UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM N-CSR

                   CERTIFIED SHAREHOLDER REPORT OF REGISTERED
                        MANAGEMENT INVESTMENT COMPANIES

                  Investment Company Act file number 811-04494
                                                     ---------

                             The Gabelli Asset Fund
                   -------------------------------------------
               (Exact name of registrant as specified in charter)

                              One Corporate Center
                            Rye, New York 10580-1422
                   -------------------------------------------
               (Address of principal executive offices) (Zip code)

                                 Bruce N. Alpert
                               Gabelli Funds, LLC
                              One Corporate Center
                            Rye, New York 10580-1422
                   -------------------------------------------
                     (Name and address of agent for service)

       registrant's telephone number, including area code: 1-800-422-3554
                                                           --------------

                      Date of fiscal year end: December 31
                                               -----------

                     Date of reporting period: June 30, 2005
                                               -------------

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

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                             THE GABELLI ASSET FUND
                               SEMI-ANNUAL REPORT
                                  JUNE 30, 2005

TO OUR SHAREHOLDERS,

      During the second  quarter of 2005,  the Gabelli  Asset Fund (the  "Fund")
rose 2.0%,  while the Standard & Poor's  ("S&P") 500 Index rose 1.4% and the Dow
Jones Industrials Average declined 1.6%. For the six month period ended June 30,
2005,  the Fund  was up 1.5%  versus  declines  of 0.8% and 3.5% for the S&P 500
Index and the Dow Jones Industrial Average, respectively.

      Enclosed are the financial  statements and the investment  portfolio as of
June 30, 2005.

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


                AVERAGE ANNUAL RETURNS THROUGH JUNE 30, 2005 (A)
                                                                                                              Since
                                              Year to                                                       Inception
                                   Quarter     Date     1 Year     3 Year    5 Year     10 Year   15 Year   (3/3/86)
- --------------------------------------------------------------------------------------------------------------------
                                                                                    
  GABELLI ASSET FUND CLASS AAA ... 2.01%      1.45%     12.59%     12.33%     5.63%    12.80%     12.78%    14.10%
  S&P 500 Index .................. 1.37      (0.81)      6.32       8.28     (2.37)     9.94      10.64     11.59
  Dow Jones Industrial Average ...(1.62)     (3.50)      0.83       5.99      1.76     10.65      11.42     12.66
  Nasdaq Composite Index ......... 2.89      (5.45)      0.45      12.02    (12.31)     8.22      10.46      9.44

  Class A ........................ 2.02       1.43      12.59      12.33      5.62     12.80      12.77     14.10
                                  (3.85)(b)  (4.42)(b)   6.12(b)   10.13(b)   4.38(b)  12.13(b)   12.33(b)  13.74(b)

  Class B ........................ 1.84       1.09      11.86      11.92      5.40     12.68      12.69     14.04
                                  (3.16)(c)  (3.91)(c)   6.86(c)   11.12(c)   5.07(c)  12.68(c)   12.69(c)  14.04(c)

  Class C ........................ 1.81       1.07      11.77      11.91      5.39     12.67      12.69     14.03
                                   0.81(c)    0.07(c)   10.77(c)   11.91(c)   5.39(c)  12.67(c)   12.69(c)  14.03(c)


(a) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE  RESULTS.
    TOTAL RETURNS AND AVERAGE ANNUAL RETURNS REFLECT CHANGES IN SHARE PRICES AND
    REINVESTMENT  OF DIVIDENDS AND ARE NET OF EXPENSES.  INVESTMENT  RETURNS AND
    THE  PRINCIPAL  VALUE OF AN  INVESTMENT  WILL  FLUCTUATE.  WHEN  SHARES  ARE
    REDEEMED,  THEY  MAY BE  WORTH  MORE  OR  LESS  THAN  THEIR  ORIGINAL  COST.
    PERFORMANCE  RETURNS  FOR  PERIODS  LESS  THAN ONE YEAR ARE NOT  ANNUALIZED.
    CURRENT  PERFORMANCE  MAY BE  LOWER OR  HIGHER  THAN  THE  PERFORMANCE  DATA
    PRESENTED.  VISIT WWW.GABELLI.COM FOR PERFORMANCE INFORMATION AS OF THE MOST
    RECENT MONTH END. INVESTORS SHOULD CONSIDER THE INVESTMENT OBJECTIVES, RISKS
    AND  CHARGES  AND  EXPENSES  OF THE FUND  CAREFULLY  BEFORE  INVESTING.  THE
    PROSPECTUS  CONTAINS MORE COMPLETE  INFORMATION ABOUT THIS AND OTHER MATTERS
    AND SHOULD BE READ  CAREFULLY  BEFORE  INVESTING.  THE DOW JONES  INDUSTRIAL
    AVERAGE IS AN UNMANAGED INDEX OF 30 LARGE CAPITALIZATION STOCKS. THE S&P 500
    INDEX AND THE  NASDAQ  COMPOSITE  INDEX ARE  UNMANAGED  INDICATORS  OF STOCK
    MARKET PERFORMANCE. DIVIDENDS ARE REINVESTED EXCEPT FOR THE NASDAQ COMPOSITE
    INDEX.
    THE CLASS AAA SHARES' NET ASSET VALUES ARE USED TO CALCULATE PERFORMANCE FOR
    THE  PERIODS  PRIOR TO THE  ISSUANCE  OF CLASS A SHARES,  CLASS B SHARES AND
    CLASS C SHARES ON DECEMBER 31, 2003. THE ACTUAL  PERFORMANCE FOR THE CLASS B
    SHARES  AND  CLASS C SHARES  WOULD  HAVE BEEN  LOWER  DUE TO THE  ADDITIONAL
    EXPENSES ASSOCIATED WITH THESE CLASSES OF SHARES.
(b) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES  CHARGE AT THE  BEGINNING OF
    THE PERIOD.
(c) INCLUDES THE EFFECT OF THE  APPLICABLE  CONTINGENT  DEFERRED SALES CHARGE AT
    THE END OF THE  PERIOD  SHOWN FOR CLASS B AND CLASS C SHARES,  RESPECTIVELY.
    CLASS B SHARES ARE NOT AVAILABLE FOR NEW PURCHASES.
- --------------------------------------------------------------------------------

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


THE GABELLI ASSET FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from January 1, 2005 through June 30, 2005
                                                                   EXPENSE TABLE
- --------------------------------------------------------------------------------

We believe it is important for you to understand the impact of fees and expenses
regarding  your  investment.  All mutual  funds have  operating  expenses.  As a
shareholder  of a fund,  you  incur  ongoing  costs,  which  include  costs  for
portfolio  management,  administrative  services,  and shareholder reports (like
this one), among others.  Operating  expenses,  which are deducted from a fund's
gross income,  directly  reduce the investment  return of a fund.  When a fund's
expenses are expressed as a percentage of its average net assets, this figure is
known as the expense  ratio.  The  following  examples  are intended to help you
understand  the  ongoing  costs (in  dollars) of  investing  in your Fund and to
compare these costs with those of other mutual funds.  The examples are based on
an  investment  of $1,000 made at the beginning of the period shown and held for
the entire period.

The Expense Table below illustrates your Fund's costs in two ways:

ACTUAL FUND  RETURN:  This section  provides  information  about actual  account
values and actual expenses. You may use this section to help you to estimate the
actual  expenses that you paid over the period after any fee waivers and expense
reimbursements.  The "Ending  Account  Value"  shown is derived  from the Fund's
ACTUAL return during the past six months,  and the "Expenses Paid During Period"
shows the dollar  amount  that would have been paid by an  investor  who started
with $1,000 in the Fund. You may use this information,  together with the amount
you invested, to estimate the expenses that you paid over the period.

To do so, simply  divide your account  value by $1,000 (for  example,  an $8,600
account value  divided by $1,000 = 8.6),  then multiply the result by the number
given for your Fund under the heading  "Expenses Paid During Period" to estimate
the expenses you paid during this period.

HYPOTHETICAL 5% RETURN:  This section provides  information  about  hypothetical
account  values and  hypothetical  expenses  based on the Fund's actual  expense
ratio. It assumes a hypothetical  annualized return of 5% before expenses during
the period shown.  In this case -- because the  hypothetical  return used is NOT
the Fund's actual return -- the results do not apply to your  investment and you
cannot use the  hypothetical  account  value and expense to estimate  the actual
ending  account  balance or expenses  you paid for the period.  This  example is
useful in making  comparisons  of the ongoing costs of investing in the Fund and
other  funds.  To do so,  compare  this  5%  hypothetical  example  with  the 5%
hypothetical examples that appear in shareholder reports of other funds.

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs only and do not  reflect  any  transactional  costs such as sales
charges (loads),  redemption fees, or exchange fees, if any, which are described
in the Prospectus. If these costs were applied to your account, your costs would
be higher.  Therefore, the 5% hypothetical return is useful in comparing ongoing
costs only,  and will not help you determine the relative  total costs of owning
different funds. The "Annualized  Expense Ratio"  represents the actual expenses
for the last six  months  and may be  different  from the  expense  ratio in the
Financial Highlights which is for the six months ended June 30, 2005.

                    Beginning       Ending     Annualized  Expenses
                  Account Value  Account Value  Expense   Paid During
                    01/01/05        06/30/05      Ratio     Period*
- --------------------------------------------------------------------------------
GABELLI ASSET FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class AAA          $1,000.00       $1,014.50      1.37%      $ 6.84
Class A            $1,000.00       $1,014.30      1.38%      $ 6.89
Class B            $1,000.00       $1,010.90      2.02%      $10.07
Class C            $1,000.00       $1,010.70      2.13%      $10.62

HYPOTHETICAL 5% RETURN
Class AAA          $1,000.00       $1,018.00      1.37%      $ 6.85
Class A            $1,000.00       $1,017.95      1.38%      $ 6.90
Class B            $1,000.00       $1,014.78      2.02%      $10.09
Class C            $1,000.00       $1,014.23      2.13%      $10.64

* Expenses  are equal to the Fund's  annualized  expense  ratio for the last six
  months multiplied by the average account value over the period,  multiplied by
  the number of days in the most recent fiscal half-year, then divided by 365.

                                        2


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The  following  table  presents  portfolio  holdings  as a percent  of total net
assets.


