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 811-09377
                                                   -------------

                        The Gabelli Blue Chip Value 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: December 31, 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,  100 F Street,  NE,
Washington,  DC 20549. The OMB has reviewed this collection of information under
the clearance requirements of 44 U.S.C. ss. 3507.


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                        THE GABELLI BLUE CHIP VALUE FUND

                                  ANNUAL REPORT
                                DECEMBER 31, 2005

TO OUR SHAREHOLDERS,

      The Sarbanes-Oxley Act requires a Fund's principal executive and financial
officers  to  certify  the  entire   contents  of  the  semi-annual  and  annual
shareholder  reports in a filing with the Securities and Exchange  Commission on
Form N-CSR. This certification  would cover the portfolio  manager's  commentary
and  subjective  opinions  if they are  attached  to or a part of the  financial
statements. Many of these comments and opinions would be difficult or impossible
to certify.

      Because we do not want our portfolio  managers to eliminate their opinions
and/or  restrict their  commentary to historical  facts, we have separated their
commentary from the financial  statements and investment portfolio and have sent
it to  you  separately.  Both  the  commentary  and  the  financial  statements,
including  the  portfolio  of  investments,  will be available on our website at
www.gabelli.com/funds.

      Enclosed are the audited financial statements and the investment portfolio
as of  December  31,  2005 with a  description  of  factors  that  affected  the
performance during the past year.

PERFORMANCE DISCUSSION

      The Gabelli Blue Chip Value Fund rose 6.69% for the full year, beating the
Lipper  Large-Cap Value Fund average gain of 5.72% and the S&P 500 gain of 4.91%
for 2005.

      The economy has been  growing  strongly and  broadly,  with both  economic
growth and corporate profit growth ahead of forecasts. By almost any measure the
year was a good one for the U.S.  economy,  with the economy  expanding by about
3.5% as  measured  by the gross  domestic  product.  This was the fourth year of
solid  growth,  achieved  despite  much  higher  than  expected  energy  prices.
Inflation remains mild, with consumer prices rising 2.2% in 2005,  excluding the
volatile food and energy sectors (and 3.4% including them).

      Of the ten industry  sectors in the S&P 500,  energy and utilities were by
far the strongest for the full year, posting gains of 31% and 17%, respectively.
Not surprisingly,  the strongest  performing stocks in our Fund in 2005 included
our energy holdings,  Halliburton Co., Pioneer Natural  Resources Co.,  Marathon
Oil Corp., Global Santa Fe Corp., Noble Corp., and ConocoPhillips,  all of which
rose more than 20%.  ConocoPhillips  agreed to acquire the natural gas  company,
Burlington  Resources.  Other  companies whose stocks rose more than 20% for the
full year were Tiffany & Co., Texas  Instruments  Inc., Lehman Brothers Holdings
Inc., St. Paul Travelers Companies Inc., Hartford Financial Services Group Inc.,
and Union Pacific Corp.

      Telecommunications,  health care, specialty  chemicals,  and entertainment
sectors  underperformed  during the year. Verizon  Communications  Inc. was down
more than 20% for the year;  Pfizer Inc.,  E.I. Du Pont de Nemours and Co., News
Corp, The Walt Disney Co., and Time Warner Inc. all declined over 10%.

                                        Sincerely yours,

                                        /s/ Bruce N. Alpert

                                        Bruce N. Alpert
                                        President
February 13, 2006


                                [GRAPHIC OMITTED]
                               PLOT POINTS FOLLOW:

            COMPARISON OF CHANGE IN VALUE OF A $10,000 INVESTMENT IN
             THE GABELLI BLUE CHIP VALUE FUND AND THE S&P 500 INDEX

                          Gabelli Blue Chip Fund                 S&P 500 Index
8/26/99                                  $10,000                       $10,000
12/31/99                                  11,778                        10,834
12/31/00                                  13,083                         9,848
12/31/01                                  11,543                         8,678
12/31/02                                   7,890                         6,761
12/31/03                                  11,361                         8,700
12/31/04                                  12,767                         9,645
12/31/05                                  13,621                        10,119

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE RESULTS. The performance tables and
graph do not reflect the deduction of taxes that a shareholder would pay on fund
distributions or the redemption of fund shares.

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


              AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2005 (A)
                                                                                                    Since
                                                                                                  Inception
                                                QUARTER      1 YEAR     3 YEAR       5 YEAR       (8/26/99)
- -------------------------------------------------------------------------------------------------------------
                                                                                   
GABELLI BLUE CHIP VALUE FUND CLASS AAA........... 1.12%        6.69%     19.96%        0.81%       4.98%
S&P 500 Index.................................... 2.08         4.91      14.38         0.54        0.19
Lipper Large-Cap Value Average................... 1.65         5.72      15.05         3.10        3.38
Class A.......................................... 1.12         6.85      20.07         0.86        5.03
                                                 (4.68)(b)     0.72(b)   17.71(b)     (0.32)(b)    4.05(b)
Class B.......................................... 0.89         6.04      19.43         0.54        4.76
                                                 (4.11)(c)     1.04(c)   18.73(c)      0.15(c)     4.52(c)
Class C.......................................... 0.97         6.04      19.43         0.54        4.76
                                                 (0.03)(c)     5.04(c)   19.43(c)      0.54(c)     4.76(c)
Class I.......................................... 1.20         7.10      20.16         0.91        5.06

(a) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE  RESULTS.
    TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN SHARE PRICE 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. DIVIDENDS
    ARE  CONSIDERED  REINVESTED.  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,  CHARGES, AND EXPENSES OF THE FUND CAREFULLY
    BEFORE  INVESTING.  THE PROSPECTUS  CONTAINS MORE INFORMATION ABOUT THIS AND
    OTHER MATTERS AND SHOULD BE READ  CAREFULLY  BEFORE  INVESTING.  THE S&P 500
    INDEX IS AN  UNMANAGED  INDICATOR  OF STOCK  MARKET  PERFORMANCE,  WHILE THE
    LIPPER AVERAGE  REFLECTS THE AVERAGE  PERFORMANCE OF MUTUAL FUNDS CLASSIFIED
    IN THIS PARTICULAR CATEGORY.
    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 AND THE  CLASS I SHARES  ON JULY 1,
    2004. 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.  THE ACTUAL  PERFORMANCE  FOR THE CLASS I SHARES  WOULD HAVE BEEN
    HIGHER DUE TO THE LOWER EXPENSES RELATED TO THIS CLASS 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.
- --------------------------------------------------------------------------------

                                        2


THE GABELLI BLUE CHIP VALUE FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from July 1, 2005 through December 31, 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 year ended December 31, 2005.

