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

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

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

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

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

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

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

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

                   Date of reporting period: December 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 ASSET FUND
                                  ANNUAL REPORT
                               DECEMBER 31, 2006




TO OUR SHAREHOLDERS,

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

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

      Enclosed are the audited financial statements and the investment portfolio
as of  December  31,  2006 with a  description  of  factors  that  affected  the
performance during the past year.

PERFORMANCE DISCUSSION (UNAUDITED)

     We are  pleased to report  that The  Gabelli  Asset Fund (Class AAA) gained
21.84% in 2006,  outpacing  the Dow  Jones  Industrial  Average  and the S&P 500
returns of 18.98% and 15.78% for the same  period.  The  strongest  S&P industry
group in 2006 was  Telecommunications  Services  (up 37%),  an area in which the
Fund  is   significantly   overweighted.   The  only  two  S&P  sectors  not  up
double-digits in 2006 were Healthcare and Information  Technology,  two areas in
which the Fund is underweighted.

      With some exceptions, media and telecommunications, areas of focus for the
Fund,  returned to favor in 2006. One of the Fund's major holdings,  Cablevision
(+64% after adjusting for the $10 per share special  distribution  made in April
2006),  benefited from strong fundamentals,  a revaluation by investors of cable
equities and a buyout offer in October from the controlling Dolan family.  Other
top media performers included Rogers  Communications  (+41%), News Corp. (+38%),
Time Warner (+25%) and CBS Corp. (+20%). Holdings over 1% that were up more than
20% included Greif Inc. (+79%),  Telephone & Data Systems (+51%),  Deere (+40%),
Diageo (+36%), and Groupe Danone (+32%).

      Two exceptions to the strong  performance of media and  telecommunications
were Media General (-27%) and Sprint Nextel (-11%). Media General suffered along
with   many of  its newspaper  peers  from a shift  in  consumer  attention  and
advertising  dollars to newer forms of media while Sprint  Nextel has  struggled
with the integration of Nextel. Dana Corp. (-81%) also contributed negatively to
the Fund's  performance  as it filed for  bankruptcy  protection in 2006.  While
these  holdings  were less than 1% at the end of the year,  they did  impact the
Fund's performance negatively.

                                                   Sincerely yours,

                                                   /s/ Bruce N. Alpert

                                                   Bruce N. Alpert
                                                   President
January 22, 2007


COMPARISON OF CHANGE IN VALUE OF A $10,000 INVESTMENT IN THE GABELLI ASSET FUND,
              THE CONSUMER PRICE INDEX +10%, AND THE S&P 500 INDEX

                               [GRAPHIC OMITTED]
                              PLOT POINTS FOLLOW:

               Gabelli Asset Fund                               Consumer Price
                      (Class AAA)           S&P 500 Index          Index + 10%
3/3/86                   $ 10,000                $ 10,000             $ 10,000
12/31/86                   11,280                  10,980               11,160
12/31/87                   13,111                  11,556               12,678
12/31/88                   17,189                  13,470               14,503
12/31/89                   21,691                  17,731               16,621
12/31/90                   20,611                  17,179               19,297
12/31/91                   24,350                  22,402               21,825
12/31/92                   27,976                  24,107               24,640
12/31/93                   34,086                  26,532               27,769
12/31/94                   34,035                  26,879               31,296
12/31/95                   42,523                  36,967               35,208
12/31/96                   48,204                  45,451               39,891
12/31/97                   66,555                  60,609               44,558
12/31/98                   77,157                  77,943               49,727
12/31/99                   99,139                  94,335               56,042
12/31/00                   96,790                  85,751               63,552
12/31/01                   96,945                  75,563               70,924
12/31/02                   83,111                  58,871               79,718
12/31/03                  108,518                  75,750               89,205
12/31/04                  126,423                  83,984              101,069
12/31/05                  132,011                  88,107              114,612
12/31/06                  160,842                 102,011              128,939

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



COMPARATIVE RESULTS
- ----------------------------------------------------------------------------------------------------------------------
                           AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2006 (A)
                           ----------------------------------------------------
                                                                                                             Since
                                                                                                           Inception
                                      Quarter    1 Year   3 Year   5 Year    10 Year    15 Year   20 Year   (3/3/86)
- --------------------------------------------------------------------------------------------------------------------
                                                                                      
  GABELLI ASSET FUND CLASS AAA .......  9.29%    21.84%    14.01%    10.66%    12.81%     13.41%    14.21%    14.27%
  S&P 500 Index ......................  6.69     15.78     10.43      6.18      8.42      10.63     11.79     11.79
  Dow Jones Industrial Average .......  7.31     18.98      8.49      6.83      8.95      12.02     12.74     12.92
  Nasdaq Composite Index .............  6.95      9.52       6.43      4.37      6.46       9.90     10.16      9.57
  Class A ............................  9.30     21.86     14.01     10.66     12.81      13.41     14.21     14.27
                                        3.02(b)  14.85(b)  11.79(b)   9.35(b)  12.14(b)   12.97(b)  13.87(b)  13.93(b)
  Class B ............................  9.07     20.93     13.18     10.17     12.56      13.25     14.09     14.15
                                        4.07(c)  15.93(c)  12.39(c)   9.90(c)  12.56(c)   13.25(c)  14.09(c)  14.15(c)
  Class C ............................  9.10     20.94     13.16     10.16     12.55      13.24     14.08     14.14
                                        8.10(d)  19.94(d)  13.16     10.16     12.55      13.24     14.08     14.14

(a) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE  RESULTS.
    TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN SHARE PRICE AND
    REINVESTMENT OF 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  CAREFULLY  CONSIDER  THE  INVESTMENT
    OBJECTIVES,  RISKS, CHARGES, AND EXPENSES OF THE FUND BEFORE INVESTING.  THE
    PROSPECTUS CONTAINS MORE INFORMATION ABOUT THIS AND OTHER MATTERS AND SHOULD
    BE READ CAREFULLY BEFORE INVESTING.  THE DOW JONES INDUSTRIAL  AVERAGE IS AN
    UNMANAGED INDEX OF 30 LARGE CAPITALIZATION STOCKS. THE S&P 500 INDEX AND THE
    NASDAQ COMPOSITE INDEX ARE UNMANAGED INDICATORS OF STOCK MARKET PERFORMANCE.
    DIVIDENDS ARE CONSIDERED  REINVESTED  EXCEPT FOR THE NASDAQ COMPOSITE INDEX.
    YOU CANNOT INVEST  DIRECTLY  IN AN INDEX.
    THE CLASS AAA SHARES' NET ASSET VALUES ARE USED TO CALCULATE PERFORMANCE FOR
    THE PERIODS  PRIOR TO THE  ISSUANCE OF CLASS A SHARES,  CLASS B SHARES,  AND
    CLASS C SHARES ON DECEMBER 31, 2003. THE ACTUAL  PERFORMANCE FOR THE CLASS B
    SHARES  AND  CLASS C SHARES  WOULD  HAVE BEEN  LOWER  DUE TO THE  ADDITIONAL
    EXPENSES ASSOCIATED WITH THESE CLASSES OF SHARES.
(b) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES  CHARGE AT THE  BEGINNING OF
    THE PERIOD.
(c) PERFORMANCE  RESULTS  INCLUDE  THE  DEFERRED  SALES  CHARGES FOR THE CLASS B
    SHARES UPON REDEMPTION AT THE END OF THE QUARTER, ONE YEAR, THREE YEAR, FIVE
    YEAR, TEN YEAR,  FIFTEEN YEAR,  TWENTY YEAR, AND SINCE INCEPTION  PERIODS OF
    5%, 5%, 3%, 2%, 0%, 0%, 0%, AND 0%,  RESPECTIVELY,  OF THE FUND'S NAV AT THE
    TIME OF  PURCHASE  OR SALE,  WHICHEVER  IS  LOWER.  CLASS B  SHARES  ARE NOT
    AVAILABLE FOR NEW PURCHASES.
(d) PERFORMANCE  RESULTS  INCLUDE  THE  DEFERRED  SALES  CHARGES FOR THE CLASS C
    SHARES UPON  REDEMPTION  AT THE END OF THE QUARTER AND ONE YEAR PERIOD OF 1%
    OF THE  FUND'S  NAV AT THE TIME OF  PURCHASE  OR SALE,  WHICHEVER  IS LOWER.
- --------------------------------------------------------------------------------

                                       2


THE GABELLI ASSET FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from July 1, 2006 through December 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 year ended December 31, 2006.


                              Beginning       Ending      Annualized   Expenses
                            Account Value  Account Value   Expense   Paid During
                              07/01/06       12/31/06       Ratio      Period*
- --------------------------------------------------------------------------------
THE GABELLI ASSET FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class AAA                    $1,000.00       $1,125.10      1.35%       $ 7.23
Class A                      $1,000.00       $1,125.30      1.33%       $ 7.12
Class B                      $1,000.00       $1,120.30      2.10%       $11.22
Class C                      $1,000.00       $1,120.90      2.10%       $11.23

HYPOTHETICAL 5% RETURN
Class AAA                    $1,000.00       $1,018.40      1.35%       $ 6.87
Class A                      $1,000.00       $1,018.50      1.33%       $ 6.77
Class B                      $1,000.00       $1,014.62      2.10%       $10.66
Class C                      $1,000.00       $1,014.62      2.10%       $10.66

* 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
  he number of days in the most recent fiscal half-year, then divided by 365.

                                       3


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of December 31, 2006:

GABELLI ASSET FUND

Food and Beverage .................................. 11.1%
Energy and Utilities ...............................  7.9%
Publishing .........................................  6.9%
Financial Services .................................  6.5%
Telecommunications .................................  6.5%
Diversified Industrial .............................  5.8%
Consumer Products ..................................  5.8%
Cable and Satellite ................................  5.4%
Equipment and Supplies .............................  5.3%
Entertainment ......................................  5.2%
Health Care ........................................  3.4%
Aviation: Parts and Services .......................  3.1%
Automotive: Parts and Accessories ..................  2.9%
Hotels and Gaming ..................................  2.9%
Broadcasting .......................................  2.1%
Consumer Services ..................................  1.9%
Machinery ..........................................  1.9%
Communications Equipment ...........................  1.8%
Specialty Chemicals ................................  1.7%
Metals and Mining ..................................  1.6%
Environmental Services .............................  1.3%
Electronics ........................................  1.3%
Aerospace ..........................................  1.3%
Real Estate ........................................  1.2%
Agriculture ........................................  1.1%
Automotive .........................................  1.0%
Wireless Communications ............................  0.8%
Business Services ..................................  0.8%
Retail .............................................  0.7%
Transportation .....................................  0.6%
U.S. Government Obligations ........................  0.3%
Manufactured Housing and Recreational Vehicles .....  0.3%
Computer Software and Services .....................  0.3%
Closed-End Funds ...................................  0.1%
Paper and Forest Products ..........................  0.0%
Other Assets and Liabilities (Net) ................. (0.8)%
                                                    -------
                                                    100.0%
                                                    ======

THE FUND FILES A COMPLETE SCHEDULE OF PORTFOLIO HOLDINGS WITH THE SECURITIES AND
EXCHANGE  COMMISSION (THE "SEC") FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q,  THE LAST OF WHICH WAS FILED FOR THE QUARTER  ENDED  SEPTEMBER
30, 2006.  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
SEC'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 is available without charge,  upon request, by
(i) calling 800-GABELLI (800-422-3554); (ii) writing to The Gabelli Funds at One
Corporate  Center,  Rye, NY  10580-1422;  or (iii) visiting the SEC's website at
www.sec.gov.