THE GABELLI ASSET FUND

Food and Beverage ..................................  9.2%
Publishing .........................................  7.5%
Telecommunications .................................  7.4%
Energy and Utilities ...............................  7.3%
Entertainment ......................................  6.6%
Cable and Satellite ................................  5.6%
Consumer Products ..................................  5.4%
Diversified Industrial .............................  5.4%
Financial Services .................................  4.9%
Equipment and Supplies .............................  4.7%
Automotive: Parts and Accessories ..................  3.6%
Retail .............................................  3.6%
Health Care ........................................  3.3%
Hotels and Gaming ..................................  2.9%
Aviation: Parts and Services .......................  2.6%
U.S. Government Obligations ........................  2.6%
Real Estate ........................................  1.7%
Communications Equipment ...........................  1.6%
Specialty Chemicals ................................  1.6%
Machinery ..........................................  1.5%
Metals and Mining ..................................  1.4%
Consumer Services ..................................  1.3%
Business Services ..................................  1.2%
Environmental Services .............................  1.2%
Electronics ........................................  0.9%
Broadcasting .......................................  0.9%
Automotive .........................................  0.9%
Agriculture ........................................  0.9%
Wireless Communications ............................  0.8%
Aerospace ..........................................  0.7%
Manufactured Housing and
   Recreational Vehicles ...........................  0.3%
Computer Software and Services .....................  0.3%
Closed-End Funds ...................................  0.1%
Transportation .....................................  0.1%
                                                    ------
                                                    100.0%
                                                    ======

THE FUND FILES A COMPLETE  SCHEDULE OF PORTFOLIO  HOLDINGS  WITH THE SEC FOR THE
FIRST AND THIRD  QUARTERS OF EACH FISCAL YEAR ON FORM N-Q, THE LAST OF WHICH WAS
FILED FOR THE  QUARTER  ENDING  MARCH 31,  2005.  SHAREHOLDERS  MAY OBTAIN  THIS
INFORMATION   AT   WWW.GABELLI.COM   OR  BY  CALLING  THE  FUND  AT  800-GABELLI
(800-422-3554).  THE  FUND'S  FORM N-Q IS  AVAILABLE  ON THE  SEC'S  WEBSITE  AT
WWW.SEC.GOV  AND MAY ALSO BE  REVIEWED  AND  COPIED AT THE  COMMISSION'S  PUBLIC
REFERENCE  ROOM IN  WASHINGTON,  DC.  INFORMATION ON THE OPERATION OF THE PUBLIC
REFERENCE ROOM MAY BE OBTAINED BY CALLING 1-800-SEC-0330.



PROXY VOTING

The Fund files Form N-PX with its complete proxy voting record for the 12 months
ended June 30th,  no later than August 31st of each year. A  description  of the
Fund's proxy voting policies and procedures are available  without charge,  upon
request,  (i) by  calling  800-GABELLI  (800-422-3554);  (ii) by  writing to The
Gabelli Funds at One Corporate Center, Rye, NY 10580-1422; and (iii) by visiting
the Securities and Exchange Commission's website at www.sec.gov.

                                        3


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              COMMON STOCKS -- 96.8%
              AEROSPACE -- 0.5%
     70,000   Boeing Co. ..............$    2,424,385  $    4,620,000
     15,300   Herley Industries Inc.+..       292,591         279,072
     38,000   Lockheed Martin Corp. ...     1,122,900       2,465,060
     80,000   Northrop Grumman Corp. ..     2,800,483       4,420,000
                                       --------------  --------------
                                            6,640,359      11,784,132
                                       --------------  --------------
              AGRICULTURE -- 0.9%
     800,000  Archer-Daniels-Midland Co.   11,113,508      17,104,000
      15,000  Delta & Pine Land Co. ...       260,292         375,900
      40,529  Monsanto Co. ............       647,781       2,548,058
      10,000  Mosaic Co.+ .............       139,584         155,600
       1,000  Potash Corp. of
                Saskatchewan Inc. .....        41,185          95,580
                                       --------------  --------------
                                           12,202,350      20,279,138
                                       --------------  --------------
              AUTOMOTIVE -- 0.9%
     505,000  Navistar International
               Corp.+ .................     9,152,535      16,160,000
      45,000  PACCAR Inc. .............       522,021       3,060,000
      25,000  Volkswagen AG ...........     1,044,095       1,144,202
                                       --------------  --------------
                                           10,718,651      20,364,202
                                       --------------  --------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.5%
     110,000  BorgWarner Inc. .........     2,079,060       5,903,700
     244,000  CLARCOR Inc. ............     1,741,943       7,137,000
     560,000  Dana Corp. ..............     8,510,245       8,405,600
     210,000  Federal-Mogul Corp.+ ....       467,782         180,600
     520,000  Genuine Parts Co. .......    12,888,512      21,366,800
     202,000  Johnson Controls Inc. ...     4,510,844      11,378,660
     170,000  Midas Inc.+ .............     2,224,151       3,910,000
     300,000  Modine Manufacturing Co.      7,078,060       9,768,000
     240,000  Scheib (Earl) Inc.+ .....     1,528,668         822,000
     205,000  Standard Motor
               Products Inc. ..........     3,007,686       2,706,000
      70,000  Superior Industries
                International Inc. ....     1,762,639       1,659,000
     270,000  Tenneco Automotive Inc.+      1,590,927       4,492,800
     100,000  TransPro Inc.+ ..........       788,321         629,000
      60,000  TRW Automotive
                Holdings Corp.+ .......     1,513,505       1,470,600
                                       --------------  --------------
                                           49,692,343      79,829,760
                                       --------------  --------------
              AVIATION: PARTS AND SERVICES -- 2.6%
      75,000  Aviall Inc.+ ............       750,124       2,369,250
     279,000  Curtiss-Wright Corp. ....     3,507,603      15,052,050
     230,300  Fairchild Corp., Cl. A+ .     1,402,678         658,658
     610,000  GenCorp Inc.+ ...........     2,283,855      11,748,600
     110,000  Kaman Corp., Cl. A ......     1,534,269       1,984,400
     170,000  Precision Castparts Corp.     4,207,013      13,243,000
     109,000  Sequa Corp., Cl. A+ .....     4,666,598       7,212,530
     105,000  Sequa Corp., Cl. B+ .....     5,381,629       6,987,750
                                       --------------  --------------
                                           23,733,769      59,256,238
                                       --------------  --------------

                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              BROADCASTING -- 0.9%
      10,000  Cogeco Inc. .............$      194,764  $      219,230
      20,000  Corus Entertainment Inc.,
                Cl. B .................        64,982         510,937
      80,000  Fisher Communications
               Inc.+ ..................     4,393,988       3,783,200
     166,000  Granite Broadcasting
               Corp.+ .................        69,153          36,520
     310,000  Gray Television Inc. ....     3,936,811       3,738,600
      10,000  Gray Television Inc.,
               Cl. A ..................       109,420         113,000
     170,000  Liberty Corp. ...........     6,268,553       6,257,700
     170,000  Lin TV Corp., Cl. A+ ....     3,455,864       2,361,300
      65,000  Paxson Communications
                Corp.+ ................       362,660          39,000
      10,000  Sinclair Broadcast
               Group Inc., Cl. A ......        87,440          90,800
     400,000  Television Broadcasts Ltd.    1,815,551       2,259,683
     240,000  Young Broadcasting Inc.,
                Cl. A+ ................     4,594,131         996,000
                                       --------------  --------------
                                           25,353,317      20,405,970
                                       --------------  --------------
              BUSINESS SERVICES -- 1.1%
     470,000  Cendant Corp. ...........     4,520,414      10,513,900
      45,000  ChoicePoint Inc.+ .......     1,609,312       1,802,250
     200,000  Ecolab Inc. .............     1,876,865       6,472,000
      10,000  Imation Corp. ...........       203,344         387,900
      65,000  Landauer Inc. ...........       402,818       3,374,150
     119,000  Nashua Corp.+ ...........     1,745,996       1,124,550
                                       --------------  --------------
                                           10,358,749      23,674,750
                                       --------------  --------------
              CABLE AND SATELLITE -- 5.6%
   2,010,000  Cablevision Systems Corp.,
                Cl. A+ ................    20,604,961      64,722,000
     285,000  Comcast Corp., Cl. A+ ...     7,845,919       8,749,500
      40,000  Comcast Corp., Cl. A,
                Special+ ..............       306,462       1,198,000
     275,000  DIRECTV Group Inc.+ .....     5,438,062       4,262,500
      85,000  EchoStar Communications
                Corp., Cl. A ..........     2,566,961       2,562,750
     320,097  Liberty Global Inc.,
               Cl. A+ .................     6,249,884      14,938,922
     776,550  Rogers Communications Inc.,
                Cl. B, New York .......     7,666,353      25,532,964
      10,000  Rogers Communications Inc.,
                Cl. B, Toronto ........        77,553         328,110
      60,000  Shaw Communications Inc.,
                Cl. B .................       164,952       1,248,776
      80,000  Shaw Communications Inc.,
                Cl. B, Non-Voting .....       312,647       1,661,600
                                       --------------  --------------
                                           51,233,754     125,205,122
                                       --------------  --------------
              CLOSED-END FUNDS -- 0.1%
      80,001  Royce Value Trust Inc. ..       953,886       1,510,419
                                       --------------  --------------

                See accompanying notes to financial statements.

                                        4


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------
                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              COMMON STOCKS (CONTINUED)
              COMMUNICATIONS EQUIPMENT -- 1.4%
      40,000  Agere Systems Inc.+ .....$    1,165,194  $      480,000
      80,000  Andrew Corp.+ ...........       404,601       1,020,800
     600,000  Corning Inc.+ ...........     4,374,877       9,972,000
     800,000  Lucent Technologies
                Inc.+ .................     4,465,766       2,328,000
     300,000  Motorola Inc. ...........     2,779,293       5,478,000
     235,000  Nortel Networks Corp.+ ..     1,163,604         613,350
     400,000  Thomas & Betts Corp.+ ...     7,934,757      11,296,000
                                       --------------  --------------
                                           22,288,092      31,188,150
                                       --------------  --------------
              COMPUTER HARDWARE -- 0.0%
      35,000  Maxtor Corp.+ ...........       268,370         182,000
                                       --------------  --------------
              COMPUTER SOFTWARE AND SERVICES -- 0.3%
      50,000  Ask Jeeves Inc.+ ........     1,587,500       1,509,500
      10,000  Computer Associates
                International Inc. ....       145,700         274,800
      45,000  Jupitermedia Corp.+ .....       206,008         770,850
      26,026  Telecom Italia
                Media SpA+ ............        26,184          12,535
     120,000  Yahoo! Inc.+ ............     4,103,063       4,158,000
                                       --------------  --------------
                                            6,068,455       6,725,685
                                       --------------  --------------
              CONSUMER PRODUCTS -- 5.4%
      40,500  Alberto-Culver Co. ......     1,073,604       1,754,865
      12,000  Altria Group Inc. .......       360,636         775,920
      11,000  Christian Dior SA .......       307,335         853,281
     285,000  Church & Dwight
                Co. Inc. ..............     1,872,507      10,317,000
      30,000  Clorox Co. ..............     1,637,346       1,671,600
       4,000  Colgate-Palmolive Co. ...       198,100         199,640
      60,000  Department 56 Inc.+ .....       651,832         615,000
      40,000  Eastman Kodak Co. .......       950,513       1,074,000
     295,000  Energizer Holdings
                Inc.+ .................     5,163,232      18,340,150
     110,000  Fortune Brands Inc. .....     2,536,232       9,768,000
     290,000  Gallaher Group plc, ADR .     4,661,436      17,197,000
     240,000  Gillette Co. ............     7,715,142      12,151,200
       3,000  Givaudan SA .............     1,028,013       1,745,220
      38,000  Harley-Davidson Inc. ....        95,713       1,884,800
     140,000  Mattel Inc. .............     2,240,356       2,562,000
      85,000  Maytag Corp. ............     1,462,547       1,331,100
      60,000  National Presto
                Industries Inc. .......     2,010,969       2,644,200
     370,000  Procter & Gamble Co. ....    12,802,755      19,517,500
      40,000  Reckitt Benckiser plc ...     1,262,953       1,178,937
   1,000,000  Swedish Match AB ........    10,327,823      11,360,945
      10,000  Syratech Corp.+ .........         2,000             750
     210,000  Wolverine World
                Wide Inc. .............     1,953,224       5,042,100
                                       --------------  --------------
                                           60,314,268     121,985,208
                                       --------------  --------------
              CONSUMER SERVICES -- 1.3%
       1,600  eBay Inc.+ ..............        24,652          52,816
     830,000  IAC/InterActiveCorp+ ....     6,466,832      19,961,500
     445,000  Rollins Inc. ............     3,437,602       8,917,800
                                       --------------  --------------
                                            9,929,086      28,932,116
                                       --------------  --------------

