[TETON MOUNTAINS GRAPHIC OMITTED]
                                                                     THE GABELLI
                                                                   UTILITY TRUST

THIRD QUARTER REPORT
SEPTEMBER 30, 2002

                        [TETON MOUNTAINS GRAPHIC OMITTED]
                                  THE GABELLI
                                 UTILITY TRUST

     Our cover icon represents the underpinnings of Gabelli. The Teton
     mountains in Wyoming represent what we believe in in America --
     that creativity, ingenuity, hard work and a global uniqueness
     provide enduring values. They also stand out in an increasingly
     complex, interconnected and interdependent economic world.

INVESTMENT OBJECTIVE:

      The Gabelli Utility Trust is a closed-end, non-diversified management
investment company whose primary objectives are long-term growth of capital and
income. The Trust will invest in companies that provide products, services or
equipment for the generation or distribution of electricity, gas and water.
Additionally, the Trust will invest in companies in telecommunications services
or infrastructure operations.

                    THIS REPORT IS PRINTED ON RECYCLED PAPER.

TO OUR SHAREHOLDERS,

      In our view, the major  investment  theme for electric,  gas and telephone
utilities can be summed up in two words: size matters.  Electric generators with
a large and  geographically  diverse  portfolio of  generating  plants can trade
around their  structural  long  positions to enhance  returns while avoiding the
risk of asset  concentration  in a single  market.  Electric,  gas and telephone
distribution  companies can spread their  substantial  fixed costs over a larger
base of customers  and see the cost per  customer  decline,  enhancing  earnings
while reducing prices.  Although the current unsettled market conditions seem to
have caused the consolidation  activity seen over the past several years to slow
for a while, the underlying  economics continue to support additional merger and
acquisition  activity  over  time.  We believe  that the  recent  entry of large
European acquirers, the relatively low stock prices of utility companies and the
potential  repeal by Congress of the 1935 Public  Utility  Holding  Company Act,
known as PUHCA, could accelerate the utility  consolidation  trend in the coming
quarters.

[GRAPHIC OMITTED]
MARIO J. GABELLI

[TETON MOUNTAINS GRAPHIC OMITTED]
THE GABELLI
UTILITY TRUST

PREMIUM / DISCOUNT DISCUSSION

      As a refresher to our shareholders,  the price of a closed-end mutual fund
is  determined in the open market by willing  buyers and sellers.  Shares of The
Gabelli Utility Trust (the "Trust") trade on the New York Stock Exchange and may
trade at a premium to (higher than) net asset value ("NAV") (the market value of
the Trust's underlying portfolio) or a discount to (lower than) net asset value.
Of the 519 closed-end funds that are publicly traded in the U.S.,  approximately
27%  currently  trade at  premiums  to NAV versus 26% five years ago and 58% ten
years ago.

      Ideally,  the  Trust's  market  price will  generally  track the NAV.  The
Trust's premium or discount to NAV fluctuates over time. Over our Trust's 3-year
history,  the range  fluctuated  from a 3% discount  in  November  2000 to a 44%
premium in September  2002.  The average  variance  from NAV for the Trust since
inception is a 13.9%  premium to NAV.  Shortly after the inception of the Trust,
the market price of the Trust  exceeded  the NAV and this premium has  gradually
increased since.

[GRAPH OMITTED]
                          ----------------------------
                               SEPTEMBER 30, 2002
                               ------------------
                              Net Asset Value $6.03
                              Market Price    $8.60
                              Premium         42.62%
                          ----------------------------
EDGAR REPRESENTATION OF PLOT POINTS:
                  0.1672
                  0.0816
                  0.1152
                  0.0582
                  0.0117
                  0.0007
2000              0.0375
                  0.0289
                 -0.0127
                  0.0417
                 -0.0016
                  0.0403
                  0.0016
                  0.0081
                  0.0064
                 -0.0220
                  0.0003
                  0.0658
2001              0.0532
                  0.1445
                  0.0728
                  0.1646
                  0.1409
                  0.1223
                  0.1229
                  0.1643
                  0.1572
                  0.2455
                  0.2414
                  0.2746
2002              0.3454
                  0.3704
                  0.3101
                  0.3225
                  0.1723
                  0.2561
                  0.3297
                  0.4065
9/30/2002         0.4262

