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 811-06367
                                                     ---------

                        Gabelli Equity Series Funds, Inc.
                 ----------------------------------------------
               (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: September 30
                                               ------------

                    Date of reporting period: March 31, 2006
                                              --------------



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 SMALL CAP GROWTH FUND

                             SEMI-ANNUAL REPORT (A)
                                 MARCH 31, 2006





TO OUR SHAREHOLDERS,

      Small cap stocks  continued  to  outperform  their large cap  counterparts
across most if not all market sectors and styles. For the six month period ended
March 31, 2006,  the Russell 2000 Index gained 15.23%,  outperforming  the 6.38%
rise in both the  Standard  & Poor's  500  Index  and the Dow  Jones  Industrial
Average. The Gabelli Small Cap Growth Fund gained 11.49% during the trailing six
month period.




COMPARATIVE RESULTS


- --------------------------------------------------------------------------------------------------------------------
                           AVERAGE ANNUAL RETURNS THROUGH MARCH 31, 2006 (A)(B)
                           ----------------------------------------------------
                                                                                                            Since
                                                                                                          Inception
                                              Quarter      1 Year      3 Year       5 Year     10 Year   (10/22/91)
                                              ---------------------------------------------------------------------
                                                                                         
  GABELLI SMALL CAP GROWTH FUND CLASS AAA ....10.23%       19.00%      27.21%       14.44%      13.47%     15.76%
  Russell 2000 Index .........................13.94        25.85       29.53        12.59       10.15      12.05
  Value Line Composite Index ................. 9.31        20.72       28.86        13.53       13.26      13.99

  Class A ....................................10.23        18.99       27.23        14.45       13.47      15.78
                                               3.89(c)     12.15(c)    24.74(c)     13.10(c)    12.80(c)   15.30(c)

  Class B ....................................10.04        18.11       26.52        14.07       13.28      15.64
                                               5.04(d)     13.11(d)    25.89(d)     13.83(d)    13.28(d)   15.64(d)

  Class C ....................................10.04        18.08       26.51        14.06       13.28      15.64
                                               9.04(d)     17.08(d)    26.51(d)     14.06(d)    13.28(d)   15.64(d)


(a) THE FUND'S FISCAL YEAR ENDS SEPTEMBER 30.
(b) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE  RESULTS.
    TOTAL RETURNS AND AVERAGE ANNUAL RETURNS REFLECT CHANGES IN SHARE PRICES AND
    REINVESTMENT OF DISTRIBUTIONS  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,  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 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. THE RUSSELL 2000 INDEX OF
    SMALL  U.S.  COMPANIES  AND THE VALUE  LINE  COMPOSITE  INDEX ARE  UNMANAGED
    INDICATORS OF STOCK MARKET PERFORMANCE. DIVIDENDS ARE REINVESTED.
(c) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES  CHARGE AT THE  BEGINNING OF
    THE PERIOD.
(d) 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 from the
 commentary.  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 SMALL CAP GROWTH FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from
October 1, 2005 through March 31, 2006                             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 March 31, 2006.

                    Beginning        Ending      Annualized     Expenses
                  Account Value  Account Value    Expense     Paid During
                    10/01/05        03/31/06       Ratio         Period*
- --------------------------------------------------------------------------------
THE GABELLI SMALL CAP GROWTH FUND
- --------------------------------------------------------------------------------

ACTUAL FUND RETURN
Class AAA          $1,000.00       $1,114.90       1.42%         $ 7.49
Class A            $1,000.00       $1,114.90       1.42%         $ 7.49
Class B            $1,000.00       $1,110.90       2.17%         $11.42
Class C            $1,000.00       $1,110.50       2.17%         $11.42

HYPOTHETICAL 5% RETURN
Class AAA          $1,000.00       $1,017.85       1.42%         $ 7.14
Class A            $1,000.00       $1,017.85       1.42%         $ 7.14
Class B            $1,000.00       $1,014.11       2.17%         $10.90
Class C            $1,000.00       $1,014.11       2.17%         $10.90

*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
as of March 31, 2006:

THE GABELLI SMALL CAP GROWTH FUND

Equipment and Supplies ......................... 14.1%
Diversified Industrial .........................  8.4%
Health Care ....................................  8.2%
Energy and Utilities ...........................  6.4%
U.S. Government Obligations ....................  5.9%
Hotels and Gaming ..............................  5.1%
Specialty Chemicals ............................  4.5%
Aviation: Parts and Services ...................  3.9%
Food and Beverage ..............................  3.9%
Financial Services .............................  3.3%
Automotive: Parts and Accessories ..............  3.2%
Business Services ..............................  3.1%
Publishing .....................................  3.0%
Consumer Products ..............................  2.7%
Communications Equipment .......................  2.3%
Retail .........................................  2.2%
Manufactured Housing and
  Recreational Vehicles ........................  2.2%
Cable ..........................................  1.9%
Entertainment ..................................  1.8%
Broadcasting ...................................  1.6%
Electronics ....................................  1.4%
Telecommunications .............................  1.3%
Environmental Services .........................  1.3%
Real Estate ....................................  1.1%
Computer Software and Services .................  1.1%
Consumer Services ..............................  1.1%
Wireless Communications ........................  1.1%
Transportation .................................  0.9%
Closed-End Funds ...............................  0.8%
Metals and Mining ..............................  0.6%
Automotive .....................................  0.3%
Satellite ......................................  0.2%
Paper and Forest Products ......................  0.2%
Aerospace ......................................  0.2%
Building and Construction ......................  0.2%
Home Furnishings ...............................  0.1%
Educational Services ...........................  0.1%
Agriculture ....................................  0.0%
Other Assets and Liabilities (Net) .............  0.3%
                                                ------
                                                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  DECEMBER  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,  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.

                                       3


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS -- 93.2%
              AEROSPACE -- 0.2%
      65,000  Herley Industries Inc.+ ...........$  1,254,421   $  1,357,200
                                                 ------------   ------------
              AGRICULTURE -- 0.0%
       1,200  Cadiz Inc.+ .......................       4,500         20,952
      10,000  Mosaic Co.+ .......................     131,264        143,500
                                                 ------------   ------------
                                                      135,764        164,452
                                                 ------------   ------------
              AUTOMOTIVE -- 0.3%
      90,000  Adesa Inc. ........................   1,655,735      2,406,600
       6,000  Oshkosh Truck Corp. ...............      89,796        373,440
                                                 ------------   ------------
                                                    1,745,531      2,780,040
                                                 ------------   ------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.2%
       3,816  Aftermarket Technology Corp.+ .....      47,013         86,280
      80,000  BorgWarner Inc. ...................   1,711,945      4,803,200
     200,000  Dana Corp. ........................     967,925        302,000
     200,000  Earl Scheib Inc.+ .................   1,331,353        730,000
      40,000  Federal-Mogul Corp.+ ..............      79,500         12,800
     206,000  Midas Inc.+ .......................   2,658,592      4,505,220
     195,000  Modine Manufacturing Co. ..........   4,699,190      5,752,500
       7,875  Monro Muffler Brake Inc. ..........      52,860        292,477
     120,000  Pep Boys - Manny, Moe & Jack ......   1,628,358      1,813,200
     199,693  Proliance International Inc.+ .....   1,482,212      1,090,324
       2,000  Puradyn Filter Technologies Inc.+ .       2,750          2,800
      33,500  Spartan Motors Inc. ...............     365,562        385,250
     170,000  Standard Motor Products Inc. ......   2,539,350      1,509,600
      27,000  Strattec Security Corp.+ ..........   1,058,830      1,006,830
       7,000  Superior Industries
               International Inc. ...............     186,596        135,520
      90,000  Tenneco Inc.+ .....................     188,100      1,952,100
      28,000  Thor Industries Inc. ..............     259,454      1,494,080
                                                 ------------   ------------
                                                   19,259,590     25,874,181
                                                 ------------   ------------
              AVIATION: PARTS AND SERVICES -- 3.9%
      25,000  AAR Corp.+ ........................     302,990        712,000
      10,000  Astronics Corp.+ ..................      48,990        134,900
      73,000  Aviall Inc.+ ......................     522,008      2,779,840
       7,000  Barnes Group Inc. .................     119,437        283,500
      61,200  Curtiss-Wright Corp. ..............   1,497,271      4,051,440
       7,500  Ducommun Inc.+ ....................      80,125        166,500
      20,000  EDO Corp. .........................     441,767        617,000
      30,000  Embraer-Empresa Brasileira
               de Aeronautica SA, ADR ...........     508,773      1,105,500
     240,000  Fairchild Corp., Cl. A+ ...........   1,311,458        624,000
      24,000  Gamesa Corporacion
               Tecnologica SA ...................     146,892        461,572
     240,000  GenCorp Inc.+ .....................   2,275,688      4,932,000
     450,000  Kaman Corp. .......................   7,139,210     11,322,000
      95,000  Moog Inc., Cl. A+ .................     609,477      3,371,550
      24,000  Woodward Governor Co. .............     347,309        798,000
                                                 ------------   ------------
                                                   15,351,395     31,359,802
                                                 ------------   ------------

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              BROADCASTING -- 1.4%
     120,000  Acme Communications Inc.+ .........$    919,240   $    496,800
      25,000  Beasley Broadcast Group
               Inc., Cl. A ......................     284,341        303,250
       2,000  Cogeco Inc. .......................      39,014         48,208
     260,000  Crown Media Holdings Inc.,
               Cl. A+ ...........................   1,892,272      1,648,400
       3,333  CTN Media Group Inc.+ (b) .........      16,800              3
       2,000  Global Traffic Network Inc.+ ......      11,904         11,960
     300,000  Granite Broadcasting Corp.+ .......     449,578         36,000
     390,000  Gray Television Inc. ..............   3,539,564      3,276,000
      38,300  Gray Television Inc., Cl. A .......     489,977        308,698
      48,000  Hearst-Argyle Television Inc. .....     425,523      1,121,280
      22,000  Nexstar Broadcasting Group
               Inc., Cl. A+ .....................     209,552        114,400
     142,550  Paxson Communications Corp.+ ......     513,405        133,997
      96,650  Salem Communications Corp.,
               Cl. A+ ...........................   1,449,253      1,450,717
     200,000  Sinclair Broadcast Group Inc.,
               Cl. A ............................   2,156,325      1,630,000
      57,000  Spanish Broadcasting System Inc.,
               Cl. A+ ...........................     508,514        315,210
     185,000  Young Broadcasting Inc., Cl. A+ ...   2,107,038        629,000
                                                 ------------   ------------
                                                   15,012,300     11,523,923
                                                 ------------   ------------
              BUILDING AND CONSTRUCTION -- 0.2%
      16,500  Florida Rock Industries Inc. ......      96,939        927,630
      25,000  Huttig Building Products Inc.+ ....      90,165        232,750
       1,000  Universal Forest Products Inc. ....      12,125         63,490
                                                 ------------   ------------
                                                      199,229      1,223,870
                                                 ------------   ------------
              BUSINESS SERVICES -- 2.7%
       5,000  Acco Brands Corp.+ ................     123,890        111,000
     220,000  AMICAS Inc.+ ......................     981,583      1,038,400
       6,000  BB Holdings Ltd. ..................      23,159         27,600
       5,000  BrandPartners Group Inc.+ .........       4,850          2,150
     610,400  Career Blazers Inc.+ (b) ..........     236,019        107,125
       2,400  Carlisle Group Ltd.+ ..............       3,630          4,754
       1,000  CheckFree Corp.+ ..................       9,040         50,500
     256,000  Edgewater Technology Inc.+ ........   1,098,274      1,674,240
      33,300  GP Strategies Corp.+ ..............     113,057        235,764
      22,589  GSE Systems Inc.+ .................      31,625         39,531
      80,000  Industrial Distribution
               Group Inc.+ ......................     224,062        676,000
      60,000  Interactive Data Corp. ............     534,171      1,410,000
     130,000  Intermec Inc.+ ....................   2,457,802      3,966,300
      13,000  Landauer Inc. .....................     234,859        652,860
       4,000  MDC Partners Inc., Cl. A+ .........      12,360         34,120
     166,000  Nashua Corp.+ .....................   1,597,567      1,411,000
         375  OneSource Services Inc.+ ..........       3,461          5,049
     100,000  Paxar Corp.+ ......................   1,199,175      1,957,000

                 See accompanying notes to financial statements.

                                        4


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              BUSINESS SERVICES (CONTINUED)
      20,000  R. H. Donnelley Corp.+ ............$    269,035   $  1,164,600
      80,000  Sohgo Security Services
               Co. Ltd. .........................   1,016,197      1,282,583
      25,000  Stamps.com Inc.+ ..................     137,340        881,500
       4,000  StarTek Inc. ......................      62,677         94,240
      80,000  The Brink's Co. ...................   1,986,050      4,060,800
     100,500  Trans-Lux Corp. (a) ...............     823,961        657,270
                                                 ------------   ------------
                                                   13,183,844     21,544,386
                                                 ------------   ------------
              CABLE -- 1.9%
     230,000  Adelphia Communications
               Corp., Cl. A+ ....................      29,650         10,120
     510,000  Cablevision Systems Corp.,
               Cl. A+ ...........................   3,013,883     13,617,000
       9,329  Liberty Global Inc., Cl. A+ .......     249,972        190,964
       9,329  Liberty Global Inc., Cl. C+ .......     240,169        184,248
     105,000  Lin TV Corp., Cl. A+ ..............   1,976,678        945,000
       4,000  Outdoor Channel Holdings Inc.+ ....      44,765         40,760
                                                 ------------   ------------
                                                    5,555,117     14,988,092
                                                 ------------   ------------
              CLOSED-END FUNDS -- 0.8%
      87,158  Central Europe and
               Russia Fund Inc. .................   2,011,890      4,238,494
      36,700  European Equity Fund Inc. .........     386,832        376,542
      50,000  MVC Capital Inc. ..................     461,995        610,000
      54,000  New Germany Fund Inc. .............     635,491        699,300
      11,000  Spain Fund Inc. ...................     103,029        140,800
                                                 ------------   ------------
                                                    3,599,237      6,065,136
                                                 ------------   ------------
              COMMUNICATIONS EQUIPMENT -- 2.3%
      65,000  Andrew Corp.+ .....................     265,246        798,200
     150,000  Communications Systems Inc. .......   1,040,821      1,582,500
     260,900  Sycamore Networks Inc.+ ...........     778,040      1,226,230
     290,000  Thomas & Betts Corp.+ .............   5,352,259     14,900,200
                                                 ------------   ------------
                                                    7,436,366     18,507,130
                                                 ------------   ------------
              COMPUTER SOFTWARE AND SERVICES -- 1.1%
         276  Adobe Systems Inc.+ ...............       2,371          9,638
      73,000  Borland Software Corp.+ ...........     612,810        394,200
      90,000  FalconStor Software Inc.+ .........     636,867        850,500
      22,990  Global Sources Ltd.+ ..............     306,293        255,189
      50,000  Jupitermedia Corp.+ ...............     435,800        899,000
      20,187  MKS Instruments Inc.+ .............     367,981        472,981
       3,000  NAVTEQ Corp.+ .....................     115,450        151,950
     114,400  Net Perceptions Inc.+ .............      71,277         68,640
     160,000  OpenTV Corp., Cl. A+ ..............     860,410        470,400
       8,000  Phoenix Technologies Ltd.+ ........      55,158         54,240
     800,000  StorageNetworks Inc. Escrow+ (b) ..           0         24,000

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
     360,000  Tyler Technologies Inc.+ ..........$  1,411,950   $  3,960,000
     288,600  Xanser Corp.+ .....................   1,053,858      1,278,498
                                                 ------------   ------------
                                                    5,930,225      8,889,236
                                                 ------------   ------------
              CONSUMER PRODUCTS -- 2.7%
      27,000  Adams Golf Inc.+ ..................      71,200         42,120
       5,250  Alberto-Culver Co. ................     169,298        232,208
      16,000  Ashworth Inc.+ ....................      69,906        158,880
      33,500  Chofu Seisakusho Co. Ltd. .........     484,644        796,941
      37,500  Church & Dwight Co. Inc. ..........     354,732      1,384,500
      35,000  Coachmen Industries Inc. ..........     436,787        398,300
       6,000  Elizabeth Arden Inc.+ .............      82,125        139,920
       4,000  Genlyte Group Inc.+ ...............       8,580        272,560
       2,000  Harley-Davidson Inc. ..............       4,712        103,760
     200,000  Hartmarx Corp.+ ...................   1,011,455      1,782,000
      80,000  Jacuzzi Brands Inc.+ ..............     534,949        786,400
     100,000  Lenox Group Inc.+ .................   1,188,025      1,310,000
       5,000  Levcor International Inc.+ ........       7,650          4,875
       4,000  Madden (Steven) Ltd. ..............      30,540        142,000
     292,000  Marine Products Corp. .............     194,337      3,209,080
      50,700  National Presto Industries Inc. ...   1,753,578      2,492,919
      99,513  Revlon Inc., Cl. A+ ...............     338,053        314,461
     699,100  Schiff Nutrition .
                International Inc.+ .............   1,873,361      4,180,618
       4,000  Scotts Miracle-Gro Co., Cl. A .....      45,880        183,040
       4,000  Spectrum Brands Inc.+ .............      46,000         86,880
      14,000  Stewart Enterprises Inc., Cl. A ...      65,467         79,940
      87,425  Syratech Corp.+ ...................      17,426          4,371
      30,000  Water Pik Technologies Inc.+ ......     724,649        831,300
      17,000  WD-40 Co. .........................     470,278        524,450
     112,000  Wolverine World Wide Inc. .........   1,072,631      2,478,560
                                                 ------------   ------------
                                                   11,056,263     21,940,083
                                                 ------------   ------------
              CONSUMER SERVICES -- 1.1%
      30,500  Bowlin Travel Centers Inc.+ .......      23,611         48,800
      20,000  Central Parking Corp. .............     305,761        320,000
       2,500  Collectors Universe Inc.+ .........       8,720         34,975
      12,000  eLong Inc., ADR+ ..................     140,711        146,520
      15,000  Expedia Inc.+ .....................     148,714        304,050
      47,500  IAC/InterActiveCorp+ ..............     558,573      1,399,825
      16,000  Martha Stewart Living
                Omnimedia Inc., Cl. A+ ..........     167,206        269,760
      20,000  Response USA Inc.+ ................      16,500              2
     310,000  Rollins Inc. ......................   2,677,158      6,274,400
      10,000  TiVo Inc.+ ........................      74,563         72,300
                                                 ------------   ------------
                                                    4,121,517      8,870,632
                                                 ------------   ------------
              DIVERSIFIED INDUSTRIAL -- 8.4%
     173,000  Acuity Brands Inc. ................   2,323,864      6,920,000
     100,000  Ampco-Pittsburgh Corp. ............     972,481      2,000,000
       6,000  Anixter International Inc. ........      57,120        286,680
     140,000  Baldor Electric Co. ...............   2,781,723      4,741,800

                 See accompanying notes to financial statements.

                                        5


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              DIVERSIFIED INDUSTRIAL (CONTINUED)
     150,000  Crane Co. .........................$  3,282,255   $  6,151,500
     100,000  Delta plc .........................     212,289        215,439
       5,000  ESCO Technologies Inc.+ ...........      83,190        253,250
         803  Foster Wheeler Ltd.+ ..............       3,183         37,990
       6,000  Gardner Denver Inc.+ ..............     103,046        391,200
     155,500  Greif Inc., Cl. A .................   3,074,650     10,639,310
       1,000  Greif Inc., Cl. B .................      29,800         63,160
     140,000  Griffon Corp.+ ....................   3,491,183      3,477,600
      26,000  Harbor Global Co. Ltd.+ ...........      63,215        234,000
       5,000  Insteel Industries Inc. ...........       4,250        283,900
      70,000  Katy Industries Inc.+ .............     562,756        251,300
     150,000  Lamson & Sessions Co.+ ............     778,710      4,174,500
      73,000  Lindsay Manufacturing Co. .........     781,892      1,977,570
     160,000  MagneTek Inc.+ ....................   1,053,438        635,200
      37,000  Matthews International
               Corp., Cl. A .....................     861,644      1,415,620
     275,000  Myers Industries Inc. .............   2,505,876      4,397,250
     130,000  National Patent
               Development Corp.+ ...............      86,241        191,100
      80,000  Oil-Dri Corporation of America ....     810,055      1,600,000
      15,000  Olin Corp. ........................     232,292        322,050
     220,000  Park-Ohio Holdings Corp.+ .........   1,220,379      4,391,200
     100,000  Precision Castparts Corp. .........   1,702,840      5,940,000
      32,000  Roper Industries Inc. .............     620,029      1,556,160
      40,000  Sonoco Products Co. ...............   1,071,921      1,354,800
      63,000  Standex International Corp. .......   1,253,307      1,994,580
      59,900  Tech/Ops Sevcon Inc. ..............     377,987        383,360
      65,000  Tredegar Corp. ....................     890,105      1,034,150
      50,048  WHX Corp.+ ........................     983,605        507,987
                                                 ------------   ------------
                                                   32,275,326     67,822,656
                                                 ------------   ------------
              EDUCATIONAL SERVICES -- 0.1%
       2,000  Career Education Corp.+ ...........      61,350         75,460
      10,000  School Specialty Inc.+ ............     409,947        345,000
                                                 ------------   ------------
                                                      471,297        420,460
                                                 ------------   ------------
              ELECTRONICS -- 1.4%
      10,000  Badger Meter Inc. .................     360,815        569,800
     190,000  California Micro
               Devices Corp.+ ...................   1,457,814      1,502,900
     210,000  CTS Corp. .........................   2,213,523      2,809,800
      20,000  Fargo Electronics+ ................     118,827        338,200
      20,000  Greatbatch Inc.+ ..................     487,480        438,200
      17,000  Imax Corp.+ .......................     159,970        172,550
     170,000  KEMET Corp.+ ......................   1,378,474      1,609,900
      95,000  Park Electrochemical Corp. ........   2,193,420      2,802,500
      20,000  Trident Microsystems Inc.+ ........     119,857        581,200
      20,000  Zoran Corp.+ ......................     121,523        437,600
                                                 ------------   ------------
                                                    8,611,703     11,262,650
                                                 ------------   ------------

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              ENERGY AND UTILITIES -- 6.4%
       5,000  AGL Resources Inc. ................$     85,875   $    180,250
     420,000  Aquila Inc.+ ......................   1,430,627      1,675,800
       6,400  BIW Ltd. ..........................      94,563        124,992
      95,000  Callon Petroleum Co.+ .............     939,533      1,996,900
     142,000  CH Energy Group Inc. ..............   5,982,836      6,816,000
      12,000  Chesapeake Utilities Corp. ........     236,752        374,880
     115,000  CMS Energy Corp.+ .................     683,157      1,489,250
      23,000  Connecticut Water Service Inc. ....     464,832        603,060
     175,000  Covanta Holding Corp.+ ............     748,662      2,917,250
     120,000  Duquesne Light Holdings Inc. ......   1,663,452      1,980,000
     150,000  El Paso Electric Co.+ .............   1,983,209      2,856,000
      20,000  Environmental Power Corp.+ ........     110,000        141,600
     119,200  Florida Public Utilities Co. ......   1,070,066      1,686,680
      43,000  Middlesex Water Co. ...............     743,997        814,420
      10,000  Nicor Inc. ........................     221,002        395,600
      10,000  Oceaneering International
               Inc.+ ............................     544,313        573,000
       2,000  PetroQuest Energy Inc.+ ...........       5,250         20,180
     650,000  RPC Inc. ..........................   1,022,565     14,852,500
      35,000  SEMCO Energy Inc.+ ................     218,317        193,900
      96,000  SJW Corp. .........................   1,557,739      2,577,600
      52,500  Southern Union Co. ................     682,575      1,303,575
     112,000  Southwest Gas Corp. ...............   1,959,693      3,130,400
      10,000  Tesoro Corp. ......................     140,934        683,400
       4,000  Toreador Resources Corp.+ .........      15,250        124,440
      10,000  Vestas Wind Systems A/S+ ..........      89,988        249,277
      10,000  W-H Energy Services Inc.+ .........     212,864        444,900
     170,000  Westar Energy Inc. ................   2,801,066      3,537,700
                                                 ------------   ------------
                                                   25,709,117     51,743,554
                                                 ------------   ------------
              ENTERTAINMENT -- 1.8%
      42,500  Canterbury Park Holding Corp. .....     594,314        578,000
       6,048  Chestnut Hill Ventures+ (b) .......     164,590        129,864
         500  Discovery Holding Co., Cl. A+ .....       6,095          7,500
     201,000  Dover Motorsports Inc. ............   1,104,623      1,103,490
      84,000  Fisher Communications Inc.+ .......   4,797,217      3,759,000
     580,000  Gemstar-TV Guide
               International Inc.+ ..............   3,218,364      1,792,200
      16,000  International Speedway Corp.,
               Cl. A ............................     515,479        814,400
       2,500  International Speedway Corp.,
               Cl. B ............................      45,000        126,250
       5,000  Liberty Media Corp., Cl. A+ .......      37,439         41,050
      10,000  Metromedia International
               Group Inc.+ ......................       6,700         15,200
     325,000  Six Flags Inc.+ ...................   1,639,211      3,308,500
     200,000  Topps Co. Inc. ....................   1,626,618      1,754,000
      50,030  Triple Crown Media Inc.+ ..........     608,308        295,177

                 See accompanying notes to financial statements.