                                       4


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS -- DECEMBER 31, 2006
================================================================================

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              COMMON STOCKS -- 100.0%
              AEROSPACE -- 1.1%
      70,000  Boeing Co. ....................$    2,424,385   $    6,218,800
      60,000  Herley Industries Inc.+ .......       867,403          971,400
      12,000  Lockheed Martin Corp. .........       354,600        1,104,840
      15,000  Northrop Grumman Corp. ........       734,191        1,015,500
   2,000,000  Rolls-Royce Group plc+ ........    14,749,075       17,533,729
  73,400,000  Rolls-Royce Group plc, Cl. B ..       139,666          145,872
                                             --------------   --------------
                                                 19,269,320       26,990,141
                                             --------------   --------------
              AGRICULTURE -- 1.1%
     635,000  Archer-Daniels-Midland Co. ....     8,714,776       20,294,600
      20,000  Delta & Pine Land Co. .........       461,178          809,000
      85,058  Monsanto Co. ..................       818,413        4,468,097
       1,000  Potash Corp. of
                Saskatchewan Inc. ...........        41,184          143,480
     100,000  The Mosaic Co.+ ...............     1,586,792        2,136,000
                                             --------------   --------------
                                                 11,622,343       27,851,177
                                             --------------   --------------
              AUTOMOTIVE -- 1.0%
      75,000  General Motors Corp. ..........     2,305,918        2,304,000
     500,000  Navistar International Corp.+ .     8,980,097       16,715,000
      67,500  PACCAR Inc. ...................       522,021        4,380,750
      25,000  Volkswagen AG .................     1,044,095        2,834,466
                                             --------------   --------------
                                                 12,852,131       26,234,216
                                             --------------   --------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.8%
      97,000  BorgWarner Inc. ...............     1,907,160        5,724,940
     240,000  CLARCOR Inc. ..................     1,718,044        8,114,400
     340,000  Dana Corp.+ ...................     3,461,814          472,600
     260,000  Earl Scheib Inc.+ .............     1,603,290          920,400
     195,000  Federal-Mogul Corp.+ ..........       411,720          114,075
     520,000  Genuine Parts Co. .............    12,888,512       24,663,600
     145,000  Johnson Controls Inc. .........     3,898,381       12,458,400
     170,000  Midas Inc.+ ...................     2,224,151        3,910,000
     285,000  Modine Manufacturing Co. ......     6,650,816        7,133,550
     145,000  Proliance International Inc.+ .       898,178          667,000
     180,000  Standard Motor
                Products Inc. ...............     2,488,936        2,696,400
      75,000  Superior Industries
                International Inc. ..........     1,853,169        1,445,250
      90,000  Tenneco Inc.+ .................       305,244        2,224,800
     200,000  TI Automotive Ltd., Cl. A+ (b)              0                0
                                             --------------   --------------
                                                 40,309,415       70,545,415
                                             --------------   --------------
              AVIATION: PARTS AND SERVICES -- 3.1%
     520,000  Curtiss-Wright Corp. ..........     3,391,227       19,281,600
      15,000  EDO Corp. .....................       431,784          356,100
     570,000  GenCorp Inc.+ .................     2,079,772        7,991,400
     110,000  Kaman Corp. ...................     1,534,270        2,462,900
     320,000  Precision Castparts Corp. .....     3,919,515       25,049,600
     102,000  Sequa Corp., Cl. A+ ...........     4,294,565       11,736,120

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
     105,000  Sequa Corp., Cl. B+ ...........$    5,381,630   $   12,066,600
     225,000  The Fairchild Corp., Cl. A+ ...     1,287,962          492,750
                                             --------------   --------------
                                                 22,320,725       79,437,070
                                             --------------   --------------
              BROADCASTING -- 2.1%
     401,000  CBS Corp., Cl. A ..............     7,023,402       12,519,220
      50,000  CBS Corp., Cl. B ..............     1,257,800        1,559,000
      30,000  Clear Channel
                Communications Inc. .........     1,063,026        1,066,200
      10,000  Cogeco Inc. ...................       194,764          250,911
      13,333  Corus Entertainment Inc.,
                Cl. B, New York .............        43,320          479,455
       6,667  Corus Entertainment Inc.,
                Cl. B, Toronto ..............        21,662          237,260
      75,700  Fisher
                Communications Inc.+ ........     4,068,701        3,346,697
     166,000  Granite Broadcasting Corp.+ ...        69,153           21,580
     325,000  Gray Television Inc. ..........     3,563,463        2,382,250
       8,000  Gray Television Inc., Cl. A ...        76,930           65,760
      30,000  ION Media Networks Inc.+ ......        45,132           15,000
     230,000  Liberty Media Corp. - Capital,
                Cl. A+ ......................     4,578,481       22,535,400
     175,000  Lin TV Corp., Cl. A+ ..........     3,350,308        1,741,250
      40,000  Sinclair Broadcast Group Inc.,
                Cl. A .......................       358,285          420,000
     400,000  Television
                Broadcasts Ltd. .............     1,815,551        2,442,693
     100,000  Univision Communications
                Inc., Cl. A+ ................     3,509,420        3,542,000
     215,000  Young Broadcasting Inc.,
                Cl. A+ ......................     2,475,266          606,300
                                             --------------   --------------
                                                 33,514,664       53,230,976
                                             --------------   --------------
              BUSINESS SERVICES -- 0.8%
      25,851  ACCO Brands Corp.+ ............       152,168          684,276
      30,600  Avis Budget Group Inc. ........       540,933          663,714
      45,000  ChoicePoint Inc.+ .............     1,609,312        1,772,100
      12,500  Clear Channel Outdoor
                Holdings Inc., Cl. A+ .......       259,405          348,875
     195,000  Ecolab Inc. ...................     1,837,427        8,814,000
      10,000  Imation Corp. .................       203,344          464,300
      65,000  Landauer Inc. .................       402,818        3,410,550
      23,500  MasterCard Inc., Cl. A ........       916,500        2,314,515
     115,500  Nashua Corp.+ .................     1,687,940          966,735
                                             --------------   --------------
                                                  7,609,847       19,439,065
                                             --------------   --------------
              CABLE AND SATELLITE -- 5.4%
   2,000,000  Cablevision Systems
                Corp., Cl. A+ ...............     5,712,538       56,960,000
     170,000  Comcast Corp., Cl. A+ .........     4,255,879        7,196,100
      40,000  Comcast Corp., Cl. A,
                Special+ ....................       306,462        1,675,200
     100,000  EchoStar Communications
                Corp., Cl. A+ ...............     2,982,011        3,803,000

                 See accompanying notes to financial statements.

                                       5


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              COMMON STOCKS (CONTINUED)
              CABLE AND SATELLITE (CONTINUED)
     320,096  Liberty Global Inc., Cl. A+ ...$    3,187,437   $    9,330,798
     260,000  Liberty Global Inc., Cl. C+ ...     2,801,037        7,280,000
     655,000  Rogers Communications Inc.,
                Cl. B, New York .............     6,649,003       39,038,000
      50,000  Rogers Communications Inc.,
                Cl. B, Toronto ..............       229,820        1,487,802
      60,000  Shaw Communications Inc.,
                Cl. B .......................       164,952        1,899,070
      80,000  Shaw Communications Inc.,
                Cl. B, Non-Voting ...........       312,647        2,536,800
     170,000  The DIRECTV Group Inc.+ .......     2,814,845        4,239,800
                                             --------------   --------------
                                                 29,416,631      135,446,570
                                             --------------   --------------
              CLOSED-END FUNDS -- 0.1%
      78,001  Royce Value Trust Inc. ........       938,786        1,731,622
                                             --------------   --------------
              COMMUNICATIONS EQUIPMENT -- 1.6%
     113,223  Agere Systems Inc.+ ...........     1,631,136        2,170,485
     120,000  Alcatel-Lucent, ADR ...........     3,233,774        1,706,400
     565,000  Corning Inc.+ .................     4,174,676       10,571,150
     250,000  Motorola Inc. .................     2,584,418        5,140,000
      20,000  Nortel Networks Corp.,
                New York+ ...................       523,704          534,600
      90,000  Nortel Networks Corp.,
                Toronto+ ....................     2,888,687        2,405,608
     390,000  Thomas & Betts Corp.+ .........     7,652,903       18,439,200
                                             --------------   --------------
                                                 22,689,298       40,967,443
                                             --------------   --------------
              COMPUTER SOFTWARE AND SERVICES -- 0.3%
      10,000  CA Inc. .......................       145,700          226,500
       1,600  eBay Inc.+ ....................        24,652           48,112
      50,000  Jupitermedia Corp.+ ...........       287,066          396,000
      26,026  Telecom Italia Media SpA ......        26,184           12,385
     245,000  Yahoo! Inc.+ ..................     8,132,706        6,257,300
                                             --------------   --------------
                                                  8,616,308        6,940,297
                                             --------------   --------------
              CONSUMER PRODUCTS -- 5.8%
      50,000  Alberto-Culver Co. ............     1,116,801        1,072,500
      12,000  Altria Group Inc. .............       360,636        1,029,840
      10,000  Avon Products Inc. ............       275,840          330,400
      11,000  Christian Dior SA .............       307,335        1,172,530
     280,000  Church & Dwight Co. Inc. ......     1,838,465       11,942,000
      38,000  Clorox Co. ....................     2,111,402        2,437,700
      40,000  Colgate-Palmolive Co. .........     2,092,913        2,609,600
      40,000  Eastman Kodak Co. .............       950,513        1,032,000
     275,000  Energizer Holdings Inc.+ ......     4,987,400       19,522,250
     110,000  Fortune Brands Inc. ...........     2,384,058        9,392,900
     318,100  Gallaher Group plc, ADR .......     7,190,109       28,613,095
       3,000  Givaudan SA ...................     1,028,013        2,777,185
      37,000  Harley-Davidson Inc. ..........        93,194        2,607,390
      90,000  Lenox Group Inc.+ .............       949,612          576,000