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


             AVERAGE ANNUAL RETURNS THROUGH SEPTEMBER 30, 2002 (A)
             -----------------------------------------------------
                                                                          SINCE
                                                         QUARTER      INCEPTION (B)      3 YEAR       1 YEAR
                                                         -------      -------------      ------       ------
                                                                                          
   Gabelli Utility Trust NAV Return (c) ...............  (10.70)%         2.66%           2.82%       (9.61)%
   Gabelli Utility Trust Investment Return (d) ........    0.71%         11.44%          10.66%        8.99%
   S&P Utility Index ..................................  (22.28)%       (12.36)%        (11.54)%     (35.42)%
   Lipper Utility Fund Average ........................  (17.60)%       (12.77)%        (12.37)%     (30.19)%


   (a)  Returns  represent past performance and do not guarantee future results.
        Investment  returns  and  the  principal  value  of an  investment  will
        fluctuate.  When  shares  are sold,  they may be worth more or less than
        their original cost. The S&P Utility Index is an unmanaged  indicator of
        electric and gas utility  stock  performance,  while the Lipper  Average
        reflects the average  performance of open-end mutual funds classified in
        this   particular   category.   Dividends  are  considered   reinvested.
        Performance for periods less than one year are not annualized.
   (b)  From commencement of investment operations on July 9, 1999.
   (c)  Total returns and average  annual returns  reflect  changes in net asset
        value ("NAV"),  reinvestment of distributions and adjustments for rights
        offerings,  and are net of  expenses.  Since  inception  return based on
        initial net asset value of $7.50.
   (d)  Total  returns and average  annual  returns  reflect  changes in closing
        market  values  on  the  New  York  Stock   Exchange,   reinvestment  of
        distributions  and  adjustments  for rights  offerings.  Since inception
        return based on initial offering price of $7.50.


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

      "Mr.  Market" often provides  opportunities  to invest at a discount.  The
Trust has considered various initiatives to narrow the discount when appropriate
through distribution policies,  rights offerings,  share repurchase programs and
the potential use of leverage.

      The Trust's long-term  investment goal is growth of capital and income. We
believe that our stock  selection  process adds to the investment  equation.  We
have a successful history of investment  providing  shareholders  average annual
returns of 2.7% since inception.  However, it is important to remember that "Mr.
Market" is a pendulum  that  swings  both  ways.  As the market  moves away from
momentum  investing and back to basics, we believe that an excessive premium for
the Trust is not likely to be sustainable.

OUR APPROACH

      There are nearly 80 publicly traded  investor-owned  electric utilities in
the  U.S.,  and this is at least 50 more  than we need  from the  standpoint  of
economic  efficiency.  Stand-alone  natural gas  distribution  companies make no
economic sense either;  the  combination  utility model is clearly  better.  The
balkanized structure of the industry is inherently inefficient,  and competitive
forces are now putting pressure on the marginal players.  The big companies feel
the need to be bigger to achieve scale  economies,  and the small  companies are
selling  out as the cost of staying in the game rises.  It is only  because of a
complex and lengthy merger review and approval process that the industry remains
as fragmented as it is. Our  investments in regulated  companies have primarily,
though  not  exclusively,  focused on  fundamentally  sound,  reasonably  priced
mid-cap and small-cap  utilities that are likely  acquisition  targets for large
utilities  seeking  to bulk up. We also  like the  beneficiaries  of  developing
trends.  This has led to our ongoing  focus on natural gas pipelines and storage
operators as a way to take  advantage  of the growing  demand for natural gas in
the U.S.

COMMENTARY

      The  third  quarter  of 2002 was one of the most  challenging  periods  in
history  for utility  stocks.  Despite  relatively  solid  fundamentals  at many
utility companies,  the well-publicized  financial problems of a small number of
companies  seemed to weigh heavily upon the whole group. In addition,  the third
quarter of 2002 was one of the few times  when  utility  stocks did not  exhibit
their typical defensive characteristics during a bear market.

                                        2

      In  previous  quarters,  utility  stocks,  with their high and  relatively
secure  dividends,  were able to avoid the panic selling that engulfed stocks of
the more risky merchant  energy  companies.  However,  during the third quarter,
dividends did not seem to matter.  When the stock market learned about a problem
at a  utility  company,  the  share  price was  driven  down even  after the CEO
reassured investors about the safety of the dividend.