                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              DIVERSIFIED INDUSTRIAL -- 5.4%
     144,000  Acuity Brands Inc. ......$    2,344,464  $    3,699,360
       5,000  Anixter International
                Inc.+ .................        45,044         185,850
     220,000  Cooper Industries Ltd.,
                Cl. A .................    10,003,207      14,058,000
     425,000  Crane Co. ...............     6,646,604      11,177,500
      75,000  Gardner Denver Inc.+ ....     1,136,775       2,631,000
     260,000  GATX Corp. ..............     5,898,347       8,970,000
     240,000  Greif Inc., Cl. A .......     5,453,716      14,664,000
      30,000  Harbor Global Co.
                Ltd.+ .................        52,965         266,250
     425,000  Honeywell International
                Inc. ..................    13,730,962      15,567,750
     300,000  ITT Industries Inc. .....     9,410,611      29,289,000
     150,000  Katy Industries Inc.+ ...     1,369,925         480,000
     320,000  Lamson & Sessions Co.+ ..     1,748,797       3,782,400
      40,000  MagneTek Inc.+ ..........       309,670         102,800
     247,500  Myers Industries Inc. ...     1,557,014       3,093,750
      51,000  Pentair Inc. ............       730,157       2,183,310
      80,000  Smiths Group plc ........       880,176       1,317,256
     165,000  Thomas Industries Inc. ..     2,343,187       6,593,400
      75,000  Trinity Industries Inc. .       931,715       2,402,250
      38,000  Tyco International Ltd. .       519,098       1,109,600
                                       --------------  --------------
                                           65,112,434     121,573,476
                                       --------------  --------------
              ELECTRONICS -- 0.9%
       3,000  Hitachi Ltd., ADR .......       172,200         181,860
      13,000  Kyocera Corp., ADR ......       448,062         997,100
      25,000  Molex Inc., Cl. A .......       719,620         587,000
      46,000  Samsung Electronics Co.
                Ltd., GDR (a) .........     8,616,601      10,993,710
      70,000  Sony Corp., ADR .........     2,348,050       2,410,800
     205,000  Texas Instruments Inc. ..     5,187,155       5,754,350
                                       --------------  --------------
                                           17,491,688      20,924,820
                                       --------------  --------------
              ENERGY AND UTILITIES -- 7.3%
     110,000  AES Corp.+ ..............       434,151       1,801,800
      45,000  AGL Resources Inc. ......       753,776       1,739,250
     150,000  Allegheny Energy Inc.+ ..     1,510,942       3,783,000
     250,000  BP plc, ADR .............     7,151,966      15,595,000
     250,000  Burlington Resources
                Inc. ..................     4,842,969      13,810,000
      25,000  CH Energy Group Inc. ....     1,040,745       1,215,750
     330,000  Chevron Corp. ...........     9,189,420      18,453,600
      15,000  Cinergy Corp. ...........       624,298         672,300
     200,000  ConocoPhillips ..........     5,957,785      11,498,000
      20,000  Constellation
                Energy Group ..........       484,262       1,153,800
     124,000  Devon Energy Corp. ......     1,695,494       6,284,320
      70,000  DPL Inc. ................     1,408,409       1,921,500
      20,000  DTE Energy Co. ..........       832,127         935,400
     285,000  Duke Energy Corp. .......     5,229,750       8,473,050
     110,000  Duquesne Light
                Holdings Inc. .........     1,579,788       2,054,800
      30,000  Edison International ....       510,000       1,216,500
     300,000  El Paso Corp. ...........     2,466,808       3,456,000
     285,000  El Paso Electric Co.+ ...     3,296,727       5,828,250
     150,000  Energy East Corp. .......     3,072,447       4,347,000
     110,000  EOG Resources Inc. ......       503,773       6,248,000

                See accompanying notes to financial statements.

                                        5


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------
                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              COMMON STOCKS (CONTINUED)
              ENERGY AND UTILITIES (CONTINUED)
     340,000  Exxon Mobil Corp. .......$    8,166,149  $   19,539,800
      14,000  FPL Group Inc. ..........       401,591         588,840
      40,625  GlobalSantaFe Corp. .....     1,058,988       1,657,500
      10,000  Halliburton Co. .........       104,525         478,200
      66,358  Kerr-McGee Corp. ........     3,801,084       5,063,779
     150,000  Mirant Corp.+ ...........       433,546          76,800
      22,086  NiSource Inc. ...........       475,953         546,187
     190,000  Northeast Utilities .....     3,643,888       3,963,400
       2,000  NSTAR ...................        57,578          61,660
       1,000  PetroChina Co.
                Ltd., ADR .............        61,027          73,450
     100,000  Progress Energy
                Inc., CVO+ ............        52,000          13,500
      25,000  Royal Dutch
                Petroleum Co. .........     1,443,475       1,622,500
      66,000  SJW Corp. ...............     2,151,408       3,102,660
     310,000  Southwest Gas Corp. .....     5,639,091       7,908,100
      40,000  TXU Corp. ...............       653,428       3,323,600
      10,000  UIL Holdings Corp. ......       426,389         538,100
      80,000  Unocal Corp. ............     5,045,185       5,204,000
       5,000  Xcel Energy Inc. ........        91,090          97,600
                                       --------------  --------------
                                           86,292,032     164,346,996
                                       --------------  --------------
              ENTERTAINMENT -- 6.6%
      19,406  EMI Group plc ...........        75,408          88,315
     195,000  EMI Group plc, ADR ......     1,693,472       1,775,592
     200,000  GC Companies Inc.+ (b) ..       218,000         172,000
     600,000  Gemstar-TV Guide
                International Inc.+ ...     2,634,671       2,154,000
     165,000  Grupo Televisa SA, ADR ..     4,491,076      10,244,850
   4,650,000  Liberty Media Corp.,
                Cl. A+ ................    11,718,968      47,383,500
     100,000  Rank Group plc ..........       495,376         481,966
      20,000  Regal Entertainment Group,
                Cl. A .................       290,903         377,600
     220,000  Six Flags Inc.+ .........     1,256,629       1,023,000
     610,000  The Walt Disney Co. .....    13,794,410      15,359,800
   1,500,000  Time Warner Inc.+ .......    20,133,908      25,065,000
     835,000  Viacom Inc., Cl. A ......    20,051,192      26,903,700
     560,000  Vivendi Universal
                SA, ADR ...............    11,703,949      17,544,800
      60,000  World Wrestling
                Entertainment Inc. ....       612,234         685,200
                                       --------------  --------------
                                           89,170,196     149,259,323
                                       --------------  --------------
              ENVIRONMENTAL SERVICES -- 1.2%
     310,000  Allied Waste
                Industries Inc.+ ......     2,735,889       2,458,300
     300,000  Republic Services Inc. ..     3,560,581      10,803,000
     450,000  Waste Management Inc. ...     8,677,342      12,753,000
                                       --------------  --------------
                                           14,973,812      26,014,300
                                       --------------  --------------
              EQUIPMENT AND SUPPLIES -- 4.7%
     515,000  AMETEK Inc. .............     2,984,324      21,552,750
       3,000  Amphenol Corp.,
                Cl. A .................        23,162         120,510
     106,000  CIRCOR International
                Inc. ..................       932,373       2,615,020
     175,000  Crown Holdings Inc.+ ....       788,952       2,490,250

                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
     155,000  CTS Corp. ...............$      815,744  $    1,904,950
       4,000  Danaher Corp. ...........        70,641         209,360
     404,000  Donaldson Co. Inc. ......     1,542,170      12,253,320
     320,000  Fedders Corp. ...........     1,366,274         704,000
     415,000  Flowserve Corp.+ ........     5,764,416      12,557,900
     179,800  Gerber Scientific
                Inc.+ .................     1,712,068       1,251,408
     195,000  GrafTech International
                Ltd.+ .................     2,594,065         838,500
     560,000  IDEX Corp. ..............     3,178,528      21,621,600
       2,000  Imagistics International
                Inc.+ .................        39,950          56,000
      12,000  Ingersoll-Rand Co. Ltd.,
                Cl. A .................       501,720         856,200
     320,000  Interpump Group SpA .....     1,257,628       2,054,360
     200,000  Lufkin Industries Inc. ..     1,810,811       7,196,000
      18,000  Manitowoc Co. Inc. ......       131,305         738,360
      35,900  Met-Pro Corp. ...........       321,984         544,603
      10,000  Sealed Air Corp.+ .......       168,679         497,900
      30,000  Valmont Industries Inc. .       242,908         774,000
     435,000  Watts Water Technologies
                Inc., Cl. A ...........     5,006,660      14,568,150
     120,000  Weir Group plc ..........       504,947         694,462
                                       --------------  --------------
                                           31,759,309     106,099,603
                                       --------------  --------------
              FINANCIAL SERVICES -- 4.9%
      15,000  Alleghany Corp.+ ........     2,667,117       4,455,000
       1,000  Allstate Corp. ..........        23,675          59,750
     420,000  American Express Co. ....    11,018,431      22,356,600
      55,000  Argonaut Group Inc.+ ....     1,333,591       1,269,950
      15,000  Bank of America Corp. ...       282,955         684,150
      59,000  Bank of New York
                Co. Inc. ..............     2,033,306       1,698,020
         220  Berkshire Hathaway Inc.,
                Cl. A+ ................       874,549      18,370,000
      49,000  BKF Capital Group Inc. ..       913,937       1,857,590
       7,500  Calamos Asset
                Management Inc.,
                Cl. A .................       135,000         204,300
     100,000  Citigroup Inc. ..........     4,878,675       4,623,000
      35,000  Commerzbank AG ..........       624,519         760,704
     110,000  Commerzbank AG, ADR .....     2,308,920       2,398,429
     155,000  Deutsche Bank AG, ADR ...     7,004,175      12,074,500
      30,000  H&R Block Inc. ..........       720,982       1,750,500
      26,400  JPMorgan Chase & Co. ....       535,615         932,448
       6,000  Lehman Brothers
                Holdings Inc. .........        54,150         595,680
      42,000  Leucadia National Corp. .       721,175       1,622,460
     120,000  Mellon Financial Corp. ..     4,103,608       3,442,800
      23,000  Merrill Lynch & Co. Inc.        948,745       1,265,230
      38,000  Metris Companies Inc.+ ..       347,786         549,480
     385,000  Midland Co. .............     1,978,452      13,548,150
     150,000  Phoenix Companies Inc. ..     2,222,423       1,785,000
      30,000  PNC Financial Services
                Group Inc. ............     1,456,850       1,633,800
       2,500  Prudential Financial Inc.        68,750         164,150
      45,000  St. Paul Travelers
                Companies Inc. ........     1,732,956       1,778,850

                See accompanying notes to financial statements.