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
     100,000  Mattel Inc. ...................$    1,731,397   $    2,266,000
      41,200  National Presto
                Industries Inc. .............     1,329,853        2,466,644
     520,000  Procter & Gamble Co. ..........    17,588,062       33,420,400
      50,000  Reckitt Benckiser plc .........     1,570,346        2,284,965
      50,000  Sally Beauty Holdings Inc.+ ...       413,063          390,000
      60,000  Spectrum Brands Inc.+ .........       583,519          654,000
   1,000,000  Swedish Match AB ..............    10,327,823       18,697,186
      10,000  Syratech Corp.+ ...............         2,000              850
      55,000  Wolverine World Wide Inc. .....       511,559        1,568,600
                                             --------------   --------------
                                                 59,743,913      146,864,035
                                             --------------   --------------
              CONSUMER SERVICES -- 1.9%
     385,000  IAC/InterActiveCorp+ ..........     4,260,890       14,306,600
   1,100,000  Liberty Media Corp. -
                Interactive, Cl. A+ .........     5,674,009       23,727,000
     445,000  Rollins Inc. ..................     3,437,602        9,838,950
                                             --------------   --------------
                                                 13,372,501       47,872,550
                                             --------------   --------------
              DIVERSIFIED INDUSTRIAL -- 5.8%
      80,000  Acuity Brands Inc. ............     1,124,000        4,163,200
       5,000  Anixter International Inc.+ ...        45,044          271,500
      75,403  Contax Participacoes SA,
                ADR .........................        30,974           69,220
     245,000  Cooper Industries Ltd.,
                Cl. A .......................    12,041,804       22,155,350
     420,000  Crane Co. .....................     6,593,275       15,388,800
     124,000  Gardner Denver Inc.+ ..........       983,688        4,626,440
     230,000  Greif Inc., Cl. A .............     5,290,617       27,232,000
     425,000  Honeywell International Inc. ..    13,730,962       19,227,000
     590,000  ITT Corp. .....................     9,292,829       33,523,800
      50,000  Jacuzzi Brands Inc.+ ..........       614,701          621,500
     142,000  Katy Industries Inc.+ .........     1,266,995          380,560
      50,000  Magnetek Inc.+ ................       267,903          282,500
     240,000  Myers Industries Inc. .........     1,460,520        3,758,400
      51,000  Pentair Inc. ..................       730,157        1,601,400
      80,000  Smiths Group plc ..............       880,176        1,553,071
     185,000  The Lamson &
                Sessions Co.+ ...............     1,134,427        4,488,100
     112,500  Trinity Industries Inc. .......       931,715        3,960,000
     130,000  Tyco International Ltd. .......     3,144,914        3,952,000
      10,000  Walter Industries Inc. ........       236,430          270,500
                                             --------------   --------------
                                                 59,801,131      147,525,341
                                             --------------   --------------
              ELECTRONICS -- 1.3%
       9,600  Chemring Group plc ............       125,113          296,987
       3,000  Hitachi Ltd., ADR .............       172,200          187,080
      13,000  Kyocera Corp., ADR ............       448,062        1,233,570
      22,000  Molex Inc., Cl. A .............       609,932          609,400
      46,000  Samsung Electronics Co.
                Ltd., GDR (a) ...............     8,616,601       15,160,215
      45,000  Sony Corp., ADR ...............     1,280,970        1,927,350

                 See accompanying notes to financial statements.

                                       6


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              COMMON STOCKS (CONTINUED)
              ELECTRONICS (CONTINUED)
     500,000  Symbol Technologies Inc. ......$    7,466,873   $    7,470,000
     205,000  Texas Instruments Inc. ........     5,187,155        5,904,000
                                             --------------   --------------
                                                 23,906,906       32,788,602
                                             --------------   --------------
              ENERGY AND UTILITIES -- 7.9%
      37,000  AGL Resources Inc. ............       618,475        1,439,670
     150,000  Allegheny Energy Inc.+ ........     1,510,943        6,886,500
     200,000  Aquila Inc.+ ..................       838,410          940,000
     250,000  BP plc, ADR ...................     7,151,966       16,775,000
       2,000  Cameron International Corp.+ ..        69,450          106,100
      25,000  CH Energy Group Inc. ..........     1,040,745        1,320,000
     354,000  Chevron Corp. .................    13,555,634       26,029,620
     360,000  ConocoPhillips ................    10,273,006       25,902,000
      20,000  Constellation
                Energy Group ................       484,262        1,377,400
     124,000  Devon Energy Corp. ............     1,695,494        8,317,920
     120,000  DPL Inc. ......................     2,716,196        3,333,600
      20,000  DTE Energy Co. ................       832,127          968,200
     240,000  Duke Energy Corp. .............     4,598,908        7,970,400
     100,000  Duquesne Light
                Holdings Inc. ...............     1,461,629        1,985,000
      25,000  Edison International ..........       425,000        1,137,000
     350,000  El Paso Corp. .................     3,048,363        5,348,000
     270,000  El Paso Electric Co.+ .........     3,113,357        6,579,900
     150,000  Energy East Corp. .............     3,072,446        3,720,000
     110,000  EOG Resources Inc. ............       503,773        6,869,500
     340,000  Exxon Mobil Corp. .............     8,166,149       26,054,200
      12,000  FPL Group Inc. ................       347,582          653,040
      40,625  GlobalSantaFe Corp. ...........     1,058,988        2,387,937
      50,000  Halliburton Co. ...............       992,903        1,552,500
     130,000  Mirant Corp. Escrow+ (b) ......             0                0
       1,000  Niko Resources Ltd. ...........        57,456           71,474
      22,086  NiSource Inc. .................       475,953          532,273
     185,000  Northeast Utilities ...........     3,536,826        5,209,600
      10,000  NSTAR .........................       284,757          343,600
      24,000  Oceaneering
                International Inc.+ .........       650,712          952,800
       1,000  PetroChina Co. Ltd., ADR ......        61,027          140,780
     100,000  Progress Energy Inc., CVO+ ....        52,000           32,500
      50,000  Royal Dutch Shell plc,
                Cl. A, ADR ..................     2,980,580        3,539,500
     125,000  SJW Corp. .....................     2,012,082        4,845,000
     280,000  Southwest Gas Corp. ...........     4,940,645       10,743,600
     110,000  The AES Corp.+ ................       434,151        2,424,400
      65,000  Transocean Inc.+ ..............     3,979,635        5,257,850
      60,000  TXU Corp. .....................       421,432        3,252,600
      16,666  UIL Holdings Corp. ............       426,371          703,139
      75,000  Weatherford
                International Ltd.+ .........     3,407,062        3,134,250
                                             --------------   --------------
                                                 91,296,495      198,836,853
                                             --------------   --------------

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              ENTERTAINMENT -- 5.2%
      13,000  Aruze Corp. ...................$      378,492   $      373,598
       8,010  Chestnut Hill Ventures+ (b) ...       218,000          172,005
     715,000  Discovery Holding Co.,
                Cl. A+ ......................     5,339,540       11,504,350
      45,000  DreamWorks Animation
                SKG Inc., Cl. A+ ............     1,084,168        1,327,050
      19,406  EMI Group plc .................        75,408          100,691
     185,000  EMI Group plc, ADR ............     1,538,472        1,918,968
     600,000  Gemstar-TV Guide
                International Inc.+ .........     2,634,671        2,406,000
     620,000  Grupo Televisa SA, ADR ........     4,249,951       16,746,200
   2,000,000  Rank Group plc ................     9,837,464        9,153,566
      20,000  Regal Entertainment Group,
                Cl. A .......................       290,903          426,400
     100,000  Six Flags Inc.+ ...............       450,414          524,000
     470,000  The Walt Disney Co. ...........     9,958,179       16,106,900
   1,510,000  Time Warner Inc. ..............    20,179,133       32,887,800
      50,000  Triple Crown Media Inc.+ ......       549,453          387,000
     400,000  Viacom Inc., Cl. A+ ...........    10,979,484       16,404,000
     530,000  Vivendi .......................    10,600,520       20,715,860
      55,000  World Wrestling
                Entertainment Inc., Cl. A ...       549,085          896,500
                                             --------------   --------------
                                                 78,913,337      132,050,888
                                             --------------   --------------
              ENVIRONMENTAL SERVICES -- 1.3%
     350,000  Allied Waste Industries Inc.+ .     3,229,628        4,301,500
     300,000  Republic Services Inc. ........     3,560,581       12,201,000
     450,000  Waste Management Inc. .........     8,655,112       16,546,500
                                             --------------   --------------
                                                 15,445,321       33,049,000
                                             --------------   --------------
              EQUIPMENT AND SUPPLIES -- 5.3%
     712,500  AMETEK Inc. ...................     2,763,994       22,686,000
       3,000  Amphenol Corp., Cl. A .........        23,162          186,240
     106,000  CIRCOR International Inc. .....       932,373        3,899,740
     160,000  Crown Holdings Inc.+ ..........       721,328        3,347,200
     155,000  CTS Corp. .....................       815,744        2,433,500
       4,000  Danaher Corp. .................        70,641          289,760
     380,000  Donaldson Co. Inc. ............     1,470,210       13,189,800
     285,000  Fedders Corp.+ ................     1,170,585          285,000
     417,000  Flowserve Corp.+ ..............     6,599,240       21,045,990
     150,000  Gerber Scientific Inc.+ .......     1,412,103        1,884,000
     210,000  GrafTech International Ltd.+ ..     2,229,118        1,453,200
     520,000  IDEX Corp. ....................     2,958,676       24,653,200
      24,000  Ingersoll-Rand Co. Ltd.,
                Cl. A .......................       501,720          939,120
     230,000  Interpump Group SpA ...........       903,920        2,081,249
     200,000  Lufkin Industries Inc. ........     1,810,811       11,616,000
      47,866  Met-Pro Corp. .................       321,979          710,331
      16,524  Mueller Water Products Inc.,
                Cl. B+ ......................       227,158          246,208
      10,000  Sealed Air Corp. ..............       168,679          649,200

                 See accompanying notes to financial statements.