                                        6


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              ENTERTAINMENT  (CONTINUED)
      50,000  World Wrestling
               Entertainment Inc. ...............$    581,121   $    845,000
      38,000  WPT Enterprises Inc.+ .............     298,988        279,680
                                                 ------------   ------------
                                                   15,244,067     14,849,311
                                                 ------------   ------------
              ENVIRONMENTAL SERVICES -- 1.3%
     225,000  Allied Waste Industries Inc.+ .....   2,183,048      2,754,000
      22,000  Catalytica Energy Systems Inc.+ ...     153,722         33,440
     175,000  Republic Services Inc. ............   2,490,315      7,439,250
                                                 ------------   ------------
                                                    4,827,085     10,226,690
                                                 ------------   ------------
              EQUIPMENT AND SUPPLIES -- 14.1%
     170,000  AMETEK Inc. .......................   1,017,397      7,643,200
     425,000  Baldwin Technology Co. Inc.,
               Cl. A+ ...........................   1,353,684      2,647,750
      73,000  Belden CDT Inc. ...................   1,196,036      1,987,790
      12,000  C&D Technologies Inc. .............     235,930        110,880
      50,000  Capstone Turbine Corp.+ ...........     103,400        182,000
     205,000  CIRCOR International Inc. .........   3,175,395      5,986,000
     414,000  CLARCOR Inc. ......................   2,561,338     14,738,400
     235,300  Core Molding Technologies Inc.+ ...     407,743      1,317,680
     180,000  Crown Holdings Inc.+ ..............     727,278      3,193,200
       2,000  Danaher Corp. .....................      34,106        127,100
      66,000  Donaldson Co. Inc. ................     761,576      2,230,140
      97,300  Entegris Inc.+ ....................     781,566      1,035,272
     450,000  Fedders Corp. .....................   2,002,393        684,000
     205,000  Flowserve Corp.+ ..................   3,728,714     11,959,700
     176,000  Franklin Electric Co. Inc. ........   1,428,629      9,618,400
      40,000  General Magnaplate Corp.+ (b) .....      83,762         60,000
     150,000  Gerber Scientific Inc.+ ...........   1,451,283      1,551,000
     100,343  Gorman-Rupp Co. ...................   1,956,301      2,448,369
      84,000  Graco Inc. ........................     928,834      3,816,120
     150,000  GrafTech International Ltd.+ ......   1,005,827        915,000
      60,000  IDEX Corp. ........................     556,738      3,130,200
     150,000  Interpump Group SpA ...............     589,120      1,178,834
       4,500  Jarden Corp.+ .....................      12,770        147,825
      10,000  K-Tron International Inc.+ ........      74,932        486,800
      50,500  L.S. Starrett Co., Cl. A ..........     901,266        720,635
      28,000  Littelfuse Inc.+ ..................     538,592        955,640
     107,000  Lufkin Industries Inc. ............   1,029,240      5,932,080
      55,000  Maezawa Kyuso Industries
               Co. Ltd. .........................     359,609        930,841
      26,666  Met-Pro Corp. .....................     192,463        353,058
       1,000  Middleby Corp.+ ...................      37,310         83,720
      19,000  Mueller Industries Inc. ...........     577,116        678,110
      10,000  Plantronics Inc. ..................     246,559        354,300
      50,000  Robbins & Myers Inc. ..............   1,023,975      1,080,000
      40,500  Sequa Corp., Cl. A+ ...............   1,502,140      3,960,900
      80,000  Sequa Corp., Cl. B+ ...............   3,631,577      7,813,600

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
      95,000  SL Industries Inc.+ ...............$  1,114,953   $  1,567,500
      15,000  Smith A.O. Corp., Cl. A ...........     336,569        792,000
       5,000  Teleflex Inc. .....................      76,167        358,150
      50,000  Tennant Co. .......................   1,655,914      2,616,000
       5,000  Valmont Industries Inc. ...........      40,625        210,200
       7,875  Watsco Inc., Cl. B ................      23,627        562,157
     190,500  Watts Water Technologies Inc.,
               Cl. A ............................   3,366,746      6,922,770
      15,000  Wolverine Tube Inc.+ ..............     150,915         60,300
                                                 ------------   ------------
                                                   42,980,115    113,147,621
                                                 ------------   ------------
              FINANCIAL SERVICES -- 3.3%
      10,710  Alleghany Corp.+ ..................   1,893,812      3,100,545
      40,000  Argonaut Group Inc.+ ..............     867,813      1,422,000
      90,000  Bancshares of Florida Inc.+ .......   1,350,000      1,976,805
      66,000  Bankgesellschaft Berlin AG+ .......   1,280,794        395,914
      75,000  BKF Capital Group Inc. ............   1,447,111        975,000
     365,000  CNA Surety Corp.+ .................   4,005,795      6,106,450
      19,100  Crazy Woman Creek Bancorp Inc. ....     285,742        317,537
      37,000  Epoch Holding Corp.+ ..............      63,098        177,600
       3,000  Federal Agricultural Mortgage
               Corp., Cl. C .....................      24,000         88,260
      33,000  First Republic Bank ...............     636,067      1,248,060
      95,000  Flushing Financial Corp. ..........   1,388,607      1,658,700
      76,700  LaBranche & Co. Inc.+ .............     717,613      1,212,627
       1,000  LandAmerica Financial Group Inc. ..      12,175         67,850
       1,500  Leucadia National Corp. ...........      24,354         89,490
     107,500  Midland Co. .......................     822,714      3,760,350
       1,500  NetBank Inc. ......................       6,000         10,860
      25,000  NewAlliance Bancshares Inc. .......     373,848        360,750
      40,320  Sterling Bancorp ..................     670,453        830,592
      20,000  SWS Group Inc. ....................     338,350        523,000
      50,000  Wilmington Trust Corp. ............   1,574,410      2,167,500
                                                 ------------   ------------
                                                   17,782,756     26,489,890
                                                 ------------   ------------
              FOOD AND BEVERAGE -- 3.9%
      30,000  Boston Beer Co. Inc., Cl. A+ ......     468,757        780,300
      24,000  Brown-Forman Corp., Cl. A .........     665,535      1,878,000
      11,250  Cheesecake Factory Inc.+ ..........      37,036        421,312
         100  Compania Cervecerias
               Unidas SA, ADR ...................       2,455          2,490
      38,000  Corn Products International Inc. ..     617,424      1,123,660
     100,000  Del Monte Foods Co. ...............     997,536      1,186,000
      85,000  Denny's Corp.+ ....................     132,580        404,600
      40,000  Dynasty Fine Wines
               Group Ltd. .......................      13,958         16,754
         100  Embotelladora Andina SA,
               Cl. A, ADR .......................       1,295          1,385
      25,000  Farmer Brothers Co. ...............     389,323        557,500
     280,000  Flowers Foods Inc. ................   2,302,226      8,316,000

                 See accompanying notes to financial statements.

                                        7


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              FOOD AND BEVERAGE  (CONTINUED)
         500  Genesee Corp., Cl. A+ .............$          0   $        815
      21,500  Genesee Corp., Cl. B+ .............      32,823         34,078
     701,500  Grupo Continental SA ..............   1,058,724      1,173,276
      10,000  Hain Celestial Group Inc.+ ........     184,774        261,900
      12,000  J & J Snack Foods Corp. ...........     100,375        403,080
     210,000  Kikkoman Corp. ....................   1,375,672      2,362,277
      12,500  Lifeway Foods Inc.+ ...............     144,647        153,144
      20,000  Meiji Seika Kaisha Ltd. ...........      87,470        101,954
      35,000  MGP Ingredients Inc. ..............     243,900        567,000
      10,000  Nathan's Famous Inc.+ .............      82,691        122,875
       4,000  Omni Nutraceuticals Inc.+ .........      13,563              5
      20,000  PepsiAmericas Inc. ................     286,588        489,000
      55,000  Ralcorp Holdings Inc.+ ............     828,181      2,092,750
      64,000  The J.M. Smucker Co. ..............   1,518,450      2,540,800
     100,000  The Steak n Shake Co.+ ............   1,088,229      2,110,000
      50,023  Tootsie Roll Industries Inc. ......     873,915      1,464,165
      50,000  Triarc Companies Inc., Cl. A ......     355,474        911,500
     120,000  Triarc Companies Inc., Cl. B ......   1,025,442      2,097,600
         250  Vina Concha Y Toro SA, ADR ........       8,305          7,368
       1,000  Willamette Valley
               Vineyards Inc.+ ..................       3,994          6,510
                                                 ------------   ------------
                                                   14,941,342     31,588,098
                                                 ------------   ------------
              HEALTH CARE -- 8.2%
      50,000  Align Technology Inc.+ ............     444,171        458,500
      50,571  Allergan Inc. .....................   1,981,796      5,486,953
      90,000  AngioDynamics Inc.+ ...............   2,002,085      2,705,400
       5,000  Anika Therapeutics Inc.+ ..........      64,475         61,100
      55,000  ArthroCare Corp.+ .................   1,133,267      2,630,100
       7,800  Bio-Rad Laboratories Inc.,
               Cl. A+ ...........................     309,943        486,330
       1,000  Biomet Inc. .......................      30,350         35,520
      60,000  Biosite Inc.+ .....................   2,738,011      3,115,800
       9,000  Bruker BioSciences Corp.+ .........      34,729         48,600
     185,000  Chemed Corp. ......................   3,053,070     10,977,900
       1,000  CNS Inc. ..........................      12,240         21,540
      70,000  CONMED Corp.+ .....................   1,874,287      1,340,500
      82,000  Del Global Technologies Corp.+ ....     251,543        324,720
      40,000  DexCom Inc.+ ......................     769,514        810,800
       1,000  Digene Corp.+ .....................       8,000         39,100
      95,000  Edwards Lifesciences Corp.+ .......   3,358,437      4,132,500
       1,102  Enzo Biochem Inc.+ ................      13,091         14,877
      65,000  Exactech Inc.+ ....................     920,376        908,700
       8,000  Fisher Scientific
               International Inc.+ ..............     184,008        544,400
      48,000  Henry Schein Inc.+ ................     844,631      2,297,280
      35,000  ICU Medical Inc.+ .................   1,043,366      1,266,650
       2,000  Integra LifeSciences
               Holdings+ ........................      43,600         81,960

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
       1,000  Invacare Corp. ....................$     33,835   $     31,060
      33,000  Inverness Medical
               Innovations Inc.+ ................     604,926        948,090
      26,000  Invitrogen Corp.+ .................   1,338,073      1,823,380
     100,000  Lifecore Biomedical Inc.+ .........     958,195      1,170,000
      30,000  MWI Veterinary Supply Inc.+ .......     661,312        987,000
      15,000  Nabi Biopharmaceuticals+ ..........     105,625         84,600
       3,000  NeoPharm Inc.+ ....................      29,760         25,080
       5,000  NeuroMetrix Inc.+ .................     132,176        194,700
       1,300  Nobel Biocare Holding AG ..........     100,171        289,437
      10,600  NWH Inc. ..........................     161,306        147,764
      34,000  Orthofix International NV+ ........   1,133,250      1,353,880
       2,000  OrthoLogic Corp.+ .................       6,750          4,400
      35,000  Owens & Minor Inc. ................     692,324      1,146,950
      60,000  Penwest Pharmaceuticals Co.+ ......     482,987      1,301,400
      18,900  Possis Medical Inc.+ ..............     194,460        192,024
      30,000  PSS World Medical Inc.+ ...........     367,273        578,700
     200,000  Quidel Corp.+ .....................   1,253,437      2,574,000
     100,000  Regeneration Technologies Inc.+ ...   1,003,406        781,000
      38,000  Schick Technologies Inc.+ .........     332,839      1,896,200
     590,000  Snia SpA+ .........................     133,755         62,491
      96,200  Sonic Innovations Inc.+ ...........     429,858        481,000
   1,880,000  Sorin SpA+ ........................   6,403,312      3,772,850
     100,000  SSL International plc .............     540,319        559,011
       2,500  Straumann Holding AG ..............     224,697        569,555
       4,200  Stryker Corp. .....................     162,570        186,228
     145,000  Sybron Dental Specialties Inc.+ ...   2,780,674      5,979,800
      40,000  Thoratec Corp.+ ...................     478,455        770,800
       2,000  Vascular Solutions Inc.+ ..........      18,660         15,840
       1,000  Wright Medical Group Inc.+ ........      16,460         19,750
       5,100  Young Innovations Inc. ............     128,516        186,252
                                                 ------------   ------------
                                                   42,024,371     65,922,472
                                                 ------------   ------------
              HOME FURNISHINGS -- 0.1%
      13,000  Bassett Furniture
               Industries Inc. ..................     215,616        259,350
       4,000  Bed Bath & Beyond Inc.+ ...........      11,125        153,600
       1,000  Foamex International Inc.+ ........       8,062            150
      30,000  La-Z-Boy Inc. .....................     250,200        510,000
                                                 ------------   ------------
                                                      485,003        923,100
                                                 ------------   ------------
              HOTELS AND GAMING -- 5.1%
     269,000  Aztar Corp.+ ......................   4,420,952     11,295,310
      12,000  Boyd Gaming Corp. .................      90,225        599,280
      70,000  Churchill Downs Inc. ..............   2,235,482      2,682,400
      80,000  Dover Downs Gaming &
               Entertainment Inc. ...............     796,488      1,741,600
     150,000  Gaylord Entertainment Co.+ ........   4,244,031      6,807,000
      10,002  Harrah's Entertainment Inc. .......     498,147        779,756

                 See accompanying notes to financial statements.

                                        8


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              HOTELS AND GAMING  (CONTINUED)
      58,000  Kerzner International Ltd.+ .......$  1,376,659   $  4,513,560
     145,000  Lakes Entertainment Inc.+ .........     766,240      1,577,600
       1,200  Las Vegas Sands Corp.+ ............      34,800         67,992
     405,000  Magna Entertainment Corp.,
               Cl. A+ ...........................   2,672,344      2,749,950
      20,000  Marcus Corp. ......................     377,480        399,000
      82,000  Penn National Gaming Inc.+ ........     186,907      3,458,760
      95,000  Pinnacle Entertainment Inc.+ ......     828,043      2,676,150
       3,000  Station Casinos Inc. ..............      11,670        238,110
      16,000  Wynn Resorts Ltd.+ ................     231,002      1,229,600
      20,000  Youbet.com Inc.+ ..................      51,494        109,200
                                                 ------------   ------------
                                                   18,821,964     40,925,268
                                                 ------------   ------------
              MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 2.2%
      58,000  Cavco Industries Inc.+ ............   1,127,032      2,818,220
     335,000  Champion Enterprises Inc.+ ........   3,495,127      5,011,600
      17,000  Drew Industries Inc.+ .............     296,303        604,350
     205,000  Fleetwood Enterprises Inc.+ .......   2,634,462      2,289,850
      70,000  Monaco Coach Corp. ................   1,540,819        938,000
     141,000  Skyline Corp. .....................   4,489,399      5,834,580
      36,000  Southern Energy Homes Inc.+ .......     265,405        214,560
                                                 ------------   ------------
                                                   13,848,547     17,711,160
                                                 ------------   ------------
              METALS AND MINING -- 0.6%
      80,000  Arizona Star Resource Corp.+ ......     327,099        704,885
      52,003  Barrick Gold Corp. ................   1,522,648      1,416,562
      15,000  Ivanhoe Mines Ltd.+ ...............     111,730        144,450
     142,115  Kinross Gold Corp.+ ...............     984,488      1,553,317
      10,000  Meridian Gold Inc.+ ...............      75,630        296,500
      22,000  Novelis Inc. ......................     470,548        452,540
     190,000  Royal Oak Mines Inc.+ .............     322,487          1,330
      30,148  Stillwater Mining Co.+ ............     389,561        496,236
                                                 ------------   ------------
                                                    4,204,191      5,065,820
                                                 ------------   ------------
              PAPER AND FOREST PRODUCTS -- 0.2%
      40,000  Packaging Dynamics Corp. ..........     296,567        554,000
      70,000  Pope & Talbot Inc. ................   1,091,740        476,000
      18,000  Schweitzer-Mauduit
               International Inc. ...............     424,690        432,000
      22,000  Wausau Paper Corp. ................     255,362        311,740
                                                 ------------   ------------
                                                    2,068,359      1,773,740
                                                 ------------   ------------
              PUBLISHING -- 3.0%
     307,237  Independent News & Media plc ......     431,671        994,114
      50,000  Journal Communications Inc.,
               Cl. A ............................     882,277        620,000
     115,000  Journal Register Co. ..............   1,843,717      1,400,700
      11,000  Lee Enterprises Inc. ..............     261,685        366,190
      53,000  McClatchy Co., Cl. A ..............   1,581,315      2,589,050
      70,000  Media General Inc., Cl. A .........   1,989,584      3,263,400

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
      23,000  Meredith Corp. ....................$    429,183   $  1,283,170
     310,000  News Corp., Cl. A .................     912,485      5,149,100
   1,050,000  Penton Media Inc.+ ................     951,840        661,500
     395,000  PRIMEDIA Inc.+ ....................   1,258,127        817,650
     215,000  Thomas Nelson Inc. ................   2,192,528      6,288,750
       4,000  Value Line Inc. ...................     162,772        148,000
      12,000  Wiley (John) & Sons Inc.,
               Cl. B ............................      46,500        458,460
                                                 ------------   ------------
                                                   12,943,684     24,040,084
                                                 ------------   ------------
              REAL ESTATE -- 1.1%
         190  Case Pomeroy & Co. Inc., Cl. A ....     222,300        314,450
     170,000  Griffin Land & Nurseries Inc.+ ....   2,202,170      5,270,000
       9,000  Gyrodyne Company of
               America Inc.+ ....................     135,071        405,000
      20,000  Malan Realty Investors
               Inc.+ (b) ........................      75,279         18,800
     110,000  Morguard Corp. ....................   1,392,683      3,211,885
                                                 ------------   ------------
                                                    4,027,503      9,220,135
                                                 ------------   ------------
              RETAIL -- 2.2%
       9,000  Aaron Rents Inc. ..................      80,500        244,530
     145,000  Aaron Rents Inc., Cl. A ...........     522,819      3,552,500
      35,000  Big 5 Sporting Goods Corp. ........     657,716        685,300
      90,000  Burlington Coat Factory
               Warehouse Corp. ..................     969,958      4,090,500
       8,000  Casey's General Stores Inc. .......     124,503        182,960
      68,000  Coldwater Creek Inc.+ .............     140,633      1,890,400
      20,000  CoolBrands International Inc.+ ....      81,374         44,526
      95,000  CSK Auto Corp.+ ...................   1,565,131      1,317,650
       3,000  Gander Mountain Co.+ ..............      27,860         28,260
     175,000  Ingles Markets Inc., Cl. A ........   2,176,507      3,118,500
      35,000  Movado Group Inc. .................     515,027        807,800
       1,500  The Sports Authority Inc.+ ........       9,198         55,350
      40,000  Weis Markets Inc. .................   1,174,744      1,782,800
                                                 ------------   ------------
                                                    8,045,970     17,801,076
                                                 ------------   ------------
              SATELLITE -- 0.2%
      27,000  Pegasus Communications Corp.,
               Cl. A+ ...........................     228,644         74,250
     200,000  Sirius Satellite Radio Inc.+ ......     981,915      1,016,000
      35,000  XM Satellite Radio Holdings Inc.,
               Cl. A+ ...........................     302,980        779,450
                                                 ------------   ------------
                                                    1,513,539      1,869,700
                                                 ------------   ------------
              SPECIALTY CHEMICALS -- 4.5%
      28,000  Airgas Inc. .......................     172,551      1,094,520
      47,000  Albemarle Corp. ...................   1,274,676      2,131,450
      40,000  Arch Chemicals Inc. ...............     866,559      1,216,000
      65,000  Chemtura Corp. ....................     714,772        765,700
      10,000  Cytec Industries Inc. .............     278,296        600,100

                 See accompanying notes to financial statements.