                                        6


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------
                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              COMMON STOCKS (CONTINUED)
              FINANCIAL SERVICES (CONTINUED)
      85,000  State Street Corp. ......$      661,975  $    4,101,250
      20,000  SunTrust Banks Inc. .....       424,879       1,444,800
      30,000  T. Rowe Price Group Inc.      1,012,984       1,878,000
      20,000  Unitrin Inc. ............       522,263         982,000
       8,500  Value Line Inc. .........       136,515         333,625
     120,000  Waddell & Reed
                Financial Inc., Cl. A .     2,417,804       2,220,000
                                       --------------  --------------
                                           54,166,762     110,840,216
                                       --------------  --------------
              FOOD AND BEVERAGE -- 9.2%
     100,000  Allied Domecq plc, ADR ..     3,343,214       4,847,000
     345,000  Brown-Forman Corp.,
                Cl. A .................     8,539,615      22,080,000
      50,000  Cadbury Schweppes
                plc, ADR ..............     1,431,856       1,916,500
     125,000  Campbell Soup Co. .......     3,400,652       3,846,250
     115,000  Coca-Cola Co. ...........     3,674,139       4,801,250
      50,000  Coca-Cola
                Enterprises Inc. ......       984,289       1,100,500
      11,000  Coca-Cola Hellenic
                Bottling Co. SA .......       268,442         299,750
     450,000  Corn Products
                International Inc. ....     5,622,183      10,692,000
     240,000  Del Monte Foods Co.+ ....     2,271,807       2,584,800
     318,000  Diageo plc, ADR .........    11,903,832      18,857,400
      70,000  Farmer Brothers Co. .....       943,094       1,558,200
     270,000  Flowers Foods Inc. ......     2,549,594       9,547,200
       3,000  Fomento Economico
                Mexicano SA
                de CV, ADR ............       162,855         178,710
     330,000  General Mills Inc. ......    11,000,292      15,440,700
      70,000  Groupe Danone ...........     5,997,841       6,158,482
   1,267,800  Grupo Bimbo SA de CV,
                Cl. A .................     2,247,680       3,651,002
      10,000  Hain Celestial .
                Group Inc.+ ...........       141,134         195,000
     200,000  Heinz (H.J.) Co. ........     7,241,965       7,084,000
      65,000  Hershey Co. .............     1,230,126       4,036,500
     190,000  Kellogg Co. .............     4,933,145       8,443,600
      95,000  Kerry Group plc,
                Cl. A .................     1,122,284       2,371,723
      33,000  LVMH Moet Hennessy
                Louis Vuitton SA ......     1,150,670       2,551,855
       9,000  Nestle SA ...............     1,868,526       2,303,550
     930,000  PepsiAmericas Inc. ......    12,115,884      23,863,800
     355,000  PepsiCo Inc. ............     9,198,266      19,145,150
     155,000  Ralcorp Holdings Inc. ...     2,450,803       6,378,250
      20,000  Smucker (J.M.) Co. ......       547,733         938,800
     153,512  Tootsie Roll
                Industries Inc. .......     2,005,311       4,490,226
     255,000  Wrigley (Wm.) Jr. Co. ...     7,899,994      17,554,200
                                       --------------  --------------
                                          116,247,226     206,916,398
                                       --------------  --------------
              HEALTH CARE -- 3.3%
      44,000  Amgen Inc.+ .............       203,194       2,660,240
       3,000  ArthroCare Corp.+ .......        34,530         104,820
      44,000  Biogen Idec Inc.+ .......       409,921       1,515,800
       4,000  Biomet Inc. .............       120,840         138,560

                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
     165,000  Bristol-Myers
                Squibb Co. ............$    4,554,461  $    4,121,700
     100,000  Chemed Corp. ............     1,543,198       4,088,000
      40,000  Chiron Corp.+ ...........       550,315       1,395,600
      10,000  CONMED Corp.+ ...........       285,880         307,700
       5,500  DENTSPLY
                International Inc. ....       209,434         297,000
      77,000  Eli Lilly & Co. .........     4,641,754       4,289,670
      35,000  Exactech Inc.+ ..........       543,108         459,550
      40,000  Henry Schein Inc.+ ......     1,091,829       1,660,800
      10,000  Hospira Inc.+ ...........       327,120         390,000
      57,000  INAMED Corp.+ ...........     2,501,578       3,817,290
       1,000  Integra LifeSciences
                Holdings+ .............        19,480          29,200
      22,900  Inverness Medical
                Innovations Inc.+ .....       389,103         625,170
      47,000  Invitrogen Corp.+ .......     2,392,068       3,914,630
      70,000  Johnson & Johnson .......     1,140,150       4,550,000
     118,000  Medco Health
                Solutions Inc.+ .......     3,613,701       6,296,480
     155,000  Merck & Co. Inc. ........     4,827,898       4,774,000
       2,000  Nobel Biocare
                Holding AG ............       285,863         405,774
      15,000  Orthofix
                International NV+ .....       501,240         645,600
       4,000  OrthoLogic Corp.+ .......        13,880          15,480
      32,000  Patterson Companies
                Inc.+ .................       702,130       1,442,560
     440,000  Pfizer Inc. .............     7,544,903      12,135,200
      10,000  Renal Care Group Inc.+ ..       461,700         461,000
     135,000  Schering-Plough Corp. ...     2,580,980       2,573,100
       2,000  Stryker Corp. ...........        65,440          95,120
     150,000  Sybron Dental
                Specialties Inc.+ .....     2,817,765       5,643,000
      30,000  Thoratec Corp.+ .........       369,898         460,200
      35,000  William Demant
                Holding A/S+ ..........     1,644,239       1,742,283
      70,000  Women First
                HealthCare Inc.+ ......       124,375              81
       1,000  Wright Medical
                Group Inc.+ ...........        16,460          26,700
      55,000  Wyeth ...................     2,169,854       2,447,500
       1,000  Young Innovations Inc. ..        30,000          37,330
                                       --------------  --------------
                                           48,728,289      73,567,138
                                       --------------  --------------
              HOTELS AND GAMING -- 2.9%
     105,000  Aztar Corp.+ ............     1,386,304       3,596,250
     365,000  Gaylord
                Entertainment Co.+ ....     9,694,168      16,968,850
      80,000  GTECH Holdings Corp. ....       404,713       2,339,200
      40,958  Harrah's
                Entertainment Inc. ....       914,704       2,951,843
   2,982,300  Hilton Group plc ........    11,032,184      15,295,420
     670,000  Hilton Hotels Corp. .....     7,609,745      15,979,500
      21,500  Kerzner
                International Ltd.+ ...       968,335       1,224,425
      10,000  Las Vegas Sands Corp.+ ..       367,933         357,500
      50,000  MGM Mirage+ .............       619,881       1,979,000
      10,000  Pinnacle
                Entertainment Inc.+ ...       176,000         195,600
      90,000  Starwood Hotels & Resorts
                Worldwide Inc. ........     2,370,235       5,271,300
                                       --------------  --------------
                                           35,544,202      66,158,888
                                       --------------  --------------

                See accompanying notes to financial statements.

                                        7


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------
                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              COMMON STOCKS (CONTINUED)
              MACHINERY -- 1.5%
      70,000  Caterpillar Inc. ........$      927,858  $    6,671,700
       3,000  CNH Global NV ...........        51,178          56,670
     400,000  Deere & Co. .............     6,703,065      26,196,000
                                       --------------  --------------
                                            7,682,101      32,924,370
                                       --------------  --------------
              MANUFACTURED HOUSING AND
              RECREATIONAL VEHICLES -- 0.3%
      85,000  Cavalier Homes Inc.+ ....       433,518         422,450
      32,200  Cavco Industries Inc.+ ..       609,204         907,396
     110,000  Champion Enterprises
                Inc.+ .................     1,051,665       1,093,400
      23,000  Coachmen Industries
                Inc. ..................       342,994         288,190
     130,000  Fleetwood Enterprises
                Inc.+ .................     1,522,019       1,319,500
      78,000  Huttig Building
                Products Inc.+ ........       237,592         850,980
      12,500  Nobility Homes Inc. .....       260,493         340,625
      20,000  Palm Harbor Homes Inc.+ .       346,431         376,600
      56,000  Skyline Corp. ...........     2,190,001       2,236,080
      11,000  Southern Energy
                Homes Inc.+ ...........        43,900          63,140
                                       --------------  --------------
                                            7,037,817       7,898,361
                                       --------------  --------------
              METALS AND MINING -- 1.4%
      45,000  Alcoa Inc. ..............     1,224,220       1,175,850
      17,000  Arizona Star Resource
                Corp.+ ................        68,679          59,664
     255,000  Barrick Gold Corp. ......     3,244,173       6,382,650
      12,525  Freeport-McMoRan Copper
                & Gold Inc., Cl. B ....       272,500         468,936
      10,000  Inco Ltd. ...............       380,400         377,500
      35,000  Ivanhoe Mines Ltd.+ .....       262,890         271,950
      50,000  Kinross Gold Corp.+ .....       359,224         305,000
     515,000  Newmont Mining Corp. ....     9,699,426      20,100,450
     170,000  Placer Dome Inc. ........     1,576,429       2,614,600
                                       --------------  --------------
                                           17,087,941      31,756,600
                                       --------------  --------------
              PUBLISHING -- 7.5%
     225,000  Belo Corp., Cl. A .......     4,060,533       5,393,250
      22,000  Dow Jones & Co. Inc. ....     1,000,419         779,900
      30,000  EMAP plc ................       362,733         418,182
       1,000  Knight-Ridder Inc. ......        64,330          61,340
      38,000  Lee Enterprises Inc. ....       875,843       1,523,420
      60,000  McClatchy Co., Cl. A ....     1,240,718       3,926,400
     280,000  McGraw-Hill
                Companies Inc. ........     2,576,918      12,390,000
     370,000  Media General Inc.,
                Cl. A .................    10,364,815      23,961,200
      80,000  Meredith Corp. ..........     1,650,283       3,924,800
     135,000  New York Times Co.,
                Cl. A .................     1,230,827       4,205,250
   4,835,000  News Corp., Cl. A .......    36,360,879      78,230,300
      24,000  News Corp., Cl. B .......       227,345         404,640
     700,000  PRIMEDIA Inc.+ ..........     2,895,356       2,835,000
     250,000  Reader's Digest
                Association Inc. ......     4,550,868       4,125,000
     248,000  Scripps (E.W.) Co.,
                Cl. A .................     7,804,764      12,102,400
      68,614  Seat Pagine Gialle SpA+ .       172,632          28,646