                                       7


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              COMMON STOCKS (CONTINUED)
              EQUIPMENT AND SUPPLIES (CONTINUED)
      35,000  The Manitowoc Co. Inc. ........$      127,596   $    2,080,050
     120,000  The Weir Group plc ............       504,947        1,254,675
      30,000  Valmont Industries Inc. .......       242,908        1,664,700
     410,000  Watts Water
                Technologies Inc., Cl. A ....     4,751,606       16,855,100
                                             --------------   --------------
                                                 30,728,498      133,450,263
                                             --------------   --------------
              FINANCIAL SERVICES -- 6.5%
      15,000  Alleghany Corp.+ ..............     2,612,216        5,454,000
     420,000  American Express Co. ..........     9,628,368       25,481,400
      25,000  American International
                Group Inc. ..................     1,677,250        1,791,500
      85,000  Ameriprise Financial Inc. .....     1,628,210        4,632,500
      50,000  Argonaut Group Inc.+ ..........     1,184,298        1,743,000
      10,000  Bank of America Corp. .........       188,637          533,900
         220  Berkshire Hathaway Inc.,
                Cl. A+ ......................       874,549       24,197,800
      50,000  BKF Capital Group Inc.+ .......       669,816          167,500
       7,500  Calamos Asset
                Management Inc., Cl. A ......       135,000          201,225
     300,000  Citigroup Inc. ................    14,823,633       16,710,000
      35,000  Commerzbank AG ................       624,519        1,332,915
     110,000  Commerzbank AG, ADR ...........     2,308,920        4,170,243
     155,000  Deutsche Bank AG ..............     7,004,175       20,652,200
      55,000  H&R Block Inc. ................       694,635        1,267,200
     120,000  Janus Capital Group Inc. ......     2,225,261        2,590,800
      26,400  JPMorgan Chase & Co. ..........       535,615        1,275,120
       6,000  Legg Mason Inc. ...............       527,420          570,300
      12,000  Lehman Brothers
                Holdings Inc. ...............        54,150          937,440
      76,000  Leucadia National Corp. .......       662,967        2,143,200
     120,000  Mellon Financial Corp. ........     4,103,608        5,058,000
      23,000  Merrill Lynch & Co. Inc. ......       948,745        2,141,300
      30,000  PNC Financial Services
                Group Inc. ..................     1,456,850        2,221,200
       2,500  Prudential Financial Inc. .....        68,750          214,650
      85,000  State Street Corp. ............       661,975        5,732,400
      20,000  SunTrust Banks Inc. ...........       424,879        1,689,000
      60,000  T. Rowe Price Group Inc. ......     1,012,984        2,626,200
       1,000  TD Banknorth Inc. .............        32,210           32,280
       1,000  The Allstate Corp. ............        23,675           65,110
      55,000  The Bank of
                New York Co. Inc. ...........     1,858,706        2,165,350
     378,000  The Midland Co. ...............     1,942,907       15,857,100
     150,000  The Phoenix Companies Inc. ....     2,222,423        2,383,500
      40,000  The St. Paul Travelers
                Companies Inc. ..............     1,575,006        2,147,600
      19,000  Unitrin Inc. ..................       498,464          952,090
       8,500  Value Line Inc. ...............       136,515          386,325

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
     198,000  Waddell & Reed
                Financial Inc., Cl. A .......$    3,970,134   $    5,417,280
                                             --------------   --------------
                                                 68,997,470      164,941,628
                                             --------------   --------------
              FOOD AND BEVERAGE -- 11.1%
     344,000  Brown-Forman Corp., Cl. A .....     8,522,627       23,195,920
     120,000  Cadbury Schweppes plc, ADR ....     4,284,867        5,151,600
     150,000  Campbell Soup Co. .............     4,181,186        5,833,500
      80,000  Coca-Cola Enterprises Inc. ....     1,573,687        1,633,600
      11,000  Coca-Cola Hellenic
                Bottling Co. SA .............       268,442          435,600
     355,000  Corn Products
                International Inc. ..........     4,319,939       12,261,700
      40,000  Davide Campari-Milano SpA .....       394,038          396,542
     230,000  Del Monte Foods Co. ...........     2,246,650        2,536,900
     318,000  Diageo plc, ADR ...............    11,903,832       25,220,580
      70,000  Farmer Brothers Co. ...........       943,094        1,494,500
     330,000  Flowers Foods Inc. ............     2,105,149        8,906,700
      11,400  Fomento Economico
                Mexicano SAB de CV, ADR .....     1,000,831        1,319,664
     350,000  General Mills Inc. ............    11,981,370       20,160,000
     210,000  Groupe Danone .................    20,879,524       31,823,642
      90,000  Groupe Danone, ADR ............     1,851,062        2,934,000
   1,589,300  Grupo Bimbo SA de CV,
                Cl. A .......................     3,285,390        7,944,293
     190,000  H.J. Heinz Co. ................     6,807,817        8,551,900
      10,000  Hain Celestial Group Inc.+ ....       141,134          312,100
      10,000  Heineken NV ...................       473,801          475,612
     200,000  ITO EN Ltd. ...................     6,242,089        6,117,390
     125,000  Kellogg Co. ...................     3,311,846        6,257,500
      95,000  Kerry Group plc, Cl. A ........     1,122,284        2,357,599
      88,000  Kikkoman Corp. ................       990,823        1,062,611
      33,000  LVMH Moet Hennessy
                Louis Vuitton SA ............     1,150,670        3,482,740
      20,000  Myojo Foods Co. Ltd. ..........       131,843          139,490
       9,000  Nestle SA .....................     1,868,526        3,198,195
      75,000  Nissin Food
                Products Co. Ltd. ...........     2,783,594        2,779,295
     770,000  PepsiAmericas Inc. ............    11,293,018       16,154,600
     355,000  PepsiCo Inc. ..................     9,198,266       22,205,250
       8,720  Pernod-Ricard SA ..............     1,619,008        2,002,878
     155,000  Ralcorp Holdings Inc.+ ........     2,450,803        7,887,950
      32,000  Remy Cointreau SA .............     2,055,910        2,069,830
     265,000  The Coca-Cola Co. .............    10,217,331       12,786,250
      65,000  The Hershey Co. ...............     1,230,126        3,237,000
      20,000  The J.M. Smucker Co. ..........       547,733          969,400
     158,117  Tootsie Roll Industries Inc. ..     2,005,307        5,170,426
     255,000  Wm. Wrigley Jr. Co. ...........     6,240,995       13,188,600
      63,750  Wm. Wrigley Jr. Co., Cl. B ....     1,658,999        3,276,750
     185,000  YAKULT HONSHA Co. Ltd. ........     5,068,329        5,316,583
                                             --------------   --------------
                                                158,351,940      280,248,690
                                             --------------   --------------

                 See accompanying notes to financial statements.

                                       8


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              COMMON STOCKS (CONTINUED)
              HEALTH CARE -- 3.4%
      15,000  Advanced Medical
                Optics Inc.+ ................$      562,780   $      528,000
      26,222  Allergan Inc. .................     2,458,117        3,139,822
       5,000  Alpharma Inc., Cl. A ..........       110,675          120,500
      44,000  Amgen Inc.+ ...................       203,194        3,005,640
      24,000  AngioDynamics Inc.+ ...........       550,004          515,760
       3,000  ArthroCare Corp.+ .............        34,530          119,760
      44,000  Biogen Idec Inc.+ .............       409,921        2,164,360
       5,000  Biomet Inc. ...................       156,210          206,350
      28,000  Biosite Inc.+ .................     1,285,660        1,367,800
     150,000  Bristol-Myers Squibb Co. ......     4,060,053        3,948,000
      85,000  Chemed Corp. ..................     1,326,740        3,143,300
      60,000  CONMED Corp.+ .................     1,316,339        1,387,200
      11,000  DENTSPLY International Inc. ...       209,434          328,350
      90,000  Eli Lilly & Co. ...............     5,251,364        4,689,000
      40,000  Exactech Inc.+ ................       612,866          569,200
      40,000  Henry Schein Inc.+ ............     1,091,829        1,959,200
      30,000  Hospira Inc.+ .................     1,081,595        1,007,400
      30,000  IMS Health Inc. ...............       800,421          824,400
      15,000  Inverness Medical
                Innovations Inc.+ ...........       255,011          580,500
      45,000  Invitrogen Corp.+ .............     2,307,565        2,546,550
     105,000  Johnson & Johnson .............     3,265,378        6,932,100
     120,000  Medco Health
                Solutions Inc.+ .............     3,781,261        6,412,800
     150,000  Merck & Co. Inc. ..............     4,480,183        6,540,000
       2,000  Nobel Biocare Holding AG ......       285,863          591,301
      14,000  Orthofix International NV+ ....       472,410          700,000
       4,000  OrthoLogic Corp.+ .............        13,880            5,720
      32,000  Patterson Companies Inc.+ .....       702,130        1,136,320
     570,000  Pfizer Inc. ...................    10,783,376       14,763,000
     133,000  Schering-Plough Corp. .........     2,512,360        3,144,120
       5,039  Serono SA .....................     4,528,202        4,524,141
       2,000  Stryker Corp. .................        65,440          110,220
      40,000  Thoratec Corp.+ ...............       514,145          703,200
      25,000  UnitedHealth Group Inc. .......     1,172,152        1,343,250
      35,000  William Demant
                Holding A/S+ ................     1,644,239        2,837,771
       5,000  Wright Medical Group Inc.+ ....        92,660          116,400
      55,000  Wyeth .........................     2,169,854        2,800,600
       1,000  Young Innovations Inc. ........        30,000           33,300
       3,500  Zimmer Holdings Inc.+ .........       217,154          274,330
                                             --------------   --------------
                                                 60,814,995       85,119,665
                                             --------------   --------------
              HOTELS AND GAMING -- 2.9%
      55,000  Aztar Corp.+ ..................     1,243,242        2,993,100
      15,200  Churchill Downs Inc. ..........       589,750          649,648
     335,000  Gaylord Entertainment Co.+ ....     9,073,425       17,061,550
      35,000  Harrah's Entertainment Inc. ...       765,198        2,895,200
     590,000  Hilton Hotels Corp. ...........     6,738,575       20,591,000

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
      40,000  Host Hotels & Resorts Inc. ....$      817,800   $      982,000
      39,600  International Game
                Technology ..................     1,114,521        1,829,520
   1,582,576  Ladbrokes plc .................    15,136,688       12,960,126
      22,000  Las Vegas Sands Corp.+ ........       809,047        1,968,560
     447,000  Mandarin Oriental
                International Ltd. ..........       754,937          746,490
      50,000  MGM Mirage+ ...................       619,882        2,867,500
       3,500  Orient-Express Hotels Ltd.,
                Cl. A .......................       154,525          165,620
      10,000  Pinnacle Entertainment Inc.+ ..       176,000          331,400
      90,000  Starwood Hotels & Resorts
                Worldwide Inc. ..............     1,823,635        5,625,000
      30,000  Wyndham
                Worldwide Corp.+ ............       714,450          960,600
                                             --------------   --------------
                                                 40,531,675       72,627,314
                                             --------------   --------------
              MACHINERY -- 1.9%
     140,000  Caterpillar Inc. ..............       927,858        8,586,200
      37,300  CNH Global NV .................       815,556        1,018,290
     395,000  Deere & Co. ...................     6,618,190       37,552,650
                                             --------------   --------------
                                                  8,361,604       47,157,140
                                             --------------   --------------
              MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.3%
     110,000  Cavalier Homes Inc.+ ..........       542,458          462,000
      32,200  Cavco Industries Inc.+ ........       609,204        1,128,288
     110,000  Champion Enterprises Inc.+ ....     1,051,665        1,029,600
      35,000  Coachmen Industries Inc. ......       487,069          385,000
     120,000  Fleetwood Enterprises Inc.+ ...     1,387,305          949,200
      76,000  Huttig Building
                Products Inc.+ ..............       232,463          402,040
      12,500  Nobility Homes Inc. ...........       260,493          332,375
      20,000  Palm Harbor Homes Inc.+ .......       346,431          280,400
      71,500  Skyline Corp. .................     2,837,933        2,875,730
                                             --------------   --------------
                                                  7,755,021        7,844,633
                                             --------------   --------------
              METALS AND MINING -- 1.6%
      50,000  Alcoa Inc. ....................     1,385,170        1,500,500
      75,000  Arizona Star
                Resource Corp.+ .............       312,749          887,536
     403,580  Barrick Gold Corp. ............     7,594,595       12,389,906
      12,525  Freeport-McMoRan Copper
                & Gold Inc., Cl. B ..........       272,500          698,018
     100,000  Ivanhoe Mines Ltd.+ ...........       775,930          983,000
      10,000  James River Coal Co.+ .........       100,252           92,800
      50,000  Kinross Gold Corp.+ ...........       359,224          594,000
     510,000  Newmont Mining Corp. ..........     9,521,832       23,026,500
      30,000  Peabody Energy Corp. ..........     1,314,868        1,212,300
                                             --------------   --------------
                                                 21,637,120       41,384,560
                                             --------------   --------------
              PAPER AND FOREST PRODUCTS -- 0.0%
      20,000  Svenska Cellulosa AB, Cl. B ...       864,557        1,044,413
                                             --------------   --------------

                 See accompanying notes to financial statements.