                                        9


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              SPECIALTY CHEMICALS  (CONTINUED)
       7,000  Dionex Corp.+ .....................$    210,000   $    430,360
     180,000  Ferro Corp. .......................   3,999,568      3,600,000
     125,000  H.B. Fuller Co. ...................   2,208,515      6,417,500
      24,900  Hawkins Inc. ......................     338,014        350,343
     430,000  Hercules Inc.+ ....................   4,166,174      5,934,000
     145,000  MacDermid Inc. ....................   2,527,513      4,661,750
     162,600  Material Sciences Corp.+ ..........   1,513,911      1,964,208
     155,700  Omnova Solutions Inc.+ ............     964,315        952,884
      50,000  Penford Corp. .....................     539,601        804,000
      10,000  Quaker Chemical Corp. .............     181,137        217,500
      20,000  Schulman (A.) Inc. ................     240,000        495,000
     273,000  Sensient Technologies Corp. .......   5,506,095      4,927,650
                                                 ------------   ------------
                                                   25,701,697     36,562,965
                                                 ------------   ------------
              TELECOMMUNICATIONS -- 1.3%
      29,425  ALLTEL Corp. ......................     178,507      1,905,269
       9,200  Atlantic Tele-Network Inc. ........      92,644        524,400
     200,000  Cincinnati Bell Inc.+ .............     517,183        904,000
      80,000  Commonwealth Telephone
               Enterprises Inc. .................   1,919,652      2,756,000
       6,795  Community Service
               Communications Inc.+ .............           0         22,152
      46,950  D&E Communications Inc. ...........     605,207        527,718
         870  NTL Inc.+ .........................      13,291         25,325
      80,525  Rogers Communications Inc.,
               Cl. B ............................     762,545      3,072,029
      20,000  Shenandoah
               Telecommunications Co. ...........     296,543        899,800
      10,000  Stratos International Inc.+ .......      46,334         80,900
      53,000  Winstar Communications Inc.+ ......         133             53
                                                 ------------   ------------
                                                    4,432,039     10,717,646
                                                 ------------   ------------
              TRANSPORTATION -- 0.9%
     130,000  GATX Corp. ........................   3,650,103      5,367,700
     125,000  Grupo TMM SA, Cl. A, ADR+ .........     946,399        615,000
       2,000  Irish Continental Group plc+ ......      17,829         29,981
      50,000  OMI Corp. .........................     313,120        901,000
       5,100  Providence & Worcester
               Railroad Co. .....................      42,979         82,875
                                                 ------------   ------------
                                                    4,970,430      6,996,556
                                                 ------------   ------------
              WIRELESS COMMUNICATIONS -- 1.1%
      45,000  Centennial Communications Corp. ...     246,806        329,850
      72,000  Price Communications Corp.+ .......     905,273      1,273,680
      55,000  Rural Cellular Corp., Cl. A+ ......     374,090        809,050
      10,000  SunCom Wireless Holdings Inc.,
               Cl. A+ ...........................      69,480         19,300
       5,000  UbiquiTel Inc.+ ...................       2,700         50,500

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
     148,000  Vimpel-Communications, ADR+ .......$  1,261,092   $  6,365,480
                                                 ------------   ------------
                                                    2,859,441      8,847,860
                                                 ------------   ------------
              TOTAL COMMON STOCKS ............... 412,630,345    751,016,675
                                                 ------------   ------------
              PREFERRED STOCKS -- 0.3%
              BROADCASTING -- 0.2%
       1,063  Granite Broadcasting Corp.,
               12.750% Pfd.+ ....................     439,682        103,642
         100  Gray Television Inc.,
               8.000% Cv. Pfd.,
               Ser. C (b)(d)(e) .................   1,000,000      1,000,000
       1,103  PTV Inc., 10.000% Pfd.,
               Ser. A+ ..........................           0          2,675
                                                 ------------   ------------
                                                    1,439,682      1,106,317
                                                 ------------   ------------
              BUSINESS SERVICES -- 0.1%
      22,483  Interep National Radio Sales Inc.,
               4.000% Cv. Pfd.,
               Ser. A+ (b)(d)(e) ................   2,163,147        786,901
                                                 ------------   ------------
              DIVERSIFIED INDUSTRIAL -- 0.0%
         151  Foster Wheeler Ltd.,Pfd.,
               Ser. B+ ..........................      38,060        120,800
                                                 ------------   ------------
              TOTAL PREFERRED STOCKS ............   3,640,889      2,014,018
                                                 ------------   ------------
              WARRANTS -- 0.1%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
       1,213  Exide Technologies,
               expire 05/05/11+ .................       2,247            400
                                                 ------------   ------------
              BUSINESS SERVICES -- 0.1%
     261,431  GP Strategies Corp.,
               expire 08/14/08+ (b)(e) ..........     634,637        583,404
     125,000  Interep National Radio Sales Inc.,
               expire 05/06/07+ (b)(d)(e) .......           0              0
                                                 ------------   ------------
                                                      634,637        583,404
                                                 ------------   ------------
              COMPUTER SOFTWARE AND SERVICES -- 0.0%
         430  Anacomp Inc., Cl. B,
               expire 12/10/06+ .................           0              9
                                                 ------------   ------------
              DIVERSIFIED INDUSTRIAL -- 0.0%
     379,703  National Patent Development Corp.,
               expire 08/14/08+ (b)(e) ..........           0        100,015
      13,217  WHX Corp., expire 02/28/08+ .......      52,373         13,878
                                                 ------------   ------------
                                                       52,373        113,893
                                                 ------------   ------------
              HEALTH CARE -- 0.0%
      14,424  Del Global Technologies Corp.,
               expire 03/28/08+ .................      24,809         18,174
                                                 ------------   ------------

                 See accompanying notes to financial statements.

                                       10


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              WARRANTS  (CONTINUED)
              TELECOMMUNICATIONS -- 0.0%
          86  NTL Inc., expire 01/13/11+ ........$        124   $          4
                                                 ------------   ------------
              TOTAL WARRANTS ....................     714,190        715,884
                                                 ------------   ------------
    PRINCIPAL
     AMOUNT
     ------
              CORPORATE BONDS -- 0.2%
              AVIATION: PARTS AND SERVICES -- 0.0%
 $  300,000   GenCorp Inc., Sub. Deb. Cv.,
               5.750%, 04/15/07 .................     291,794        338,250
                                                 ------------   ------------
              BUSINESS SERVICES -- 0.2%
  2,000,000   GP Strategies Corp., Sub. Deb.,
               6.000%, 08/14/08 (b)(e) ..........   1,597,526      1,325,397
                                                 ------------   ------------
              COMPUTER SOFTWARE AND SERVICES -- 0.0%
    300,000   Exodus Communications Inc.,
               Sub. Deb. Cv.,5.250%,
               02/15/08+ (b)(c) .................       1,185              0
                                                 ------------   ------------
              HEALTH CARE -- 0.0%
     28,848   Del Global Technologies Corp.,
               6.000%, 03/28/07 (b) .............      28,848         21,636
                                                 ------------   ------------
              TOTAL CORPORATE BONDS .............   1,919,353      1,685,283
                                                 ------------   ------------
              U.S. GOVERNMENT OBLIGATIONS -- 5.9%
 47,832,000   U.S. Treasury Bills,
               4.334% to 4.676%++,
               04/06/06 to 06/15/06 .............  47,695,425     47,695,419
                                                 ------------   ------------
              TOTAL INVESTMENTS -- 99.7% ........$466,600,202    803,127,279
                                                 ============
              OTHER ASSETS AND
               LIABILITIES (NET) -- 0.3% .......................   2,378,159
                                                                ------------
              NET ASSETS -- 100.0% .............................$805,505,438
                                                                ============

- ----------------
 (a) Security considered an affiliated holding because the Fund owns at least 5%
     of the outstanding shares.
 (b) Security fair valued  under procedures established by the Board of
     Directors. 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 March 31, 2006, the
     market value of fair valued securities amounted to $4,157,145 or 0.52% of
     total net assets.
 (c) Security is in default.
 (d) 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 March 31,
     2006, the market value of Rule 144A securities amounted to $1,786,901 or
     0.22% of total net assets.
 (e) At March 31, 2006, the Fund held restricted and illiquid securities
     amounting to $3,795,717 or 0.47% of net assets, which were valued under
     methods approved by the Board, as follows:

ACQUISITION                                                           03/31/06
  SHARES/                                                             CARRYING
 PRINCIPAL                               ACQUISITION   ACQUISITION     VALUE
  AMOUNT    ISSUER                          DATE          COST        PER UNIT
 --------   ------                       -----------  -----------     --------
$2,000,000  GP Strategies Corp.,
             Sub. Deb.,
             6.000%, 08/14/08 ........... 08/08/03     $1,362,935   $    66.2699
  261,431   GP Strategies Corp.
             warrants expire 08/14/08 ... 08/08/03        634,637         2.2316
      100   Gray Television Inc.,
             8.000% Cv. Pfd., Ser. C .... 04/22/02      1,000,000    10,000.0000
   22,483   Interep National Radio
             Sales Inc.,
             4.000% Cv. Pfd., Ser. A .... 05/03/02      2,163,147        34.9998
  125,000   Interep National Radio
             Sales Inc.
             warrants expire 05/06/07 ... 05/03/02           0.00         0.0000
  379,703   National Patent Development
             Corp. warrants expire
             08/14/08 ................... 11/24/04           0.00         0.2634
 +   Non-income producing security.
 ++  Represents annualized yield at date of purchase.
 ADR American Depository Receipt

                 See accompanying notes to financial statements.

                                       11



                        THE GABELLI SMALL CAP GROWTH FUND


STATEMENT OF ASSETS AND LIABILITIES
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSETS:
  Investments, at value (cost $465,776,241) ............   $802,470,009
  Investments in affiliate, at value (cost $823,961) ...        657,270
  Cash .................................................          1,090
  Receivable for investments sold ......................      3,299,588
  Receivable for Fund shares sold ......................        639,711
  Dividends and interest receivable ....................        538,420
  Other assets .........................................         19,821
                                                           ------------
  TOTAL ASSETS .........................................    807,625,909
                                                           ------------
LIABILITIES:
  Payable for investment advisory fees .................        708,899
  Payable for investments purchased ....................        584,980
  Payable for Fund shares redeemed .....................        368,725
  Payable for distribution fees ........................        178,834
  Payable for shareholder services fees ................        120,366
  Payable for shareholder communications expenses ......        111,528
  Other accrued expenses ...............................         47,139
                                                           ------------
  TOTAL LIABILITIES ....................................      2,120,471
                                                           ------------
  NET ASSETS applicable to 25,869,207 shares outstanding   $805,505,438
                                                           ============
NET ASSETS CONSIST OF:
  Capital stock, each class at $0.001 par value ........   $     25,869
  Additional paid-in capital ...........................    450,252,985
  Accumulated net investment loss ......................       (551,155)
  Accumulated net realized gain on investments
    and foreign currency transactions ..................     19,260,482
  Net unrealized appreciation on investments ...........    336,527,077
  Net unrealized depreciation on foreign
    currency translations ..............................         (9,820)
                                                           ------------
  NET ASSETS ...........................................   $805,505,438
                                                           ============
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption price
    per share ($800,870,100 / 25,718,942 shares
    outstanding; 150,000,000 shares authorized) ........         $31.14
                                                                 ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($2,179,196 / 69,959 shares outstanding;
    50,000,000 shares authorized) ......................         $31.15
                                                                 ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75%
    of the offering price) .............................         $33.05
                                                                 ======
  CLASS B:
  Net Asset Value and offering price per share
    ($121,257 / 3,964 shares outstanding;
    50,000,000 shares authorized) ......................         $30.59(a)
                                                                 ======
  CLASS C:
  Net Asset Value and offering price per share
    ($2,334,885 / 76,342 shares outstanding;
    50,000,000 shares authorized) ......................         $30.58(a)
                                                                 ======
- ---------------
(a) Redemption price varies based on length of time held.

STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED MARCH 31, 2006 (UNAUDITED)
================================================================================

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $28,831)   $  3,920,410
  Dividends from affiliate ..................          7,000
  Interest ..................................        940,598
                                                ------------
  TOTAL INVESTMENT INCOME ...................      4,868,008
                                                ------------
EXPENSES:
  Investment advisory fees ..................      3,784,934
  Distribution fees -- Class AAA ............        941,065
  Distribution fees -- Class A ..............          2,333
  Distribution fees -- Class B ..............            697
  Distribution fees -- Class C ..............          9,325
  Shareholder services fees .................        356,183
  Shareholder communications expenses .......        108,669
  Custodian fees ............................         58,018
  Legal and audit fees ......................         30,074
  Registration fees .........................         21,779
  Directors' fees ...........................         16,904
  Miscellaneous expenses ....................         61,534
                                                ------------
  TOTAL EXPENSES ............................      5,391,515
  Less: Custodian fee credits ...............         (3,873)
                                                ------------
  NET EXPENSES ..............................      5,387,642
                                                ------------
  NET INVESTMENT LOSS .......................       (519,634)
                                                ------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
   INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments ..........     31,558,574
  Net realized loss on foreign
     currency transactions ..................         (4,522)
                                                ------------
  Net realized gain on investments and
    loss on foreign currency transactions ...     31,554,052
  Net change in unrealized appreciation/
    depreciation on investments and foreign
    currency translations ...................     52,409,758
                                                ------------
  NET REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS AND FOREIGN CURRENCY .....     83,963,810
                                                ------------
  NET INCREASE IN NET ASSETS
     RESULTING FROM OPERATIONS ..............   $ 83,444,176
                                                ============

                 See accompanying notes to financial statements.

                                       12


                        THE GABELLI SMALL CAP GROWTH FUND


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


                                                                         SIX MONTHS ENDED
                                                                          MARCH 31, 2006        YEAR ENDED
                                                                           (UNAUDITED)      SEPTEMBER 30, 2005
                                                                         ----------------   ------------------
                                                                                        
OPERATIONS:
  Net investment loss ..............................................      $    (519,634)      $    (237,209)
  Net realized gain on investments and foreign currency transactions         31,554,052          42,629,890
  Net change in unrealized appreciation/depreciation on investments
    and foreign currency translations ..............................         52,409,758          83,565,118
                                                                          -------------       -------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .............         83,444,176         125,957,799
                                                                          -------------       -------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net realized gain on investments
    Class AAA ......................................................        (50,200,675)        (27,271,963)
    Class A ........................................................           (124,280)             (6,636)
    Class B ........................................................             (9,605)             (5,930)
    Class C ........................................................           (119,963)             (5,584)
                                                                          -------------       -------------
    TOTAL DISTRIBUTIONS TO SHAREHOLDERS ............................        (50,454,523)        (27,290,113)
                                                                          -------------       -------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA ......................................................         35,113,787          14,081,158
    Class A ........................................................            566,612           1,389,944
    Class B ........................................................            (21,818)             69,962
    Class C ........................................................            738,132           1,402,027
                                                                          -------------       -------------
    NET INCREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS .....         36,396,713          16,943,091
                                                                          -------------       -------------
  REDEMPTION FEES ..................................................              2,261              35,284
                                                                          -------------       -------------
  NET INCREASE IN NET ASSETS .......................................         69,388,627         115,646,061
NET ASSETS:
  Beginning of period ..............................................        736,116,811         620,470,750
                                                                          -------------       -------------
  End of period (including undistributed net investment
    income of $0 and $0, respectively) .............................      $ 805,505,438       $ 736,116,811
                                                                          =============       =============


                 See accompanying notes to financial statements.

                                       13



THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
================================================================================

1.  ORGANIZATION.  The Gabelli Small Cap Growth Fund (the "Fund") is a series of
Gabelli Equity Series Funds,  Inc. (the  "Corporation"),  which was organized on
July 25,  1991 as a Maryland  corporation.  The Fund is a  diversified  open-end
management  investment  company  registered under the Investment  Company Act of
1940,  as  amended  (the  "1940  Act"),  and  one of  three  separately  managed
portfolios (collectively,  the "Portfolios") of the Corporation,  each with four
separate classes of shares outstanding known as Class AAA, Class A, Class B, and
Class  C.  The  Fund's  primary  objective  is  capital  appreciation.  The Fund
commenced investment operations on October 22, 1991.

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  Directors  (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.

                                       14



THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

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 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 March
31, 2006, there were no open repurchase agreements.

FUTURES  CONTRACTS.  The Fund may engage in futures contracts for the purpose of
hedging  against  changes in the value of its  portfolio  securities  and in the
value of  securities  it  intends  to  purchase.  Upon  entering  into a futures
contract,  the Fund is required to deposit  with the broker an amount of cash or
cash equivalents equal to a certain  percentage of the contract amount.  This is
known as the "initial margin". Subsequent payments ("variation margin") are made
or  received by the Fund each day,  depending  on the daily  fluctuation  of the
value of the  contract.  The daily  changes  in the  contract  are  included  in
unrealized gains or losses. The Fund recognizes a realized gain or loss when the
contract is closed.

There are several  risks in  connection  with the use of futures  contracts as a
hedging  instrument.   The  change  in  value  of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged investments. In addition, there
is the risk that the Fund may not be able to enter  into a  closing  transaction
because of an illiquid  secondary  market. At March 31, 2006, there were no open
futures contracts.

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  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 March 31,  2006,  there  were no open  forward  foreign  exchange
contracts.

                                       15


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================


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 current exchange
rates.  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 that 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.

FOREIGN  TAXES.  The Fund may be subject to  foreign  taxes on income,  gains on
investments or currency repatriation, a portion of which may be recoverable. The
Fund will accrue such taxes and recoveries as applicable, based upon its current
interpretation  of tax rules and regulations  that exist in the markets in which
it invests.

RESTRICTED  AND  ILLIQUID  SECURITIES.  The Fund may invest up to 15% of its net
assets in  securities  for which the markets are illiquid.  Illiquid  securities
include  securities the disposition of which is subject to substantial  legal or
contractual  restrictions.  The sale of illiquid  securities often requires more
time and  results  in higher  brokerage  charges or dealer  discounts  and other
selling  expenses  than does the sale of  securities  eligible  for  trading  on
national securities  exchanges or in the  over-the-counter  markets.  Restricted
securities  may  sell at a price  lower  than  similar  securities  that are not
subject to  restrictions  on resale.  Securities  freely salable among qualified
institutional  investors  under  special  rules  adopted by the  Securities  and
Exchange  Commission  (the  "SEC")  may be  treated  as liquid  if they  satisfy
liquidity  standards  established by the Board. The continued  liquidity of such
securities  is not as well assured as that of publicly  traded  securities,  and
accordingly the Board will monitor their liquidity.

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  the 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 upon 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.

                                       16



THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

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, if any, 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 and foreign  currency  transactions  held by the
Fund, timing differences,  and differing characterizations of distributions made
by the Fund. Distributions from net investment income include net realized gains
on  foreign  currency  transactions.   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 fiscal year ended September 30,
2005, reclassifications were made to decrease accumulated net investment loss by
$311,517 and decrease accumulated net realized gain on investments by $311,517.

The tax character of  distributions  paid during the fiscal year ended September
30, 2005 was net long-term capital gains as follows:

                  DISTRIBUTIONS PAID FROM:
                  Net long-term capital gains ...............  $27,290,113
                                                               -----------
                  Total distributions paid ..................  $27,290,113
                                                               ===========

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.

At September 30, 2005, the difference  between book and tax basis  undistributed
ordinary income is primarily due to the continued accrual of defaulted  interest
for tax  purposes  which  has  been  written  down  for  book  purposes  and tax
adjustments due to a partnership security.

At September  30, 2005,  the  difference  between book and tax basis  unrealized
appreciation  is  primarily  due to  deferral  of losses from wash sales for tax
purposes.

As of September 30, 2005, the components of accumulated  earnings/(losses)  on a
tax basis were as follows:

           Undistributed ordinary income (inclusive of
             short-term capital gains) ........................ $    648,028
           Undistributed long-term capital gains ..............   40,034,261
           Post-October losses ................................       (2,880)
           Net unrealized appreciation ........................  281,589,154
           Other temporary differences ........................      (31,632)
                                                                ------------
             Total accumulated earnings ....................... $322,236,931
                                                                ============

                                       17


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

Under the current tax law,  capital  losses  related to  securities  and foreign
currency  realized  after October 31 and prior to the Fund's fiscal year end may
be treated as occurring on the first day of the following  year.  For the fiscal
year ended September 30, 2005, the Fund deferred capital losses of $2,880.

The following  summarizes  the tax cost of  investments  and related  unrealized
appreciation/depreciation at March 31, 2006:


                                                          GROSS             GROSS          NET UNREALIZED
                                                        UNREALIZED        UNREALIZED        APPRECIATION/
                                           COST        APPRECIATION      DEPRECIATION      (DEPRECIATION)
                                       ------------    ------------      ------------       ------------
                                                                                
         Investments ................. $468,241,823    $365,370,468      $(31,142,282)      $334,228,186
         Investments in affiliates ...      823,961              --          (166,691)          (166,691)
                                       ------------    ------------      ------------       ------------
                                       $469,065,784    $365,370,468      $(31,308,973)      $334,061,495
                                       ============    ============      ============       ============


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 Directors of the Fund who are affiliated persons of the Adviser.

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  March  31,  2006,  other  than  short-term  securities,
aggregated $17,826,250 and $15,952,842, respectively.

6. TRANSACTIONS WITH AFFILIATES. During the six months ended March 31, 2006, the
Fund paid brokerage  commissions of $44,143 to Gabelli & Company.  Additionally,
Gabelli & Company  informed  the Fund that it  received  $3,642  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.  During the six months
ended March 31, 2006, the Fund reimbursed the Adviser $22,500 in connection with
the cost of  computing  the  Fund's  NAV,  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 March 31, 2006, there were no
borrowings from the line of credit.

8. CAPITAL STOCK TRANSACTIONS.  The Fund currently 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

                                       18


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

them directly from Gabelli & Company, or through selected broker/dealers, or the
transfer  agent 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 the 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.  The
Board has approved Class I Shares which have not been offered publicly.

Effective June 15, 2005, the Fund imposed a redemption fee of 2.00% on Class AAA
Shares,  Class A Shares, Class B Shares, 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  on or before  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  March 31,  2006 and the  fiscal  year ended
September 30, 2005 amounted to $2,261 and $35,284, 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.
Transactions in shares of capital stock were as follows:


                                                           SIX MONTHS ENDED
                                                            MARCH 31, 2006                      YEAR ENDED
                                                              (UNAUDITED)                   SEPTEMBER 30, 2005
                                                     ----------------------------      ---------------------------
                                                       SHARES           AMOUNT           SHARES          AMOUNT
                                                     ----------      ------------      ----------    -------------
                                                               CLASS AAA                        CLASS AAA
                                                     ----------------------------      ---------------------------
                                                                                         
Shares sold ........................................  2,111,390      $ 62,557,646       5,199,909    $ 147,867,554
Shares issued upon reinvestment of dividends .......  1,699,003        47,843,932         930,960       25,964,511
Shares redeemed .................................... (2,550,277)      (75,287,791)     (5,645,493)    (159,750,907)
                                                     ----------      ------------      ----------    -------------
  Net increase .....................................  1,260,116      $ 35,113,787         485,376    $  14,081,158
                                                     ==========      ============      ==========    =============
                                                                CLASS A                          CLASS A
                                                     ----------------------------      ---------------------------
Shares sold ........................................     24,903      $    737,153          49,475    $   1,424,869
Shares issued upon reinvestment of dividends .......      4,237           119,349             233            6,514
Shares redeemed ....................................     (9,732)         (289,890)         (1,399)         (41,439)
                                                     ----------      ------------      ----------    -------------
  Net increase .....................................     19,408      $    566,612          48,309    $   1,389,944
                                                     ==========      ============      ==========    =============
                                                                CLASS B                          CLASS B
                                                     ----------------------------      ---------------------------
Shares sold ........................................         --                --           3,028    $      85,010
Shares issued upon reinvestment of dividends .......        346      $      9,605             214            5,930
Shares redeemed ....................................     (1,053)          (31,423)           (700)         (20,978)
                                                     ----------      ------------      ----------    -------------
  Net increase / (decrease) ........................       (707)     $    (21,818)          2,542    $      69,962
                                                     ==========      ============      ==========    =============
                                                                CLASS C                          CLASS C
                                                     ----------------------------      ---------------------------
Shares sold ........................................     25,631      $    744,171          50,553    $   1,426,256
Shares issued upon reinvestment of dividends .......      4,190           116,097             164            4,526
Shares redeemed ....................................     (4,144)         (122,136)           (989)         (28,755)
                                                     ----------      ------------      ----------    -------------
  Net increase .....................................     25,677      $    738,132          49,728    $   1,402,027
                                                     ==========      ============      ==========    =============

                                       19


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

9.  TRANSACTIONS  IN  SECURITIES  OF  AFFILIATED  ISSUERS.  The 1940 Act defines
affiliated  issuers as those in which the Fund's holdings of an issuer represent
5% or more of the outstanding  voting securities of the issuer. A summary of the
Fund's  transactions  in the  securities of these issuers  during the six months
ended March 31, 2006 is set forth below:


                                                                              NET CHANGE                     PERCENT
                                             SHARES                          IN UNREALIZED    VALUE AT        OWNED
                                BEGINNING   PURCHASED  ENDING    DIVIDEND    APPRECIATION/    MARCH 31,     OF SHARES
                                 SHARES      (SOLD)    SHARES     INCOME     DEPRECIATION       2006       OUTSTANDING
                                --------    --------   ------    --------    -------------    ---------    -----------
                                                                                         
Trans-Lux Corp. ............... 100,000       500      100,500    $7,000        $49,502       $657,270        10.32%
                                -------       ---      -------    ------        -------       --------        ------


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.