                    Beginning       Ending      Annualized    Expenses
                  Account Value  Account Value    Expense    Paid During
                    07/01/05       12/31/05        Ratio       Period*
- --------------------------------------------------------------------------------
GABELLI BLUE CHIP VALUE FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class AAA           $1,000.00     $1,052.60        1.89%       $ 9.78
Class A             $1,000.00     $1,053.40        1.89%       $ 9.78
Class B             $1,000.00     $1,060.40        2.64%       $13.71
Class C             $1,000.00     $1,060.40        2.64%       $13.71
Class I             $1,000.00     $1,055.10        1.64%       $ 8.50

HYPOTHETICAL 5% RETURN
Class AAA           $1,000.00     $1,015.68        1.89%       $ 9.60
Class A             $1,000.00     $1,015.68        1.89%       $ 9.60
Class B             $1,000.00     $1,011.90        2.64%       $13.39
Class C             $1,000.00     $1,011.90        2.64%       $13.39
Class I             $1,000.00     $1,016.94        1.64%       $ 8.34

*  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.

                                        3


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of December 31, 2005:

GABELLI BLUE CHIP VALUE FUND

Financial Services............................       21.9%
Energy and Utilities: Oil.....................       15.2%
Entertainment.................................        7.6%
Health Care...................................        7.1%
Diversified Industrial .......................        6.9%
Insurance.....................................        6.0%
Electronics...................................        4.4%
Specialty Chemicals...........................        4.3%
Telecommunications............................        3.5%
Retail........................................        3.1%
Energy and Utilities: Electric................        3.0%
Food and Beverage.............................        2.6%
Computer Software and Services................        2.4%
Metals and Mining.............................        2.4%
Business Services.............................        2.2%
Aerospace.....................................        1.9%
Consumer Products.............................        1.6%
Cable ........................................        1.1%
Transportation................................        1.0%
Publishing....................................        1.0%
Paper and Forest Products.....................        0.9%
U.S. Government Obligations...................        0.3%
Other Assets and Liabilities - Net............       (0.4)%
                                                    -------
                                                     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  ENDED  SEPTEMBER 30, 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,  procedures,  and how the  Fund  voted  proxies
relating to portfolio securities 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.

                                        4


THE GABELLI BLUE CHIP VALUE FUND
SCHEDULE OF INVESTMENTS -- DECEMBER 31, 2005
================================================================================

                                                              MARKET
    SHARES                                       COST         VALUE
    ------                                       ----        ------
              COMMON STOCKS -- 100.1%
              AEROSPACE -- 1.9%
       2,400  General Dynamics Corp. ....... $   184,493  $   273,720
       7,200  Northrop Grumman Corp. .......     317,423      432,792
                                             -----------  -----------
                                                 501,916      706,512
                                             -----------  -----------
              BUSINESS SERVICES -- 2.2%
      45,800  Cendant Corp. ................     792,356      790,050
                                             -----------  -----------
              CABLE -- 1.1%
      17,000  Cablevision Systems Corp.,
                Cl. A+ .....................     408,210      398,990
                                             -----------  -----------
              COMPUTER SOFTWARE AND SERVICES -- 2.4%
      34,000  Microsoft Corp. ..............     880,462      889,100
                                             -----------  -----------
              CONSUMER PRODUCTS -- 1.6%
      11,400  Harley-Davidson Inc. .........     553,833      586,986
                                             -----------  -----------
              DIVERSIFIED INDUSTRIAL -- 6.9%
      27,500  General Electric Co. .........     898,172      963,875
      18,000  Honeywell International Inc. .     504,465      670,500
      22,600  Ingersoll-Rand Co. Ltd., Cl. A     633,453      912,362
                                             -----------  -----------
                                               2,036,090    2,546,737
                                             -----------  -----------
              ELECTRONICS -- 4.4%
      37,500  Applied Materials Inc. .......     596,950      672,750
      29,300  Texas Instruments Inc. .......     604,862      939,651
                                             -----------  -----------
                                               1,201,812    1,612,401
                                             -----------  -----------
              ENERGY AND UTILITIES: ELECTRIC -- 3.0%
      70,100  AES Corp.+ ...................     447,659    1,109,683
                                             -----------  -----------
              ENERGY AND UTILITIES: OIL -- 15.2%
      13,550  ConocoPhillips ...............     367,003      788,339
      50,800  El Paso Corp. ................     356,165      617,728
      13,000  Exxon Mobil Corp. ............     516,510      730,210
      10,000  GlobalSantaFe Corp. ..........     392,130      481,500
      13,300  Halliburton Co. ..............     345,579      824,068
       7,800  Marathon Oil Corp. ...........     205,554      475,566
      10,400  Noble Corp. ..................     360,364      733,616
       7,000  Pioneer Natural
                Resources Co. ..............     228,579      358,890
      11,000  Valero Energy Corp. ..........     567,320      567,600
                                             -----------  -----------
                                               3,339,204    5,577,517
                                             -----------  -----------
              ENTERTAINMENT -- 7.6%
       1,575  CCE Spinco Inc.+ .............      15,324       20,632
      12,600  Clear Channel
                Communications Inc. ........     367,774      396,270
       4,500  Discovery Holding Co.,
                Cl. A+ .....................      56,969       68,175
      22,000  News Corp., Cl. B ............     367,860      365,420
      17,000  The Walt Disney Co. ..........     363,473      407,490
      45,400  Time Warner Inc. .............     718,299      791,776
      25,500  Univision Communications
                Inc., Cl. A+ ...............     679,193      749,445
                                             -----------  -----------
                                               2,568,892    2,799,208
                                             -----------  -----------
              FINANCIAL SERVICES -- 21.9%
       7,200  American Express Co.. ........     280,750      370,512
      24,400  Bank of America Corp. ........   1,014,182    1,126,060
      23,700  Citigroup Inc. ...............   1,093,685    1,150,161
       6,000  Commerce Bancorp Inc. ........     197,910      206,460
      26,600  JPMorgan Chase & Co. .........     925,885    1,055,754
       3,000  Lehman Brothers Holdings Inc.      214,108      384,510
      15,700  Merrill Lynch & Co. Inc. .....     786,809    1,063,361