                                       9


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              COMMON STOCKS (CONTINUED)
              PUBLISHING -- 6.9%
     230,000  Belo Corp., Cl. A .............$    4,146,932   $    4,225,100
      70,000  Dow Jones & Co. Inc. ..........     2,814,568        2,660,000
      25,000  Emap plc ......................       362,733          395,268
       9,000  Idearc Inc.+ ..................       234,217          257,850
     220,000  Independent News & Media plc ..       674,635          874,134
      38,000  Lee Enterprises Inc. ..........       875,843        1,180,280
      65,535  McClatchy Co., Cl. A ..........     1,572,425        2,837,665
     364,000  Media General Inc., Cl. A .....    10,175,790       13,529,880
      80,000  Meredith Corp. ................     1,650,283        4,508,000
     132,000  New York Times Co., Cl. A .....     1,094,267        3,215,520
   4,720,000  News Corp., Cl. A .............    35,476,252      101,385,600
      24,000  News Corp., Cl. B .............       227,345          534,240
     650,000  PRIMEDIA Inc.+ ................     2,384,453        1,098,500
      20,300  Seat Pagine Gialle SpA ........        11,997           12,099
     245,000  The E.W. Scripps Co., Cl. A ...     7,786,098       12,235,300
     280,000  The McGraw-Hill
                Companies Inc. ..............     2,576,918       19,045,600
     235,000  The Reader's Digest
                Association Inc. ............     4,197,819        3,924,500
      45,000  Tribune Co. ...................     1,405,463        1,385,100
                                             --------------   --------------
                                                 77,668,038      173,304,636
                                             --------------   --------------
              REAL ESTATE -- 1.2%
     120,082  Florida East Coast
                Industries Inc. .............     1,856,261        7,156,887
     100,000  Griffin Land &
                Nurseries Inc.+ .............     1,372,091        3,245,000
      70,000  ProLogis ......................     1,800,934        4,253,900
      50,000  Realogy Corp.+ ................       968,275        1,516,000
     259,000  The St. Joe Co. ...............     1,978,948       13,874,630
                                             --------------   --------------
                                                  7,976,509       30,046,417
                                             --------------   --------------
              RETAIL -- 0.7%
      15,000  Aaron Rents Inc. ..............        46,693          431,700
      60,750  Aaron Rents Inc., Cl. A .......       287,231        1,602,585
     253,877  AutoNation Inc.+ ..............     2,169,222        5,412,658
      20,000  AutoZone Inc.+ ................     1,681,602        2,311,200
      18,000  Coldwater Creek Inc.+ .........        30,574          441,360
      35,000  Costco Wholesale Corp. ........     1,579,106        1,850,450
      35,000  CSK Auto Corp.+ ...............       561,129          600,250
      10,000  Safeway Inc. ..................       224,866          345,600
      10,000  SUPERVALU Inc. ................       297,500          357,500
      20,000  The Home Depot Inc. ...........       689,370          803,200
     118,000  The Kroger Co. ................       693,975        2,722,260
                                             --------------   --------------
                                                  8,261,268       16,878,763
                                             --------------   --------------
              SPECIALTY CHEMICALS -- 1.7%
     350,000  Chemtura Corp. ................     3,496,553        3,370,500
     470,000  Ferro Corp. ...................     7,713,851        9,724,300
       1,000  FMC Corp. .....................        64,790           76,550
     130,000  General Chemical
                Group Inc.+ .................       502,184            2,600

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
     140,000  H.B. Fuller Co. ...............$    1,076,987   $    3,614,800
     240,000  Hercules Inc.+ ................     3,605,110        4,634,400
     110,000  International Flavors &
                Fragrances Inc. .............     3,824,846        5,407,600
     100,000  MacDermid Inc. ................     3,407,960        3,410,000
     100,000  Material Sciences Corp.+ ......       934,840        1,294,000
     648,000  Omnova Solutions Inc.+ ........     2,046,412        2,967,840
     350,000  Sensient Technologies Corp. ...     6,822,605        8,610,000
      13,380  Tronox Inc., Cl. B ............       152,038          211,270
                                             --------------   --------------
                                                 33,648,176       43,323,860
                                             --------------   --------------
              TELECOMMUNICATIONS -- 6.5%
      40,000  Alltel Corp. ..................     1,237,816        2,419,200
     150,000  AT&T Inc. .....................     3,658,467        5,362,500
      14,000  Brasil Telecom Participacoes
                SA, ADR .....................       810,959          597,660
     200,000  BT Group plc ..................       753,355        1,180,663
      20,000  BT Group plc, ADR .............       674,674        1,197,800
      67,000  CenturyTel Inc. ...............       961,785        2,925,220
     520,000  Cincinnati Bell Inc.+ .........     3,080,199        2,376,400
      80,000  Citizens Communications Co. ...       909,575        1,149,600
     280,000  Commonwealth Telephone
                Enterprises Inc. ............     5,196,101       11,720,800
      80,000  Deutsche Telekom AG, ADR ......     1,229,873        1,456,000
      44,000  Embarq Corp. ..................     1,359,270        2,312,640
      35,000  France Telecom SA, ADR ........       683,990          969,500
   1,980,000  Qwest Communications
                International Inc.+ .........     5,539,649       16,572,600
   1,040,000  Sprint Nextel Corp. ...........    14,860,987       19,645,600
      75,403  Tele Norte Leste
                Participacoes SA, ADR .......     1,001,480        1,125,013
   4,300,935  Telecom Italia SpA ............     2,446,277       13,001,308
     280,000  Telecom Italia SpA, ADR .......     1,913,792        8,436,400
      94,000  Telefonica SA, ADR ............     3,341,710        5,992,500
      10,400  Telefonica SA, BDR ............       119,280          220,754
      40,000  Telefonos de Mexico SAB
                de CV, Cl. L, ADR ...........       171,746        1,130,400
     592,000  Telephone & Data
                Systems Inc. ................    12,078,671       32,163,360
     510,000  Telephone & Data
                Systems Inc., Special .......    10,262,077       25,296,000
     180,000  Verizon
                Communications Inc. .........     5,621,212        6,703,200
      40,000  Windstream Corp. ..............       266,735          568,800
                                             --------------   --------------
                                                 78,179,680      164,523,918
                                             --------------   --------------
              TRANSPORTATION -- 0.6%
      85,000  AMR Corp.+ ....................     1,245,604        2,569,550
     260,000  GATX Corp. ....................     5,898,347       11,265,800
      63,000  Grupo TMM SA, Cl. A, ADR+ .....       411,039          158,760
       4,000  Kansas City Southern+ .........         7,317          115,920
       7,900  Providence and Worcester
                Railroad Co. ................       103,258          154,050
                                             --------------   --------------
                                                  7,665,565       14,264,080
                                             --------------   --------------

                 See accompanying notes to financial statements.

                                       10


THE GABELLI ASSET FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- DECEMBER 31, 2006
================================================================================

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              COMMON STOCKS (CONTINUED)
              WIRELESS COMMUNICATIONS -- 0.8%
     140,000  America Movil SAB de CV,
                Cl. L, ADR ..................$      893,948   $    6,330,800
      72,000  Price
                Communications Corp. ........     1,120,226        1,515,600
       1,350  Tele Norte Celular
                Participacoes SA, ADR .......        20,857           12,150
       3,375  Telemig Celular
                Participacoes SA, ADR .......        97,539          129,094
      13,001  Tim Participacoes SA, ADR .....       157,722          450,095
     175,200  United States Cellular Corp.+ .     8,337,306       12,192,168
         192  Vivo Participacoes SA+ ........           670            1,321
      67,505  Vivo Participacoes SA, ADR ....       648,113          276,770
       4,174  Vivo Participacoes SA, Pfd.+ ..        66,002           17,075
       4,375  Vodafone Group plc, ADR .......        43,962          121,538
                                             --------------   --------------
                                                 11,386,345       21,046,611
                                             --------------   --------------
              TOTAL
                COMMON STOCKS ............... 1,174,467,533    2,525,007,852
                                             --------------   --------------
              PREFERRED STOCKS -- 0.2%
              AEROSPACE -- 0.2%
      29,000  Northrop Grumman Corp.,
                7.000% Cv. Pfd., Ser. B .....     3,379,080        3,857,000
                                             --------------   --------------
    PRINCIPAL
     AMOUNT
     ------
              CONVERTIBLE CORPORATE BONDS -- 0.3%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.1%
 $1,000,000   Standard Motor Products Inc.,
                Sub. Deb. Cv.,
                6.750%, 07/15/09 ............       949,651          950,000
  1,500,000   The Pep Boys -
                Manny, Moe & Jack, Cv.,
                4.250%, 06/01/07 ............     1,499,116        1,492,500
                                             --------------   --------------
                                                  2,448,767        2,442,500
                                             --------------   --------------
              AVIATION: PARTS AND SERVICES -- 0.0%
    500,000   GenCorp Inc., Sub. Deb. Cv.,
                5.750%, 04/15/07 ............       500,591          519,375
                                             --------------   --------------
              COMMUNICATIONS EQUIPMENT -- 0.2%
  2,000,000   Agere Systems Inc.,
                Sub. Deb. Cv.,
                6.500%, 12/15/09 ............     1,938,059        2,045,000
  1,100,000   Nortel Networks Corp., Cv.,
                4.250%, 09/01/08 ............     1,080,050        1,069,750
                                             --------------   --------------
                                                  3,018,109        3,114,750
                                             --------------   --------------
              TOTAL CONVERTIBLE
                CORPORATE BONDS .............     5,967,467        6,076,625
                                             --------------   --------------