                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
     120,000  Thomas Nelson Inc. ......$    1,535,734  $    2,611,200
     300,000  Tribune Co. .............    10,512,771      10,554,000
      20,000  VNU NV ..................       588,850         558,366
                                       --------------  --------------
                                           88,076,618     168,033,294
                                       --------------  --------------
              REAL ESTATE -- 1.7%
     210,000  Catellus Development
                Corp. .................     2,626,263       6,888,000
     120,082  Florida East Coast
                Industries Inc. .......     1,856,261       5,199,551
     100,000  Griffin Land &
                Nurseries Inc.+ .......     1,372,091       2,463,000
     289,000  St. Joe Co. .............     2,202,187      23,565,060
                                       --------------  --------------
                                            8,056,802      38,115,611
                                       --------------  --------------
              RETAIL -- 3.6%
      40,000  Aaron Rents Inc. ........        82,258         995,600
      60,750  Aaron Rents Inc.,
                Cl. A .................       287,231       1,382,062
     180,000  Albertson's Inc. ........     3,825,784       3,722,400
     400,000  AutoNation Inc.+ ........     3,907,791       8,208,000
     136,000  Burlington Coat Factory
                Warehouse Corp. .......     1,575,031       5,799,040
      20,250  Coldwater Creek Inc.+ ...        50,700         504,428
      10,000  Costco Wholesale Corp. ..       438,400         448,200
       1,000  CSK Auto Corp.+ .........        17,480          16,680
     118,000  Kroger Co.+ .............       693,975       2,245,540
       1,000  May Department
                Stores Co. ............        34,740          40,160
     600,000  Neiman Marcus Group Inc.,
                Cl. B .................    14,559,676      58,020,000
      10,000  Safeway Inc. ............       224,866         225,900
                                       --------------  --------------
                                           25,697,932      81,608,010
                                       --------------  --------------
              SPECIALTY CHEMICALS -- 1.6%
      30,000  E.I. du Pont de
                Nemours and Co. .......     1,440,029       1,290,300
     470,000  Ferro Corp. .............     7,741,054       9,334,200
     105,000  Fuller (H.B.) Co. .......     1,723,277       3,576,300
     130,000  General Chemical
               Group Inc.+ ............       502,184           2,600
      80,000  Great Lakes Chemical Corp.    2,037,115       2,517,600
     310,000  Hercules Inc.+ ..........     4,915,696       4,386,500
      38,000  International Flavors &
                Fragrances Inc. .......       737,444       1,376,360
     160,000  Material Sciences Corp.+      1,390,040       2,329,600
     650,000  Omnova Solutions Inc.+ ..     2,051,888       3,029,000
     350,000  Sensient
                Technologies Corp. ....     6,822,605       7,213,500
                                       --------------  --------------
                                           29,361,332      35,055,960
                                       --------------  --------------
              TELECOMMUNICATIONS -- 7.4%
      50,000  ALLTEL Corp. ............     1,721,807       3,114,000
     150,000  AT&T Corp. ..............     3,383,786       2,856,000
      14,000  Brasil Telecom Participacoes
                SA, ADR ...............       810,959         505,400
     260,000  BT Group plc ............     1,015,869       1,071,435

                See accompanying notes to financial statements.

                                        8


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------
                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
              COMMON STOCKS (CONTINUED)
              TELECOMMUNICATIONS (CONTINUED)
      30,000  BT Group plc, ADR .......$    1,082,623  $    1,248,000
     420,000  CenturyTel Inc. .........     5,063,376      14,544,600
     600,000  Cincinnati Bell Inc.+ ...     3,839,116       2,580,000
     270,000  Citizens
                Communications Co. ....     2,699,385       3,628,800
     300,000  Commonwealth Telephone
                Enterprises Inc. ......     5,360,976      12,573,000
      80,000  Deutsche Telekom AG, ADR      1,229,873       1,473,600
      35,000  France Telecom SA, ADR ..       683,989       1,019,900
   2,750,000  Qwest Communications
                International Inc.+ ...    10,590,300      10,202,500
     160,000  SBC Communications Inc. .     5,329,234       3,800,000
     940,000  Sprint Corp. ............    15,654,834      23,584,600
      10,000  Swisscom AG, ADR ........       292,659         326,200
      75,403  Tele Norte Leste
                Participacoes SA, ADR .     1,032,454       1,255,460
   4,525,935  Telecom Italia SpA ......     2,556,989      14,130,881
     288,000  Telecom Italia SpA, ADR .     1,964,639       9,017,280
      98,800  Telefonica SA, ADR ......     3,375,329       4,831,320
      10,400  Telefonica SA, BDR ......       119,280         169,696
      40,000  Telefonos de Mexico SA
                de CV, Cl. L, ADR .....       171,746         755,600
     592,000  Telephone & Data
                Systems Inc. ..........    12,078,671      24,159,520
     592,000  Telephone & Data
                Systems Inc., Special .    11,149,542      22,697,280
     205,000  Verizon
                Communications Inc. ...     6,515,429       7,082,750
                                       --------------  --------------
                                           97,722,865     166,627,822
                                       --------------  --------------
              TRANSPORTATION -- 0.1%
      85,000  AMR Corp.+ ..............     1,245,603       1,029,350
      55,000  Grupo TMM SA, Cl. A, ADR+       396,879         165,000
       4,000  Kansas City Southern+ ...         7,317          80,720
       4,000  Providence & Worcester
                Railroad Co. ..........        44,669          56,560
                                       --------------  --------------
                                            1,694,468       1,331,630
                                       --------------  --------------
              WIRELESS COMMUNICATIONS -- 0.8%
      65,000  America Movil SA de CV,
                Cl. L, ADR ............     1,117,669       3,874,650
      90,000  Nextel  Communications
                Inc.,
                Cl. A+ ................       857,210       2,907,900
      70,000  Nextel  Partners  Inc.,
                Cl. A+ ................       691,833       1,761,900
   1,700,000  O2 plc+ .................     1,875,000       4,150,018
      72,000  Price Communications
                Corp.+ ................     1,120,226       1,245,600
      10,019  Tele Centro Oeste Celular
                Participacoes SA, ADR .        30,034         100,891
         776  Tele Leste Celular
                Participacoes SA, ADR+         20,757           6,169

                                                           MARKET
    SHARES                                   COST           VALUE
    ------                                   ----          ------
       1,350  Tele Norte Celular
                Participacoes SA, ADR+ $       20,857  $        8,573
       3,375  Telemig Celular
                Participacoes SA, ADR .        97,539         110,194
      33,764  Telesp Celular
                Participacoes SA, ADR+        602,880         144,172
       4,175  Telesp Celular
                Participacoes SA, Pfd.+        66,025          17,738
      13,001  Tim Participacoes SA, ADR       157,722         205,416
      67,400  United States Cellular
                Corp.+ ................     2,808,008       3,365,956
      12,000  Vodafone Group plc, ADR .       237,532         291,840
                                       --------------  --------------
                                            9,703,292      18,191,017
                                       --------------  --------------
              TOTAL COMMON STOCKS ..... 1,141,362,567   2,178,566,723
                                       --------------  --------------
              PREFERRED STOCKS -- 0.2%
              AEROSPACE -- 0.2%
      29,500  Northrop Grumman Corp.,
                7.000% Cv. Pfd.,
                Ser. B ................     3,437,340       3,687,500
                                       --------------  --------------
    PRINCIPAL
     AMOUNT
     ------
              CONVERTIBLE CORPORATE BONDS -- 0.4%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
 $1,500,000   Pep Boys - Manny,
                Moe & Jack, Cv.,
                4.250%, 06/01/07 ......     1,494,248       1,455,000
  1,000,000   Standard Motor Products Inc.,
                Sub. Deb. Cv.,
                6.750%, 07/15/09 ......       927,728         950,000
                                       --------------  --------------
                                            2,421,976       2,405,000
                                       --------------  --------------
              AVIATION: PARTS AND SERVICES -- 0.0%
    500,000   GenCorp Inc.,
                Sub. Deb. Cv.,
                5.750%, 04/15/07 ......       503,497         553,750
                                       --------------  --------------
              BUSINESS SERVICES -- 0.1%
  1,000,000   Trans-Lux Corp.,
                Sub. Deb. Cv.,
                7.500%, 12/01/06 ......     1,002,498         998,750
                                       --------------  --------------
              CABLE AND SATELLITE -- 0.0%
    500,000   Charter Communications Inc., Cv.,
                4.750%, 06/01/06 ......       365,070         500,000
                                       --------------  --------------
              COMMUNICATIONS EQUIPMENT -- 0.2%
  2,000,000   Agere Systems Inc.,
                Sub. Deb. Cv.,
                6.500%, 12/15/09 ......     1,927,746       2,025,000
  1,100,000   Nortel Networks Corp., Cv.,
                4.250%, 09/01/08 ......     1,063,606       1,031,250
  1,000,000   TriQuint Semiconductor Inc.,
                Sub. Deb. Cv.,
                4.000%, 03/01/07 ......       975,672         976,250
                                       --------------  --------------
                                            3,967,024       4,032,500
                                       --------------  --------------

                See accompanying notes to financial statements.

                                        9


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------
   PRINCIPAL                                             MARKET
    AMOUNT                                  COST          VALUE
   ---------                                ----         -------
              CONVERTIBLE CORPORATE BONDS (CONTINUED)
              ELECTRONICS -- 0.0%
 $  500,000   Oak Industries Inc.,
                Sub. Deb. Cv.,
                4.875%, 03/01/08 ......$      382,795  $      537,500
                                       --------------  --------------
              METALS AND MINING -- 0.0%
    100,000   Inco Ltd., Cv.,
                Zero Coupon, 03/29/21 .        99,752         101,000
                                       --------------  --------------
              TOTAL CONVERTIBLE
                CORPORATE BONDS .......     8,742,612       9,128,500
                                       --------------  --------------
              SHORT-TERM OBLIGATIONS -- 2.6%
              U.S. GOVERNMENT OBLIGATIONS -- 2.6%
 59,504,000   U.S. Treasury Bills,
                2.681% to 3.221%++,
                07/07/05 to 10/20/05 ..    59,159,593      59,155,003
                                       --------------  --------------
              TOTAL SHORT-TERM
                OBLIGATIONS ...........    59,159,593      59,155,003
                                       --------------  --------------

     SHARES
     ------
              WARRANTS -- 0.0%
              COMMUNICATIONS EQUIPMENT -- 0.0%
      1,097   Lucent Technologies Inc.,
                expire 12/10/07+ ......         1,821             844
                                       --------------  --------------
              TOTAL
                INVESTMENTS --
                100.0% ................$1,212,703,933   2,250,538,570
                                       ==============

              OTHER ASSETS AND LIABILITIES
                (NET) -- 0.0% ........................       (976,081)
                                                       --------------
              NET ASSETS -- 100.0% ................... $2,249,562,489
                                                       ==============

- ----------------
 (a) 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 June 30,
     2005, the Rule 144A securities are considered liquid and the market value
     amounted to $10,993,710 or 0.5% of total net assets.
 (b) Security fair valued under procedures established by the Board of Trustees.
     The procedures may include reviewing available financial information about
     the company and reviewing valuation of comparable securities and other
     factors on a regular basis. At June 30, 2005, the market value of fair
     valued securities amounted to $172,000 or 0.01% of total net assets.
 +   Non-income producing security.
 ++  Represents annualized yield at date of purchase.
 ADR American Depository Receipt
 BDR Brazilian Depository Receipt
 CVO Contingent Value Obligation
 GDR Global Depository Receipt

                 See accompanying notes to financial statements.