      Only a handful of utility  stocks were able to swim against the tide.  The
winners  in  the  quarter  were  the  stocks  of  the  safest,   plain  vanilla,
transmission  and  distribution  companies that have no merchant energy exposure
and also that have no balance sheet problems.

      The trend of credit rating  downgrades  for utilities and merchant  energy
companies  accelerated  during the third  quarter.  A number of  utilities  were
attracted by the potential for higher  earnings  growth from the merchant energy
sector and they  borrowed  too  heavily in 1999 and 2000 in an effort to quickly
construct new unregulated  power plants.  When wholesale power prices plunged in
2001 and  remained low in 2002,  the  earnings  from these new power plants were
disappointing  and debt coverage was weaker than expected.  The response by many
utilities to credit rating  downgrades  was to  strengthen  the balance sheet by
issuing large amounts of new common equity. The near term impact was dilutive to
earnings  and also the  supply of so much new stock had a  depressing  effect on
utility stock prices.

      Fundamentally,  we are  encouraged by the fact that many  companies in the
electric   utility   sector  have  decided  to  get  back  to  basics  and  have
significantly  reduced or eliminated their  involvement in risky energy trading.
Many  companies also have  cancelled the  construction  of merchant power plants
that were scheduled to begin construction during 2002 and 2003, thereby reducing
their  external  financing  requirements.  The  result  should be a more  stable
earnings  outlook as these  companies  concentrate  on improving  their  utility
earnings and stop trying to hit a home run in the risky merchant energy sector.

      The U.S. economy remains somewhat weak. The long-awaited recovery from the
recession appears to be under way, but it is a very slow recovery. This probably
means that it is unlikely  that the Federal  Reserve  Board ("Fed") will tighten
its monetary policy in the next few quarters. Some forecasters,  who worry about
a  double-dip  recession,  want the Fed to ease up  further on  interest  rates.
Therefore, with interest rates likely to remain near their 40-year lows, utility
stocks, with their high and relatively secure yields, should remain popular with
conservative total return investors.

      We believe that  investors will  rediscover the importance of yield.  In a
world of high  uncertainty,  cash in hand has more  value  than the  promise  of
future earnings.  The future earnings stream of stocks that pay no dividends but
promise very high  earnings  growth must be  discounted at a much higher rate in
today's  investment  world.  This effectively  raises the value of stocks with a
high up-front current return, such as utilities.

      A major fundamental positive for the utilities sector would be the passage
by Congress of the pending  energy  legislation.  President Bush included in his
legislative  package the repeal of the 1935 Public Utility  Holding Company Act,
known as PUHCA,  which has been a major deterrent to mergers and acquisitions in
the  utility  industry.  We  believe  that the  pace of  merger  activity  would
accelerate greatly if PUHCA is repealed.  Although the Democrats and Republicans
in both houses of Congress have found plenty to disagree  about  regarding  many
other issues in the  President's  broad energy bill,  there appears to be little
opposition   to  PUHCA   repeal.   We  are   cautiously   optimistic   that  the
Republican-controlled  House  and  the  Democrat-controlled  Senate  can  pass a
compromise energy bill that includes PUHCA repeal before the end of this year.

      Speaking of mergers and  acquisitions,  we believe that the recent decline
in stock prices for many utilities  should make them more attractive as takeover
targets.  Many  cash-rich  European  utilities  are  shopping  around  for  U.S.
acquisitions.  We are watching  closely the situation  involving  German utility
giant E.ON, which completed the

                                        3

acquisition  of the U.K.'s  PowerGen in early July.  PowerGen  owned the largest
utility in Kentucky, LG&E Energy. E.ON's Chairman and CEO has said publicly that
he wants to use LG&E and its one million utility  customers as a base for making
further U.S. utility acquisitions. In addition, we are watching National Grid of
the U.K.  because we expect the company to make another  acquisition in the U.S.
In recent years,  National Grid has acquired three utilities in the northeastern
region of the U.S.,  including  New England  Electric,  EUA and  Niagara  Mohawk
Power.

LET'S TALK STOCKS

      The  following  are stock  specifics  on  selected  holdings of our Trust.
Favorable  earnings  prospects do not  necessarily  translate  into higher stock
prices,  but they do express a positive  trend that we believe will develop over
time.