11. 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 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.

                                       20



THE GABELLI SMALL CAP GROWTH FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

Selected data for a share of capital stock 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
September 30    of Period     (Loss)(a)     Investments     Operations      Income   Investments  Distributions
- ------------   -----------   ----------    ---------------  ----------    ---------- -----------  -------------
                                                                                   
CLASS AAA
  2006(b)        $29.97        $(0.02)         $ 3.25         $ 3.23           --     $(2.06)        $(2.06)
  2005            25.88         (0.01)           5.25           5.24           --      (1.15)         (1.15)
  2004            21.48         (0.04)           4.61           4.57           --      (0.17)         (0.17)
  2003            17.04         (0.05)           4.74           4.69           --      (0.25)         (0.25)
  2002            17.13         (0.04)           0.31           0.27       $(0.01)     (0.35)         (0.36)
  2001            23.60          0.06           (1.75)         (1.69)       (0.05)     (4.73)         (4.78)

CLASS A
  2006(b)        $29.98        $(0.02)         $ 3.25         $ 3.23           --     $(2.06)        $(2.06)
  2005            25.89         (0.01)           5.25           5.24           --      (1.15)         (1.15)
  2004(e)         24.49         (0.06)           1.46           1.40           --         --             --

CLASS B
  2006(b)        $29.58        $(0.13)         $ 3.20         $ 3.07           --     $(2.06)        $(2.06)
  2005            25.74         (0.22)           5.21           4.99           --      (1.15)         (1.15)
  2004(e)         24.49         (0.19)           1.44           1.25           --         --             --

CLASS C
  2006(b)        $29.58        $(0.13)         $ 3.19         $ 3.06           --     $(2.06)        $(2.06)
  2005            25.74         (0.23)           5.22           4.99           --      (1.15)         (1.15)
  2004(e)         24.49         (0.20)           1.45           1.25           --         --             --




                                               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
September 30        Fees(a)   Period   Return+  (in 000's)     (Loss)    Expenses     Rate
- ------------     -----------  -------  -------  -----------   --------  ---------   --------
                                                                   
CLASS AAA
  2006(b)          $0.00(c)   $31.14    11.49%   $800,870    (0.14)%(d)  1.42%(d)       2%
  2005              0.00(c)    29.97    20.58     732,965    (0.03)      1.44           6
  2004                --       25.88    21.34     620,334    (0.15)      1.42          10
  2003                --       21.48    27.84     540,397    (0.22)      1.45           4
  2002                --       17.04     1.39     428,416    (0.22)      1.45          10
  2001                --       17.13    (7.47)    372,865     0.30       1.45          17

CLASS A
  2006(b)          $0.00(c)   $31.15    11.49%   $  2,179    (0.13)%(d)  1.42%(d)       2%
  2005              0.00(c)    29.98    20.57       1,515    (0.03)      1.48           6
  2004(e)             --       25.89     5.72          58    (0.32)(d)   1.42(d)       10

CLASS B
  2006(b)          $0.00(c)   $30.59    11.09%   $    121    (0.88)%(d)  2.17%(d)       2%
  2005              0.00(c)    29.58    19.69         138    (0.79)      2.20           6
  2004(e)             --       25.74     5.10          55    (1.02)(d)   2.17(d)       10

CLASS C
  2006(b)          $0.00(c)   $30.58    11.05%   $  2,335    (0.88)%(d)  2.17%(d)       2%
  2005              0.00(c)    29.58    19.69       1,499    (0.80)      2.23           6
  2004(e)             --       25.74     5.10          24    (1.07)(d)   2.17(d)       10

- -------------------------
+   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) Per share amounts have been calculated using the average shares  outstanding
    method.
(b) For the period ended March 31, 2006, unaudited.
(c) Amount represents less than $0.005 per share.
(d) Annualized.
(e) From the  commencement  of  offering  Class A, Class B and Class C Shares on
    December 31, 2003.

                 See accompanying notes to financial statements.

                                       21



                        THE GABELLI SMALL CAP GROWTH FUND

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

During  the six months  ended  March 31,  2006,  the Board of  Directors  of the
Corporation  approved the continuation of the investment advisory agreement with
the Adviser  for the Fund on the basis of the  recommendation  by the  directors
(the "independent  directors") who are not "interested persons" of the Fund. The
following  paragraphs  summarize the material information and factors considered
by the  independent  directors  as well as their  conclusions  relative  to such
factors.

NATURE,  EXTENT AND QUALITY OF SERVICES.  The independent  directors  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
directors  noted  the  experience,  length of  service,  and  reputation  of the
portfolio manager.

INVESTMENT  PERFORMANCE.  The independent  directors reviewed the short, medium,
and  long-term  performance  of the Fund against a peer group of small cap value
and small cap core funds  chosen by Lipper as being  comparable.  The  directors
noted that the Fund's  performance  was above  average for the ten year  period,
approximately  average for the five year period, and below average for the three
and one year periods.

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

ECONOMIES OF SCALE.  The independent  directors  discussed the major elements of
the Adviser's cost structure and the relationship of those elements to potential
economies of scale.

SHARING  OF  ECONOMIES  OF  SCALE.  The  independent  directors  noted  that the
investment  management  fee schedule for the Fund does not take into account any
potential economies of scale that may develop.

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

CONCLUSIONS.  The independent  directors  concluded that the Fund enjoyed highly
experienced portfolio management services,  good ancillary services,  and a good
performance  record,  particularly  over  the  longer  term,  but  that  the fee
structure  of the Fund in relation to its peer group should be revisited if both
the long-term and short-term performance record were not strong. The independent
directors also concluded that the Fund's expense ratios and the profitability to
the  Adviser  of  managing  the Fund  were  reasonable  in  light of the  Fund's
performance  and that economies of scale were not a significant  factor in their
thinking at this time. The directors 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  directors  determined to recommend  continuation  of the investment
management agreement to the full Board of Directors.

                                       22


- --------------------------------------------------------------------------------
     GABELLI FUNDS AND YOUR PERSONAL PRIVACY
================================================================================

     WHO ARE WE?
     The  Gabelli/GAMCO  Funds  are  investment  companies  registered  with the
     Securities  and Exchange  Commission  under the  Investment  Company Act of
     1940.  We are managed by Gabelli  Funds,  LLC and Gabelli  Advisers,  Inc.,
     which are affiliated with GAMCO Investors,  Inc. GAMCO Investors, Inc. is a
     publicly  held  company  that  has  subsidiaries  that  provide  investment
     advisory or brokerage services for a variety of clients.

     WHAT KIND OF NON-PUBLIC INFORMATION DO WE COLLECT ABOUT YOU IF YOU BECOME A
     GABELLI  CUSTOMER?
     If you apply to open an  account  directly  with us,  you will be giving us
     some non-public  information about yourself.  The non-public information we
     collect about you is:

     o  INFORMATION  YOU GIVE US ON YOUR  APPLICATION  FORM.  This could include
        your name,  address,  telephone  number,  social security  number,  bank
        account number, and other information.

     o  INFORMATION  ABOUT YOUR  TRANSACTIONS WITH US, ANY TRANSACTIONS WITH OUR
        AFFILIATES,  AND  TRANSACTIONS  WITH  THE  ENTITIES  WE HIRE TO  PROVIDE
        SERVICES TO YOU.  This would include  information  about the shares that
        you buy or redeem.  If we hire someone else to provide  services--like a
        transfer  agent--we will also have  information  about the  transactions
        that you conduct through them.

     WHAT INFORMATION DO WE DISCLOSE AND TO WHOM DO WE DISCLOSE IT?
     We do not disclose any non-public personal  information about our customers
     or former  customers  to anyone  other  than our  affiliates,  our  service
     providers who need to know such information,  and as otherwise permitted by
     law. If you want to find out what the law permits, you can read the privacy
     rules adopted by the Securities and Exchange Commission. They are in volume
     17 of the Code of Federal Regulations, Part 248. The Commission often posts
     information about its regulations on its web site, www.sec.gov.

     WHAT DO WE DO TO PROTECT YOUR PERSONAL INFORMATION?
     We restrict  access to  non-public  personal  information  about you to the
     people who need to know that  information  in order to provide  services to
     you or the Fund and to ensure that we are complying with the laws governing
     the securities business. We maintain physical,  electronic,  and procedural
     safeguards to keep your personal information confidential.
- --------------------------------------------------------------------------------


                        Gabelli Equity Series Funds, Inc.
                        THE GABELLI SMALL CAP GROWTH 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 DIRECTORS
Mario J. Gabelli, CFA                               Robert J. Morrissey
CHAIRMAN AND CHIEF                                  ATTORNEY-AT-LAW
EXECUTIVE OFFICER                                   MORRISSEY, HAWKINS & LYNCH
GAMCO INVESTORS, INC.

Anthony J. Colavita                                 Anthony R. Pustorino
ATTORNEY-AT-LAW                                     CERTIFIED PUBLIC ACCOUNTANT,
ANTHONY J. COLAVITA, P.C.                           PROFESSOR EMERITUS
                                                    PACE UNIVERSITY

Vincent D. Enright                                  Anthonie C. van Ekris
FORMER SENIOR VICE PRESIDENT                        CHAIRMAN
AND CHIEF FINANCIAL OFFICER                         BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                     Salvatore J. Zizza
SENIOR VICE PRESIDENT                               CHAIRMAN
GABELLI & COMPANY, INC.                             HALLMARK ELECTRICAL
                                                    SUPPLIES CORP.


                                    OFFICERS
Bruce N. Alpert                                     James E. McKee
PRESIDENT                                           SECRETARY

Agnes Mullady                                       Peter D. Goldstein
TREASURER                                           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  Small  Cap  Growth  Fund.  It is not  authorized  for  distribution  to
prospective investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------

GAB443Q405SR

                              [GRAPHIC OMITTED]
                              PICTURE OF TRIANGLE

                              THE
                              GABELLI
                              SMALL CAP
                              GROWTH
                              FUND



                                                              SEMI-ANNUAL REPORT
                                                                  MARCH 31, 2006



                         THE GABELLI EQUITY INCOME FUND

                             SEMI-ANNUAL REPORT (A)
                                 MARCH 31, 2006





TO OUR SHAREHOLDERS,

      Higher yielding equities underperformed the broad based market indices for
the six month period  ending March 31, 2006.  During the same six month  period,
the Gabelli  Equity Income Fund  returned  5.39% while the Standard & Poor's 500
Index ("S&P 500  Index"),  the Nasdaq  Composite  Index,  and the Lipper  Equity
Income Fund Average rose 6.38%, 8.74%, and 6.09%, respectively.



COMPARATIVE RESULTS
- -------------------------------------------------------------------------------------------------------------------
                                      AVERAGE ANNUAL RETURNS THROUGH MARCH 31, 2006 (A)(B)
                                      ----------------------------------------------------

                                                                                                            Since
                                                                                                          Inception
                                              Quarter      1 Year      3 Year       5 Year     10 Year    (1/2/92)
- ------------------------------------------------------------------------------------------------------------------
                                                                                         
  GABELLI EQUITY INCOME FUND CLASS AAA ....... 5.54%       12.00%      18.95%        8.79%      11.30%     12.21%
  S&P 500 Index .............................. 4.21        11.72       17.21         3.97        8.95      10.41
  Nasdaq Composite Index ..................... 6.10        17.03       20.38         4.92        7.83      10.20
  Lipper Equity Income Fund Average .......... 4.92        11.48       18.34         5.77        8.73      10.47
  Class A .................................... 5.51        11.92       18.90         8.77       11.28      12.20
                                              (0.56)(c)     5.48(c)    16.57(c)      7.47(c)    10.62(c)   11.73(c)
  Class B .................................... 5.35        11.14       18.25         8.41       11.10      12.08
                                               0.35(d)      6.14(d)    17.53(d)      8.12(d)    11.10(d)   12.08(d)
  Class C .................................... 5.35        11.20       18.31         8.44       11.12      12.09
                                               4.35(d)     10.20(d)    18.31(d)      8.44(d)    11.12(d)   12.09(d)

(a) THE FUND'S FISCAL YEAR ENDS SEPTEMBER 30.
(b) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE  RESULTS.
    TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN SHARE PRICE AND
    REINVESTMENT OF DISTRIBUTIONS  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.  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. PERFORMANCE  RETURNS FOR PERIODS  LESS THAN ONE
    YEAR ARE NOT ANNUALIZED.
    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.  THE S&P 500 INDEX OF THE
    LARGEST  U.S.  COMPANIES  AND  THE  NASDAQ  COMPOSITE  INDEX  ARE  UNMANAGED
    INDICATORS OF STOCK MARKET  PERFORMANCE,  WHILE THE LIPPER AVERAGE  REFLECTS
    THE  AVERAGE  PERFORMANCE  OF MUTUAL  FUNDS  CLASSIFIED  IN THIS  PARTICULAR
    CATEGORY.  DIVIDENDS  ARE  CONSIDERED  REINVESTED  (EXCEPT  FOR  THE  NASDAQ
    COMPOSITE INDEX).
(c) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES  CHARGE AT THE  BEGINNING OF
    THE PERIOD.
(d) 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 from the
 commentary.  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 EQUITY INCOME FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from October 1, 2005 through March 31, 2006
                                                                   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 March 31, 2006.

                    Beginning        Ending      Annualized     Expenses
                  Account Value  Account Value    Expense     Paid During
                    10/01/05        03/31/06       Ratio         Period*
- --------------------------------------------------------------------------------
THE GABELLI EQUITY INCOME FUND
- --------------------------------------------------------------------------------

ACTUAL FUND RETURN
Class AAA          $1,000.00        $1,053.90       1.41%         $ 7.22
Class A            $1,000.00        $1,054.10       1.41%         $ 7.22
Class B            $1,000.00        $1,049.70       2.16%         $11.04
Class C            $1,000.00        $1,050.20       2.16%         $11.04
HYPOTHETICAL 5% RETURN
Class AAA          $1,000.00        $1,017.90       1.41%         $ 7.09
Class A            $1,000.00        $1,017.90       1.41%         $ 7.09
Class B            $1,000.00        $1,014.16       2.16%         $10.85
Class C            $1,000.00        $1,014.16       2.16%         $10.85
*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
as of March 31, 2006:


THE GABELLI EQUITY INCOME FUND

Financial Services ................................. 10.9%
Health Care ........................................  9.2%
Energy and Utilities: Oil ..........................  8.2%
Food and Beverage ..................................  8.1%
Energy and Utilities: Integrated ...................  7.2%
Consumer Products ..................................  6.0%
Telecommunications .................................  4.1%
Diversified Industrial .............................  3.9%
Communications Equipment ...........................  3.2%
Energy and Utilities: Electric .....................  2.6%
U.S. Government Obligations ........................  2.6%
Automotive: Parts and Accessories ..................  2.4%
Retail .............................................  2.2%
Specialty Chemicals ................................  1.9%
Entertainment ......................................  1.9%
Aerospace ..........................................  1.9%
Publishing .........................................  1.9%
Hotels and Gaming ..................................  1.9%
Equipment and Supplies .............................  1.8%
Energy and Utilities: Natural Gas ..................  1.8%
Metals and Mining ..................................  1.7%
Computer Software and Services .....................  1.7%
Wireless Communications ............................  1.5%
Computer Hardware ..................................  1.5%
Electronics ........................................  1.3%
Aviation: Parts and Services .......................  1.2%
Cable and Satellite ................................  1.1%
Broadcasting .......................................  0.9%
Real Estate ........................................  0.9%
Environmental Services .............................  0.5%
Energy and Utilities: Services .....................  0.5%
Machinery ..........................................  0.4%
Business Services ..................................  0.4%
Manufactured Housing ...............................  0.3%
Transportation .....................................  0.2%
Consumer Services ..................................  0.2%
Energy and Utilities: Water ........................  0.1%
Agriculture ........................................  0.1%
Automotive .........................................  0.0%
Other Assets and Liabilities (Net) .................  1.8%
                                                    ------
                                                    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  DECEMBER  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,  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.

                                       3


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS -- 91.5%
              AEROSPACE -- 1.9%
      32,000  Boeing Co. .......................$  1,082,148   $  2,493,760
       2,000  Lockheed Martin Corp. ............      47,350        150,260
       4,000  Northrop Grumman Corp. ...........     139,100        273,160
      10,000  Raytheon Co. .....................     279,250        458,400
       2,000  Rockwell Automation Inc. .........      25,686        143,820
       2,000  Rockwell Collins Inc. ............      15,843        112,700
   1,260,000  Rolls-Royce Group plc+ ...........   8,984,010     10,026,234
  67,788,000  Rolls-Royce Group plc,
               Cl. B ...........................      69,483        120,131
                                                ------------   ------------
                                                  10,642,870     13,778,465
                                                ------------   ------------
              AGRICULTURE -- 0.1%
      30,000  Mosaic Co.+ ......................     431,943        430,500
                                                ------------   ------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 1.8%
       1,000  ArvinMeritor Inc. ................      10,488         14,910
     200,000  Dana Corp. .......................   1,173,049        302,000
     245,000  Genuine Parts Co. ................   8,762,074     10,738,350
       4,000  Johnson Controls Inc. ............     101,475        303,720
      45,000  Modine Manufacturing Co. .........     693,569      1,327,500
      40,000  Pep Boys - Manny, Moe & Jack .....     530,982        604,400
      14,140  Proliance International Inc.+ ....      47,310         77,204
                                                ------------   ------------
                                                  11,318,947     13,368,084
                                                ------------   ------------
              AVIATION: PARTS AND SERVICES -- 0.5%
       4,000  Barnes Group Inc. ................      76,187        162,000
      23,096  Curtiss-Wright Corp. .............     349,652      1,528,955
      35,000  GenCorp Inc.+ ....................     299,658        719,250
      16,000  United Technologies Corp. ........     281,946        927,520
                                                ------------   ------------
                                                   1,007,443      3,337,725
                                                ------------   ------------
              BROADCASTING -- 0.5%
     120,000  CBS Corp., Cl. A .................   3,059,470      2,892,000
      20,000  CBS Corp., Cl. B .................     528,400        479,600
      26,000  Granite Broadcasting Corp.+ ......      10,805          3,120
                                                ------------   ------------
                                                   3,598,675      3,374,720
                                                ------------   ------------
              BUSINESS SERVICES -- 0.1%
       4,000  Automatic Data Processing Inc. ...     126,808        182,720
       3,000  R.H. Donnelley Corp.+ ............      33,450        174,690
         500  Imation Corp. ....................       7,150         21,455
       4,000  Landauer Inc. ....................     134,546        200,880
                                                ------------   ------------
                                                     301,954        579,745
                                                ------------   ------------
              CABLE AND SATELLITE -- 1.1%
     210,002  Cablevision Systems Corp.,
               Cl. A+ ..........................   4,765,082      5,607,053
      36,000  DIRECTV Group Inc.+ ..............     429,789        590,400
      70,000  EchoStar Communications
               Corp., Cl. A+ ...................   2,105,798      2,090,900
                                                ------------   ------------
                                                   7,300,669      8,288,353
                                                ------------   ------------

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMUNICATIONS EQUIPMENT -- 1.5%
     175,000  Corning Inc.+ ....................$  2,000,662   $  4,709,250
     110,000  Motorola Inc. ....................     990,474      2,520,100
      70,000  Thomas & Betts Corp.+ ............   1,533,023      3,596,600
                                                ------------   ------------
                                                   4,524,159     10,825,950
                                                ------------   ------------
              COMPUTER HARDWARE -- 1.5%
     110,000  International Business
               Machines Corp. ..................   8,677,640      9,071,700
     112,500  Xerox Corp.+ .....................   1,568,528      1,710,000
                                                ------------   ------------
                                                  10,246,168     10,781,700
                                                ------------   ------------
              COMPUTER SOFTWARE AND SERVICES -- 1.7%
       2,000  EMC Corp.+ .......................      19,360         27,260
     340,000  Microsoft Corp. ..................   8,692,171      9,251,400
         154  Telecom Italia Media SpA+ ........         205             83
      90,000  Yahoo! Inc.+ .....................   3,182,854      2,903,400
                                                ------------   ------------
                                                  11,894,590     12,182,143
                                                ------------   ------------
              CONSUMER PRODUCTS -- 6.0%
      35,000  Altria Group Inc. ................   1,127,729      2,480,100
     240,000  Avon Products Inc. ...............   7,784,470      7,480,800
      15,000  Clorox Co. .......................     823,581        897,750
      12,000  Colgate-Palmolive Co. ............     631,256        685,200
      45,000  Eastman Kodak Co. ................   1,078,017      1,279,800
      55,000  Energizer Holdings Inc.+ .........   1,956,959      2,915,000
      94,700  Gallaher Group plc, ADR ..........   2,711,252      5,506,805
      19,000  National Presto
               Industries Inc. .................     578,337        934,230
      10,000  Pactiv Corp.+ ....................     161,895        245,400
      42,000  Procter & Gamble Co. .............   1,627,217      2,420,040
     100,000  Reckitt Benckiser plc ............   3,154,703      3,519,989
      26,000  Rothmans Inc. ....................     237,941        450,828
     940,500  Swedish Match AB .................   9,972,140     12,860,403
      26,000  Unilever NV, ADR .................   1,542,066      1,799,720
      10,000  UST Inc. .........................     364,903        416,000
                                                ------------   ------------
                                                  33,752,466     43,892,065
                                                ------------   ------------
              CONSUMER SERVICES -- 0.2%
      15,000  IAC/InterActiveCorp+ .............     402,676        442,050
      46,200  Rollins Inc. .....................     397,779        935,088
                                                ------------   ------------
                                                     800,455      1,377,138
                                                ------------   ------------
              DIVERSIFIED INDUSTRIAL -- 3.9%
       5,000  3M Co. ...........................     213,645        378,450
      18,000  Acuity Brands Inc. ...............     273,342        720,000
      57,000  Cooper Industries Ltd.,
               Cl. A ...........................   3,230,726      4,953,300
     260,000  General Electric Co. .............   7,952,794      9,042,800
       5,000  Harbor Global Co. Ltd.+ ..........      24,173         45,000
     170,000  Honeywell International Inc. .....   4,938,376      7,270,900
      20,000  ITT Industries Inc. ..............   1,001,005      1,124,400
       4,000  Trinity Industries Inc. ..........      82,100        217,560
     150,000  Tyco International Ltd. ..........   4,037,531      4,032,000
       2,000  Walter Industries Inc. ...........     107,681        133,240
      50,001  WHX Corp.+ .......................     642,346        507,510
                                                ------------   ------------
                                                  22,503,719     28,425,160
                                                ------------   ------------

                 See accompanying notes to financial statements.