                                       10


                             THE GABELLI ASSET FUND

STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $1,212,703,933) ............  $ 2,250,538,570
  Cash ...................................................           29,297
  Dividends and interest receivable ......................        1,928,602
  Receivable for Fund shares sold ........................          547,549
  Other assets ...........................................           34,079
                                                            ---------------
  TOTAL ASSETS ...........................................    2,253,078,097
                                                            ---------------
LIABILITIES:
  Payable for investment advisory fees ...................        1,846,177
  Payable for Fund shares redeemed .......................          502,039
  Payable for shareholder services fees ..................          488,975
  Payable for distribution fees ..........................          462,018
  Payable for shareholder communications fees ............          129,088
  Other accrued expenses .................................           87,311
                                                            ---------------
  TOTAL LIABILITIES ......................................        3,515,608
                                                            ---------------
  NET ASSETS applicable to 53,497,723
    shares outstanding ...................................  $ 2,249,562,489
                                                            ===============
NET ASSETS CONSIST OF:
  Paid-in capital ........................................  $ 1,181,606,436
  Accumulated net investment income ......................        6,560,949
  Accumulated net realized gain on investments
    and foreign currency transactions ....................       23,561,910
  Net unrealized appreciation on investments .............    1,037,834,637
  Net unrealized depreciation on foreign
    currency translations ................................           (1,443)
                                                            ---------------
  NET ASSETS .............................................  $ 2,249,562,489
                                                            ===============
SHARES OF BENEFICIAL INTEREST:
  CLASS AAA:
  Net Asset Value, offering and redemption
    price per share ($2,247,724,888 / 53,453,764
    shares outstanding; unlimited number of
    no par value shares authorized) ......................           $42.05
                                                                     ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($1,016,063 / 24,202 shares outstanding;
    unlimited number of no par value
    shares authorized) ...................................           $41.98
                                                                     ======
  Maximum offering price per share (NAV / 0.9425,
    based on maximum sales charge of 5.75%
    of the offering price) ...............................           $44.54
                                                                     ======
  CLASS B:
  Net Asset Value and offering price per share
    ($1,165 / 28 shares outstanding;
    unlimited number of no par value
    shares authorized) ...................................           $41.61(a)
                                                                     ======
  CLASS C:
  Net Asset Value and offering price per share
    ($820,373 / 19,729 shares outstanding;
    unlimited number of no par value
    shares authorized) ...................................           $41.58(a)
                                                                     ======
- -----------------------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2005 (UNAUDITED)
- --------------------------------------------------------------------------------

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $500,288) .............       $ 20,637,913
  Interest .................................................            918,104
                                                                   ------------
  TOTAL INVESTMENT INCOME ..................................         21,556,017
                                                                   ------------
EXPENSES:
  Investment advisory fees .................................         10,957,802
  Distribution fees -- Class AAA ...........................          2,738,084
  Distribution fees -- Class A .............................                695
  Distribution fees -- Class B .............................                  6
  Distribution fees -- Class C .............................              2,680
  Shareholder services fees ................................            720,080
  Shareholder communications expenses ......................            201,315
  Custodian fees ...........................................            182,906
  Legal and audit fees .....................................             39,463
  Trustees' fees ...........................................             27,548
  Registration expenses ....................................             24,778
  Miscellaneous expenses ...................................             95,775
                                                                   ------------
  TOTAL EXPENSES ...........................................         14,991,132
  Less: Custodian fee credits ..............................             (3,038)
                                                                   ------------
  NET EXPENSES .............................................         14,988,094
                                                                   ------------
  NET INVESTMENT INCOME ....................................          6,567,923
                                                                   ------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments .........................         30,140,053
  Net realized loss on foreign
    currency transactions ..................................            (34,677)
  Net change in unrealized appreciation /
    depreciation on investments and
    foreign currency translations ..........................         (4,054,768)
                                                                   ------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS AND FOREIGN CURRENCY .......................         26,050,608
                                                                   ------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ........................................       $ 32,618,531
                                                                   ============

                 See accompanying notes to financial statements.

                                       11


                             THE GABELLI ASSET FUND

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------


                                                                      SIX MONTHS ENDED
                                                                        JUNE 30, 2005       YEAR ENDED
                                                                         (UNAUDITED)     DECEMBER 31, 2004
                                                                       ---------------   -----------------
                                                                                    
OPERATIONS:
  Net investment income ............................................   $     6,567,923    $     1,298,661
  Net realized gain on investments and foreign currency transactions        30,105,376         40,917,931
  Net change in unrealized appreciation/depreciation on investments
    and foreign currency translations ..............................        (4,054,768)       276,438,154
                                                                       ---------------    ---------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .............        32,618,531        318,654,746
                                                                       ---------------    ---------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class AAA ......................................................                --         (1,324,870)
    Class A ........................................................                --               (693)
    Class B ........................................................                --                 --
    Class C ........................................................                --               (143)
                                                                       ---------------    ---------------
                                                                                    --         (1,325,706)
                                                                       ---------------    ---------------
  Net realized gain on investments
    Class AAA ......................................................                --        (40,218,795)
    Class A ........................................................                --             (6,345)
    Class B ........................................................                --                (21)
    Class C ........................................................                --             (6,372)
                                                                       ---------------    ---------------
                                                                                    --        (40,231,533)
                                                                       ---------------    ---------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..............................                --        (41,557,239)
                                                                       ---------------    ---------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA ......................................................          (949,713)       (19,448,643)
    Class A ........................................................           653,329            325,037
    Class B ........................................................              --                   --
    Class C ........................................................           458,856            329,814
                                                                       ---------------    ---------------
  Net increase (decrease) in net assets from shares of
    beneficial interest transactions ...............................           162,472        (18,793,792)
                                                                       ---------------    ---------------
  REDEMPTION FEES ..................................................            30,920             16,237
                                                                       ---------------    ---------------
  NET INCREASE IN NET ASSETS .......................................        32,811,923        258,319,952
NET ASSETS:
  Beginning of period ..............................................     2,216,750,566      1,958,430,614
                                                                       ---------------    ---------------
  End of period (including undistributed net investment income of
    $6,560,949 and $0, respectively) ...............................   $ 2,249,562,489    $ 2,216,750,566
                                                                       ===============    ===============


                 See accompanying notes to financial statements.

                                       12


THE GABELLI ASSET FUND
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
- --------------------------------------------------------------------------------


1.  ORGANIZATION.  The Gabelli Asset Fund (the "Fund") was organized on November
25, 1985 as a Massachusetts business trust. The Fund is a diversified,  open-end
management  investment  company  registered under the Investment  Company Act of
1940,  as amended (the "1940 Act").  The Fund's  primary  objective is growth of
capital. The Fund commenced investment operations on March 3, 1986.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Fund in the preparation of its financial statements.

SECURITY  VALUATION.  Portfolio  securities  listed or  traded  on a  nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day. If no bid or asked  prices are quoted on such
day,  the  security is valued at the most  recently  available  price or, if the
Board of Trustees (the "Board") so determines, by such other method as the Board
shall  determine  in good faith,  to reflect its fair  market  value.  Portfolio
securities  traded on more than one national  securities  exchange or market are
valued according to the broadest and most  representative  market, as determined
by Gabelli Funds, LLC (the "Adviser").

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

Securities and assets for which market  quotations are not readily available are
valued  at their  fair  value  as  determined  in good  faith  under  procedures
established by and under the general  supervision  of the Board.  Fair valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

FORWARD  FOREIGN  EXCHANGE  CONTRACTS.  The Fund may engage in  forward  foreign
exchange contracts for hedging a specific transaction with respect to either the
currency in which the  transaction is denominated or another  currency as deemed
appropriate by the Adviser. Forward foreign exchange contracts are valued at the
forward  rate and are  marked-to-market  daily.  The  change in market  value is
included in unrealized

                                       13


THE GABELLI ASSET FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
- --------------------------------------------------------------------------------


appreciation/depreciation on investments and foreign currency translations. When
the contract is closed,  the Fund  records a realized  gain or loss equal to the
difference  between the value of the  contract at the time it was opened and the
value at the time it was closed.

The use of forward foreign exchange contracts does not eliminate fluctuations in
the underlying prices of the Fund's portfolio securities,  but it does establish
a rate of exchange that can be achieved in the future.  Although forward foreign
exchange  contracts  limit the risk of loss due to a decline in the value of the
hedged currency, they also limit any potential gain that might result should the
value of the currency increase. In addition,  the Fund could be exposed to risks
if the  counterparties  to the  contracts  are unable to meet the terms of their
contracts.  At June  30,  2005,  there  were no open  forward  foreign  exchange
contracts.

FOREIGN CURRENCY TRANSLATIONS.  The books and records of the Fund are maintained
in United States  (U.S.)  dollars.  Foreign  currencies,  investments  and other
assets and liabilities  are translated  into U.S.  dollars at the exchange rates
prevailing  at the end of the  period,  and  purchases  and sales of  investment
securities,  income and expenses are translated at the exchange rate  prevailing
on the respective dates of such transactions. Unrealized gains and losses, which
result from changes in foreign exchange rates and/or changes in market prices of
securities,  have  been  included  in  unrealized  appreciation/depreciation  on
investments and foreign  currency  translations.  Net realized  foreign currency
gains and losses  resulting  from  changes in  exchange  rates  include  foreign
currency gains and losses  between trade date and settlement  date on investment
securities  transactions,  foreign  currency  transactions  and  the  difference
between the amounts of interest and dividends  recorded on the books of the Fund
and the amounts  actually  received.  The portion of foreign  currency gains and
losses  related to  fluctuation in exchange rates between the initial trade date
and  subsequent  sale  trade  date  is  included  in  realized   gain/(loss)  on
investments.

