiss-Wright Corp. .........................      4,566,800
     110,000   Fairchild Corp., Cl. A+ ......................        374,000
      50,000   Precision Castparts Corp. ....................      1,110,000
                                                                ------------
                                                                   6,050,800
                                                                ------------
               METALS AND MINING -- 0.3%
      72,500   Harmony Gold Mining Co. Ltd. .................        394,383
      15,000   Harmony Gold Mining Co. Ltd., ADR ............         79,650
     100,000   Newmont Mining Corp. .........................      2,360,000
      50,000   Placer Dome Inc. .............................        639,500
                                                                ------------
                                                                   3,473,533
                                                                ------------
               TRANSPORTATION -- 0.2%
     100,000   AMR Corp.+ ...................................      1,914,000
       7,500   Kansas City Southern Industries Inc. .........         90,000
      31,273   MIF Ltd.+ ....................................        423,106
      25,000   Ryder System Inc. ............................        499,750
                                                                ------------
                                                                   2,926,856
                                                                ------------

                                       24
                                     
                         THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2001 (UNAUDITED)

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               COMMON STOCKS (CONTINUED)
               SATELLITE -- 0.2%
     180,323   General Motors Corp., Cl. H+ .................$     2,403,706
     340,000   Liberty Satellite &
               Technology Inc., Cl. A+ ......................        421,600
      70,000   Loral Space & Communications Ltd.+ ...........         91,000
                                                             ---------------
                                                                   2,916,306
                                                             ---------------
               COMPUTER SOFTWARE AND SERVICES -- 0.2%
      20,000   Capcom Co. Ltd. ..............................        412,994
      10,000   Computer Associates International Inc. .......        257,400
     100,000   EMC Corp.+ ...................................      1,175,000
     160,000   Genuity Inc.+ ................................        251,200
       2,500   Obic Co. Ltd. ................................        463,569
      10,000   Tyler Technologies Inc. ......................         29,000
                                                             ---------------
                                                                   2,589,163
                                                             ---------------
               CLOSED END FUNDS -- 0.2%
      59,000   Central European Equity Fund Inc. ............        554,600
      70,000   Dresdner RCM Europe Fund Inc. ................        521,500
      18,592   France Growth Fund Inc. ......................        128,285
      40,250   Italy Fund Inc. ..............................        256,795
      68,000   New Germany Fund Inc. ........................        361,760
      44,000   Royce Value Trust Inc. .......................        578,160
                                                             ---------------
                                                                   2,401,100
                                                             ---------------
               COMPUTER HARDWARE -- 0.0%
      35,000   Hewlett-Packard Co. ..........................        563,500
      14,000   Xerox Corp. ..................................        108,500
                                                             ---------------
                                                                     672,000
                                                             ---------------
               EDUCATIONAL SERVICES -- 0.0%
      14,000   Benesse Corp. ................................        428,943
                                                             ---------------
               TOTAL COMMON STOCKS ..........................  1,112,759,584
                                                             ---------------

               PREFERRED STOCKS -- 1.4%
               PUBLISHING -- 1.2%
     767,491   News Corp. Ltd., Pfd., ADR ...................     16,339,880
                                                             ---------------
               AEROSPACE -- 0.2%
      14,021   Northrop Grumman Corp.,
                 7.00% Cv. Pfd., Ser. B .....................      1,735,099
                                                             ---------------
               TELECOMMUNICATIONS -- 0.0%
      15,000   Citizens Communications Co.,
                 5.00% Cv. Pfd. .............................        653,100
                                                             ---------------
               BROADCASTING -- 0.0%
      43,000   ProSieben Sat.1 Media AG, Pfd. ...............        201,677
                                                             ---------------
               EQUIPMENT AND SUPPLIES -- 0.0%
         500   Sequa Corp.,
                 $5.00 Cv. Pfd. .............................         39,500
                                                             ---------------

                                                                   MARKET
   SHARES                                                          VALUE
   ------                                                          ------
               WIRELESS COMMUNICATIONS -- 0.0%
  10,760,547   Telesp Celular Participacoes SA, Pfd.+ .......$        23,169
                                                             ---------------
               TOTAL PREFERRED STOCKS .......................     18,992,425
                                                             ---------------
  PRINCIPAL
   AMOUNT
  ---------
               CORPORATE BONDS -- 0.3%
               ENVIRONMENTAL SERVICES -- 0.1%
  $2,039,000   Waste Management Inc., Sub. Deb. Cv.
                 4.00%, 02/01/02 ............................      2,049,195
                                                             ---------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
   1,500,000   Standard Motor Products Inc.,
                 Sub. Deb. Cv.
                 6.75%, 07/15/09 ............................      1,016,250
                                                             ---------------
               AVIATION: PARTS AND SERVICES -- 0.1%
   1,000,000   Kaman Corp., Sub. Deb. Cv.
                 6.00%, 03/15/12 ............................        916,250
                                                             ---------------
               PUBLISHING -- 0.0%
     200,000   News America Holdings Inc.,
                 Sub. Deb. Cv.
                 Zero Coupon, 03/31/02 ......................        265,368
                                                             ---------------
               HOTELS AND GAMING -- 0.0%
     230,000   Hilton Hotels Corp., Sub. Deb. Cv.
                 5.00%, 05/15/06 ............................        187,162
                                                             ---------------
               CONSUMER PRODUCTS -- 0.0%
   1,000,000   Pillowtex Corp.,
                 Sub. Deb. Cv.
                 6.00%, 03/15/12+ ...........................              0
                                                             ---------------
               TOTAL CORPORATE BONDS ........................      4,434,225
                                                             ---------------
   SHARES
   ------
               WARRANTS -- 0.0%
               METALS AND MINING -- 0.0%
       5,000   Harmony Gold Mining Co. Ltd., ADR,
                 expires 06/29/03 ...........................          9,500
                                                             ---------------
               FOOD AND BEVERAGE -- 0.0%
      62,463   Advantica Restaurant Group Inc.,
                 expires 01/07/05+ ..........................          1,249
                                                             ---------------
               TOTAL WARRANTS ...............................         10,749
                                                             ---------------