                                       4


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              ELECTRONICS -- 1.3%
      10,000  Freescale Semiconductor Inc.,
               Cl. B+ ..........................$     81,750   $    277,700
     130,000  Intel Corp. ......................   2,817,841      2,515,500
     185,000  Texas Instruments Inc. ...........   4,117,769      6,006,950
      15,000  Thermo Electron Corp.+ ...........     325,333        556,350
                                                ------------   ------------
                                                   7,342,693      9,356,500
                                                ------------   ------------
              ENERGY AND UTILITIES: ELECTRIC -- 2.6%
      80,000  AES Corp.+ .......................     268,400      1,364,800
      22,000  American Electric Power
               Co. Inc. ........................     653,980        748,440
     100,000  Cinergy Corp. ....................   3,272,016      4,541,000
      16,000  DTE Energy Co. ...................     695,800        641,440
      95,000  El Paso Electric Co.+ ............     746,352      1,808,800
      80,000  FPL Group Inc. ...................   2,803,387      3,211,200
      45,000  Great Plains Energy Inc. .........   1,055,160      1,266,750
      50,000  Korea Electric Power Corp.,
               ADR .............................     787,043      1,080,000
      54,824  Mirant Corp.+ ....................     886,914      1,370,600
     120,000  Northeast Utilities ..............   2,261,119      2,343,600
       8,000  UIL Holdings Corp. ...............     293,794        418,800
                                                ------------   ------------
                                                  13,723,965     18,795,430
                                                ------------   ------------
              ENERGY AND UTILITIES: INTEGRATED -- 7.2%
      43,000  Allegheny Energy Inc.+ ...........     422,685      1,455,550
     250,000  Aquila Inc.+ .....................     731,171        997,500
      44,000  BP plc, ADR ......................   1,030,210      3,033,360
     100,000  Burlington Resources Inc. ........   2,954,092      9,191,000
      44,000  CH Energy Group Inc. .............   1,809,289      2,112,000
      85,000  Constellation Energy Group .......   2,543,053      4,650,350
       1,000  Dominion Resources Inc. ..........      48,852         69,030
      50,000  DPL Inc. .........................   1,296,245      1,350,000
      80,000  Duke Energy Corp. ................   1,421,650      2,332,000
     190,000  Duquesne Light Holdings Inc. .....   3,043,692      3,135,000
     220,000  El Paso Corp. ....................   2,242,718      2,651,000
      50,000  Endesa SA ........................   1,309,634      1,614,193
     150,000  Energy East Corp. ................   3,071,332      3,645,000
      29,000  Eni SpA ..........................     304,221        825,178
      80,000  NSTAR ............................   1,282,183      2,288,800
      75,000  OGE Energy Corp. .................   2,043,450      2,175,000
      80,000  Progress Energy Inc. .............   3,424,284      3,518,400
      15,000  Progress Energy Inc., CVO+ .......       7,800          4,950
       6,000  Public Service Enterprise
               Group Inc. ......................     235,600        384,240
      12,000  Scottish Power plc, ADR ..........     314,381        483,480
      20,000  Suncor Energy Inc. ...............   1,043,936      1,540,400
      55,000  TECO Energy Inc. .................     740,886        886,600
      30,000  TXU Corp. ........................     330,664      1,342,800
     130,000  Westar Energy Inc. ...............   2,164,365      2,705,300
                                                ------------   ------------
                                                  33,816,393     52,391,131
                                                ------------   ------------

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              ENERGY AND UTILITIES: NATURAL GAS -- 1.8%
      20,000  AGL Resources Inc. ...............$    388,379   $    721,000
      50,000  Atmos Energy Corp. ...............   1,233,167      1,316,500
      43,100  KeySpan Corp. ....................   1,750,666      1,761,497
      25,000  National Fuel Gas Co. ............     519,678        818,000
      70,000  ONEOK Inc. .......................   1,559,551      2,257,500
       5,000  Peoples Energy Corp. .............     185,825        178,200
      24,000  Piedmont Natural
               Gas Co. Inc. ....................     394,017        575,760
      40,000  SEMCO Energy Inc.+ ...............     282,604        221,600
     100,000  Southern Union Co. ...............   1,627,212      2,483,000
     100,000  Southwest Gas Corp. ..............   1,777,547      2,795,000
                                                ------------   ------------
                                                   9,718,646     13,128,057
                                                ------------   ------------
              ENERGY AND UTILITIES: OIL -- 8.2%
       7,000  Anadarko Petroleum Corp. .........     531,926        707,070
     192,873  Chevron Corp. ....................   8,842,102     11,180,848
     116,000  ConocoPhillips ...................   3,187,718      7,325,400
      28,000  Cooper Cameron Corp.+ ............     804,246      1,234,240
      30,000  Devon Energy Corp. ...............     692,247      1,835,100
     150,000  Exxon Mobil Corp. ................   4,749,795      9,129,000
      12,608  Kerr-McGee Corp. .................     540,378      1,203,812
      10,000  Murphy Oil Corp. .................     471,553        498,200
      50,000  Occidental Petroleum
               Corp. ...........................   3,867,861      4,632,500
      10,000  Oceaneering
               International Inc.+ .............     528,924        573,000
      11,000  PetroChina Co. Ltd., ADR .........     747,751      1,154,450
     104,000  Remington Oil & Gas Corp.+ .......   4,590,221      4,494,880
      30,000  Repsol YPF SA, ADR ...............     631,290        855,000
     118,000  Royal Dutch Shell plc,
               Cl. A, ADR ......................   5,402,372      7,346,680
      25,000  Statoil ASA, ADR .................     327,939        712,000
       8,759  Total SA, ADR ....................     299,550      1,153,823
      65,000  Transocean Inc.+ .................   3,660,082      5,219,500
       3,000  Weatherford International
               Ltd.+ ...........................     115,674        137,250
                                                ------------   ------------
                                                  39,991,629     59,392,753
                                                ------------   ------------
              ENERGY AND UTILITIES: SERVICES -- 0.5%
      14,000  Halliburton Co. ..................     158,327      1,022,280
      20,000  Schlumberger Ltd. ................   1,275,020      2,531,400
                                                ------------   ------------
                                                   1,433,347      3,553,680
                                                ------------   ------------
              ENERGY AND UTILITIES: WATER -- 0.1%
      24,000  Aqua America Inc. ................     221,672        667,680
      40,000  Suez SA, Strips+ .................           0            485
                                                ------------   ------------
                                                     221,672        668,165
                                                ------------   ------------
              ENTERTAINMENT -- 1.9%
     500,000  Rank Group plc ...................   2,545,364      1,958,927
     140,000  The Walt Disney Co. ..............   2,635,231      3,904,600
     200,000  Time Warner Inc. .................   3,280,052      3,358,000
      30,000  Viacom Inc., Cl. A+ ..............   1,212,938      1,162,800
     100,000  Vivendi Universal SA, ADR ........   3,100,404      3,420,000
                                                ------------   ------------
                                                  12,773,989     13,804,327
                                                ------------   ------------

                 See accompanying notes to financial statements.

                                       5


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              ENVIRONMENTAL SERVICES -- 0.5%
     110,000  Waste Management Inc. ............$  2,905,050   $  3,883,000
                                                ------------   ------------
              EQUIPMENT AND SUPPLIES -- 1.8%
      76,000  Flowserve Corp.+ .................   1,983,884      4,433,840
       6,000  Ingersoll-Rand Co. Ltd., Cl. A ...     125,173        250,740
       1,500  Minerals Technologies Inc. .......      37,937         87,615
      30,000  Mueller Industries Inc. ..........   1,320,222      1,070,700
       8,000  Parker Hannifin Corp. ............     459,607        644,880
      13,000  Smith A.O. Corp. .................     275,717        686,400
   1,052,000  Tomkins plc ......................   5,109,041      6,145,820
                                                ------------   ------------
                                                   9,311,581     13,319,995
                                                ------------   ------------
              FINANCIAL SERVICES -- 10.9%
       6,528  Alleghany Corp.+ .................   1,116,610      1,889,856
     165,000  American Express Co. .............   6,569,219      8,670,750
      40,000  American International
               Group Inc. ......................   2,553,571      2,643,600
      70,000  Ameriprise Financial Inc. ........   2,369,773      3,154,200
      37,000  Argonaut Group Inc.+ .............     741,824      1,315,350
      25,000  Banco Popular Espanol SA .........     185,939        368,405
      18,000  Banco Santander Central
               Hispano SA, ADR .................      64,963        262,980
       2,000  Banco Santander Chile SA, ADR ....      29,250         87,200
     135,000  Bank of America Corp. ............   4,153,381      6,147,900
      44,000  Bank of New York Co. Inc. ........   1,423,658      1,585,760
      30,000  Bankgesellschaft Berlin AG+ ......     201,349        179,961
       8,825  Banque Nationale de Paris SA .....     362,345        819,744
       3,000  Bear Stearns Companies Inc. ......     227,630        416,100
     310,000  Citigroup Inc. ...................  14,547,412     14,641,300
      40,000  Commerzbank AG, ADR ..............     855,073      1,589,660
      35,000  Deutsche Bank AG .................   1,966,016      3,998,400
       2,000  Dun and Bradstreet Corp.+ ........      20,476        153,360
       3,000  Fannie Mae .......................     153,815        154,200
      16,000  Fidelity Southern Corp. ..........     153,870        284,800
     138,000  H&R Block Inc. ...................   3,281,934      2,987,700
      25,000  Huntington Bancshares Inc. .......     407,250        603,250
      82,080  JPMorgan Chase & Co. .............   2,489,151      3,417,811
       1,000  KeyCorp ..........................      30,270         36,800
      16,000  Leucadia National Corp. ..........     349,910        954,560
       1,000  Manulife Financial Corp. .........      24,694         62,770
      55,000  Mellon Financial Corp. ...........   1,528,208      1,958,000
      13,000  Merrill Lynch & Co. Inc. .........     525,900      1,023,880
       8,000  Moody's Corp. ....................      64,841        571,680
      20,000  Morgan Stanley ...................   1,087,886      1,256,400
       3,000  Municipal Mortgage &
               Equity, LLC .....................      60,488         79,500
       6,000  Northern Trust Corp. .............      60,300        315,000
      50,000  Phoenix Companies Inc. ...........     650,511        815,000
      45,000  PNC Financial Services
               Group Inc. ......................   1,905,739      3,028,950

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
      50,000  Popular Inc. .....................$  1,225,007   $  1,038,000
         500  Raiffeisen International
               Bank Holding AG+ ................      28,874         42,657
      36,000  St. Paul Travelers
               Companies Inc. ..................   1,429,504      1,504,440
     113,400  Sterling Bancorp .................   1,456,020      2,336,040
      12,000  SunTrust Banks Inc. ..............     251,737        873,120
      20,000  T. Rowe Price Group Inc. .........     896,910      1,564,200
       1,000  The Allstate Corp. ...............      33,300         52,110
       5,000  The Charles Schwab Corp. .........      77,500         86,050
      40,000  Unitrin Inc. .....................   1,156,156      1,860,400
      12,000  Wachovia Corp. ...................     407,292        672,600
      60,000  Waddell & Reed Financial
               Inc., Cl. A .....................   1,151,502      1,386,000
      55,000  Wilmington Trust Corp. ...........   1,712,407      2,384,250
                                                ------------   ------------
                                                  59,989,465     79,274,694
                                                ------------   ------------
              FOOD AND BEVERAGE -- 8.1%
      65,000  Anheuser-Busch Companies Inc. ....   2,817,765      2,780,050
      25,500  Brown-Forman Corp., Cl. A ........   1,483,296      1,995,375
     110,000  Cadbury Schweppes plc, ADR .......   3,776,006      4,400,000
      70,000  Campbell Soup Co. ................   1,844,540      2,268,000
      40,000  Coca-Cola Amatil Ltd., ADR .......     246,845        412,428
     192,000  Coca-Cola Co. ....................   8,426,914      8,039,040
      15,000  Coca-Cola Femsa SA de
               CV, ADR .........................     388,903        498,000
      16,000  Corn Products International
               Inc. ............................     197,588        473,120
      60,000  Del Monte Foods Co. ..............     555,763        711,600
      56,000  Diageo plc, ADR ..................   2,330,906      3,552,080
      35,000  Fomento Economico Mexicano
               SA de CV, ADR ...................   1,594,434      3,208,100
     155,800  General Mills Inc. ...............   7,586,402      7,895,944
      70,000  Groupe Danone ....................   7,584,576      8,576,311
     600,000  Grupo Bimbo SA de CV,
               Cl. A ...........................   1,781,670      1,971,742
      35,000  Heineken NV ......................   1,189,363      1,328,437
     120,000  H.J. Heinz Co. ...................   4,229,263      4,550,400
       5,000  Kellogg Co. ......................     149,740        220,200
      10,000  Nestle SA ........................   2,083,075      2,968,588
      24,016  Pernod-Ricard SA, ADR ............   1,018,278      1,141,000
      20,000  The Hershey Co. ..................     967,855      1,044,600
      20,600  Tootsie Roll
               Industries Inc. .................     555,088        602,962
       3,000  Wm. Wrigley Jr. Co. ..............     199,198        192,000
                                                ------------   ------------
                                                  51,007,468     58,829,977
                                                ------------   ------------
              HEALTH CARE -- 9.2%
      15,000  Abbott Laboratories ..............     577,284        637,050
      65,000  Baxter International Inc. ........   2,009,859      2,522,650
      36,000  Becton, Dickinson & Co. ..........   1,728,626      2,216,880
         500  Bio-Rad Laboratories Inc.,
               Cl. B+ ..........................      20,960         31,015
      15,000  Biosite Inc.+ ....................     757,041        778,950

                 See accompanying notes to financial statements.

                                       6


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              HEALTH CARE (CONTINUED)
     100,000  Bristol-Myers Squibb Co. .........$  2,590,402   $  2,461,000
     230,000  Chiron Corp.+ ....................  10,193,918     10,536,300
     144,000  Eli Lilly & Co. ..................   8,133,545      7,963,200
      11,276  GlaxoSmithKline plc, ADR .........     515,984        589,847
      25,000  Henry Schein Inc.+ ...............     631,852      1,196,500
      60,000  Hospira Inc.+ ....................   2,115,574      2,367,600
     100,000  Johnson & Johnson ................   5,743,582      5,922,000
      60,000  Medco Health
               Solutions Inc.+ .................   2,808,270      3,433,200
     122,000  Merck & Co. Inc. .................   4,147,718      4,298,060
       1,000  Nobel Biocare Holding AG .........     139,480        222,644
      60,000  Novartis AG, ADR .................   3,260,573      3,326,400
       7,000  Orthofix International NV+ .......     247,804        278,740
     431,000  Pfizer Inc. ......................  12,648,699     10,740,520
     150,000  Schering-Plough Corp. ............   2,779,186      2,848,500
     165,000  Tenet Healthcare Corp.+ ..........   1,602,873      1,217,700
      20,000  William Demant Holding A/S+ ......     983,839      1,325,149
      33,000  Zimmer Holdings Inc.+ ............   2,162,009      2,230,800
                                                ------------   ------------
                                                  65,799,078     67,144,705
                                                ------------   ------------
              HOTELS AND GAMING -- 1.9%
      40,000  Hilton Hotels Corp. ..............     693,960      1,018,400
      20,000  International Game
               Technology ......................     608,024        704,400
   1,500,000  Ladbrokes plc ....................   7,677,943     10,137,776
      25,000  Starwood Hotels &
               Resorts Worldwide Inc. ..........     643,483      1,693,250
                                                ------------   ------------
                                                   9,623,410     13,553,826
                                                ------------   ------------
              MACHINERY -- 0.4%
       6,000  Caterpillar Inc. .................      35,181        430,860
      31,000  Deere & Co. ......................     752,487      2,450,550
                                                ------------   ------------
                                                     787,668      2,881,410
                                                ------------   ------------
              MANUFACTURED HOUSING -- 0.3%
     140,000  Champion Enterprises Inc.+ .......   1,407,727      2,094,400
                                                ------------   ------------
              METALS AND MINING -- 1.5%
       5,300  Carpenter Technology Corp. .......     466,486        500,956
      27,000  Fording Canadian Coal
               Trust (Toronto) .................     179,580      1,023,034
      55,875  Freeport-McMoRan Copper &
               Gold Inc., Cl. B ................   1,202,109      3,339,649
      25,000  Inco Ltd. ........................     940,875      1,247,250
      95,000  Newmont Mining Corp. .............   3,717,824      4,929,550
                                                ------------   ------------
                                                   6,506,874     11,040,439
                                                ------------   ------------
              PUBLISHING -- 1.9%
      95,000  Dow Jones & Co. Inc. .............   3,643,999      3,733,500
      10,000  Knight-Ridder Inc. ...............     647,195        632,100
       6,000  McClatchy Co., Cl. A .............     403,609        293,100
      25,000  McGraw-Hill Companies Inc. .......     755,341      1,440,500
      15,000  New York Times Co., Cl. A ........     455,959        379,650
      45,000  News Corp., Cl. A ................     532,836        747,450

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
       6,016  News Corp., Cl. B ................$     70,881   $    105,641
     100,000  Reader's Digest Association Inc. .   1,360,932      1,475,000
         406  Seat Pagine Gialle SpA+ ..........       1,350            194
      10,000  The E.W. Scripps Co., Cl. A ......     464,345        447,100
     125,000  Tribune Co. ......................   4,850,276      3,428,750
       1,200  Washington Post Co., Cl. B .......     700,030        932,100
                                                ------------   ------------
                                                  13,886,753     13,615,085
                                                ------------   ------------
              REAL ESTATE -- 0.9%
     150,000  Arden Realty Inc. ................   6,777,825      6,769,500
       5,000  Griffin Land &
               Nurseries Inc.+ .................      71,716        155,000
                                                ------------   ------------
                                                   6,849,541      6,924,500
                                                ------------   ------------
              RETAIL -- 2.2%
     230,000  Albertson's Inc. .................   5,375,178      5,904,100
      40,000  Costco Wholesale Corp. ...........   1,850,972      2,166,400
       5,000  Ingles Markets Inc., Cl. A .......      64,548         89,100
     150,000  Safeway Inc. .....................   3,114,997      3,768,000
         500  Sears Holdings Corp.+ ............      40,732         66,120
       6,000  The Home Depot Inc. ..............     127,998        253,800
      75,000  Wal-Mart Stores Inc. .............   3,598,616      3,543,000
      10,000  Weis Markets Inc. ................     300,480        445,700
                                                ------------   ------------
                                                  14,473,521     16,236,220
                                                ------------   ------------
              SPECIALTY CHEMICALS -- 1.9%
      20,000  Albemarle Corp. ..................     434,626        907,000
      15,000  Ashland Inc. .....................     882,910      1,066,200
      15,000  Chemtura Corp. ...................     153,099        176,700
      10,000  Dow Chemical Co. .................     360,656        406,000
      20,000  E.I. du Pont de Nemours
               and Co. .........................     945,400        844,200
      92,000  Ferro Corp. ......................   1,837,998      1,840,000
     100,000  Hercules Inc.+ ...................   1,164,286      1,380,000
      65,000  Monsanto Co. .....................   1,101,588      5,508,750
       6,000  NewMarket Corp. ..................      23,156        285,540
      50,000  Omnova Solutions Inc.+ ...........     339,908        306,000
       4,000  Quaker Chemical Corp. ............      79,615         87,000
      65,000  Sensient Technologies Corp. ......   1,345,215      1,173,250
       2,542  Tronox Inc., Cl. B+ ..............      22,516         43,193
                                                ------------   ------------
                                                   8,690,973     14,023,833
                                                ------------   ------------
              TELECOMMUNICATIONS -- 3.9%
       6,000  ALLTEL Corp. .....................     307,225        388,500
     310,000  AT&T Inc. ........................   8,194,933      8,382,400
      65,000  BCE Inc. .........................   1,376,792      1,563,900
      50,000  BellSouth Corp. ..................   1,334,747      1,732,500
     200,000  BT Group plc .....................     825,179        771,409
      30,000  BT Group plc, ADR ................   1,006,938      1,164,600
     140,000  Cable & Wireless plc .............     273,765        265,737
     250,000  Cincinnati Bell Inc.+ ............   1,473,056      1,130,000
      15,000  Citizens Communications Co. ......     202,050        199,050
      60,000  Deutsche Telekom AG, ADR .........   1,075,041      1,009,200
      15,000  France Telecom SA, ADR ...........     436,434        337,200

                 See accompanying notes to financial statements.