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

SECURITIES  TRANSACTIONS  AND INVESTMENT  INCOME.  Securities  transactions  are
accounted  for on the  trade  date  with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

DETERMINATION   OF  NET  ASSET  VALUE  AND  CALCULATION  OF  EXPENSES.   Certain
administrative  expenses are common to, and allocated among,  various affiliated
funds.  Such allocations are made on the basis of each Fund's average net assets
or other criteria  directly  affecting the expenses as determined by the Adviser
pursuant to procedures established by the Board.

In  calculating  net asset  value per share of each  class,  investment  income,
realized and  unrealized  gains and losses,  redemption  fees and expenses other
than class specific expenses,  are allocated daily to each class of shares based
upon the  proportion  of net assets of each class at the  beginning of each day.
Distribution expenses are solely borne by the class incurring the expense.

                                       14


THE GABELLI ASSET FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
- --------------------------------------------------------------------------------


DIVIDENDS AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Dividends and  distributions to
shareholders are recorded on the ex-dividend date. Distributions to shareholders
are based on ordinary income and long-term capital gain amounts as determined in
accordance with Federal income tax regulations, which may differ from income and
capital gains as determined under U.S. generally accepted accounting principles.
These differences are primarily due to differing  treatments of income and gains
on  various  investment  securities  held by the Fund,  timing  differences  and
differing characterizations of distributions made by the Fund.

For the year ended  December 31, 2004,  reclassifications  were made to decrease
accumulated  net investment  income by $144,838 and to decrease  accumulated net
realized loss on investments and foreign currency transactions by $144,838.

The tax character of  distributions  paid during the fiscal year ended  December
31, 2004 was as follows:

                                                                  YEAR ENDED
                                                               DECEMBER 31, 2004
                                                               -----------------
           DISTRIBUTIONS PAID FROM:
           Ordinary income
              (inclusive of short term capital gains) .........   $ 3,054,945
           Net long term capital gains ........................    38,502,294
                                                                  -----------
           Total distributions paid ...........................   $41,557,239
                                                                  ===========

PROVISION  FOR  INCOME  TAXES.  The Fund  intends  to  continue  to qualify as a
regulated  investment company under Subchapter M of the Internal Revenue Code of
1986, as amended (the  "Code").  It is the policy of the Fund to comply with the
requirements  of the Code  applicable to regulated  investment  companies and to
distribute  substantially  all of its net investment  company taxable income and
net capital gains. Therefore, no provision for Federal income taxes is required.

Dividends and interest from non-U.S.  sources received by the Fund are generally
subject  to  non-U.S.  withholding  taxes  at  rates  ranging  up to  30%.  Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S. income tax treaties, and the Fund intends to undertake any procedural steps
required to claim the benefits of such treaties.

As of December 31, 2004, the components of  accumulated  earnings/(losses)  on a
tax basis were as follows:

            Accumulated net realized capital gains ...........  $       34,782
            Net unrealized appreciation ......................   1,035,299,957
            Net unrealized appreciation on
              foreign currency transactions ..................           2,783
                                                                --------------
            Total accumulated gain ...........................  $1,035,337,522
                                                                ==============

The following  summarizes  the tax cost of  investments  and related  unrealized
appreciation/depreciation at June 30, 2005:


                                                   GROSS             GROSS        NET UNREALIZED
                                                UNREALIZED        UNREALIZED       APPRECIATION/
                                  COST         APPRECIATION      DEPRECIATION     (DEPRECIATION)
                                  ----         ------------      ------------     --------------
                                                                      
        Investments ......   $1,219,001,284   $1,068,125,001     $(36,587,715)    $1,031,537,286


                                       15


THE GABELLI ASSET FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
- --------------------------------------------------------------------------------


3.  INVESTMENT  ADVISORY  AGREEMENT.  The Fund has  entered  into an  investment
advisory  agreement (the "Advisory  Agreement")  with the Adviser which provides
that the Fund will pay the Adviser a fee,  computed  daily and paid monthly,  at
the  annual  rate of 1.00% of the  value of its  average  daily net  assets.  In
accordance  with the  Advisory  Agreement,  the  Adviser  provides a  continuous
investment program for the Fund's portfolio,  oversees the administration of all
aspects of the Fund's  business  and  affairs and pays the  compensation  of all
Officers and Trustees of the Fund who are the Adviser's affiliates.

4.  DISTRIBUTION  PLAN.  The Fund's Board has adopted a  distribution  plan (the
"Plan")  for each class of shares  pursuant  to Rule  12b-1  under the 1940 Act.
Gabelli & Company,  Inc.  ("Gabelli &  Company"),  an  affiliate of the Adviser,
serves as  distributor  of the Fund.  Under the Class AAA,  Class A, Class B and
Class C Share  Plans,  payments  are  authorized  to Gabelli & Company at annual
rates of 0.25%, 0.25%, 1.00% and 1.00%,  respectively,  of the average daily net
assets of those classes,  the annual  limitations under each Plan. Such payments
are accrued daily and paid monthly.

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the six months ended June 30, 2005, other than short term securities, aggregated
$68,789,543 and $56,384,114, respectively.

6. TRANSACTIONS WITH AFFILIATES.  During the six months ended June 30, 2005, the
Fund paid brokerage commissions of $133,147 to Gabelli & Company. During the six
months ended June 30, 2005, Gabelli & Company informed the Fund that it received
$3,406 from investors  representing  commissions (sales charges and underwriting
fees) on sales and redemptions of Fund shares.

The cost of  calculating  the Fund's net asset value per share is a Fund expense
pursuant to the Advisory Agreement between the Fund and the Adviser.  During the
six months  ended June 30,  2005,  the Fund  reimbursed  the Adviser  $22,500 in
connection  with the cost of  computing  the  Fund's  net asset  value  which is
included in miscellaneous expenses in the Statement of Operations.

7. LINE OF CREDIT.  The Fund has access to an unsecured  line of credit of up to
$25,000,000  from the  custodian for temporary  borrowing  purposes.  Borrowings
under this  arrangement  bear  interest at 0.75% above the Federal Funds rate on
outstanding  balances.  During the six months ended June 30, 2005, there were no
borrowings from the line of credit.

8. SHARES OF  BENEFICIAL  INTEREST.  The Fund  offers four  classes of shares --
Class AAA Shares,  Class A Shares,  Class B Shares and Class C Shares. Class AAA
Shares are offered only to investors  who acquire them  directly  from Gabelli &
Company or  through  selected  broker/dealers  without a sales  charge.  Class A
Shares are subject to a maximum front-end sales charge of 5.75%.  Class B Shares
are subject to a contingent  deferred  sales  charge  ("CDSC")  upon  redemption
within six years of purchase and  automatically  convert to Class A Shares after
eight  years  from the  original  purchase.  The  applicable  CDSC is equal to a
declining  percentage of the lesser of the net asset value per share at the date
of original  purchase or at the date of redemption,  based on the length of time
held. Class C Shares are subject to a 1% CDSC for one year after purchase. As of
July 27, 2004,  Class B Shares are  available  only through  exchange of Class B
Shares of other Funds  distributed  by Gabelli & Company. The Board has approved
Class I Shares which have not been publicly offered.

Effective  June 15, 2005,  the Fund  imposed a redemption  fee of 2.00% on Class
AAA,  Class A, Class B and Class C Shares that are  redeemed or  exchanged on or
before the seventh day after the date of a  purchase.  (Prior to June 15,  2005,
the Fund imposed a redemption fee on shares that were redeemed or exchanged

                                       16


THE GABELLI ASSET FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
- --------------------------------------------------------------------------------


within the  sixtieth day after the date of a purchase.)  The  redemption  fee is
deducted from the proceeds  otherwise payable to the redeeming  shareholders and
is retained by the Fund. The redemption fees retained by the Fund during the six
months ended June 30, 2005 amounted to $30,920.

The redemption fee does not apply to shares purchased  through programs that the
Adviser  determined to have  appropriate  short-term  trading policies in place.
Additionally,  certain recordkeepers for qualified and non-qualified  retirement
plans that could not collect the redemption fee at the participant  level due to
systems limitations have received an extension to implement such systems.

Transactions in shares of beneficial interest were as follows:



                                                           SIX MONTHS ENDED
                                                             JUNE 30, 2005                      YEAR ENDED
                                                              (UNAUDITED)                    DECEMBER 31, 2004
                                                     ----------------------------      ---------------------------
                                                       SHARES          AMOUNT            SHARES          AMOUNT
                                                     ----------     -------------      ----------    -------------
                                                               CLASS AAA                         CLASS AAA
                                                     ----------------------------      ---------------------------
                                                                                         
Shares sold ........................................  3,575,937     $ 146,465,407       7,073,000    $ 266,326,783
Shares issued upon reinvestment of dividends .......         --                --         952,780       39,435,639
Shares redeemed .................................... (3,580,007)     (147,415,120)     (8,572,029)    (325,211,065)
                                                     ----------     -------------      ----------    -------------
  Net decrease .....................................     (4,070)    $    (949,713)       (546,249)   $ (19,448,643)
                                                     ==========     =============      ==========    =============
                                                                CLASS A                           CLASS A
                                                     ----------------------------      ---------------------------
Shares sold ........................................     16,960     $     702,497           8,269    $     317,999
Shares issued upon reinvestment of dividends .......         --                --             170            7,038
Shares redeemed ....................................     (1,225)          (49,168)             --               --
                                                     ----------     -------------      ----------    -------------
  Net increase .....................................     15,735     $     653,329           8,439    $     325,037
                                                     ==========     =============      ==========    =============
                                                                CLASS B                           CLASS B
                                                     ----------------------------      ---------------------------
Shares sold ........................................         --     $          --              --    $          --
Shares issued upon reinvestment of dividends .......         --                --              --               --
Shares redeemed ....................................         --                --              --               --
                                                     ----------     -------------      ----------    -------------
  Net increase .....................................         --     $          --              --    $          --
                                                     ==========     =============      ==========    =============
                                                                CLASS C                           CLASS C
                                                     ----------------------------      ---------------------------
Shares sold ........................................     11,242     $     458,856           9,071    $     354,240
Shares issued upon reinvestment of dividends .......         --                --             156            6,395
Shares redeemed ....................................         --                --            (767)         (30,821)
                                                     ----------     -------------      ----------    -------------
  Net increase .....................................     11,242     $     458,856           8,460    $     329,814
                                                     ==========     =============      ==========    =============


9. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund  shares  trading  practices.  Gabelli  Asset  Management  Inc.,  the
Adviser's  parent  company,  is responding  to these  requests for documents and
testimony.  The Fund does not believe  that these  matters  will have a material
adverse  effect  on  the  Fund's  financial  position  or  the  results  of  its
operations.