                                                                   MARKET
     SHARES                                       COST             VALUE
     ------                                       ----             -----
              WARRANTS -- 0.0%
              COMMUNICATIONS EQUIPMENT -- 0.0%
       1,097  Alcatel-Lucent,
                expire 12/10/07+ ............$        1,821   $          340
                                             --------------   --------------
              ENERGY AND UTILITIES -- 0.0%
      11,313  Mirant Corp., Ser. A,
                expire 01/03/11+ ............       149,058          148,200
                                             --------------   --------------
              TOTAL WARRANTS ................       150,879          148,540
                                             --------------   --------------
    PRINCIPAL
     AMOUNT
     ------
              U.S. GOVERNMENT OBLIGATIONS -- 0.3%
 $8,520,000   U.S. Treasury Bills,
                4.845% to 5.009%++,
                01/04/07 to 04/26/07 ........     8,453,393        8,456,527
                                             --------------   --------------
              TOTAL
                INVESTMENTS -- 100.8% .......$1,192,418,352    2,543,546,544
                                             ==============
              OTHER ASSETS AND LIABILITIES
                (NET) -- (0.8)% .............................    (19,304,017)
                                                              --------------
              NET ASSETS -- 100.0% .......................... $2,524,242,527
                                                              ==============
- ----------------
 (a) Security exempt from registration  under Rule 144A of the Securities Act of
     1933, as amended.  This security may be resold in transactions  exempt from
     registration,  normally to qualified  institutional buyers. At December 31,
     2006,  the Rule 144A  security is  considered  liquid and the market  value
     amounted to $15,160,215 or 0.60% of total investments.
 (b) Security fair valued under procedures established by the Board of Trustees.
     The procedures may include reviewing available financial  information about
     the company and  reviewing  valuation of  comparable  securities  and other
     factors on a regular  basis.  At December 31, 2006, the market value of the
     fair valued securities amounted to $172,005 or 0.01% of total investments.
 +   Non-income producing security.
 ++  Represents annualized yield at date of purchase.
 ADR American Depository Receipt
 BDR Brazilian Depository Receipt
 CVO Contingent Value Obligation
 GDR Global Depository Receipt

                 See accompanying notes to financial statements.

                                       11


                             THE GABELLI ASSET FUND

STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 2006
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $1,192,418,352) ...........    $ 2,543,546,544
  Cash ..................................................                954
  Receivable for investments sold .......................          3,091,855
  Dividends and interest receivable .....................          2,302,061
  Receivable for Fund shares sold .......................          1,989,985
  Prepaid expense .......................................             80,834
                                                             ---------------
  TOTAL ASSETS ..........................................      2,551,012,233
                                                             ---------------
LIABILITIES:
  Payable for investments purchased .....................         19,326,946
  Payable for Fund shares redeemed ......................          4,276,178
  Payable for investment advisory fees ..................          2,139,135
  Payable for distribution fees .........................            536,868
  Payable for accounting fees ...........................              7,376
  Other accrued expenses ................................            483,203
                                                             ---------------
  TOTAL LIABILITIES .....................................         26,769,706
                                                             ---------------
  NET ASSETS applicable to 53,279,635
    shares outstanding ..................................    $ 2,524,242,527
                                                             ===============
NET ASSETS CONSIST OF:
  Paid-in capital .......................................    $ 1,180,130,000
  Accumulated net investment income .....................             42,728
  Accumulated distributions in excess of net
    realized gain on investments and foreign
    currency transactions ...............................         (7,059,700)
  Net unrealized appreciation on investments ............      1,351,128,192
  Net unrealized appreciation on foreign
    currency translations ...............................              1,307
                                                             ---------------
  NET ASSETS ............................................    $ 2,524,242,527
                                                             ===============
SHARES OF BENEFICIAL INTEREST:
  CLASS AAA:
  Net Asset Value, offering and redemption price
    per share ($2,516,087,680 / 53,105,929 shares
    outstanding; unlimited number of
    shares authorized) ..................................             $47.38
                                                                      ======
CLASS A:
  Net Asset Value and redemption price per share
    ($4,805,851 / 101,804 shares outstanding;
    unlimited number of shares authorized) ..............             $47.21
                                                                      ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75%
    of the offering price) ..............................             $50.09
                                                                      ======
  CLASS B:
  Net Asset Value and offering price per share
    ($1,449.7 / 31.03 shares outstanding;
    unlimited number of shares authorized) ..............             $46.72(a)
                                                                      ======
  CLASS C:
  Net Asset Value and offering price per share
    ($3,347,546 / 71,871 shares outstanding;
    unlimited number of shares authorized) ..............             $46.58(a)
                                                                      ======

- --------------------
(a) Redemption price varies based on the length of time held.


STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2006
- --------------------------------------------------------------------------------

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $646,891) .............      $  46,086,773
  Interest .................................................          1,125,958
                                                                  -------------
  TOTAL INVESTMENT INCOME ..................................         47,212,731
                                                                  -------------
EXPENSES:
  Investment advisory fees .................................         23,228,484
  Distribution fees - Class AAA ............................          5,792,436
  Distribution fees - Class A ..............................              7,963
  Distribution fees - Class B ..............................                 41
  Distribution fees - Class C ..............................             27,201
  Shareholder services fees ................................          1,458,922
  Shareholder communications expenses ......................            296,768
  Custodian fees ...........................................            325,149
  Legal and audit fees .....................................             81,765
  Registration expenses ....................................             61,144
  Trustees' fees ...........................................             52,995
  Accounting fees ..........................................             45,000
  Interest expense .........................................             33,053
  Miscellaneous expenses ...................................            220,193
                                                                  -------------
  TOTAL EXPENSES ...........................................         31,631,114
  Less: Custodian fee credits ..............................            (27,601)
                                                                  -------------
  NET EXPENSES .............................................         31,603,513
                                                                  -------------
  NET INVESTMENT INCOME ....................................         15,609,218
                                                                  -------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments .........................        122,935,649
  Net realized gain on foreign
    currency transactions ..................................            116,758
                                                                  -------------
  Net realized gain on investments and foreign
    currency transactions ..................................        123,052,407
                                                                  -------------
  Net change in unrealized appreciation/
    depreciation on investments ............................        324,723,379
  Net change in unrealized appreciation/
    depreciation on foreign currency translations ..........              3,743
                                                                  -------------
  Net change in unrealized appreciation/
    depreciation on investments and foreign
    currency translations ..................................        324,727,122
                                                                  -------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS AND FOREIGN CURRENCY .......................        447,779,529
                                                                  -------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ........................................      $ 463,388,747
                                                                  =============

                 See accompanying notes to financial statements.

                                       12


                             THE GABELLI ASSET FUND

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


                                                                              YEAR ENDED             YEAR ENDED
                                                                          DECEMBER 31, 2006      DECEMBER 31, 2005
                                                                          -----------------      -----------------
                                                                                            
OPERATIONS:
  Net investment income ............................................       $    15,609,218        $     6,498,797
  Net realized gain on investments and foreign currency transactions           123,052,407            107,057,442
  Net change in unrealized appreciation/depreciation on investments
   and foreign currency translations ...............................           324,727,122            (15,485,585)
                                                                           ---------------        ---------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .............           463,388,747             98,070,654
                                                                           ---------------        ---------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class AAA ......................................................           (15,507,490)            (6,113,895)
    Class A ........................................................               (32,680)                (7,382)
    Class C ........................................................                (1,640)                (3,075)
                                                                           ---------------        ---------------
                                                                               (15,541,810)            (6,124,352)
                                                                           ---------------        ---------------
  Net realized gain on investments and foreign currency transactions
    Class AAA ......................................................          (123,401,185)          (107,016,495)
    Class A ........................................................              (235,506)               (89,587)
    Class B ........................................................                   (72)                   (57)
    Class C ........................................................              (166,895)              (108,437)
                                                                           ---------------        ---------------

                                                                              (123,803,658)          (107,214,576)
                                                                           ---------------        ---------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..............................          (139,345,468)          (113,338,928)
                                                                           ---------------        ---------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA ......................................................           (53,691,894)            45,495,325
    Class A ........................................................             2,459,100              1,689,183
    Class B ........................................................                  (105)                    58
    Class C ........................................................               734,082              1,985,171
                                                                           ---------------        ---------------
  Net increase (decrease) in net assets from shares of
    beneficial interest transactions ...............................           (50,498,817)            49,169,737
                                                                           ---------------        ---------------
  REDEMPTION FEES ..................................................                 6,381                 39,655
                                                                           ---------------        ---------------
  NET INCREASE IN NET ASSETS .......................................           273,550,843             33,941,118
NET ASSETS:
  Beginning of period ..............................................         2,250,691,684          2,216,750,566
                                                                           ---------------        ---------------
  End of period (including undistributed net
     investment income of $42,728
     and $76,880, respectively) ....................................       $ 2,524,242,527        $ 2,250,691,684
                                                                           ===============        ===============


                 See accompanying notes to financial statements.

                                       13


THE GABELLI ASSET FUND
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


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

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

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

Portfolio  securities  primarily traded on a foreign market are generally valued
at the preceding  closing values of such securities on the relevant market,  but
may be fair valued  pursuant to  procedures  established  by the Board if market
conditions change  significantly after the close of the foreign market but prior
to the  close of  business  on the day the  securities  are being  valued.  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 fair valued 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
fair  valued as  determined  by 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 American  Depository
Receipt ("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.

In September 2006, the Financial  Accounting Standards Board ("the FASB") issued
Statement  of  Financial   Accounting   Standards   ("SFAS")   157,  Fair  Value
Measurements,  which  clarifies  the  definition  of  fair  value  and  requires
companies  to expand  their  disclosure  about the use of fair  value to measure
assets and  liabilities  in interim  and annual  periods  subsequent  to initial
recognition.  Adoption of SFAS 157  requires  the use of the price that would be
received  to sell  an  asset  or paid to  transfer  a  liability  in an  orderly
transaction  between market  participants at the  measurement  date. SFAS 157 is
effective  for  financial  statements  issued for fiscal years  beginning  after
November 15, 2007, and interim  periods within those fiscal years. At this time,
management is

                                       14


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


in the process of  reviewing  the  requirements  of SFAS 157 against its current
valuation policies to determine future applicability.

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

FOREIGN CURRENCY TRANSLATIONS.  The books and records of the Fund are maintained
in  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 10% 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 saleable among qualified
institutional investors under special rules adopted by the SEC may be treated as
liquid if they satisfy liquidity

                                       15


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


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 AND INTEREST EXPENSE. 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". When cash balances are
overdrawn, the Fund is charged an overdraft fee equal to 2.00% above the Federal
Funds rate on  outstanding  balances.  This  amount,  if any,  would be shown as
"interest expense" in the Statement of Operations.

DISTRIBUTIONS TO SHAREHOLDERS. 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
capital   accounts   in  the   period   when  the   differences   arise.   These
reclassifications  have no impact on the NAV of the Fund.  For the  fiscal  year
ended December 31, 2006, reclassifications were made to decrease accumulated net
investment  income by $101,560  and to  increase  accumulated  distributions  in
excess of net realized gain on investments and foreign currency  transactions by
$101,560.