                                       7


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS (CONTINUED)
              TELECOMMUNICATIONS (CONTINUED)
     330,000  Qwest Communications
               International Inc.+ .............$  1,122,915   $  2,244,000
     150,000  Sprint Nextel Corp. ..............   3,006,924      3,876,000
       3,300  Telecom Italia SpA, ADR ..........      31,072         96,360
       8,195  Telefonica SA, ADR ...............      80,699        384,919
      12,000  TELUS Corp. ......................     185,454        470,814
     125,000  Verizon Communications Inc. ......   4,558,920      4,257,500
                                                ------------   ------------
                                                  25,492,144     28,274,089
                                                ------------   ------------
              TRANSPORTATION -- 0.2%
      40,000  GATX Corp. .......................   1,077,124      1,651,600
                                                ------------   ------------
              WIRELESS COMMUNICATIONS -- 1.5%
     400,000  Nextel Partners Inc., Cl. A+ .....  11,219,280     11,328,000
                                                ------------   ------------
              TOTAL COMMON STOCKS .............. 526,374,049    665,807,564
                                                ------------   ------------
              PREFERRED STOCKS -- 1.0%
              AUTOMOTIVE -- 0.0%
       1,000  Ford Motor Co. Capital Trust II,
               6.500% Cv. Pfd. .................      45,215         30,050
                                                ------------   ------------
              AVIATION: PARTS AND SERVICES -- 0.5%
      25,200  Sequa Corp.,$5.00 Cv. Pfd. .......   2,148,377      3,244,500
                                                ------------   ------------
              BROADCASTING -- 0.1%
         100  Gray Television Inc.,
               8.000% Cv. Pfd.,
               Ser. C (b)(c)(d) ................   1,000,000      1,000,000
                                                ------------   ------------
              COMMUNICATIONS EQUIPMENT -- 0.2%
       1,100  Lucent Technologies Capital
               Trust I, 7.750% Cv. Pfd. ........     759,000      1,113,200
                                                ------------   ------------
              ENERGY AND UTILITIES: INTEGRATED -- 0.0%
         300  El Paso Corp.,
               4.990% Cv. Pfd. (b) .............     293,192        327,521
                                                ------------   ------------
              ENTERTAINMENT -- 0.0%
       3,000  Metromedia International
               Group Inc.,
               7.250% Cv. Pfd.+ ................       5,310        118,500
                                                ------------   ------------
              TELECOMMUNICATIONS -- 0.2%
      33,000  Cincinnati Bell Inc.,
               6.750% Cv. Pfd., Ser. B .........     918,893      1,427,250
                                                ------------   ------------
              TOTAL PREFERRED STOCKS ...........   5,169,987      7,261,021
                                                ------------   ------------
              WARRANTS -- 0.1%
              BUSINESS SERVICES -- 0.1%
     262,431  GP Strategies Corp.,
               expire 08/14/08+ (c)(d) .........     637,065        585,636
                                                ------------   ------------

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              DIVERSIFIED INDUSTRIAL -- 0.0%
     379,703  National Patent Development
               Corp., expire 08/14/08+ (c)(d) ..$          0   $    100,015
       3,625  WHX Corp., expire 02/28/08+             14,170          3,806
                                                ------------   ------------
                                                      14,170        103,821
                                                ------------   ------------
              TOTAL WARRANTS ...................     651,235        689,457
                                                ------------   ------------
    PRINCIPAL
     AMOUNT
     ------
              CORPORATE BONDS -- 3.0%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.6%
$ 4,000,000   Pep Boys - Manny, Moe & Jack, Cv.,
               4.250%, 06/01/07 ................   3,963,305      3,925,000
    800,000   Standard Motor Products Inc.,
               Sub. Deb. Cv.,
               6.750%, 07/15/09 ................     692,851        680,000
                                                ------------   ------------
                                                   4,656,156      4,605,000
                                                ------------   ------------
              AVIATION: PARTS AND SERVICES -- 0.2%
  1,400,000   GenCorp Inc., Sub. Deb. Cv.,
               5.750%, 04/15/07 ................   1,372,967      1,578,500
                                                ------------   ------------
              BROADCASTING -- 0.3%
              Sinclair Broadcast Group Inc.,
               Sub. Deb. Cv.,
  2,550,000     6.000%, 09/15/12 ...............   2,102,045      2,253,562
    350,000     4.875%, 07/15/18 ...............     311,444        309,313
                                                ------------   ------------
                                                   2,413,489      2,562,875
                                                ------------   ------------
              BUSINESS SERVICES -- 0.2%
    100,000   BBN Corp., Sub. Deb. Cv.,
               6.000%, 04/01/12+ (a)(c) ........      97,500              0
  2,000,000   GP Strategies Corp.,
               Sub. Deb.,
               6.000%, 08/14/08 (c)(d) .........   1,597,526      1,325,397
                                                ------------   ------------
                                                   1,695,026      1,325,397
                                                ------------   ------------
              COMMUNICATIONS EQUIPMENT -- 1.5%
  4,000,000   Agere Systems Inc., Sub. Deb. Cv.,
               6.500%, 12/15/09 ................   3,920,317      3,960,000
  7,000,000   Nortel Networks Corp.,
               Cv., 4.250%, 09/01/08 ...........   6,718,147      6,641,250
                                                ------------   ------------
                                                  10,638,464     10,601,250
                                                ------------   ------------
              METALS AND MINING -- 0.2%
  1,000,000   Inco Ltd., Cv.,
               Zero Coupon, 03/29/21 ...........     997,640      1,327,500
                                                ------------   ------------
              TOTAL CORPORATE BONDS ............  21,773,742     22,000,522
                                                ------------   ------------

                 See accompanying notes to financial statements.

                                       8


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2006 (UNAUDITED)
================================================================================

  PRINCIPAL                                                        MARKET
   AMOUNT                                           COST            VALUE
   -------                                         -------         -------
              U.S. GOVERNMENT OBLIGATIONS -- 2.6%
$18,866,000   U.S. Treasury Bills,
               4.452% to 4.756%++,
               04/13/06 to 09/07/06 (e) ........$ 18,712,002   $ 18,711,862
                                                ------------   ------------
              TOTAL INVESTMENTS -- 98.2% .......$572,681,015    714,470,426
                                                ============
              OTHER ASSETS AND LIABILITIES
               (NET) -- 1.8% ..................................  13,321,369
                                                               ------------
              NET ASSETS -- 100.0% ............................$727,791,795
                                                               ============
    SHARES                                        PROCEEDS
    ------                                        --------
              SECURITIES SOLD SHORT -- (0.0)%
              AVIATION: PARTS AND SERVICES -- (0.0)%
     (1,200)   Sequa Corp., Cl. A+ .............$   (117,576)  $   (117,360)
                                                ============   ============
- ----------------
 (a) Security in default.
 (b) Security exempt from registration under Rule 144A of the Securities Act of
     1933, as amended. These securities may be resold in transactions exempt
     from registration, normally to qualified institutional buyers. At March 31,
     2006, the market value of Rule 144A securities amounted to $1,327,521 or
     0.18% of total net assets. Except as noted in (d), these securities are
     liquid.
 (c) Securities fair valued under procedures established by the Board of
     Directors. 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 March 31, 2006, the
     market value of fair valued securities amounted to $3,011,048 or 0.41% of
     total net assets.
 (d) At March 31, 2006, the Fund held investments in restricted and illiquid
     securities amounting to $3,011,048 or 0.41% of net  assets, which were
     valued under methods approved by the Board, as follows:

ACQUISITION                                                           03/31/06
  SHARES/                                                             CARRYING
 PRINCIPAL                               ACQUISITION   ACQUISITION     VALUE
  AMOUNT    ISSUER                          DATE          COST        PER UNIT
 --------   ------                       -----------  -----------     --------
$2,000,000  GP Strategies Corp.,
             Sub. Deb.,
             6.00%, 08/14/08 ............ 08/08/03     $1,362,935  $    66.2699
   262,431  GP Strategies Corp.,
             Warrants, expire
             08/14/08 ................... 08/08/03        637,065        2.2316
       100  Gray Television Inc.,
             8.000%
             Cv. Pfd., Ser. C ........... 04/22/02      1,000,000   10,000.0000
   379,703  National Patent Development
             Corp., Warrants,
             expire 08/14/08 ............ 11/24/04           0.00        0.2634

 (e) At March 31, 2006, $1,000,000 of the principal amount was pledged as
     collateral for securities sold short.
 +   Non-income producing security.
 ++  Represents annualized yield at date of purchase.
 ADR American Depository Receipt
 CVO Contingent Value Obligation

                 See accompanying notes to financial statements.

                                       9


                         THE GABELLI EQUITY INCOME FUND


STATEMENT OF ASSETS AND LIABILITIES
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSETS:
  Investments, at value (cost $572,681,015)   $ 714,470,426
  Cash ....................................           1,462
  Receivable for investments sold .........      11,817,576
  Receivable for Fund shares sold .........       2,783,211
  Dividends and interest receivable .......       1,433,768
  Other assets ............................          16,858
                                              -------------
  TOTAL ASSETS ............................     730,523,301
                                              -------------
LIABILITIES:
  Securities sold short (proceeds $117,576)         117,360
  Payable for investments purchased .......       1,357,217
  Payable for investment advisory fees ....         652,934
  Payable for Fund shares redeemed ........         317,288
  Payable for distribution fees ...........         167,597
  Other accrued expenses ..................         119,110
                                              -------------
  TOTAL LIABILITIES .......................       2,731,506
                                              -------------
  NET ASSETS applicable to 37,635,050
    shares outstanding ....................   $ 727,791,795
                                              =============
NET ASSETS CONSIST OF:
  Capital stock, each class at
    $0.001 par value ......................   $      37,635
  Additional paid-in capital ..............     585,846,565
  Accumulated distributions in excess of
    net investment income .................      (3,290,006)
  Accumulated net realized gain on
    investments and foreign currency
    transactions ..........................       3,409,363
  Net unrealized appreciation on
    investments ...........................     141,789,411
  Net unrealized appreciation on
    securities sold short .................             216
  Net unrealized depreciation on
    foreign currency translations .........          (1,389)
                                              -------------
  NET ASSETS ..............................   $ 727,791,795
                                              =============
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption
    price per share ($714,053,947 /
    36,917,806 shares outstanding;
    150,000,000 shares authorized) ........          $19.34
                                                     ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($7,310,663 / 379,145 shares outstanding;
    50,000,000 shares authorized) .........          $19.28
                                                     ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75%
    of the offering price) ................          $20.46
                                                     ======
  CLASS B:
  Net Asset Value and offering price per share
   ($112,317 / 5,907 shares outstanding;
    50,000,000 shares authorized) .........          $19.01(a)
                                                     ======
  CLASS C:
  Net Asset Value and offering price per share
    ($6,314,868 / 332,192 shares outstanding;
    50,000,000 shares authorized) .........          $19.01(a)
                                                     ======
- ---------------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED MARCH 31, 2006 (UNAUDITED)
================================================================================

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $70,456)    $  6,665,262
  Interest ...................................      1,226,188
                                                 ------------
  TOTAL INVESTMENT INCOME ....................      7,891,450
                                                 ------------
EXPENSES:
  Investment advisory fees ...................      3,323,081
  Distribution fees -- Class AAA .............        816,703
  Distribution fees -- Class A ...............          7,226
  Distribution fees -- Class B ...............            337
  Distribution fees -- Class C ...............         27,030
  Shareholder services fees ..................        276,656
  Shareholder communications expenses ........         93,010
  Custodian fees .............................         56,727
  Registration fees ..........................         28,610
  Legal and audit fees .......................         27,699
  Directors' fees ............................         14,161
  Miscellaneous expenses .....................         52,586
                                                 ------------
  TOTAL EXPENSES .............................      4,723,826
  Less: Custodian fee credits ................        (11,164)
                                                 ------------
  NET EXPENSES ...............................      4,712,662
                                                 ------------
  NET INVESTMENT INCOME ......................      3,178,788
                                                 ------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments ...........      4,830,816
  Net realized loss on foreign
    currency transactions ....................        (17,351)
                                                 ------------
  Net realized gain on investments and loss on
    foreign currency  transactions ...........      4,813,465
  Net change in unrealized  appreciation/
    depreciation on investments, securities
    sold short, and foreign
    currency translations ....................     29,390,019
                                                 ------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS AND FOREIGN CURRENCY .........     34,203,484
                                                 ------------
  NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS ................   $ 37,382,272
                                                 ============

                 See accompanying notes to financial statements.

                                       10


                         THE GABELLI EQUITY INCOME FUND


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


                                                                         SIX MONTHS ENDED
                                                                          MARCH 31, 2006        YEAR ENDED
                                                                           (UNAUDITED)      SEPTEMBER 30, 2005
                                                                          -------------     ------------------
                                                                                        
OPERATIONS:
  Net investment income ............................................      $   3,178,788       $   6,041,330
  Net realized gain on investments and foreign currency transactions          4,813,465          10,284,275
  Net change in unrealized appreciation/depreciation on investments,
    securities sold short, and foreign currency translations .......         29,390,019          48,815,905
                                                                          -------------       -------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .............         37,382,272          65,141,510
                                                                          -------------       -------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class AAA ......................................................         (6,295,251)         (6,076,053)
    Class A ........................................................            (57,549)            (14,675)
    Class B ........................................................               (717)               (137)
    Class C ........................................................            (54,122)            (15,344)
                                                                          -------------       -------------
                                                                             (6,407,639)         (6,106,209)
                                                                          -------------       -------------
  Net realized gain on investments
    Class AAA ......................................................         (6,315,010)         (9,683,440)
    Class A ........................................................            (51,353)            (13,842)
    Class B ........................................................               (532)               (107)
    Class C ........................................................            (52,102)            (14,192)
                                                                          -------------       -------------
                                                                             (6,418,997)         (9,711,581)
                                                                          -------------       -------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..............................        (12,826,636)        (15,817,790)
                                                                          -------------       -------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA ......................................................        109,931,787         175,602,480
    Class A ........................................................          3,397,332           3,406,570
    Class B ........................................................             78,098              29,210
    Class C ........................................................          2,694,741           3,196,846
                                                                          -------------       -------------
  NET INCREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS .......        116,101,958         182,235,106
                                                                          -------------       -------------
  REDEMPTION FEES ..................................................              3,446              46,462
                                                                          -------------       -------------
  NET INCREASE IN NET ASSETS .......................................        140,661,040         231,605,288

NET ASSETS:
  Beginning of period ..............................................        587,130,755         355,525,467
                                                                          -------------       -------------
  End of period (including undistributed net investment income of
    $0 and $0, respectively) .......................................      $ 727,791,795       $ 587,130,755
                                                                          =============       =============


                 See accompanying notes to financial statements.

                                       11


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
================================================================================

1.  ORGANIZATION.  The Gabelli  Equity  Income Fund (the  "Fund") is a series of
Gabelli Equity Series Funds,  Inc. (the  "Corporation"),  which was organized on
July 25,  1991 as a Maryland  corporation.  The Fund is a  diversified  open-end
management  investment  company  registered under the Investment  Company Act of
1940,  as  amended  (the  "1940  Act"),  and  one of  three  separately  managed
portfolios (collectively,  the "Portfolios") of the Corporation,  each with four
separate classes of shares outstanding known as Class AAA, Class A, Class B, and
Class C. The Fund's  primary  objective  is to seek a high level of total return
with an emphasis on income. The Fund commenced investment  operations on January
2, 1992.

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  Directors  (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,

                                       12


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

thereby  determining the yield during the Fund's holding  period.  The Fund will
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 March
31, 2006, there were no open repurchase agreements.

FUTURES  CONTRACTS.  The Fund may engage in futures contracts for the purpose of
hedging  against  changes in the value of its  portfolio  securities  and in the
value of  securities  it  intends  to  purchase.  Upon  entering  into a futures
contract,  the Fund is required to deposit  with the broker an amount of cash or
cash equivalents equal to a certain  percentage of the contract amount.  This is
known as the "initial margin". Subsequent payments ("variation margin") are made
or  received by the Fund each day,  depending  on the daily  fluctuation  of the
value of the  contract.  The daily  changes  in the  contract  are  included  in
unrealized gains or losses. The Fund recognizes a realized gain or loss when the
contract is closed.

There are several  risks in  connection  with the use of futures  contracts as a
hedging  instrument.   The  change  in  value  of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged investments. In addition, there
is the risk that the Fund may not be able to enter  into a  closing  transaction
because of an illiquid  secondary  market. At March 31, 2006, there were no open
future contracts.

SECURITIES SOLD SHORT. The Fund may enter into short sale transactions.  A short
sale  involves  selling a  security  which the Fund does not own.  The  proceeds
received  for short sales are  recorded as  liabilities  and the Fund records an
unrealized  gain or loss to the extent of the  difference  between the  proceeds
received and the value of the open short  position on the day of  determination.
The Fund records a realized gain or loss when the short  position is closed out.
By entering into a short sale,  the Fund bears the market risk of an unfavorable
change in the price of the  security  sold short.  Dividends  on short sales are
recorded as an expense by the Fund on the ex-dividend  date and interest expense
is recorded on the accrual  basis.  Securities  sold short at March 31, 2006 are
reflected in the Schedule of Investments.

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  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 March 31,  2006,  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

                                       13


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

current exchange rates.  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 that 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.

FOREIGN  TAXES.  The Fund may be subject to  foreign  taxes on income,  gains on
investments,  or currency  repatriation,  a portion of which may be recoverable.
The Fund will accrue such taxes and  recoveries  as  applicable,  based upon its
current interpretation of tax rules and regulations that exist in the markets in
which it invests.

RESTRICTED  AND  ILLIQUID  SECURITIES.  The Fund may invest up to 15% of its net
assets in  securities  for which the markets are illiquid.  Illiquid  securities
include  securities the disposition of which is subject to substantial  legal or
contractual  restrictions.  The sale of illiquid  securities often requires more
time and  results  in higher  brokerage  charges or dealer  discounts  and other
selling  expenses  than does the sale of  securities  eligible  for  trading  on
national securities  exchanges or in the  over-the-counter  markets.  Restricted
securities  may  sell at a price  lower  than  similar  securities  that are not
subject to  restrictions  on resale.  Securities  freely salable among qualified
institutional  investors  under  special  rules  adopted by the  Securities  and
Exchange  Commission  (the  "SEC")  may be  treated  as liquid  if they  satisfy
liquidity  standards  established by the Board. The continued  liquidity of such
securities  is not as well assured as that of publicly  traded  securities,  and
accordingly the Board will monitor their liquidity.

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  the 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 upon 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, if any, shown
as "custodian fee credits".

                                       14


THE GABELLI EQUITY INCOME 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 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 and foreign  currency  transactions  held by the
Fund, timing differences,  and differing characterizations of distributions made
by the Fund. Distributions from net investment income include net realized gains
on  foreign  currency  transactions.   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 fiscal year ended September 30,
2005  reclassifications  were made to increase accumulated net investment income
by $20,356 and decrease accumulated net realized gain on investments by $20,356.

The tax character of  distributions  paid during the fiscal year ended September
30, 2005 was ordinary income and net long-term capital gains as follows:

          DISTRIBUTIONS PAID FROM:
          Ordinary income
            (inclusive of short-term capital gains) ..........  $ 9,358,636
          Net long-term capital gains ........................    6,459,154
                                                                -----------
            Total distributions paid .........................  $15,817,790
                                                                ===========

The Fund has a fixed  distribution  policy.  Under the policy, the Fund declares
and pays monthly distributions from net investment income and capital gains. The
actual source of the distributions are determined after the end of the year. The
Fund continues to evaluate its distribution  policy in light of ongoing economic
and market conditions and may change the amount of the monthly  distributions in
the  future.  The Fund  currently  intends  to pay  $0.03 per share on a monthly
basis.

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.

At September  30, 2005,  the  difference  between book and tax basis  unrealized
appreciation  is  primarily  due to  deferral  of losses from wash sales for tax
purposes.

As of September 30, 2005, the components of accumulated  earnings/(losses)  on a
tax basis were as follows:

                 Undistributed long-term capital gains .......  $  6,073,274
                 Net unrealized appreciation .................   111,341,422
                 Other temporary differences .................       (62,737)
                                                                ------------
                   Total accumulated earnings ................  $117,351,959
                                                                ============

Under the current tax law,  capital  losses  related to  securities  and foreign
currency  realized  after October 31 and prior to the Fund's fiscal year end may
be treated as occurring on the first day of the following  year.  For the fiscal
year ended September 30, 2005, the Fund had no capital losses to defer.

                                       15


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

The following  summarizes the tax cost of investments,  short sales, and related
unrealized appreciation/depreciation at March 31, 2006:


                                                        GROSS          GROSS      NET UNREALIZED
                                        COST/        UNREALIZED     UNREALIZED     APPRECIATION/
                                     (PROCEEDS)     APPRECIATION   DEPRECIATION   (DEPRECIATION)
                                    ------------    ------------   ------------    ------------
                                                                       
      Investments ................. $574,613,664    $152,026,703   $(12,169,941)   $139,856,762
      Short sales .................     (117,576)            216             --             216
                                    ------------    ------------   ------------    ------------
                                    $574,496,088    $152,026,919   $(12,169,941)   $139,856,978
                                    ============    ============   ============    ============


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 Directors of the Fund who are affiliated persons of the Adviser.

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  March  31,  2006,  other  than  short-term  securities,
aggregated $224,971,177 and $61,060,311, respectively.

6. TRANSACTIONS WITH AFFILIATES. During the six months ended March 31, 2006, the
Fund paid brokerage commissions of $189,722 to Gabelli & Company.  Additionally,
Gabelli & Company  informed  the Fund that it received  $24,880  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.  During the six months
ended March 31, 2006, the Fund reimbursed the Adviser $22,500 in connection with
the cost of  computing  the  Fund's  NAV,  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 March 31, 2006, there were no
borrowings from the line of credit.

8. CAPITAL STOCK TRANSACTIONS.  The Fund currently 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,  or the transfer  agent 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 the  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.  The Board has approved Class I
Shares which have not been offered publicly.

Effective June 15, 2005, the Fund imposed a redemption fee of 2.00% on Class AAA
Shares,  Class A Shares, Class B Shares, and Class C Shares that are redeemed or
exchanged  on or before the seventh day after the

                                       16


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

date of a purchase.  (Prior to June 15, 2005,  the Fund imposed a redemption fee
on shares that were  redeemed or  exchanged  on or before 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 March 31, 2006
and the fiscal year ended  September  30, 2005  amounted to $3,446 and  $46,462,
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.

Transactions in shares of capital stock were as follows:




                                                           SIX MONTHS ENDED
                                                            MARCH 31, 2006                      YEAR ENDED
                                                              (UNAUDITED)                   SEPTEMBER 30, 2005
                                                     ----------------------------      ---------------------------
                                                       SHARES           AMOUNT           SHARES          AMOUNT
                                                     ----------      ------------      ----------    -------------
                                                               CLASS AAA                        CLASS AAA
                                                     ----------------------------      ---------------------------
                                                                                         
Shares sold ........................................  9,719,034      $181,188,464      14,143,848     $254,681,597
Shares issued upon reinvestment of dividends .......    633,263        11,737,764         812,370       14,527,787
Shares redeemed .................................... (4,419,564)      (82,994,441)     (5,214,853)     (93,606,904)
                                                     ----------      ------------      ----------     ------------
  Net increase .....................................  5,932,733      $109,931,787       9,741,365     $175,602,480
                                                     ==========      ============      ==========     ============
                                                                CLASS A                          CLASS A
                                                     ----------------------------      ---------------------------
Shares sold ........................................    214,105      $  3,968,682         198,451     $  3,597,003
Shares issued upon reinvestment of dividends .......      4,513            83,614           1,332           24,074
Shares redeemed ....................................    (34,736)         (654,964)        (11,920)        (214,507)
                                                     ----------      ------------      ----------     ------------
  Net increase .....................................    183,882      $  3,397,332         187,863     $  3,406,570
                                                     ==========      ============      ==========     ============
                                                                CLASS B                          CLASS B
                                                     ----------------------------      ---------------------------
Shares sold ........................................      4,130      $     76,849           1,633     $     28,966
Shares issued upon reinvestment of dividends .......         68             1,249              14              244
Shares redeemed ....................................         --                --              --               --
                                                     ----------      ------------      ----------     ------------
  Net increase .....................................      4,198      $     78,098           1,647     $     29,210
                                                     ==========      ============      ==========     ============
                                                                CLASS C                          CLASS C
                                                     ----------------------------      ---------------------------
Shares sold ........................................    234,724      $  4,278,558         179,380     $  3,223,463
Shares issued upon reinvestment of dividends .......      5,171            94,548           1,487           26,658
Shares redeemed ....................................    (90,336)       (1,678,365)         (2,987)         (53,275)
                                                     ----------      ------------      ----------     ------------
  Net increase .....................................    149,559      $  2,694,741         177,880     $  3,196,846
                                                     ==========      ============      ==========     ============


9.  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.

10. 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 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.