                                                              MARKET
    SHARES                                       COST         VALUE
    ------                                       ----        ------
       5,000  Morgan Stanley ............... $   247,250  $   283,700
      32,700  Sovereign Bancorp Inc. .......     735,537      706,974
       8,200  State Street Corp. ...........     387,251      454,608
       7,000  Wells Fargo & Co. ............     431,321      439,810
      10,500  Zions Bancorporation .........     771,301      793,380
                                             -----------  -----------
                                               7,085,989    8,035,290
                                             -----------  -----------
              FOOD AND BEVERAGE -- 2.6%
      10,000  Anheuser-Busch
                Companies Inc. .............     478,480      429,600
       5,000  Coca-Cola Co. ................     200,250      201,550
      10,000  Heinz (H.J.) Co. .............     364,472      337,200
                                             -----------  -----------
                                               1,043,202      968,350
                                             -----------  -----------
              HEALTH CARE -- 7.1%
      28,100  Pfizer Inc. ..................     835,693      655,292
      22,500  Sanofi-Aventis, ADR. .........     943,052      987,750
      20,600  Wyeth ........................     917,476      949,042
                                             -----------  -----------
                                               2,696,221    2,592,084
                                             -----------  -----------
              INSURANCE -- 6.0%
      17,000  American International
                Group Inc. .................     962,989    1,159,910
       6,000  Hartford Financial
                Services Group Inc. ........     345,293      515,340
      11,561  St. Paul Travelers
                Companies Inc. .............     431,113      516,430
                                             -----------  -----------
                                               1,739,395    2,191,680
                                             -----------  -----------
              METALS AND MINING -- 2.4%
      29,900  Alcoa Inc. ...................     805,251      884,143
                                             -----------  -----------
              PAPER AND FOREST PRODUCTS -- 0.9%
      10,000  International Paper Co. ......     321,813      336,100
                                             -----------  -----------
              PUBLISHING -- 1.0%
      10,000  Dow Jones & Co. Inc. .........     388,597      354,900
                                             -----------  -----------
              RETAIL -- 3.1%
      16,000  The Home Depot Inc. ..........     626,393      647,680
      12,400  Tiffany & Co. ................     379,816      474,796
                                             -----------  -----------
                                               1,006,209    1,122,476
                                             -----------  -----------
              SPECIALTY CHEMICALS -- 4.3%
      20,400  Dow Chemical Co. .............     800,327      893,928
      16,500  E.I. du Pont de
                Nemours and Co. ............     799,726      701,250
                                             -----------  -----------
                                               1,600,053    1,595,178
                                             -----------  -----------
              TELECOMMUNICATIONS -- 3.5%
      17,100  AT&T Inc. ....................     426,755      418,779
      28,200  Verizon
                Communications Inc. ........     937,667      849,384
                                             -----------  -----------
                                               1,364,422    1,268,163
                                             -----------  -----------
              TRANSPORTATION -- 1.0%
       4,700  Union Pacific Corp. ..........     288,057      378,397
                                             -----------  -----------
              TOTAL COMMON STOCKS ..........  31,069,643   36,743,945
                                             -----------  -----------
   PRINCIPAL
    AMOUNT
     ------
              U.S.  GOVERNMENT  OBLIGATIONS -- 0.3%
   $ 99,000   U.S. Treasury Bill,
                3.947%++, 03/23/06 .........      98,162       98,145
                                             -----------  -----------
              TOTAL
                INVESTMENTS -- 100.4% ...... $31,167,805   36,842,090
                                             ===========
              OTHER ASSETS AND
                LIABILITIES (NET) -- (0.4)% .............    (128,798)
                                                          -----------
              NET ASSETS -- 100.0% ...................... $36,713,292
                                                          ===========
- ----------------
 +    Non-income producing security.
 ++   Represents annualized yield at date of purchase.
 ADR  American Depository Receipt

                 See accompanying notes to financial statements.

                                        5


                        THE GABELLI BLUE CHIP VALUE FUND

STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2005
================================================================================

ASSETS:
  Investments, at value (cost $31,167,805) ....................  $ 36,842,090
  Cash ........................................................           651
  Dividends receivable ........................................        36,739
  Receivable for Fund shares sold .............................        24,909
  Other assets ................................................         2,771
                                                                 ------------
  TOTAL ASSETS ................................................    36,907,160
                                                                 ------------
LIABILITIES:
  Payable for Fund shares redeemed ............................        91,448
  Payable for investment advisory fees ........................        31,622
  Payable for distribution fees ...............................         7,910
  Other accrued expenses ......................................        62,888
                                                                 ------------
  TOTAL LIABILITIES ...........................................       193,868
                                                                 ------------
  NET ASSETS applicable to 2,913,178 shares outstanding .......  $ 36,713,292
                                                                 ============
NET ASSETS CONSIST OF:
  Shares of beneficial interest, each class at $0.001 par value  $      2,913
  Additional paid-in capital ..................................    39,045,712
  Accumulated net realized loss on investments ................    (8,009,618)
  Net unrealized appreciation on investments ..................     5,674,285
                                                                 ------------
  NET ASSETS ..................................................  $ 36,713,292
                                                                 ============
SHARES OF BENEFICIAL INTEREST:
  CLASS AAA:
  Net Asset Value, offering and redemption price per share
    ($36,662,628 / 2,909,158 shares outstanding; unlimited
    number of shares authorized) ..............................        $12.60
                                                                       ======
  CLASS A:
  Net Asset Value and redemption price per share
   ($42,183 / 3,341 shares outstanding; unlimited
    number of shares authorized) ..............................        $12.63
                                                                       ======
  Maximum offering price per share
    (NAV / 0.9425, based on maximum sales charge
    of 5.75% of the offering price) ...........................        $13.40
                                                                       ======
  CLASS B:
  Net Asset Value and offering price per share ($1,183 / 94.90
    shares outstanding; unlimited number of shares
    authorized) ...............................................        $12.47(a)
                                                                       ======
  CLASS C:
  Net Asset Value and offering price per share ($6,145 / 492.80
    shares outstanding; unlimited number of shares
    authorized) ...............................................        $12.47(a)
                                                                       ======
  CLASS I:
  Net Asset Value, offering and redemption price per
    share ($1,153 / 91.30 shares outstanding;
    unlimited number of shares authorized) ....................        $12.63
                                                                       ======
- ------------------
(a) Redemption price varies based on the length of time held.


STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2005
================================================================================

INVESTMENT INCOME:
  Dividends ....................................................... $   664,189
  Interest ........................................................      12,848
                                                                    -----------
  TOTAL INVESTMENT INCOME .........................................     677,037
                                                                    -----------
EXPENSES:
  Investment advisory fees ........................................     373,235
  Distribution fees - Class AAA ...................................      93,257
  Distribution fees - Class A .....................................          39
  Distribution fees - Class B .....................................          11
  Distribution fees - Class C .....................................          29
  Shareholder communications expenses .............................      78,851
  Shareholder services fees .......................................      47,519
  Registration fees ...............................................      32,434
  Legal and audit fees ............................................      31,211
  Trustees' fees ..................................................      23,217
  Custodian fees ..................................................      11,463
  Interest expense ................................................         226
  Miscellaneous expenses ..........................................      14,260
                                                                    -----------
  TOTAL EXPENSES ..................................................     705,752
  Less: Custodian fee credits .....................................        (193)
                                                                    -----------
  NET EXPENSES ....................................................     705,559
                                                                    -----------
  NET INVESTMENT LOSS .............................................     (28,522)
                                                                    -----------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
  Net realized gain on investments ................................   3,374,488
  Net change in unrealized appreciation/depreciation on investments    (945,908)
                                                                    -----------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS ..........   2,428,580
                                                                    -----------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ............ $ 2,400,058
                                                                    ===========

                 See accompanying notes to financial statements.

                                        6

                        THE GABELLI BLUE CHIP VALUE FUND


STATEMENT OF CHANGES IN NET ASSETS
================================================================================

                                                YEAR ENDED        YEAR ENDED
                                             DECEMBER 31, 2005 DECEMBER 31, 2004
                                             ----------------- -----------------
OPERATIONS:
  Net investment income (loss) ..............  $    (28,522)    $    103,823
  Net realized gain on investments ..........     3,374,488        4,236,236
  Net change in unrealized appreciation/
    depreciation on investments .............      (945,908)         191,519
                                               ------------     ------------
  NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS ...............     2,400,058        4,531,578
                                               ------------     ------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class AAA ...............................            --         (109,308)
    Class A .................................            --               (4)
    Class I .................................            --               (6)
                                               ------------     ------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS .......            --         (109,318)
                                               ------------     ------------
SHARES OF BENEFICIAL INTEREST TRANSACTIONS:
    Class AAA ...............................    (4,185,294)     (14,476,855)
    Class A .................................        40,244                3
    Class C .................................         4,678               --
    Class I .................................            --            1,005
                                               ------------     ------------
  NET DECREASE IN NET ASSETS FROM SHARES OF
    BENEFICIAL INTEREST TRANSACTIONS ........    (4,140,372)     (14,475,847)
                                               ------------     ------------
  REDEMPTION FEES ...........................         1,630            2,604
                                               ------------     ------------
  NET DECREASE IN NET ASSETS ................    (1,738,684)     (10,050,983)
NET ASSETS:
  Beginning of period .......................    38,451,976       48,502,959
                                               ------------     ------------
  End of period (including undistributed net
    investment income of $0 and $0,
    respectively) ...........................  $ 36,713,292     $ 38,451,976
                                               ============     ============

                 See accompanying notes to financial statements.

                                       7


THE GABELLI BLUE CHIP VALUE FUND
NOTES TO FINANCIAL STATEMENTS
================================================================================

1. ORGANIZATION.  The Gabelli Blue Chip Value Fund (the "Fund") was organized on
May 13, 1999 as a Delaware  statutory 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 commenced  operations on August 26,
1999. The Fund's primary objective is long-term growth of capital.

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 with remaining maturities of 60 days or less that
are not  credit  impaired  are  valued  at  amortized  cost,  unless  the  Board
determines  such amount does not reflect the  securities'  fair value,  in which
case these  securities  will be 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 average of the latest bid and
asked prices.  If there were no asked prices quoted on such day, the security is
valued using the closing bid price.  Futures contracts are valued at the closing
settlement  price of the  exchange  or board  of trade on which  the  applicable
contract is traded.

Securities and assets for which market  quotations are not readily available are
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.

REPURCHASE  AGREEMENTS.  The Fund may  enter  into  repurchase  agreements  with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System or with other brokers or dealers
that meet credit  guidelines  established  by the  Adviser  and  reviewed by the
Board.  Under  the  terms of a  typical  repurchase  agreement,  the Fund  takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will

                                       8


THE GABELLI BLUE CHIP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

always  receive and  maintain  securities  as  collateral  whose  market  value,
including accrued interest,  will be at least equal to 102% of the dollar amount
invested  by the Fund in each  agreement.  The Fund will make  payment  for such
securities  only upon physical  delivery or upon evidence of book entry transfer
of the  collateral  to the  account of the  custodian.  To the  extent  that any
repurchase  transaction exceeds one business day, the value of the collateral is
marked-to-market on a daily basis to maintain the adequacy of the collateral. If
the seller  defaults and the value of the  collateral  declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization of the collateral by the Fund may be delayed or limited. At December
31, 2005, there were no open repurchase agreements.

SECURITIES  TRANSACTIONS  AND INVESTMENT  INCOME.  Securities  transactions  are
accounted  for on the  trade  date  with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium and  accretion  of discount) is recorded on the accrual
basis.  Premiums  and  discounts  on debt  securities  are  amortized  using the
effective  yield  to  maturity  method.  Dividend  income  is  recorded  on  the
ex-dividend date except for certain  dividends which are recorded as soon as the
Fund is informed of the dividend.

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  ("NAV")  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 on the  proportion  of net assets of each class at the  beginning  of each
day. Distribution expenses are borne solely by the class incurring the expense.

CUSTODIAN FEE CREDITS. When cash balances are maintained in the custody account,
the Fund receives  credits which are used to offset  custodian  fees.  The gross
expenses paid under the custody  arrangement  are included in custodian  fees in
the  Statement of  Operations  with the  corresponding  expense  offset shown as
"custodian fee credits".