The tax character of  distributions  paid during the fiscal years ended December
31, 2006 and December 31, 2005 was as follows:

                                          YEAR ENDED          YEAR ENDED
                                       DECEMBER 31, 2006   DECEMBER 31, 2005
                                       -----------------   -----------------
     DISTRIBUTIONS PAID FROM:
     Ordinary income
        (inclusive of short-term
        capital gains) ................ $ 18,460,454         $  7,034,411
     Net long-term capital gains ......  120,885,014          106,304,517
                                        ------------         ------------
     Total distributions paid ......... $139,345,468         $113,338,928
                                        ============         ============

                                       16


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


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

As of December 31, 2006, the components of  accumulated  earnings/(losses)  on a
tax basis were as follows:

           Net unrealized appreciation on investments and
             foreign currency transactions ..................  $1,344,112,527
                                                               --------------

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


                                          GROSS          GROSS
                                       UNREALIZED     UNREALIZED     NET UNREALIZED
                          COST        APPRECIATION   DEPRECIATION     APPRECIATION
                          ----        ------------   ------------    ---------------
                                                        
   Investments ...  $1,199,435,324   $1,379,595,696  $(35,484,476)   $1,344,111,220


In July 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty
in  Income  Taxes,   an   Interpretation   of  FASB  Statement  No.  109"  ("the
Interpretation").  The  Interpretation  establishes for all entities,  including
pass-through  entities  such as the Fund,  a  minimum  threshold  for  financial
statement  recognition  of the benefit of positions  taken in filing tax returns
(including  whether  an entity is  taxable in a  particular  jurisdiction),  and
requires certain expanded tax disclosures.  The Interpretation is required to be
implemented  for a  calendar-year  open-end fund no later than its June 29, 2007
NAV, and is to be applied to all open tax years as of the date of effectiveness.
Management has begun to evaluate the  application of the  Interpretation  to the
Fund, and is not in a position at this time to estimate the  significance of its
impact, if any, on the Fund's financial statements.

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

The Fund pays each Trustee that is not considered to be an affiliated  person an
annual retainer of $6,000 plus $500 for each Board meeting attended and they are
reimbursed for any out of pocket expenses  incurred in attending  meetings.  All
Board committee  members  receive $500 per meeting  attended and the chairman of
each  committee  also  receives  $1,000 per year.  Trustees who are directors or
employees of the Adviser or an affiliated  company  receive no  compensation  or
expense reimbursement from the Fund.

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.

                                       17


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


5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the fiscal year ended  December  31,  2006,  other than  short-term  securities,
aggregated $167,065,826 and $195,713,942, respectively.

6. TRANSACTIONS WITH AFFILIATES. During the fiscal year ended December 31, 2006,
the  Fund  paid  brokerage   commissions  of  $306,553  to  Gabelli  &  Company.
Additionally,  Gabelli & Company informed the Fund that it received $14,133 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 fiscal year
ended  December  31,  2006,  the Fund paid or accrued  $45,000 to the Adviser in
connection with the cost of computing the Fund's NAV.

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.  This amount, if any, would be shown as "interest expense"
in the Statement of Operations.  At December 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 fiscal  year ended  December  31, 2006 was  $684,814  with a weighted
average  interest rate of 5.48%.  The maximum amount borrowed at any time during
the fiscal year ended December 31, 2006 was $14,523,000.

8. SHARES OF  BENEFICIAL  INTEREST.  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 1.00% 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.

The Fund imposes 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 fiscal
years ended  December  31,  2006 and  December  31, 2005  amounted to $6,381 and
$39,655, 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.

                                       18


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


Transactions in shares of beneficial interest were as follows:


                                                    YEAR ENDED                        YEAR ENDED
                                                 DECEMBER 31, 2006                 DECEMBER 31, 2005
                                           ----------------------------      ---------------------------
                                             SHARES          AMOUNT            SHARES          AMOUNT
                                           ----------     -------------      ----------    -------------
                                                     CLASS AAA                         CLASS AAA
                                           ----------------------------      ---------------------------
                                                                               
Shares sold .............................   4,386,829     $ 200,022,345       5,862,472    $ 244,466,062
Shares issued upon
  reinvestment of distributions .........   2,754,940       131,438,858       2,596,902      107,200,111
Shares redeemed .........................  (8,657,022)     (385,153,097)     (7,296,026)    (306,170,848)
                                           ----------     -------------      ----------    -------------
   Net increase (decrease) ..............  (1,515,253)    $ (53,691,894)      1,163,348    $  45,495,325
                                           ==========     =============      ==========    =============
                                                      CLASS A                           CLASS A
                                           ----------------------------      ---------------------------
Shares sold .............................      68,271     $   3,117,967          41,938    $   1,770,412
Shares issued upon
  reinvestment of distributions .........       5,392           256,308           2,327           95,775
Shares redeemed .........................     (20,401)         (915,175)         (4,190)        (177,004)
                                           ----------     -------------      ----------    -------------
   Net increase .........................      53,262     $   2,459,100          40,075    $   1,689,183
                                           ==========     =============      ==========    =============
                                                      CLASS B                           CLASS B
                                           ----------------------------      ---------------------------
Share sold ..............................         133     $       5,658              --               --
Shares issued upon
  reinvestment of distributions .........           2                72               1    $          58
Shares redeemed .........................        (133)           (5,835)             --               --
                                           ----------     -------------      ----------    -------------
   Net increase (decrease) ..............           2     $        (105)              1    $          58
                                           ==========     =============      ==========    =============
                                                      CLASS C                           CLASS C
                                           ----------------------------      ---------------------------
Shares sold .............................      17,459     $     784,241          47,792    $   2,009,812
Shares issued upon
  reinvestment of distributions .........       3,534           165,790           2,732          111,189
Shares redeemed .........................      (4,903)         (215,949)         (3,230)        (135,830)
                                           ----------     -------------      ----------    -------------
   Net increase .........................      16,090     $     734,082          47,294    $   1,985,171
                                           ==========     =============      ==========    =============


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  received  subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund share  trading  practices  involving  certain  funds  managed by the
Adviser.  GAMCO  Investors,   Inc.  ("GAMCO"),  the  Adviser's  parent  company,
responded to these  requests for documents and  testimony.  In June 2006,  GAMCO
began discussions with the SEC regarding a possible resolution of their inquiry.
In February  2007,  the Adviser made an offer of  settlement to the staff of the
SEC for  communication  to the Commission for its  consideration to resolve this
matter.  This offer of settlement is subject to agreement regarding the specific
language of the SEC's administrative order and other settlement documents.  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.

                                       19



THE GABELLI ASSET FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------
Selected data for a share of beneficial  interest  outstanding  throughout  each
period:


                                   INCOME FROM INVESTMENT OPERATIONS                  DISTRIBUTIONS
                               ----------------------------------------    ---------------------------------------
                                                  Net
                Net Asset          Net       Realized and       Total                      Net
  Period          Value,       Investment     Unrealized        from           Net      Realized
   Ended        Beginning        Income     Gain (Loss) on   Investment    Investment    Gain on        Total
December 31     of Period      (Loss)(a)      Investments    Operations      Income    Investments   Distributions
- -----------     ---------      ---------    --------------   ----------    ----------  -----------   -------------
                                                                                   
CLASS AAA
   2006          $41.13         $ 0.30          $ 8.70          $9.00        $(0.31)     $(2.44)        $(2.75)
   2005           41.45           0.12            1.73           1.85         (0.12)      (2.05)         (2.17)
   2004           36.26           0.02            5.96           5.98         (0.03)      (0.76)         (0.79)
   2003           28.25           0.04            8.60           8.64         (0.03)      (0.60)         (0.63)
   2002           32.97           0.02           (4.72)         (4.70)        (0.02)      (0.00)(b)      (0.02)

CLASS A
   2006          $41.01         $ 0.32          $ 8.66          $8.98        $(0.34)     $(2.44)        $(2.78)
   2005           41.39           0.10            1.74           1.84         (0.17)      (2.05)         (2.22)
   2004(c)        36.26           0.03            5.94           5.97         (0.08)      (0.76)         (0.84)

CLASS B
   2006          $40.64         $ 0.18          $ 8.34          $8.52            --      $(2.44)        $(2.44)
   2005           41.16          (0.17)           1.70           1.53            --       (2.05)         (2.05)
   2004(c)        36.26          (0.25)           5.91           5.66            --       (0.76)         (0.76)

CLASS C
   2006          $40.54         $(0.03)         $ 8.54          $8.51        $(0.03)     $(2.44)        $(2.47)
   2005           41.14          (0.20)           1.71           1.51         (0.06)      (2.05)         (2.11)
   2004(c)        36.26          (0.26)           5.92           5.66         (0.02)      (0.76)         (0.78)



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

                             Net Asset           Net Assets     Net
  Period                       Value,              End of    Investment              Portfolio
   Ended          Redemption   End of    Total     Period      Income    Operating   Turnover
December 31         Fees(a)    Period   Return+   (in 000's)   (Loss)     Expenses      Rate
- -----------       ----------   ------   -------   ----------    ----     ----------   --------
                                                                  
CLASS AAA
   2006             $0.00(b)   $47.38     21.8%   $2,516,088    0.67%       1.36%        7%
   2005              0.00(b)    41.13      4.4     2,246,439    0.29        1.37         6
   2004              0.00(b)    41.45     16.5     2,216,050    0.06        1.38         7
   2003                --       36.26     30.6     1,958,431    0.11        1.38         7
   2002                --       28.25    (14.3)    1,501,420    0.04        1.38         8

CLASS A
   2006             $0.00(b)   $47.21     21.9%   $    4,806    0.71%       1.35%        7%
   2005              0.00(b)    41.01      4.4         1,991    0.23        1.38         6
   2004(c)           0.00(b)    41.39     16.5           351    0.07        1.40         7

CLASS B
   2006             $0.00(b)   $46.72     20.9%   $        1    0.41%       2.11%        7%
   2005              0.00(b)    40.64      3.7             1   (0.41)       2.02         6
   2004(c)           0.00(b)    41.16     15.6             1   (0.67)       2.07         7

CLASS C
   2006             $0.00(b)   $46.58     20.9%   $    3,348   (0.07)%      2.11%        7%
   2005              0.00(b)    40.54      3.6         2,261   (0.49)       2.13         6
   2004(c)           0.00(b)    41.14     15.6           349   (0.68)       2.15         7


- ---------------------
  + Total return represents aggregate total return of a hypothetical $1,000
    investment at the beginning of the period and sold at the end of the period
    including reinvestment of distributions and does not reflect applicable
    sales charges.
(a) Per share amounts have been calculated using the average shares outstanding
    method.
(b) Amount represents less than $0.005 per share.
(c) Class A, Class B, and Class C Shares were initially offered on
    December 31, 2003.

                 See accompanying notes to financial statements.