                                       17


THE GABELLI EQUITY INCOME FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------
Selected data for a share of capital stock 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
September 30   of Period    Income(a)    Investments    Operations    Income    Investments  Distributions
- ------------   ---------   ----------  --------------   ----------  ----------  -----------  -------------
                                                                            
CLASS AAA
  2006(b)        $18.72       $0.09        $ 0.90         $ 0.99      $(0.18)     $(0.19)        $(0.37)
  2005            16.73        0.24          2.41           2.65       (0.24)      (0.42)         (0.66)
  2004            14.60        0.23          2.26           2.49       (0.27)      (0.09)         (0.36)
  2003            11.93        0.28          2.64           2.92       (0.25)         --          (0.25)
  2002            13.88        0.23         (1.79)         (1.56)      (0.23)      (0.16)         (0.39)
  2001            16.35        0.25         (0.28)         (0.03)      (0.36)      (2.08)         (2.44)
CLASS A
  2006(b)        $18.66       $0.09        $ 0.90         $ 0.99      $(0.18)     $(0.19)        $(0.37)
  2005            16.72        0.20          2.43           2.63       (0.27)      (0.42)         (0.69)
  2004(f)         16.40        0.16          0.43           0.59       (0.20)      (0.07)         (0.27)
CLASS B
  2006(b)        $18.48       $0.02        $ 0.88         $ 0.90      $(0.18)     $(0.19)        $(0.37)
  2005            16.62        0.04          2.46           2.50       (0.22)      (0.42)         (0.64)
  2004(f)         16.40        0.07          0.42           0.49       (0.20)      (0.07)         (0.27)
CLASS C
  2006(b)        $18.47       $0.02        $ 0.89         $ 0.91      $(0.18)     $(0.19)        $(0.37)
  2005            16.64        0.07          2.43           2.50       (0.25)      (0.42)         (0.67)
  2004(f)         16.40        0.08          0.43           0.51       (0.20)      (0.07)         (0.27)



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

                           Net Asset           Net Assets
   Period                    Value,               End of      Net                   Portfolio
    Ended       Redemption   End of    Total      Period   Investment  Operating     Turnover
September 30     Fees(a)     Period   Return+   (in 000's)   Income     Expenses       Rate
- ------------    ----------  --------  --------  ----------  ---------   ---------   ---------
                                                                   
CLASS AAA
  2006(b)        $0.00(c)     $19.34     5.39%   $714,054    0.96%(d)    1.42%(d)(e)    10%
  2005            0.00(c)      18.72    16.09     580,081    1.33        1.46           11
  2004              --         16.73    17.13     355,321    1.42        1.49           12
  2003              --         14.60    24.59     261,777    2.09        1.49           27
  2002              --         11.93   (11.58)    162,938    1.75        1.50           12
  2001              --         13.88    (0.43)    121,499    1.65        1.55           41
CLASS A
  2006(b)        $0.00(c)     $19.28     5.41%   $  7,311    0.96%(d)    1.42%(d)(e)    10%
  2005            0.00(c)      18.66    15.99       3,644    1.08        1.50           11
  2004(f)           --         16.72     3.62         124    1.33(d)     1.49(d)        12
CLASS B
  2006(b)        $0.00(c)     $19.01     4.97%   $    112    0.19%(d)    2.17%(d)(e)    10%
  2005            0.00(c)      18.48    15.28          32    0.20        2.22           11
  2004(f)           --         16.62     3.00           1    0.56(d)     2.24(d)        12
CLASS C
  2006(b)        $0.00(c)     $19.01     5.02%   $  6,315    0.21%(d)    2.17%(d)(e)    10%
  2005            0.00(c)      18.47    15.24       3,374    0.37        2.24           11
  2004(f)           --         16.64     3.13          79    0.62(d)     2.24(d)        12

- ---------------
+   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) Per share amounts have been calculated using the average shares  outstanding
    method.
(b) For the period ended March 31, 2006, unaudited.
(c) Amount represents less than $0.005 per share.
(d) Annualized.
(e) The ratios do not include a reduction of expenses for  custodian fee credits
    on cash balances maintained with the custodian. Including such custodian fee
    credits,  the expense  ratios for the six months  ended March 31, 2006 would
    have been 1.41%,  1.41%,  2.16%,  and 2.16% for Class AAA, Class A, Class B,
    and Class C Shares, respectively.
(f) From the  commencement  of offering  Class A, Class B, and Class C Shares on
    December 31, 2003.

                 See accompanying notes to financial statements.

                                       18


                         THE GABELLI EQUITY INCOME FUND

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

During  the six months  ended  March 31,  2006,  the Board of  Directors  of the
Corporation  approved the continuation of the investment advisory agreement with
the Adviser  for the Fund on the basis of the  recommendation  by the  directors
(the "independent  directors") who are not "interested persons" of the Fund. The
following  paragraphs  summarize the material information and factors considered
by the  independent  directors  as well as their  conclusions  relative  to such
factors.

NATURE,  EXTENT AND QUALITY OF SERVICES.  The independent  directors  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
directors  noted  the  experience,  length of  service,  and  reputation  of the
portfolio manager.

INVESTMENT  PERFORMANCE.  The independent  directors reviewed the short, medium,
and  long-term  performance  of the Fund  against a peer group of equity  income
funds. The directors noted that the Fund's  performance was in the top one-third
of the funds in its category for all relevant periods.

PROFITABILITY.  The independent  directors  reviewed  summary data regarding the
profitability  of the Fund to the Adviser both with an  administrative  overhead
charge and without such a charge.  The  directors  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  directors  discussed the major elements of
the Adviser's cost structure and the relationship of those elements to potential
economies of scale.

SHARING  OF  ECONOMIES  OF  SCALE.  The  independent  directors  noted  that the
investment  management  fee schedule for the Fund does not take into account any
potential economies of scale that may develop.

SERVICE AND COST  COMPARISONS.  The independent  directors  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 equity income funds and
noted  that  the   Adviser's   management   fee   includes   substantially   all
administrative services of the Fund as well as investment advisory services. The
directors  noted that the Fund's  expense  ratios and the Fund's size were above
average  within this group.  The directors  also noted that the  management  fee
structure  was the same as that in effect  for most of the  Gabelli  funds.  The
directors  did not  compare  the  management  fee to the fee for other  types of
accounts managed by the Adviser.

CONCLUSIONS.  The independent  directors  concluded that the Fund enjoyed highly
experienced  portfolio  management  services,  good ancillary  services,  and an
excellent  performance record. The independent directors 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 directors 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 directors determined
to recommend  continuation  of the investment  management  agreement to the full
Board of Directors.

                                       19


                        Gabelli Equity Series Funds, Inc.
                         THE GABELLI EQUITY INCOME 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 DIRECTORS

Mario J. Gabelli, CFA                               Robert J. Morrissey
CHAIRMAN AND CHIEF                                  ATTORNEY-AT-LAW
EXECUTIVE OFFICER                                   MORRISSEY, HAWKINS & LYNCH
GAMCO INVESTORS, INC.

Anthony J. Colavita                                 Anthony R. Pustorino
ATTORNEY-AT-LAW                                     CERTIFIED PUBLIC ACCOUNTANT,
ANTHONY J. COLAVITA, P.C.                           PROFESSOR EMERITUS
                                                    PACE UNIVERSITY

Vincent D. Enright                                  Anthonie C. van Ekris
FORMER SENIOR VICE PRESIDENT                        CHAIRMAN
AND CHIEF FINANCIAL OFFICER                         BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                     Salvatore J. Zizza
SENIOR VICE PRESIDENT                               CHAIRMAN
GABELLI & COMPANY, INC.                             HALLMARK ELECTRICAL
                                                    SUPPLIES CORP.

                                    OFFICERS

Bruce N. Alpert                                     James E. McKee
PRESIDENT                                           SECRETARY

Agnes Mullady                                       Peter D. Goldstein
TREASURER                                           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 Equity Income Fund. It is not authorized for distribution to prospective
investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------

GAB444Q106SR

                                    [GRAPHIC OMITTED]
                                    PICTURE OF TRIANGLE

                                    THE
                                    GABELLI
                                    EQUITY
                                    INCOME
                                    FUND



                                                              SEMI-ANNUAL REPORT
                                                                  MARCH 31, 2006




                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

                             SEMI-ANNUAL REPORT (A)
                                 MARCH 31, 2006





TO OUR SHAREHOLDERS,

         The Gabelli Woodland Small Cap Value Fund  underperformed its small cap
benchmark,  the Russell 2000 Index but  outperformed the  Standard  & Poor's 500
Index ("S&P 500 Index") for the six month period  ending March 31, 2006.  During
this  period,  the Fund rose 7.56%  versus  gains of 15.23% for the Russell 2000
Index,  6.38% for the S&P 500  Index and  11.49%  for the Value  Line  Composite
Index.

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


                                   AVERAGE ANNUAL RETURNS THROUGH MARCH 31, 2006 (A)(B)
                                   ----------------------------------------------------
                                                                                      Since Inception
                                                      Quarter     1 Year     3 Year     (12/31/02)*
- ---------------------------------------------------------------------------------------------------
                                                                              
 GABELLI WOODLAND SMALL CAP VALUE FUND CLASS AAA ....  7.54%     16.13%      21.86%       17.01%
 Russell 2000 Index ................................. 13.94      25.85       29.53        25.20
 S&P 500 Index ......................................  4.21      11.72       17.21        14.65
 Value Line Composite Index .........................  9.31      20.72       28.86        24.28
 Class A ............................................  7.61      16.36       21.91        17.04
                                                       1.42(c)    9.67(c)    19.53(c)     14.92(c)
 Class B ............................................  7.08      14.44       22.06        17.17
                                                       2.08(d)    9.44(d)    21.38(d)     16.52(d)
 Class C ............................................  7.39      15.45       21.05        16.27
                                                       6.39(d)   14.45(d)    21.05(d)     16.27(d)

(a) THE FUND'S FISCAL YEAR ENDS SEPTEMBER 30.
(b) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE  RESULTS.
    TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN SHARE PRICE AND
    REINVESTMENT OF DISTRIBUTIONS  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,  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.
    INVESTING IN SMALL  CAPITALIZATION  SECURITIES  INVOLVES SPECIAL  CHALLENGES
    BECAUSE THESE  SECURITIES  MAY TRADE LESS  FREQUENTLY  AND  EXPERIENCE  MORE
    ABRUPT PRICE  MOVEMENTS THAN LARGE  CAPITALIZATION  SECURITIES.  THE RUSSELL
    2000 INDEX OF SMALL U.S.  COMPANIES,  THE S&P 500 INDEX OF THE LARGEST  U.S.
    COMPANIES,  AND THE VALUE LINE COMPOSITE  INDEX ARE UNMANAGED  INDICATORS OF
    STOCK MARKET PERFORMANCE.
(c) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES  CHARGE AT THE  BEGINNING OF
    THE PERIOD.
(d) 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.
 *  PERFORMANCE  IS  CALCULATED  SINCE INCEPTION OF CLASS AAA SHARES ON DECEMBER
    31, 2002.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 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 from the
 commentary.  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 WOODLAND SMALL CAP VALUE FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from October 1, 2005 through March 31, 2006
                                                                   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 March 31, 2006.

                    Beginning        Ending      Annualized     Expenses
                  Account Value  Account Value    Expense     Paid During
                    10/01/05        03/31/06       Ratio         Period*
- --------------------------------------------------------------------------------
THE GABELLI WOODLAND SMALL CAP VALUE FUND
- --------------------------------------------------------------------------------

ACTUAL FUND RETURN
Class AAA          $1,000.00       $1,075.60        2.01%         $10.40
Class A            $1,000.00       $1,076.20        2.01%         $10.40
Class B            $1,000.00       $1,072.40        2.76%         $14.26
Class C            $1,000.00       $1,071.80        2.76%         $14.26
HYPOTHETICAL 5% RETURN
Class AAA          $1,000.00       $1,014.91        2.01%         $10.10
Class A            $1,000.00       $1,014.91        2.01%         $10.10
Class B            $1,000.00       $1,011.17        2.76%         $13.84
Class C            $1,000.00       $1,011.17        2.76%         $13.84

*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
as of March 31, 2006:

THE GABELLI WOODLAND SMALL CAP VALUE FUND

Health Care .......................................  15.1%
Diversified Industrial ............................  13.8%
Consumer Products .................................   9.6%
Food and Beverage .................................   7.9%
Financial Services ................................   7.4%
Business Services .................................   7.3%
Equipment and Supplies ............................   5.4%
Hotels and Gaming .................................   4.9%
Manufactured Housing and Recreational Vehicles ....   4.0%
Automotive: Parts and Accessories .................   3.8%
Entertainment .....................................   3.3%
U.S. Government Obligations .......................   2.8%
Energy and Utilities ..............................   2.7%
Aviation: Parts and Services ......................   2.7%
Computer Software and Services ....................   2.6%
Retail ............................................   2.6%
Automotive ........................................   2.2%
Publishing ........................................   1.8%
Aerospace .........................................   1.7%
Other Assets and Liabilities (Net) ................  (1.6)%
                                                    ------
                                                    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  DECEMBER  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,  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.

                                       3


THE GABELLI WOODLAND SMALL CAP VALUE FUND
SCHEDULE OF INVESTMENTS -- MARCH 31, 2006 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              COMMON STOCKS -- 98.8%
              AEROSPACE -- 1.7%
       2,595  Alliant Techsystems Inc.+ ........$     89,542   $    200,256
                                                ------------   ------------
              AUTOMOTIVE -- 2.2%
       9,370  Adesa Inc. .......................     135,818        250,554
                                                ------------   ------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.8%
       3,300  CLARCOR Inc. .....................      86,825        117,480
      14,620  Midas Inc.+ ......................     290,352        319,740
                                                ------------   ------------
                                                     377,177        437,220
                                                ------------   ------------
              AVIATION: PARTS AND SERVICES -- 2.7%
      10,025  EDO Corp. ........................     275,813        309,271
                                                ------------   ------------
              BUSINESS SERVICES -- 7.3%
      38,000  AMICAS Inc.+ .....................     174,898        179,360
      11,080  Bowne & Co. Inc. .................     135,121        184,704
       4,830  Fair Isaac Corp. .................     147,687        191,364
       5,700  The Brink's Co. ..................     115,840        289,332
                                                ------------   ------------
                                                     573,546        844,760
                                                ------------   ------------
              COMPUTER SOFTWARE AND SERVICES -- 2.6%
       3,330  Harland Co., John H. .............     100,972        130,869
      14,345  Stellent Inc.+ ...................     110,455        170,132
                                                ------------   ------------
                                                     211,427        301,001
                                                ------------   ------------
              CONSUMER PRODUCTS -- 9.6%
       5,450  Alberto-Culver Co. ...............     156,402        241,054
      10,200  Callaway Golf Co. ................     162,765        175,440
       4,575  Church & Dwight Co. Inc. .........      99,424        168,909
       8,000  CNS Inc. .........................     175,587        172,320
       5,305  Jarden Corp.+ ....................     128,613        174,269
      11,650  Kimball International Inc.,
               Cl. B ...........................     157,190        175,216
                                                ------------   ------------
                                                     879,981      1,107,208
                                                ------------   ------------
              DIVERSIFIED INDUSTRIAL -- 13.8%
      12,890  Apogee Enterprises Inc. ..........     137,524        217,583
       2,370  Carlisle Companies Inc. ..........     120,997        193,866
       7,680  EnPro Industries Inc.+ ...........     212,609        263,424
       9,420  Griffon Corp.+ ...................     195,280        233,993
       5,190  Pentair Inc. .....................     117,236        211,493
       2,970  Texas Industries Inc. ............      59,342        179,655
       4,500  Walter Industries Inc. ...........     258,381        299,790
                                                ------------   ------------
                                                   1,101,369      1,599,804
                                                ------------   ------------
              ENERGY AND UTILITIES -- 2.7%
       2,969  ALLETE Inc. ......................      85,248        138,355
       6,040  Comstock Resources Inc.+ .........     171,399        179,328
                                                ------------   ------------
                                                     256,647        317,683
                                                ------------   ------------
              ENTERTAINMENT -- 3.3%
      10,452  Alloy Inc.+ ......................     111,150        140,161
      16,250  Discovery Holding Co.,
               Cl. A+ ..........................     252,117        243,750
                                                ------------   ------------
                                                     363,267        383,911
                                                ------------   ------------
              EQUIPMENT AND SUPPLIES -- 5.4%
       5,860  Tennant Co. ......................     220,375        306,595
       6,580  Toro Co. .........................     168,418        314,195
                                                ------------   ------------
                                                     388,793        620,790
                                                ------------   ------------

                                                                   MARKET
      SHARES                                        COST            VALUE
      ------                                       -------         -------
              FINANCIAL SERVICES -- 7.4%
      16,180  BISYS Group Inc.+ ................$    235,111   $    218,106
      10,000  Franklin Bank Corp.+ .............     165,289        192,300
      15,160  NewAlliance Bancshares Inc. ......     225,121        218,759
      13,800  USI Holdings Corp.+ ..............     173,397        222,594
                                                ------------   ------------
                                                     798,918        851,759
                                                ------------   ------------
              FOOD AND BEVERAGE -- 7.9%
       6,540  H.J. Heinz Co. ...................     250,740        247,997
       4,770  PepsiAmericas Inc. ...............      74,664        116,627
      12,070  Triarc Companies Inc., Cl. A .....     126,943        220,036
      19,140  Triarc Companies Inc., Cl. B .....     179,430        334,567
                                                ------------   ------------
                                                     631,777        919,227
                                                ------------   ------------
              HEALTH CARE -- 15.1%
      13,100  AnorMED Inc.+ ....................      88,294         86,460
       8,649  Immucor Inc.+ ....................     222,760        248,140
       4,120  Laboratory Corporation of
               America Holdings+ ...............     133,286        240,937
      20,262  Lifecore Biomedical Inc.+ ........     204,745        237,065
       6,080  PolyMedica Corp. .................     186,056        257,549
      10,916  SurModics Inc.+ ..................     301,048        385,990
       8,500  West Pharmaceutical
               Services Inc. ...................     219,704        295,120
                                                ------------   ------------
                                                   1,355,893      1,751,261
                                                ------------   ------------
              HOTELS AND GAMING -- 4.9%
       6,250  Gaylord Entertainment Co.+ .......     156,244        283,625
       6,300  Trump Entertainment
               Resorts Inc.+ ...................     116,854        116,676
       4,510  Vail Resorts Inc.+ ...............     101,726        172,372
                                                ------------   ------------
                                                     374,824        572,673
                                                ------------   ------------
              MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 4.0%
      14,260  Champion Enterprises Inc.+ .......     151,400        213,330
       4,540  Polaris Industries Inc. ..........     216,765        247,702
                                                ------------   ------------
                                                     368,165        461,032
                                                ------------   ------------
              PUBLISHING -- 1.8%
      24,380  Hollinger International Inc.,
               Cl. A ...........................     229,323        204,305
                                                ------------   ------------
              RETAIL -- 2.6%
      31,603  dELiA*s Inc.+ ....................     239,582        295,172
                                                ------------   ------------
              TOTAL COMMON STOCKS ..............   8,651,862     11,427,887
                                                ------------   ------------
     PRINCIPAL
      AMOUNT
     -------
              U.S. GOVERNMENT OBLIGATIONS -- 2.8%
    $327,000  U.S. Treasury Bill,
                4.676%++, 04/27/06 .............     325,998        325,998
                                                ------------   ------------
              TOTAL INVESTMENTS -- 101.6% ......$  8,977,860     11,753,885
                                                ============
              OTHER ASSETS AND LIABILITIES
               (NET) -- (1.6)% ................................    (184,484)
                                                               ------------
              NET ASSETS -- 100.0% ............................$ 11,569,401
                                                               ============
- ----------------
 +  Non-income producing security.
 ++ Represents annualized yield at date of purchase.

                 See accompanying notes to financial statements.

                                       4



                    THE GABELLI WOODLAND SMALL CAP VALUE FUND


STATEMENT OF ASSETS AND LIABILITIES
MARCH 31, 2006 (UNAUDITED)
================================================================================

ASSETS:
  Investments, at value (cost $8,977,860) ..........      $ 11,753,885
  Receivable for investments sold ..................           101,854
  Dividends receivable .............................             7,248
  Other assets .....................................             1,279
                                                          ------------
  TOTAL ASSETS .....................................        11,864,266
                                                          ------------
LIABILITIES:
  Payable for investments purchased ................           249,212
  Payable for legal and audit fees .................            26,599
  Payable for investment advisory fees .............             5,966
  Payable for distribution fees ....................             2,827
  Payable to custodian .............................               666
  Other accrued expenses ...........................             9,595
                                                          ------------
  TOTAL LIABILITIES ................................           294,865
                                                          ------------
  NET ASSETS applicable to 803,464
   shares outstanding ..............................      $ 11,569,401
                                                          ============
NET ASSETS CONSIST OF:
  Capital stock, each class at $0.001 par value ....      $        803
  Additional paid-in capital .......................         7,616,668
  Accumulated net investment loss ..................           (48,921)
  Accumulated net realized gain on investments .....         1,224,826
  Net unrealized appreciation on investments .......         2,776,025
                                                          ------------
  NET ASSETS .......................................      $ 11,569,401
                                                          ============
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption price per
    share ($11,058,269 / 767,361 shares outstanding;
    100,000,000 shares authorized) .................            $14.41
                                                                ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($104,973 / 7,276 shares outstanding;
    50,000,000 shares authorized) ..................            $14.43
                                                                ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75%
    of the offering price) .........................            $15.31
                                                                ======
  CLASS B:
  Net Asset Value and offering price per share
    ($167 / 11.51 shares outstanding;
    50,000,000 shares authorized) ..................            $14.51(a)
                                                                ======
  CLASS C:
  Net Asset Value and offering price per share
    ($405,992 / 28,815 shares outstanding;
    50,000,000 shares authorized) ..................            $14.09(a)
                                                                ======
- -----------------------
(a) Redemption price varies based on length of time held.

STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED MARCH 31, 2006 (UNAUDITED)
================================================================================

INVESTMENT INCOME:
  Dividends ............................      $    58,048
  Interest .............................           10,919
                                              -----------
  TOTAL INVESTMENT INCOME ..............           68,967
                                              -----------
EXPENSES:
  Investment advisory fees .............           58,117
  Distribution fees -- Class AAA .......           14,025
  Distribution fees -- Class A .........              131
  Distribution fees -- Class B .........                1
  Distribution fees -- Class C .........            1,461
  Registration fees ....................           18,132
  Legal and audit fees .................           17,778
  Shareholder communications expenses ..           11,671
  Shareholder services fees ............            7,130
  Custodian fees .......................            5,258
  Interest expense .....................              619
  Directors' fees ......................              270
  Miscellaneous expenses ...............            4,102
                                              -----------
  TOTAL EXPENSES BEFORE FEES WAIVED AND
    EXPENSES REIMBURSED BY ADVISER .....          138,695
                                              -----------
  Less:
    Fees waived and expenses reimbursed
      by Adviser .......................          (20,677)
    Custodian fee credits ..............             (130)
                                              -----------
  TOTAL EXPENSES -- NET ................          117,888
                                              -----------
  NET INVESTMENT LOSS ..................          (48,921)
                                              -----------
NET REALIZED AND UNREALIZED GAIN
   (LOSS) ON INVESTMENTS:
  Net realized gain on investments .....        1,454,478
  Net change in unrealized appreciation/
    depreciation on investments ........         (581,008)
                                              -----------
  NET REALIZED AND UNREALIZED GAIN
    (LOSS) ON INVESTMENTS ..............          873,470
                                              -----------
  NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS ..........      $   824,549
                                              ===========


                 See accompanying notes to financial statements.