DIVIDENDS AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Dividends and  distributions to
shareholders are recorded on the ex-dividend date. Distributions to shareholders
are based on income and capital gains as  determined in accordance  with Federal
income tax  regulations,  which may differ  from  income  and  capital  gains as
determined  under  U.S.  generally   accepted   accounting   principles.   These
differences  are  primarily  due to differing  treatments of income and gains on
various  investment  securities  held  by  the  Fund,  timing  differences,  and
differing  characterizations  of distributions  made by the Fund. These book/tax
differences  are either  temporary or  permanent in nature.  To the extent these
differences  are  permanent,  adjustments  are  made to the  appropriate  equity
accounts in the period when the differences arise. These  reclassifications have
no impact on the NAV of the Fund and the  calculation of net  investment  income
per share in the Financial  Highlights excludes these adjustments.  For the year
ended December 31, 2005, reclassifications were made to decrease accumulated net
investment loss for $28,522, with an offsetting adjustment to additional paid-in
capital.

No  distributions  were paid during the year ended  December 31,  2005.  The tax
character of  distributions  of $109,318 paid during the year ended December 31,
2004 was ordinary income.

                                       9



THE GABELLI BLUE CHIP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

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

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


                  Capital loss carryforward..........    $(7,474,410)
                  Net unrealized appreciation........      5,139,077
                                                         -----------
                  Total accumulated loss.............    $(2,335,333)
                                                         ===========

The Fund has a net capital loss  carryforward for Federal income tax purposes at
December 31, 2005 of $7,474,410.  This capital loss carryforward is available to
reduce  future  required  distributions  of net capital  gains to  shareholders.
$7,474,410 of the loss  carryforward  is available  through  2010.  For the year
ended  December 31, 2005,  the Fund utilized net capital loss  carryforwards  of
$2,828,559.

The following  summarizes  the tax cost of  investments  and related  unrealized
appreciation (depreciation) at December 31, 2005:

                                        GROSS          GROSS      NET UNREALIZED
                                     UNREALIZED     UNREALIZED     APPRECIATION/
                          COST      APPRECIATION   DEPRECIATION   (DEPRECIATION)
                          ----      ------------   ------------   --------------
  Investments.......  $31,703,013    $6,201,817    $(1,062,740)     $5,139,077

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 affiliated persons of the Adviser. The
Adviser  contractually  agreed to  reimburse  expenses of the Fund to the extent
necessary to maintain the  annualized  total  operating  expenses of the Fund at
2.00%,  2.00%,  2.75%,  2.75%, and 1.75%,  respectively,  of Class AAA, Class A,
Class B,  Class C, and Class I Shares'  average  daily net  assets.  The Fund is
obliged to repay the  Adviser  for a period of two fiscal  years  following  the
fiscal year in which the Adviser reimbursed the Fund only to the extent that the
operating expenses of the Fund fell below 2.00%,  2.00%, 2.75%, 2.75%, and 1.75%
of average daily net assets for Class AAA,  Class A, Class B, Class C, and Class
I Shares, respectively. There have been no expense reimbursements by the Adviser
in fiscal years 2004 or 2005.

4.  DISTRIBUTION  PLAN.  The Fund's Board has adopted a  distribution  plan (the
"Plan")  for each class of shares  (other  than Class I)  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.

                                       10


THE GABELLI BLUE CHIP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the year ended December 31, 2005, other than short-term  securities,  aggregated
$13,529,398 and $17,247,128, respectively.

6.  TRANSACTIONS  WITH AFFILIATES.  During the year ended December 31, 2005, the
Fund  paid  brokerage  commissions  of $8,657 to  Gabelli &  Company.  Gabelli &
Company has informed the Fund that it received $244 from investors  representing
commissions  (sales charges and  underwriting  fees) on sales and redemptions of
Fund shares.

The cost of calculating  the Fund's NAV per share is a Fund expense  pursuant to
the Advisory Agreement between the Fund and the Adviser. A reimbursement was not
sought by the Adviser  during the year ended  December  31,  2005.

7. SHARES OF  BENEFICIAL  INTEREST.  The Fund  currently  offers five classes of
shares -- Class AAA Shares,  Class A Shares, Class B Shares, Class C Shares, and
Class I 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  approximately eight years after the original purchase.  The applicable
CDSC is equal to a  declining  percentage  of the lesser of the NAV 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.  Class B Shares are available only through  exchange of Class B Shares
of other Funds  distributed by Gabelli & Company.  Class I Shares are offered to
institutional  investors  that  acquire  the Fund  directly  through  Gabelli  &
Company.

Effective  June 15, 2005,  the Fund  imposed a redemption  fee of 2.00% on Class
AAA,  Class A,  Class  B,  Class C, and  Class I  Shares  that are  redeemed  or
exchanged  on or before  the  seventh  day after the date of a  purchase.  (From
September 1, 2004 through  June 14, 2005,  the Fund imposed a redemption  fee on
shares that were redeemed or exchanged 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 years ended  December  31, 2005 and December 31,
2004 amounted to $1,630 and $2,604,  respectively.

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.

                                       11


THE GABELLI BLUE CHIP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
================================================================================

Transactions in shares of beneficial interest were as follows:


                                                               YEAR ENDED                        YEAR ENDED
                                                            DECEMBER 31, 2005                 DECEMBER 31, 2004
                                                       --------------------------      ---------------------------
                                                        SHARES          AMOUNT           SHARES          AMOUNT
                                                       --------       -----------      ----------     ------------
                                                                CLASS AAA                        CLASS AAA
                                                       --------------------------      ---------------------------
                                                                                          
Shares sold ......................................      416,116       $ 5,039,417       1,272,742     $ 13,787,702
Shares issued upon reinvestment of dividends.......          --                --           8,992          106,195
Shares redeemed ..................................     (762,810)       (9,224,711)     (2,629,087)     (28,370,752)
                                                       --------       -----------      ----------     ------------
  Net increase (decrease) .........................    (346,694)      $(4,185,294)     (1,347,353)    $(14,476,855)
                                                       ========       ===========      ==========     ============
                                                                 CLASS A                          CLASS A
                                                       --------------------------      ---------------------------
Shares sold .......................................       3,246       $    40,244              --               --
Shares issued upon reinvestment of dividends.......          --                --               0*    $          3
                                                       --------       -----------      ----------     ------------
  Net increase ....................................       3,246       $    40,244               0     $          3
                                                       ========       ===========      ==========     ============
                                                                 CLASS C                          CLASS C
                                                       --------------------------      ---------------------------
Shares sold .......................................         398       $     4,678              --               --
                                                       --------       -----------      ----------     ------------
  Net increase ....................................         398       $     4,678              --               --
                                                       ========       ===========      ==========     ============
                                                                 CLASS I                         CLASS I**
                                                       --------------------------      ---------------------------
Shares sold .......................................          --                --             100     $      1,100
Shares issued upon reinvestment of dividends.......          --                --               1                6
Shares redeemed ...................................          --                --             (10)            (101)
                                                       --------       -----------      ----------     ------------
  Net increase ....................................          --                --              91     $      1,005
                                                       ========       ===========      ==========     ============

- --------------
  * Shares rounded to less than 0.5 shares.
**  Class I Shares were first offered to the public and initial shares were sold
    to GAMCO Investors, Inc. on June 30, 2004.