                                       20


THE GABELLI ASSET FUND
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
- --------------------------------------------------------------------------------


To the Board of Trustees and Shareholders of
The Gabelli Asset Fund:

In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material  respects,  the financial position of The Gabelli Asset Fund (hereafter
referred to as the "Fund") at December 31, 2006,  the results of its  operations
for the year then ended, the changes in its net assets for each of the two years
in the period then ended and the  financial  highlights  for each of the periods
presented,  in conformity with accounting  principles  generally accepted in the
United States of America.  These financial  statements and financial  highlights
(hereafter referred to as "financial  statements") are the responsibility of the
Fund's  management.  Our  responsibility  is to  express  an  opinion  on  these
financial  statements  based on our  audits.  We  conducted  our audits of these
financial  statements  in accordance  with the  standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe  that our  audits,  which  included  confirmation  of  securities  at
December 31, 2006 by  correspondence  with the custodian and brokers,  provide a
reasonable basis for our opinion.


PricewaterhouseCoopers LLP
New York, New York
February 28, 2007

                                       21



THE GABELLI ASSET FUND
ADDITIONAL FUND INFORMATION (UNAUDITED)
- --------------------------------------------------------------------------------


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



                         TERM OF        NUMBER OF
NAME, POSITION(S)      OFFICE AND     FUNDS IN FUND
    ADDRESS 1            LENGTH OF   COMPLEX OVERSEEN     PRINCIPAL OCCUPATION(S)                  OTHER DIRECTORSHIPS
     AND AGE          TIME SERVED 2     BY TRUSTEE        DURING PAST FIVE YEARS                   HELD BY TRUSTEE 4
- ----------------       ------------  ----------------     ----------------------                   ------------------
                                                                                       
INTERESTED DIRECTORS 3:
- ----------------------
MARIO J. GABELLI       Since 1986          24        Chairman of the Board and Chief Executive    Director of Morgan
Trustee and Chairman                                 Officer of GAMCO Investors, Inc. and Chief   Group Holdings, Inc.
Age: 64                                              Investment Officer - Value Portfolios        (transportation services);
                                                     of Gabelli Funds, LLC and GAMCO Asset        Chairman of the Board of
                                                     Management Inc.; Director/Trustee or Chief   Lynch Interactive Corporation
                                                     Investment Officer of other registered       (multimedia and communication
                                                     investment companies in the Gabelli Funds    services company)
                                                     complex; Chairman and Chief Executive
                                                     Officer of GGCP, Inc.

JOHN D. GABELLI        Since 1999          10        Senior Vice President of Gabelli &           Director of GAMCO
Trustee                                              Company, Inc.                                Investors, Inc.
Age: 62

INDEPENDENT TRUSTEES 5:
- ----------------------
ANTHONY J. COLAVITA    Since 1989          34        Partner in the law firm of                      --
Trustee                                              Anthony J. Colavita P.C.
Age: 71

JAMES P. CONN          Since 1992          15        Former Managing Director and Chief           Director of First Republic
Trustee                                              Investment Officer of Financial Security     Bank (banking)
Age: 68                                              Assurance Holdings Ltd. (1992-1998)
                                                     (insurance holding company)

ANTHONY R. PUSTORINO   Since 1986          14        Certified Public Accountant; Professor       Director of The LGL Group,
Trustee                                              Emeritus, Pace University                    Inc. (diversified
Age: 81                                                                                           manufacturing)

WERNER J. ROEDER, MD   Since 2001          23        Medical Director of Lawrence Hospital           --
Trustee                                              and practicing private physician
Age: 66

ANTHONIE C. VAN EKRIS   1986-1989          17        Chairman of BALMAC                              --
Trustee               1992-present                   International, Inc. (commodities
Age: 72                                              and futures trading)

SALVATORE J. ZIZZA      1986-1996          25        Chairman of Hallmark Electrical              Director of Hollis-Eden
Trustee               2000-present                   Supplies Corp. (distribution of              Pharmaceuticals
Age: 61                                              electrical supplies)                         (biotechnology); Director
                                                                                                  of Earl Scheib, Inc.
                                                                                                  (automotive services)


                                       22


THE GABELLI ASSET FUND
ADDITIONAL FUND INFORMATION (CONTINUED) (UNAUDITED)
- --------------------------------------------------------------------------------


                         TERM OF
                       OFFICE AND
NAME, POSITION(S)       LENGTH OF
    ADDRESS 1              TIME                                PRINCIPAL OCCUPATION(S)
    AND AGE              SERVED 2                              DURING PAST FIVE YEARS
- ----------------         --------                              -----------------------

OFFICERS:
- --------
                                       
BRUCE N. ALPERT        Since 1994            Executive Vice President and Chief Operating Officer of Gabelli Funds, LLC
President                                    since 1988 and an officer of all of the registered investment companies
Age: 55                                      in the Gabelli Funds complex. Director and President of Gabelli Advisers, Inc.
                                             since 1998

JAMES E. MCKEE         Since 1995            Vice President, General Counsel and Secretary of GAMCO Investors, Inc.
Secretary                                    since 1999 and GAMCO Asset Management Inc. since 1993;
Age: 43                                      Secretary of all of the registered investment companies in the
                                             Gabelli Funds complex

AGNES MULLADY          Since 2006            Treasurer of all of the registered investment companies in the Gabelli Funds
Treasurer                                    complex; Senior Vice President of U.S. Trust Company, N.A. and Treasurer
Age: 48                                      and Chief Financial Officer of Excelsior Funds from 2004 through 2005;
                                             Chief Financial Officer of AMIC Distribution Partners from 2002 through 2004;
                                             Controller of Reserve Management Corporation and Reserve Partners, Inc. and
                                             Treasurer of Reserve Funds from 2000 through 2002

PETER D. GOLDSTEIN     Since 2004            Director of Regulatory Affairs at GAMCO Investors, Inc. since 2004;
Chief Compliance Officer                     Chief Compliance Officer of all of the registered investment companies
Age: 53                                      in the Gabelli Funds complex; Vice President of Goldman Sachs Asset
                                             Management from 2000 through 2004

- ----------------------
  1 Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
  2 Each Trustee will hold office for an  indefinite  term until the earliest of
    (i) the next  meeting of  shareholders,  if any,  called for the  purpose of
    considering  the  election  or  re-election  of such  Trustee  and until the
    election and qualification of his or her successor,  if any, elected at such
    meeting,  or (ii) the date a Trustee  resigns  or  retires,  or a Trustee is
    removed by the Board of Trustees or  shareholders,  in  accordance  with the
    Fund's By-Laws and  Declaration of Trust.  Each officer will hold office for
    an indefinite  term until the date he or she resigns or retires or until his
    or her successor is elected and qualified.
  3 "Interested  person" of the Fund as defined in the 1940 Act. Messrs. Gabelli
    are each  considered  an  "interested  person" because of their  affiliation
    with Gabelli Funds,  LLC which acts as the Fund's  investment adviser. Mario
    J. Gabelli and John D. Gabelli are brothers.
  4 This column includes only  directorships of companies  required to report to
    the SEC under the Securities  Exchange Act of 1934, as amended (i.e.  public
    companies) or other investment companies registered under the 1940 Act.
  5 Trustees   who  are not  interested  persons  are  considered  "Independent"
    Trustees.

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

                   2006 TAX NOTICE TO SHAREHOLDERS (Unaudited)

 For the fiscal year ended December 31, 2006, the Fund paid to  shareholders  on
 December 27, 2006 ordinary income dividends (comprised of net investment income
 and short-term capital gains) totaling $0.364, $0.396, $0.057, and $0.081 and a
 long-term  capital gain  distribution  totaling $2.386 per share for Class AAA,
 Class A, Class B, and Class C which is designated  as a capital gain  dividend.
 The Fund designates a maximum of  $120,885,014 of long-term  capital gains as a
 capital gain  dividend for tax purposes. For the fiscal year ended December 31,
 2006, 100% of the ordinary income dividend  qualifies for the dividend received
 deduction   available  to   corporations   and  100%  of  the  ordinary  income
 distribution was qualified dividend income.

 U.S. GOVERNMENT INCOME:
 The percentage of the ordinary  income  dividend paid by the Fund during fiscal
 year 2006 which was  derived  from U.S.  Treasury  securities  was 1.10%.  Such
 income is exempt from state and local tax in all states.  However, many states,
 including New York and  California,  allow a tax exemption for a portion of the
 income  earned only if a mutual fund has invested at least 50% of its assets at
 the  end  of  each  quarter  of the  Fund's  fiscal  year  in  U.S.  Government
 securities.  The  Gabelli  Asset Fund did not meet this strict  requirement  in
 2006. Due to the diversity in state and local tax law, it is  recommended  that
 you  consult  your  personal  tax  advisor  as  to  the  applicability  of  the
 information provided to your specific situation.
- --------------------------------------------------------------------------------

                                       23


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

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

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

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


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

GAB405Q406SR


                                                         [GRAPHIC OMITTED]  E  P
                                                         Gabelli Triangle   P  M
                                                            MANAGEMENT      S  V
                                                            CASH FLOW
                                                             RESEARCH



                                    THE
                                    GABELLI
                                    ASSET
                                    FUND





                                                                   ANNUAL REPORT
                                                               DECEMBER 31, 2006




ITEM 2.  CODE OF ETHICS.

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

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

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

ITEM 3.  AUDIT COMMITTEE FINANCIAL EXPERT.

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


ITEM 4.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

AUDIT FEES

     (a) The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $40,829 for 2005 and $41,000 for 2006.

AUDIT-RELATED FEES

     (b) The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item are $0 for 2005 and $0 for 2006.


TAX FEES

     (c) The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance, tax advice, and tax planning are $2,880 for 2005 and $3,100
         for 2006.  Tax fees  represent  tax  compliance  services  provided  in
         connection with the review of the Registrant's tax returns.

ALL OTHER FEES

     (d) The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         for 2005 and $0 for 2006.

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

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


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

                           (b)  Not applicable

                           (c)  100%

                           (d)  Not applicable

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


     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $0 for 2005 and $0 for 2006.

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



ITEM 5.  AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6.  SCHEDULE OF INVESTMENTS.

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



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

Not applicable.



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

Not applicable.



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

Not applicable.


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

There have been no material  changes to the procedures by which the shareholders
may  recommend  nominees  to the  registrant's  Board of  Trustees,  where those
changes were  implemented  after the  registrant  last  provided  disclosure  in
response to the  requirements  of Item  407(c)(2)(iv)  of Regulation S-K (17 CFR
229.407) (as required by Item  22(b)(15) of Schedule 14A (17 CFR  240.14a-101)),
or this Item.


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

     (a)(1)   Code of ethics, or any amendment  thereto,  that is the subject of
              disclosure required by Item 2 is attached hereto.

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

     (a)(3)   Not applicable.

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


                                   SIGNATURES

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

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

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


Date              03/01/2007
    ----------------------------------------------------------------------------


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              03/01/2007
    ----------------------------------------------------------------------------


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


Date              03/01/2007
    ----------------------------------------------------------------------------



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