                                       5


                    THE GABELLI WOODLAND SMALL CAP VALUE FUND


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




                                                                            SIX MONTHS ENDED
                                                                             MARCH 31, 2006      YEAR ENDED
                                                                              (UNAUDITED)     SEPTEMBER 30, 2005
                                                                             -------------    -----------------
                                                                                          
OPERATIONS:
  Net investment loss .................................................      $    (48,921)      $    (48,633)
  Net realized gain on investments ....................................         1,454,478            837,195
  Net change in unrealized appreciation/depreciation on investments ...          (581,008)           284,720
                                                                             ------------       ------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ................           824,549          1,073,282
                                                                             ------------       ------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net realized gain on investments
    Class AAA .........................................................          (973,344)          (216,521)
    Class A ...........................................................            (9,260)            (3,450)
    Class B ...........................................................               (13)                (7)
    Class C ...........................................................           (24,565)            (2,367)
                                                                             ------------       ------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS .................................        (1,007,182)          (222,345)
                                                                             ------------       ------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA .........................................................          (599,900)         7,618,024
    Class A ...........................................................            (1,116)            50,032
    Class B ...........................................................                13                  8
    Class C ...........................................................           217,200            140,546
                                                                             ------------       ------------
  NET INCREASE (DECREASE) IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS          (383,803)         7,808,610
                                                                             ------------       ------------
  REDEMPTION FEES .....................................................                --                 60
                                                                             ------------       ------------
  NET INCREASE (DECREASE) IN NET ASSETS ...............................          (566,436)         8,659,607

NET ASSETS:
  Beginning of period .................................................        12,135,837          3,476,230
                                                                             ------------       ------------
  End of period (including undistributed net investment income
    of $0 and $0, respectively) .......................................      $ 11,569,401       $ 12,135,837
                                                                             ============       ============


                 See accompanying notes to financial statements.

                                       6


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
================================================================================

1.  ORGANIZATION.  The Gabelli  Woodland  Small Cap Value Fund (the "Fund") is a
series of Gabelli  Equity Series  Funds,  Inc.  (the  "Corporation"),  which was
organized  on  July  25,  1991  as  a  Maryland  corporation.   The  Fund  is  a
non-diversified  open-end  management  investment  company  registered under the
Investment  Company Act of 1940,  as amended (the "1940 Act"),  and one of three
separately   managed   portfolios   (collectively,   the  "Portfolios")  of  the
Corporation,  each with four  separate  classes of shares  outstanding  known as
Class  AAA,  Class A,  Class B, and Class C. The  Fund's  primary  objective  is
capital  appreciation.  The Fund commenced investment operations on December 31,
2002.

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  Directors  (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.

                                       7


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

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 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 March
31, 2006, there were no open repurchase agreements.

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.

FOREIGN  TAXES.  The Fund may be subject to  foreign  taxes on income,  gains on
investments,  or currency  repatriation,  a portion of which may be recoverable.
The Fund will accrue such taxes and  recoveries  as  applicable,  based upon its
current interpretation of tax rules and regulations that exist in the markets in
which it invests.

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  the 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 upon 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, if any, shown
as "custodian fee credits".

                                       8


THE GABELLI WOODLAND SMALL CAP VALUE 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 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 fiscal
year  ended  September  30,  2005,   reclassifications  were  made  to  decrease
accumulated net investment loss by $48,633 and decrease accumulated net realized
gain on  investments  by $38,448,  with an  offsetting  adjustment to additional
paid-in capital.

The tax character of  distributions  paid during the fiscal year ended September
30, 2005 was ordinary income and net long-term capital gains as follows:

               DISTRIBUTIONS PAID FROM:
               Ordinary income
                 (inclusive of short-term capital gains) ..... $188,894
               Net long-term capital gains ...................   33,451
                                                               --------
               Total distributions paid ...................... $222,345
                                                               ========

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.

At September  30, 2005,  the  difference  between book and tax basis  unrealized
appreciation  is  primarily  due to  deferral  of losses from wash sales for tax
purposes.

As of September 30, 2005, the components of accumulated  earnings/(losses)  on a
tax basis were as follows:

             Undistributed long-term capital gains ..........  $  813,020
             Net unrealized appreciation ....................   3,321,543
                                                               ----------
               Total accumulated earnings ...................  $4,134,563
                                                               ==========

Under the current tax law,  capital  losses  related to  securities  and foreign
currency  realized  after October 31 and prior to the Fund's fiscal year end may
be treated as occurring on the first day of the following  year.  For the fiscal
year ended September 30, 2005, the Fund had no capital losses to defer.

                                       9


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

The following  summarizes  the tax cost of  investments  and related  unrealized
appreciation/depreciation at March 31, 2006:

                                         GROSS         GROSS      NET UNREALIZED
                                      UNREALIZED    UNREALIZED     APPRECIATION/
                            COST     APPRECIATION  DEPRECIATION   (DEPRECIATION)
                         ----------  ------------  ------------   --------------
      Investments .....  $8,983,189   $2,840,799     $(70,103)      $2,770,696

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  Directors of the Fund who are  affiliated  persons of the Adviser.
The Adviser has agreed to waive its fees and  reimburse  expenses of the Fund to
the extent  necessary to maintain the  annualized  total  operating  expenses at
2.00%,  2.00%, 2.75%, and 2.75% of average daily net assets for Class AAA, Class
A, Class B, and Class C Shares, respectively. For the six months ended March 31,
2006,  the Adviser  reimbursed  the Fund in the amount of  $20,677.  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 fall below 2.00%,  2.00%,  2.75%, and 2.75% on an
annualized  basis of average  daily net assets for Class AAA,  Class A, Class B,
and Class C,  respectively.  The cumulative  amount for which the Fund may repay
the Adviser is $196,893.

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  March  31,  2006,  other  than  short-term  securities,
aggregated $3,864,180 and $4,291,532, respectively.

6. TRANSACTIONS WITH AFFILIATES. During the six months ended March 31, 2006, the
Fund paid  brokerage  commissions  of $55 to  Gabelli &  Company.  Additionally,
Gabelli  &  Company  informed  the Fund that it  received  $632  from  investors
representing  commissions  (sales  charges and  underwriting  fees) on sales and
redemptions of Fund shares.

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.  At March 31, 2006, there were no borrowings  outstanding
from the line of credit.

The  average  daily  amount of  borrowings  outstanding  from the line of credit
within the six months ended March 31, 2006 was $24,929  with a weighted  average
interest rate of 4.91%.  The maximum amount  borrowed at any time during the six
months ended March 31, 2006 was $597,000.

                                       10


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

8. REORGANIZATION.  On June 30, 2005, the Fund acquired all of the net assets of
the  FMI  Woodland  Small  Capitalization  Value  Fund  pursuant  to a  Plan  of
Reorganization  approved by the FMI Woodland Small  Capitalization Value Fund on
June 28,  2005.  The  acquisition  was  accomplished  by a tax-free  exchange of
507,152 Class AAA Shares of the Fund valued at $7,153,355  for the net assets of
the FMI Woodland Small  Capitalization Value Fund on June 29, 2005. FMI Woodland
Small Capitalization Value Fund's net assets of $7,153,355, including $2,609,903
of  unrealized  appreciation,  were  combined with those of the Fund on June 30,
2005.  The net  assets  of the Fund  immediately  before  the  acquisition  were
$4,888,669.

9.  CAPITAL  STOCK  TRANSACTIONS.  The Fund  currently  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,  or the transfer agent
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 the  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.  The Board has
approved Class I Shares which have not been offered publicly.

Effective June 15, 2005, the Fund imposed a redemption fee of 2.00% on Class AAA
Shares,  Class A Shares, Class B Shares, 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  on or before  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  March 31,  2006 and the  fiscal  year ended
September 30, 2005 amounted to $0 and $60, 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 WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED) (UNAUDITED)
================================================================================

Transactions in shares of capital stock were as follows:


                                                           SIX MONTHS ENDED
                                                            MARCH 31, 2006                      YEAR ENDED
                                                              (UNAUDITED)                   SEPTEMBER 30, 2005
                                                     ----------------------------      ---------------------------
                                                       SHARES           AMOUNT           SHARES          AMOUNT
                                                     ----------      ------------      ----------    -------------
                                                               CLASS AAA                        CLASS AAA
                                                     ----------------------------      ---------------------------
                                                                                         
Shares sold .........................................   47,004       $   665,881          171,431    $ 2,401,287
Shares issued in connection with reorganization of
  FMI Woodland Small Capitalization Value Fund ......       --                --          507,152      7,153,355
Shares issued upon reinvestment of dividends ........   69,511           930,753           15,770        212,423
Shares redeemed ..................................... (157,961)       (2,196,534)        (150,391)    (2,149,041)
                                                      --------       -----------         --------    -----------
  Net increase/(decrease) ...........................  (41,446)      $  (599,900)         543,962    $ 7,618,024
                                                      ========       ===========         ========    ===========
                                                               CLASS A                          CLASS A
                                                     ----------------------------      ---------------------------
Shares sold .........................................      844       $    11,964            3,409    $    46,582
Shares issued upon reinvestment of dividends ........      690             9,260              256          3,450
Shares redeemed .....................................   (1,606)          (22,340)              --             --
                                                      --------       -----------         --------    -----------
  Net increase/(decrease) ...........................      (72)      $    (1,116)           3,665    $    50,032
                                                      ========       ===========         ========    ===========
                                                               CLASS B                          CLASS B
                                                     ----------------------------      ---------------------------
Shares sold .........................................       --                --               --             --
Shares issued upon reinvestment of dividends ........        1       $        13                0*   $         8
Shares redeemed .....................................       --                --               --             --
                                                      --------       -----------         --------    -----------
  Net increase ......................................        1       $        13                0    $         8
                                                      ========       ===========         ========    ===========
                                                               CLASS C                          CLASS C
                                                     ----------------------------      ---------------------------
Shares sold .........................................   14,195       $   197,659            9,708    $   138,179
Shares issued upon reinvestment of dividends ........    1,872            24,564              178          2,367
Shares redeemed .....................................     (378)           (5,023)              --             --
                                                      --------       -----------         --------    -----------
  Net increase ......................................   15,689       $   217,200            9,886    $   140,546
                                                      ========       ===========         ========    ===========

- ---------------
* Share rounded to less than 1.0 shares.

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.

11. 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 WOODLAND SMALLCAP VALUE FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

Selected data for a share of capital stock outstanding throughout each period:



                                          INCOME
                                FROM INVESTMENT OPERATIONS                    DISTRIBUTIONS
                   ---------------------------------------------------   --------------------------
                                                 Net
                   Net Asset       Net      Realized and       Total         Net
    Period           Value,    Investment    Unrealized        from       Realized
     Ended         Beginning     Income/   Gain/(Loss) on   Investment     Gain on        Total      Redemption
 September 30      of Period    (Loss)(a)   Investments     Operations   Investments  Distributions    Fees(a)
 ------------      ---------   ----------  -------------    ----------   -----------  -------------  ----------
                                                                       
CLASS AAA
  2006(d)            $14.64      $(0.06)       $1.07           $1.01       $(1.24)       $(1.24)          --
  2005                12.79       (0.11)        2.69            2.58        (0.73)        (0.73)       $0.00(f)
  2004                10.58       (0.14)        2.38            2.24        (0.03)        (0.03)          --
  2003(h)             10.00       (0.07)        0.65            0.58           --            --           --
CLASS A
  2006(d)            $14.65      $(0.06)       $1.08           $1.02       $(1.24)       $(1.24)          --
  2005                12.79       (0.09)        2.68            2.59        (0.73)        (0.73)       $0.00(f)
  2004                10.57       (0.14)        2.39            2.25        (0.03)        (0.03)          --
  2003(h)             10.00       (0.07)        0.64            0.57           --            --           --
CLASS B
  2006(d)            $14.77      $(0.12)       $1.10           $0.98       $(1.24)       $(1.24)          --
  2005                12.98       (0.21)        2.73            2.52        (0.73)        (0.73)       $0.00(f)
  2004                10.59        0.02         2.40            2.42        (0.03)        (0.03)          --
  2003(h)             10.00       (0.12)        0.71            0.59           --            --           --
CLASS C
  2006(d)            $14.39      $(0.11)       $1.05           $0.94       $(1.24)       $(1.24)          --
  2005                12.66       (0.20)        2.66            2.46        (0.73)        (0.73)       $0.00(f)
  2004                10.55       (0.23)        2.37            2.14        (0.03)        (0.03)          --
  2003(h)             10.00       (0.11)        0.66            0.55           --            --           --




                                                    RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA
                                          ---------------------------------------------------------------
                                                                     Expenses     Expenses
                   Net Asset             Net Assets                    Net of      Before
    Period           Value,                End of         Net         Waivers/    Waivers/     Portfolio
     Ended           End of     Total      Period     Investment     Reimburse-  Reimburse-     Turnover
 September 30        Period    Return+   (in 000's)  Income/(Loss)    ments(b)     ments(c)       Rate
 ------------        -------   -------    --------   -------------    ---------   ---------     ---------
                                                                              
CLASS AAA
  2006(d)            $14.41      7.56%     $11,058     (0.82)%(e)     2.01%(e)     2.37%(e)        35%
  2005                14.64     20.67       11,839     (0.78)         2.01(g)      2.99            35
  2004                12.79     21.22        3,388     (1.14)         2.00         5.94            45
  2003(h)             10.58      5.80        2,323     (0.97)(e)      2.00(e)     15.05(e)         39
CLASS A
  2006(d)            $14.43      7.62%     $   105     (0.83)%(e)     2.01%(e)     2.37%(e)        35%
  2005                14.65     20.76          108     (0.68)         2.01(g)      3.17            35
  2004                12.79     21.34           47     (1.16)         2.00         5.94            45
  2003(h)             10.57      5.70            3     (0.97)(e)      2.00(e)     15.05(e)         39
CLASS B
  2006(d)            $14.51      7.24%     $   0.1     (1.73)%(e)     2.76%(e)     3.12%(e)        35%
  2005                14.77     19.86          0.1     (1.50)         2.75(g)      3.87            35
  2004                12.98     22.91          0.1      0.18          2.75         6.69            45
  2003(h)             10.59      5.90          0.1     (1.72)(e)      2.75(e)     15.80(e)         39
CLASS C
  2006(d)            $14.09      7.18%     $   406     (1.56)%(e)     2.76%(e)     3.12%(e)        35%
  2005                14.39     19.91          189     (1.46)         2.76(g)      3.87            35
  2004                12.66     20.33           41     (1.88)         2.75         6.69            45
  2003(h)             10.55      5.50          118     (1.72)(e)      2.75(e)     15.80(e)         39

- -------------------
  + 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) Per share amounts have been calculated using the average shares  outstanding
    method.
(b) The Fund  incurred  interest  expense  during the six months ended March 31,
    2006.  If interest  expense had not been  incurred,  the ratios of operating
    expenses to average  net assets  would have been 2.00%,  2.00%,  2.75%,  and
    2.75% for Class AAA, Class A, Class B, and Class C, respectively.
(c) During the period,  expenses were voluntarily reduced and/or reimbursed.  If
    such fee reductions and/or reimbursements had not occurred,  the ratio would
    have been as shown.
(d) For the period ended March 31, 2006, unaudited.
(e) Annualized.
(f) Amount represents less than $0.005 per share.
(g) The ratios do not include a reduction of expenses for  custodian fee credits
    on cash balances maintained with the custodian. Including such custodian fee
    credits,  the expense  ratios for the fiscal year ended  September  30, 2005
    would have been 2.00%,  2.00%, 2.75% and 2.75% for Class AAA, Class A, Class
    B, and Class C, respectively.
(h) From  commencement  of  investment  operations  on December 31, 2002 through
    September 30, 2003.

                 See accompanying notes to financial statements.

                                       13


                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

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

During  the six months  ended  March 31,  2006,  the Board of  Directors  of the
Corporation  approved the continuation of the investment advisory agreement with
the Adviser  for the Fund on the basis of the  recommendation  by the  directors
(the "independent  directors") who are not "interested persons" of the Fund. The
following  paragraphs  summarize the material information and factors considered
by the  independent  directors  as well as their  conclusions  relative  to such
factors.

NATURE,  EXTENT AND QUALITY OF SERVICES.  The independent  directors  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
directors  noted  the  experience,  length of  service,  and  reputation  of the
portfolio manager.

INVESTMENT  PERFORMANCE.  The independent  directors  reviewed the one and three
year  performance of the Fund since inception  against a peer group of small cap
value and core funds. The directors noted that the Fund's  performance was below
average  for the three year  period and  approximately  average for the one year
period.  The  directors  also noted the relative  youth of the Fund and that the
Fund's  performance  improved  relative  to its  peers as it  passed  out of its
ramp-up phase.

PROFITABILITY.  The independent  directors  reviewed  summary data regarding the
lack of  profitability  of the Fund to the Adviser  both with an  administrative
overhead  charge and without  such a charge.  The  directors  also noted that an
affiliated broker of the Adviser 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  directors  discussed the major elements of
the Adviser's cost structure and the relationship of those elements to potential
economies of scale.  The  independent  directors  agreed that economies of scale
were  not  an  issue  for  this  small  and  slow-growing  Fund  that  has  been
unprofitable to the Adviser.

SHARING  OF  ECONOMIES  OF  SCALE.  The  independent  directors  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  directors  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 small cap value and core
funds and noted that the Adviser's  management  fee includes  substantially  all
administrative services of the Fund as well as investment advisory services. The
directors noted that the Fund's expense ratios after waivers were above, and the
Fund's  size was far below,  average  within this group and that the Adviser had
been waiving  substantial  portions of its fees in order to make the Fund a more
attractive  investment.  The  directors  also  noted  that  the  management  fee
structure  before waivers was the same as that in effect for most of the Gabelli
funds.  The  directors did not compare the  management  fee to the fee for other
types of accounts managed by the Adviser.

CONCLUSIONS.  The independent  directors  concluded that the Fund enjoyed highly
experienced  portfolio  management  services,  good ancillary  services,  and an
improving  performance record during its limited life. The independent directors
also concluded  that the Fund's  expense ratios were  reasonable in light of the
lack of profitability to the Adviser of managing the Fund, and that economies of
scale were not a factor in their  thinking at this time.  The  directors 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  directors  determined to recommend
continuation  of the  investment  management  agreement  to the  full  Board  of
Directors.

                                       14

- --------------------------------------------------------------------------------
     GABELLI FUNDS AND YOUR PERSONAL PRIVACY
================================================================================

     WHO ARE WE?
     The  Gabelli/GAMCO  Funds  are  investment  companies  registered  with the
     Securities  and Exchange  Commission  under the  Investment  Company Act of
     1940.  We are managed by Gabelli  Funds,  LLC and Gabelli  Advisers,  Inc.,
     which are affiliated with GAMCO Investors, Inc. GAMCO Investors,  Inc. is a
     publicly  held  company  that  has  subsidiaries  that  provide  investment
     advisory or brokerage services for a variety of clients.

     WHAT KIND OF NON-PUBLIC INFORMATION DO WE COLLECT ABOUT YOU IF YOU BECOME A
     GABELLI  CUSTOMER?
     If you apply to open an  account  directly  with us,  you will be giving us
     some non-public  information about yourself.  The non-public information we
     collect about you is:

     o  INFORMATION  YOU GIVE US ON YOUR  APPLICATION  FORM.  This could include
        your name,  address,  telephone  number,  social security  number,  bank
        account number, and other information.

     o  INFORMATION  ABOUT YOUR  TRANSACTIONS WITH US, ANY TRANSACTIONS WITH OUR
        AFFILIATES,  AND  TRANSACTIONS  WITH  THE  ENTITIES  WE HIRE TO  PROVIDE
        SERVICES TO YOU.  This would include  information  about the shares that
        you buy or redeem.  If we hire someone else to provide  services--like a
        transfer  agent--we will also have  information  about the  transactions
        that you conduct through them.

     WHAT INFORMATION DO WE DISCLOSE AND TO WHOM DO WE DISCLOSE IT?
     We do not disclose any non-public personal  information about our customers
     or former  customers  to anyone  other  than our  affiliates,  our  service
     providers who need to know such information,  and as otherwise permitted by
     law. If you want to find out what the law permits, you can read the privacy
     rules adopted by the Securities and Exchange Commission. They are in volume
     17 of the Code of Federal Regulations, Part 248. The Commission often posts
     information about its regulations on its web site, www.sec.gov.

     WHAT DO WE DO TO PROTECT YOUR PERSONAL INFORMATION?
     We restrict  access to  non-public  personal  information  about you to the
     people who need to know that  information  in order to provide  services to
     you or the Fund and to ensure that we are complying with the laws governing
     the securities business. We maintain physical,  electronic,  and procedural
     safeguards to keep your personal information confidential.
- --------------------------------------------------------------------------------


                        Gabelli Equity Series Funds, Inc.
                    THE GABELLI WOODLAND SMALL CAP 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 DIRECTORS
Mario J. Gabelli, CFA                          Robert J. Morrissey
CHAIRMAN AND CHIEF                             ATTORNEY-AT-LAW
EXECUTIVE OFFICER                              MORRISSEY, HAWKINS & LYNCH
GAMCO INVESTORS, INC.

Anthony J. Colavita                            Anthony R. Pustorino
ATTORNEY-AT-LAW                                CERTIFIED PUBLIC ACCOUNTANT,
ANTHONY J. COLAVITA, P.C.                      PROFESSOR EMERITUS
                                               PACE UNIVERSITY

Vincent D. Enright                             Anthonie C. van Ekris
FORMER SENIOR VICE PRESIDENT                   CHAIRMAN
AND CHIEF FINANCIAL OFFICER                    BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                Salvatore J. Zizza
SENIOR VICE PRESIDENT                          CHAIRMAN
GABELLI & COMPANY, INC.                        HALLMARK ELECTRICAL
                                               SUPPLIES CORP.

                         OFFICERS AND PORTFOLIO MANAGER
Elizabeth M. Lilly, CFA                        Bruce N. Alpert
PORTFOLIO MANAGER                              PRESIDENT

James E. McKee                                 Peter D. Goldstein
SECRETARY                                      CHIEF COMPLIANCE OFFICER

Agnes Mullady
TREASURER

                                   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  Woodland Small Cap Value Fund. It is not authorized for distribution to
prospective investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------

GAB840Q106SR

                                        [GRAPHIC OMITTED]
                                        PICTURE OF TRIANGLE

                                        THE
                                        GABELLI
                                        WOODLAND
                                        SMALL CAP
                                        VALUE
                                        FUND



                                                              SEMI-ANNUAL REPORT
                                                                  MARCH 31, 2006




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  directors,  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) Gabelli Equity Series Funds, Inc.
            --------------------------------------------------------------------

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


Date     June 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


Date     June 8, 2006
    ----------------------------------------------------------------------------


By (Signature and Title)*  /s/ Agnes Mullady
                         -------------------------------------------------------
                           Agnes Mullady,
                           Principal Financial Officer and Treasurer


Date     June 7, 2006
    ----------------------------------------------------------------------------


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