8.  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.

9. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney  General  of the  State  of New York and the  Securities  and  Exchange
Commission (the "SEC")  requesting  information on mutual fund trading practices
involving  certain  funds managed by the Adviser.  GAMCO  Investors,  Inc.,  the
Adviser's  parent  company,  is responding  to these  requests for documents and
testimony.  On a separate matter, in September 2005, the Adviser was informed by
the staff of the SEC that the  staff may  recommend  to the  Commission  that an
administrative  remedy and a  monetary  penalty  be sought  from the  Adviser in
connection  with the  actions of two of seven  closed-end  funds  managed by the
Adviser  relating  to  Section  19(a)  and Rule  19a-1 of the  1940  Act.  These
provisions require registered investment companies to provide written statements
to shareholders  when a dividend is made from a source other than net investment
income. While the two closed-end funds sent annual statements and provided other
materials containing this information, the funds did not send written statements
to shareholders  with each  distribution in 2002 and 2003. The Adviser  believes
that all of the funds are now in  compliance.  The Adviser  believes  that these
matters would have no effect on the Fund or any material  adverse  effect on the
Adviser or its ability to manage the Fund.

                                       12


THE GABELLI BLUE CHIP VALUE FUND
FINANCIAL HIGHLIGHTS
================================================================================

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


                     INCOME FROM INVESTMENT OPERATIONS                        DISTRIBUTIONS
             --------------------------------------------------  -----------------------------------------
                                           Net
             Net Asset        Net     Realized and      Total                     Net
   Period      Value,     Investment   Unrealized       from        Net        Realized
   Ended     Beginning      Income   Gain/(Loss) on  Investment  Investment     Gain on          Total
December 31  of Period    (Loss)(c)    Investments   Operations    Income     Investments    Distributions
- -----------  ---------    ---------- --------------  ----------  ----------   -----------    -------------
                                                                           
CLASS AAA
  2005        $11.81       $(0.01)      $ 0.80         $ 0.79          --           --              --
  2004         10.54         0.03         1.27           1.30      $(0.03)          --          $(0.03)
  2003          7.32        (0.01)        3.23           3.22          --           --              --
  2002         10.71        (0.03)       (3.36)         (3.39)         --           --              --
  2001         12.17        (0.05)       (1.38)         (1.43)         --       $(0.03)          (0.03)
CLASS A(b)
  2005        $11.82       $(0.01)      $ 0.82         $ 0.81          --           --              --
  2004         10.54         0.04         1.28           1.32      $(0.04)          --          $(0.04)
CLASS B(b)
  2005        $11.76       $(0.09)      $ 0.80         $ 0.71          --           --              --
  2004         10.54        (0.04)        1.26           1.22          --           --              --
CLASS C(b)
  2005        $11.76       $(0.09)      $ 0.80         $ 0.71          --           --              --
  2004         10.54        (0.08)        1.30           1.22          --           --              --
CLASS I
  2005        $11.79       $ 0.03       $ 0.81         $ 0.84          --           --              --
  2004(e)      11.01         0.05         0.80           0.85      $(0.07)          --          $(0.07)



                                        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       $0.00(f)     $12.60      6.7%    $36,663      (0.08)%      1.89%       37%
   2004        0.00(f)      11.81     12.4      38,448       0.25        1.89        26
   2003          --         10.54     44.0      48,503      (0.12)       1.86       140
   2002          --          7.32    (31.7)     23,912      (0.40)       1.94        94
   2001          --         10.71    (11.8)     42,403      (0.36)(a)    1.75(a)     92
 CLASS A(b)
   2005       $0.00(f)     $12.63      6.9%    $    42      (0.07)%      1.89%       37%
   2004        0.00(f)      11.82     12.5           1       0.38        1.89        26
 CLASS B(b)
   2005       $0.00(f)     $12.47      6.0%    $     1      (0.71)%      2.64%       37%
   2004        0.00(f)      11.76     11.6           1      (0.38)       2.64        26
 CLASS C(b)
   2005       $0.00(f)     $12.47      6.0%    $     6      (0.72)%      2.64%       37%
   2004        0.00(f)      11.76     11.6           1      (0.71)       2.64        26
 CLASS I
   2005       $0.00(f)     $12.63      7.1%    $     1       0.28%       1.64%       37%
   2004(e)     0.00(f)      11.79      7.7           1       0.81(g)     1.59(g)     26

- --------------
+   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) Under an expense  deferral  agreement with the Adviser,  the Fund repaid the
    Adviser $34,909 during 2001,  representing previous reimbursed expenses from
    the Adviser. During the period ended December 31, 2001, had such payment not
    been made,  the expense  ratio would have been 1.68% and the net  investment
    income ratio would have been (0.30)%.
(b) Class A,  Class B, and Class C Shares  were  outstanding  within  the period
    December 23, 2003 through  December 31, 2003.  Financial  Highlights are not
    presented  for Class A, Class B, and Class C Shares as the  information  for
    this period is not considered meaningful.
(c) Per share data is calculated using the average shares outstanding method.
(d) The Fund incurred  interest expense for the year ended December 31, 2004. If
    interest expense had not been incurred, the ratio of expenses to average net
    assets for Class AAA, Class A, Class B, Class C, and Class I would have been
    1.87%,  1.87%, 2.62%, 2.62%, and  1.62%,  respectively.  Interest expense in
    2005 was immaterial.
(e) From the commencement of offering Class I Shares on June 30, 2004.
(f) Amount represents less than $0.005 per share.
(g) Annualized.

                See accompanying notes to financial statements.