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


                                       17


THE GABELLI ASSET FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

Selected data for a share of beneficial  interest  outstanding  throughout  each
period:


                                            INCOME
                                   FROM INVESTMENT OPERATIONS                        DISTRIBUTIONS
                         ----------------------------------------------  --------------------------------------
                                                 Net
              Net Asset                      Realized and      Total                     Net
  Period        Value,         Net            Unrealized        from         Net      Realized
   Ended      Beginning    Investment       Gain/(Loss) on   Investment  Investment    Gain on       Total
December 31   of Period  Income/(Loss)(c)    Investments     Operations    Income     Investment  Distributions
- -----------   ---------  ----------------   --------------   ----------  ----------   ----------  -------------
                                                                                
CLASS AAA
   2005 (e)    $41.45        $ 0.12             $ 0.48         $ 0.60          --          --            --
   2004         36.26          0.02               5.96           5.98      $(0.03)     $(0.76)       $(0.79)
   2003         28.25          0.04               8.60           8.64       (0.03)      (0.60)        (0.63)
   2002         32.97          0.02              (4.72)         (4.70)      (0.02)      (0.00)(a)     (0.02)
   2001         33.90         (0.00)(a)           0.05           0.05          --       (0.98)        (0.98)
   2000         40.84          0.31              (1.37)         (1.06)      (0.31)      (5.57)        (5.88)
CLASS A
   2005 (e)    $41.39        $ 0.15             $ 0.44         $ 0.59          --          --            --
   2004 (b)     36.26          0.03               5.94           5.97      $(0.08)     $(0.76)       $(0.84)
CLASS B
   2005 (e)    $41.16        $(0.02)            $ 0.47         $ 0.45          --          --            --
   2004 (b)     36.26         (0.25)              5.91           5.66          --      $(0.76)       $(0.76)
CLASS C
   2005 (e)    $41.14        $ 0.00(a)          $ 0.44         $ 0.44          --          --            --
   2004 (b)     36.26         (0.26)              5.92           5.66      $(0.02)     $(0.76)       $(0.78)




                                           RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA
                                      --------------------------------------------------------

                           Net Asset            Net Assets     Net
  Period                    Value,                End of     Investment              Portfolio
   Ended       Redemption   End of     Total      Period      Income/    Operating    Turnover
December 31      Fees(c)    Period    Return+   (in 000's)    (Loss)     Expenses(d)    Rate
- -----------    ----------  --------   -------   ----------   ---------   ----------- ---------
                                                                     
CLASS AAA
   2005 (e)     $0.00(a)    $42.05      1.5%    $2,247,725     0.60%(f)    1.37%(f)       3%
   2004          0.00(a)     41.45     16.5      2,216,050     0.06        1.38           7
   2003            --        36.26     30.6      1,958,431     0.11        1.38           7
   2002            --        28.25    (14.3)     1,501,420     0.04        1.38           8
   2001            --        32.97      0.2      1,911,007    (0.00)       1.36          15
   2000            --        33.90     (2.4)     1,906,095     0.77        1.36          48
CLASS A
   2005 (e)     $0.00(a)    $41.98      1.4%    $    1,016     0.74%(f)    1.38%(f)       3%
   2004 (b)      0.00(a)     41.39     16.5            351     0.07        1.40           7
CLASS B
   2005 (e)     $0.00(a)    $41.61      1.1%    $        1    (0.10)%(f)   2.02%(f)       3%
   2004 (b)      0.00(a)     41.16     15.6              1    (0.67)       2.07           7
CLASS C
   2005 (e)     $0.00(a)    $41.58      1.1%    $      820     0.02%(f)    2.13%(f)       3%
   2004 (b)      0.00(a)     41.14     15.6            349    (0.68)       2.15           7


- ----------------
+    Total return represents aggregate total return of a hypothetical $1,000
     investment at the beginning of the period and sold at the end of the period
     including reinvestment of dividends and does not reflect applicable sales
     charges. Total return for the period of less than one year is not
     annualized.
(a)  Amount represents less than $0.005 per share.
(b)  Class A, Class B and Class C Shares were initially offered on December 31,
     2003.
(c)  Per share amounts have been calculated using the average shares outstanding
     method.
(d)  The ratios do not include a reduction of expenses for custodian fee credits
     on cash balances maintained with the custodian. For the six months ended
     June 30, 2005, the effect of the custodian fee credits was minimal.
(e)  For the six months ended June 30, 2005, unaudited.
(f)  Annualized.

                See accompanying notes to financial statements.

                                       18


                             THE GABELLI ASSET FUND

     BOARD CONSIDERATION AND RE-APPROVAL OF MANAGEMENT AGREEMENT (UNAUDITED)

At its meeting on February 16, 2005, the Board of Trustees ("Board") of the Fund
approved the continuation of the investment  advisory agreement with the Adviser
for  the  Fund  on  the  basis  of  the  recommendation  by  the  trustees  (the
"independent  trustees")  who are not  "interested  persons"  of the  Fund.  The
following  paragraphs  summarize the material information and factors considered
by the  independent  trustees  as well as  their  conclusions  relative  to such
factors.

NATURE,  EXTENT AND QUALITY OF SERVICES.  The  independent  trustees  considered
information  regarding  the  portfolio  manager,  the depth of the analyst  pool
available to the Adviser and the portfolio manager, the scope of administrative,
shareholder  and other  services  supervised  or provided by the Adviser and the
absence of significant  service problems  reported to the Board. The independent
trustees noted the experience, length of service and reputation of the portfolio
manager.

INVESTMENT PERFORMANCE.  The independent trustees reviewed the short, medium and
long-term  performance  of the Fund against a peer group of  multi-cap  and core
value funds.  The trustees noted that the Fund's  performance was in or near the
top 25% of the funds in its category for all relevant periods.

PROFITABILITY.  The  independent  trustees  reviewed  summary data regarding the
profitability  of the Fund to the Adviser both with an  administrative  overhead
charge and without  such a charge.  The trustees  also noted that a  substantial
portion of the Fund's  portfolio  transactions  were  executed by an  affiliated
broker, that the affiliated broker received  distribution fees and minor amounts
of sales  commissions  and that the  Adviser  received a moderate  level of soft
dollar research benefits through the Fund's portfolio brokerage.

ECONOMIES OF SCALE. The independent trustees discussed the major elements of the
Adviser's  cost  structure and the  relationship  of those elements to potential
economies of scale.  The  independent  trustees  agreed that the Adviser  should
gather and provide them with  information  regarding  possible ways of measuring
potential  economies of scale so that they would be in a position to review this
potential issue in greater detail if the Fund grew substantially on an inflation
adjusted basis beyond its previous largest aggregate asset value.

SHARING  OF  ECONOMIES  OF  SCALE.  The  independent  trustees  noted  that  the
investment  management  fee schedule for the Fund does not take into account any
potential  economies  of scale  that may  develop  or any  losses or  diminished
profitability to the Adviser in prior years.

SERVICE AND COST  COMPARISONS.  The  independent  trustees  compared the expense
ratios of the  investment  management  fee, other expenses and total expenses of
the Fund to similar expense ratios of the peer group of multi-cap and core value
funds and noted that the Adviser's  management  fee includes  substantially  all
administrative services of the Fund as well as investment advisory services. The
trustees noted that the Fund's expense ratios were above and the Fund's size was
below average within this group. The trustees also noted that the management fee
structure  was the same as that in effect  for most of the  Gabelli  funds.  The
trustees  did not  compare  the  management  fee to the fee for  other  types of
accounts managed by the Adviser.

CONCLUSIONS.  The  independent  trustees  concluded that the Fund enjoyed highly
experienced  portfolio  management  services,  good  ancillary  services  and an
excellent  performance record. The independent  trustees also concluded that the
Fund's expense ratios and the  profitability to the Adviser of managing the Fund
were  reasonable,  particularly  in light of the  Fund's  performance,  and that
economies of scale were not a significant factor in their thinking at this time.
The trustees did not view the potential  profitability of ancillary  services as
material to their decision.  On the basis of the foregoing and without assigning
particular weight to any single conclusion,  the independent trustees determined
to recommend  continuation  of the investment  management  agreement to the full
Board of Trustees.


                                       19


                             THE GABELLI ASSET FUND
                              One Corporate Center
                            Rye, New York 10580-1422
                                   800-GABELLI
                                  800-422-3554
                                FAX: 914-921-5118
                            WEBSITE: WWW.GABELLI.COM
                            E-MAIL: INFO@GABELLI.COM
                   Net Asset Value available daily by calling
                           800-GABELLI after 6:00 P.M.

                                BOARD OF TRUSTEES
Mario J. Gabelli, CFA                              Anthony R. Pustorino
CHAIRMAN AND CHIEF                                 CERTIFIED PUBLIC ACCOUNTANT
EXECUTIVE OFFICER                                  PROFESSOR EMERITUS
GABELLI ASSET MANAGEMENT INC.                      PACE UNIVERSITY

Anthony J. Colavita                                Werner J. Roeder, MD
ATTORNEY-AT-LAW                                    MEDICAL DIRECTOR
ANTHONY J. COLAVITA, P.C.                          LAWRENCE HOSPITAL

James P. Conn                                      Anthonie C. van Ekris
FORMER CHIEF INVESTMENT OFFICER                    MANAGING DIRECTOR
FINANCIAL SECURITY ASSURANCE                       BALMAC INTERNATIONAL, INC.
HOLDINGS LTD.
                                                   Salvatore J. Zizza
John D. Gabelli                                    CHAIRMAN
SENIOR VICE PRESIDENT                              HALLMARK ELECTRICAL SUPPLIES
GABELLI & COMPANY, INC.                            CORP.

Karl Otto Pohl
FORMER PRESIDENT
DEUTSCHE BUNDESBANK

                                    OFFICERS
Bruce N. Alpert                                    James E. McKee
PRESIDENT AND TREASURER                            SECRETARY

Peter D. Goldstein
CHIEF COMPLIANCE OFFICER

                                   DISTRIBUTOR
                             Gabelli & Company, Inc.

                  CUSTODIAN, TRANSFER AGENT AND DIVIDEND AGENT
                       State Street Bank and Trust Company

                                  LEGAL COUNSEL
                    Skadden, Arps, Slate, Meagher & Flom LLP


- --------------------------------------------------------------------------------
This report is submitted for the general  information of the shareholders of The
Gabelli  Asset  Fund.  It is not  authorized  for  distribution  to  prospective
investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------

GAB405Q205SR

                                                               [GRAPHIC OMITTED]
                                                        PICTURE OF MARIO GABELLI


                                       THE
                                       GABELLI
                                       ASSET
                                       FUND

                                                              SEMI-ANNUAL REPORT
                                                                   JUNE 30, 2005


ITEM 2. CODE OF ETHICS.

Not applicable.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.



ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. SCHEDULE OF INVESTMENTS

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



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

Not applicable.



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

Not applicable.



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

Not applicable.



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

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


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

     (a)(1)   Not applicable.


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

     (a)(3)   Not applicable.


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


                                   SIGNATURES

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

(registrant) The Gabelli Asset Fund
            --------------------------------------------------------------------

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


Date     September 7, 2005
    ----------------------------------------------------------------------------


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


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

Date     September 7, 2005
    ----------------------------------------------------------------------------



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