                                       25
                                   
                          THE GABELLI EQUITY TRUST INC.
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2001 (UNAUDITED)

  PRINCIPAL                                                     MARKET
   AMOUNT                                                       VALUE
  ---------                                                  ---------------

               U.S. GOVERNMENT OBLIGATIONS -- 15.1%
$205,140,000   U.S. Treasury Bills,
                 1.83% to 3.45%++,
                 due 10/04/01 to 12/13/01 ...................$   204,402,710
                                                             ---------------
               REPURCHASE AGREEMENTS -- 1.8%
  24,215,000   Agreement with State Street
                 Bank & Trust Co.,
                 3.05%, dated 09/28/01,
                 due 10/01/01, proceeds
                 at maturity $24,221,155 (c) ................     24,215,000
                                                             ---------------

TOTAL INVESTMENTS -- 100.7%
  (Cost $1,116,753,656) .....................................  1,364,814,693

OTHER ASSETS, LIABILITIES, AND
  LIQUIDATION VALUE OF CUMULATIVE
  PREFERRED STOCK -- (22.8)% ................................   (308,442,222)
                                                             ---------------

NET ASSETS -- COMMON STOCK -- 77.9%
  (128,408,254 common shares outstanding) ...................  1,056,372,471
                                                             ---------------

NET ASSETS -- PREFERRED STOCK -- 22.1%
  (11,967,900 preferred shares outstanding) .................    299,197,500
                                                             ---------------

TOTAL NET ASSETS -- 100.0% .................................. $1,355,569,971
                                                             ===============

NET ASSET VALUE PER COMMON SHARE
  ($1,056,372,471 / 128,408,254 shares outstanding) .........          $8.23
                                                                       -----

 PRINCIPAL                          SETTLEMENT               NET UNREALIZED
  AMOUNT                               DATE                   DEPRECIATION
----------                          ----------               --------------

FORWARD FOREIGN EXCHANGE CONTRACTS
4,992,000(d) Deliver Hong Kong Dollars
               in exchange for
               USD 639,820 .......... 08/01/02                         $(326)
                                                                       =====
---------------------
             For Federal tax purposes:
             Aggregate cost ................................. $1,116,753,656
                                                              =============
             Gross unrealized appreciation .................. $  344,035,276
             Gross unrealized depreciation ..................    (95,974,239)
                                                              ==============
             Net unrealized appreciation .................... $  248,061,037
                                                              ==============
---------------------
(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, 2001, the market value of Rule 144A securities amounted to
      $163,026 or 0.0% of total net assets.
(c)   Collateralized by U.S. Treasury Bond, 6.63%, due 02/15/27, market value
      $24,701,178.
(d)   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
RNC - Non-Convertible Savings Shares
USD - United States Dollars


                                       % of
                                       Market        Market
                                       Value          Value
                                       ------     --------------
       GEOGRAPHIC DIVERSIFICATION
       United States ................   85.8%     $1,171,328,381
       Europe .......................    9.9         134,889,349
       Asia/Pacific Rim .............    2.4          32,480,764
       Canada .......................    1.0          13,031,445
       Latin America ................    0.9          12,610,722
       South Africa .................    0.0             474,032
                                       ------     --------------
       Total Investments ............  100.0%     $1,364,814,693
                                       ======     ==============

                                       26
                                     
                         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 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.

                                       27
                                     

      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 1st and 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.

                                       28
                                     

                             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

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

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

Karl Otto Pohl
  FORMER PRESIDENT, DEUTSCHE BUNDESBANK

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

Salvatore J. Zizza
  CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.

OFFICERS

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   7.20% PREFERRED
                ------     ---------------   ---------------
NYSE-
Symbol:           GAB          GAB Pr          GAB PrB
Shares
Outstanding:  128,408,254     5,367,900       6,600,000

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: closedend@gabelli.com
--------------------------------------------------

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




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

                                                            THIRD QUARTER REPORT
                                                              SEPTEMBER 30, 2001

                                                                     GBFCM 09/01