                                       13


THE GABELLI BLUE CHIP VALUE FUND
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
================================================================================


To the Shareholders and Board of Trustees of
The Gabelli Blue Chip Value Fund

We have  audited the  accompanying  statement of assets and  liabilities  of The
Gabelli  Blue  Chip  Value  Fund  (the   "Fund"),   including  the  schedule  of
investments,  as of December 31, 2005,  and the related  statement of operations
for the year then ended, the statements of changes in net assets for each of the
two years in the period then ended, and the financial highlights for each of the
periods indicated therein.  These financial  statements and financial highlights
are the  responsibility  of the  Fund's  management.  Our  responsibility  is to
express an opinion on these financial  statements and financial highlights based
on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements and financial highlights are free of material  misstatement.  We were
not engaged to perform an audit of the Fund's  internal  control over  financial
reporting.  Our audits included consideration of internal control over financial
reporting as a basis for designing audit  procedures that are appropriate in the
circumstances,  but  not  for  the  purpose  of  expressing  an  opinion  on the
effectiveness  of  the  Fund's  internal   control  over  financial   reporting.
Accordingly,  we express no such opinion. An audit also includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements and financial  highlights,  assessing the accounting  principles used
and  significant  estimates  made by  management,  and  evaluating  the  overall
financial  statement  presentation.  Our  procedures  included  confirmation  of
securities  owned as of December 31,  2005,  by  correspondence  with the Fund's
custodian.  We  believe  that our  audits  provide  a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of The
Gabelli Blue Chip Value Fund at December 31, 2005, the results of its operations
for the year then ended, the changes in its net assets for each of the two years
in the period then ended,  and the financial  highlights for each of the periods
indicated  therein,  in  conformity  with  U.S.  generally  accepted  accounting
principles.

                                                           /s/ ERNST & YOUNG LLP

Philadelphia, Pennsylvania
February 14, 2006

                                       14


THE GABELLI BLUE CHIP VALUE FUND
ADDITIONAL FUND INFORMATION (UNAUDITED)
================================================================================

The  business  and affairs of the Fund are managed  under the  direction  of the
Fund's Board of Trustees. Information pertaining to the Trustees and officers of
the Fund is set forth  below.  The Fund's  Statement of  Additional  Information
includes additional  information about The Gabelli Blue Chip Value Fund Trustees
and  is  available,   without  charge,  upon  request,  by  calling  800-GABELLI
(800-422-3554)  or by  writing  to The  Gabelli  Blue  Chip  Value  Fund  at One
Corporate Center, Rye, NY 10580-1422.



                        TERM OF       NUMBER OF
NAME, POSITION(S)     OFFICE AND    FUNDS IN FUND
    ADDRESS 1          LENGTH OF   COMPLEX OVERSEEN     PRINCIPAL OCCUPATION(S)                       OTHER DIRECTORSHIPS
     AND AGE         TIME SERVED 2   BY TRUSTEE         DURING PAST FIVE YEARS                        HELD BY DIRECTOR 4
- -----------------    ------------- ----------------     ----------------------                        ------------------
                                                                                           
INTERESTED TRUSTEES 3:
- ---------------------
MARIO J. GABELLI       Since 1999        24       Chairman of the Board and Chief Executive             Director of Morgan
Trustee                                           Officer of GAMCO Investors, Inc. and                  Group Holdings, Inc.
Age: 63                                           Chief Investment Officer - Value Portfolios           (holding company)
                                                  of Gabelli Funds, LLC and GAMCO Asset
                                                  Management Inc.; Chairman and Chief
                                                  Executive Officer of Lynch Interactive
                                                  Corporation (multimedia and services)

NON-INTERESTED TRUSTEES:
- -----------------------
ANTHONY J. COLAVITA    Since 1999        34       Partner in the law firm of                              --
Trustee                                           Anthony J. Colavita, P.C.
Age: 70

VINCENT D. ENRIGHT     Since 1999        14       Former Senior Vice President and Chief Financial      Director of Aphton
Trustee                                           Officer of KeySpan Energy Corporation                 Corporation
Age: 62                                                                                                 (biopharmaceuticals)

MARY E. HAUCK          Since 2000         3       Retired Senior Manager of the Gabelli O'Connor          --
Trustee                                           Fixed Income Mutual Funds Management
Age: 63                                           Company

WERNER J. ROEDER, MD   Since 1999        23       Medical Director of Lawrence Hospital and               --
Trustee                                           practicing private physician
Age: 65

OFFICERS:
- --------
BRUCE N. ALPERT        Since 2003         --      Executive Vice President and Chief Operating Officer    --
President and Treasurer                           of Gabelli Funds, LLC since 1988 and an officer of
Age: 54                                           all of the registered investment companies in the
                                                  Gabelli Funds complex. Director and President
                                                  of Gabelli Advisers, Inc. since 1998.

JAMES E. MCKEE         Since 1999         --      Vice President, General Counsel and Secretary of GAMCO  --
Secretary                                         Investors, Inc. since 1999 and GAMCO Asset Management
Age: 42                                           Inc. since 1993; Secretary of all of the registered
                                                  investment companies in the Gabelli Funds complex.

PETER D. GOLDSTEIN     Since 2004         --      Director of Regulatory Affairs for GAMCO                --
Chief Compliance Officer                          Investors, Inc. since 2004; Chief Compliance
Age: 52                                           Officer of all of the  registered investment
                                                  companies in the Gabelli Fund complex; Vice
                                                  President of Goldman Sachs Asset Management
                                                  from 2000 through 2004.

- -----------------
1   Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
2   Each Trustee will hold office for an  indefinite  term until the earliest of
    (i) the next  meeting of  shareholders,  if any,  called for the  purpose of
    considering  the  election  or  re-election  of such  Trustee  and until the
    election and qualification of his or her successor,  if any, elected at such
    meeting,  or (ii) the date a Trustee  resigns  or  retires,  or a Trustee is
    removed by the Board of Trustees or  shareholders,  in  accordance  with the
    Fund's  By-Laws and Agreement and  Declaration  of Trust.  Each officer will
    hold  office  for an  indefinite  term  until the date he or she  resigns or
    retires or until his or her  successor is elected and  qualified.  Effective
    November 16, 2005,  Mr. Karl Otto Pohl  resigned  from the Board of Trustees
    and now serves as Trustee Emeritus.
3   "Interested  person" of the Fund as defined in the Investment Company Act of
    1940.  Mr.  Gabelli is  considered  an  "interested  person"  because of his
    affiliation  with  Gabelli  Funds,  LLC which acts as the Fund's  investment
    adviser.
4   This column includes only  directorships of companies  required to report to
    the SEC under the Securities Exchange Act of 1934 (i.e. public companies) or
    other investment companies registered under the 1940 Act.

                                       15


                        THE GABELLI BLUE CHIP VALUE 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                          Mary E. Hauck
CHAIRMAN AND CHIEF                             FORMER SENIOR PORTFOLIO MANAGER
EXECUTIVE OFFICER                              GABELLI-O'CONNOR FIXED INCOME
GAMCO INVESTORS, INC.                          MUTUAL FUND MANAGEMENT CO.

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

Vincent D. Enright
FORMER SENIOR VICE PRESIDENT
AND CHIEF FINANCIAL OFFICER
KEYSPAN ENERGY CORP.

                         OFFICERS AND PORTFOLIO MANAGER

Barbara G. Marcin, CFA                         Bruce N. Alpert
PORTFOLIO MANAGER                              PRESIDENT AND TREASURER

James E. McKee                                 Peter D. Goldstein
SECRETARY                                      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  Blue  Chip  Value  Fund.  It is  not  authorized  for  distribution  to
prospective investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------


GAB402Q405SR

                                                [GRAPHIC OMITTED]
                                                TRIANGLE ART

                                                THE
                                                GABELLI
                                                BLUE CHIP
                                                VALUE
                                                FUND



                                                                   ANNUAL REPORT
                                                               DECEMBER 31, 2005



ITEM 2. CODE OF ETHICS.

     (a) The registrant, as of the end of the period covered by this report, has
         adopted a code of ethics  that  applies to the  registrant's  principal
         executive officer,  principal financial officer,  principal  accounting
         officer  or  controller,   or  persons  performing  similar  functions,
         regardless of whether these  individuals are employed by the registrant
         or a third party.

     (c) There  have been no  amendments,  during  the  period  covered  by this
         report,  to a  provision  of the code of  ethics  that  applies  to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  and that relates to any element of
         the code of ethics description.

     (d) The  registrant  has not granted  any  waivers,  including  an implicit
         waiver,  from a  provision  of the code of ethics  that  applies to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  that relates to one or more of the
         items set forth in paragraph (b) of this item's instructions.


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

As of the end of the period  covered by the report,  the  registrant's  Board of
Trustees  has  determined  that  Vincent D.  Enright is qualified to serve as an
audit committee  financial  expert serving on its audit committee and that he is
"independent," as defined by Item 3 of Form N-CSR.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

AUDIT FEES

     (a) The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $21,900 in 2005 and $20,300 in 2004.

AUDIT-RELATED FEES

     (b) The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item are $0 in 2005 and $0 in 2004.


TAX FEES

     (c) The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax advice, and tax planning are $3,600 in 2005 and $3,400
         in 2004.

         Tax fees represent tax compliance  services provided in connection with
         the review of the Registrant's tax returns.

ALL OTHER FEES

     (d) The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         in 2005 and $0 in 2004.

 (e)(1)  Disclose the audit  committee's  pre-approval  policies and  procedures
         described in paragraph (c)(7) of Rule 2-01 of Regulation S-X.

         Pre-Approval Policies and Procedures. The Audit Committee ("Committee")
         of the registrant is responsible  for  pre-approving  (i) all audit and
         permissible  non-audit  services  to be  provided  by  the  independent
         auditors to the registrant and (ii) all permissible  non-audit services
         to be provided by the  independent  auditors  to the  Adviser,  Gabelli
         Funds,  LLC, and any affiliate of Gabelli Funds,  LLC ("Gabelli")  that
         provides services to the registrant (a "Covered Services  Provider") if
         the independent auditors' engagement related directly to the operations
         and financial  reporting of the registrant.  The Committee may delegate
         its  responsibility  to  pre-approve  any such  audit  and  permissible
         non-audit  services  to the  Chairperson  of  the  Committee,  and  the
         Chairperson  must  report  to  the  Committee,  at its  next  regularly
         scheduled  meeting  after  the   Chairperson's   pre-approval  of  such
         services,  his or her  decision(s).  The Committee  may also  establish
         detailed  pre-approval policies and procedures for pre-approval of such
         services in accordance with applicable  laws,  including the delegation
         of some or all of the Committee's pre-approval  responsibilities to the
         other  persons  (other  than  Gabelli  or the  registrant's  officers).
         Pre-approval by the Committee of any permissible  non-audit services is
         not  required  so  long  as:  (i)  the  aggregate  amount  of all  such
         permissible non-audit services provided to the registrant,  Gabelli and
         any Covered Services Provider constitutes not more than 5% of the total
         amount of revenues paid by the registrant to its  independent  auditors
         during the fiscal year in which the permissible  non-audit services are
         provided;  (ii) the permissible  non-audit services were not recognized
         by  the  registrant  at the  time  of the  engagement  to be  non-audit
         services; and (iii) such services are promptly brought to the attention
         of the Committee and approved by the Committee or Chairperson  prior to
         the completion of the audit.

  (e)(2) The percentage of services  described in each of paragraphs (b) through
         (d) of this Item that were approved by the audit committee  pursuant to
         paragraph (c)(7)(i)(C) of Rule 2-01 of Regulation S-X are as follows:

                           (b) N/A

                           (c) 100%

                           (d) N/A


     (f) The  percentage  of  hours  expended  on  the  principal   accountant's
         engagement to audit the registrant's  financial statements for the most
         recent fiscal year that were  attributed  to work  performed by persons
         other than the principal  accountant's  full-time,  permanent employees
         was zero percent (0%).

     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $68,600 in 2005 and $68,400 in 2004.

     (h) The  registrant's  audit  committee  of  the  board  of  directors  has
         considered  whether  the  provision  of  non-audit  services  that were
         rendered to the  registrant's  investment  adviser (not  including  any
         sub-adviser  whose  role  is  primarily  portfolio  management  and  is
         subcontracted with or overseen by another investment adviser),  and any
         entity  controlling,  controlled  by, or under common  control with the
         investment  adviser that provides  ongoing  services to the  registrant
         that were not  pre-approved  pursuant to paragraph  (c)(7)(ii)  of Rule
         2-01 of Regulation  S-X is compatible  with  maintaining  the principal
         accountant's independence.

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)   Code of ethics, or any amendment  thereto,  that is the subject of
              disclosure required by Item 2 is attached hereto.

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


Date     March 8, 2006
    ----------------------------------------------------------------------------


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


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


Date     March 8, 2006
    ----------------------------------------------------------------------------



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