CINERGY CORP. (CIN - $31.43 - NYSE) is another  consolidation  play. Cinergy has
terrific physical assets (low-cost  generating plants) in a strategic  location.
Cinergy's  Midwest location enables it to market its low-cost power into several
different regions. Furthermore, many of the utilities around Cinergy have gotten
much bigger in recent  years  through  acquisitions  while  Cinergy has remained
relatively  the same  size.  Cinergy's  power  plants  in the  state of Ohio are
deregulated,  giving the  company an  opportunity  to earn  higher  returns.  In
addition,  over  the  past  few  years,  Cinergy's  senior  management  team has
accumulated a hefty position in the common stock and in its options. This should
make them more willing to talk with  potential  acquirers.  Just to the south of
Cinergy's  territory  is the state of Kentucky,  where the giant German  utility
E.ON has just acquired the largest  utility in Kentucky,  the former LG&E.  E.ON
has stated its intention to acquire other U.S.  utilities and Cinergy would be a
great fit with LG&E.

DPL INC. (DPL - $16.45 - NYSE) is another consolidation play in the Midwest. DPL
is the holding company for the small utility,  Dayton Power & Light.  DPL shares
have fallen  recently  after the management  lowered  earnings per share ("EPS")
guidance  and also  indicated  that it would write down the value of some of its
non-utility investment portfolio.  The Trust took advantage of the falling stock
price and added to its holdings in DPL. As one of the smallest  utilities in the
region,  and one whose state  (Ohio) has  deregulated  its  low-cost  generating
plants,  we  believe  that DPL is a prime  target  for  acquisition  by a larger
electric company.

DQE INC.  (DQE - $15.00 - NYSE) is a  consolidation  play whose stock price fell
sharply in the second  quarter when the company came to market with a very large
equity  offering.  The Trust took advantage of the falling stock price and added
significantly  to its  position  in  DQE.  DQE is the  holding  company  for the
electric  utility in  Pittsburgh  called  Duquesne  Light.  The company sold off
nearly  all of its power  plants  when the state of  Pennsylvania  moved  toward
utility deregulation a few years ago. DQE has an agreement to sell off its water
utility  business and plans to use the proceeds to pay down debt. The company is
surrounded  by  several  utilities  that are much  larger  and we think that its
relatively low stock price makes it an attractive takeover target.

DUKE ENERGY CORP. (DUK - $19.55 - NYSE) is a fallen angel. Duke Energy announced
a major  reduction  in  earnings  per share  expectations  and the  shares  fell
sharply. The reduction was due to the decline in profits from energy trading and
marketing.  In  addition,  Duke had a huge  common  stock  offering in the third
quarter  that put  additional  pressure on the share  price.  The Trust used the
decline in the share price of DUK as an opportunity to add shares. Duke Energy's
primary businesses are low-risk regulated  utilities in North and South Carolina
and large  interstate  natural gas  pipelines  that  should  continue to produce
steady earnings growth and stable cash flows.

NICOR INC.  (GAS - $28.20 - NYSE) is a natural gas utility  that serves the area
around the city of Chicago and surrounding counties.  The company has relatively
strong  fundamentals  and a solid track  record of good  financial  performance.
Nevertheless,  the share price fell sharply  during the third quarter when state
regulators  announced  a review of the  business  at a small  subsidiary  of the
company.  This  over-reaction  by the stock market made the stock very cheap and
the Trust added more shares to its portfolio when this buying opportunity arose.
Nicor has one of the highest yields among the regulated natural gas distribution
stocks.

                                       4

NSTAR (NST - $39.55 - NYSE) is a  consolidation  play in the New England region.
NSTAR is primarily an electric transmission and distribution utility serving the
Boston and Cape Cod regions of Massachusetts. NST also owns a small gas utility.
The Northeast region of the U.S. has been the most active area for consolidation
activity  among  utilities.  There  are  several  potential  acquirers  for NST,
including  National Grid, who recently  completed a takeover of Niagara  Mohawk,
and  Consolidated  Edison,  who could use its  relatively  high stock  price and
strong balance sheet to make another  acquisition.  KeySpan is another potential
acquirer who already owns a gas utility in the same region.

SCANA CORP. (SCG - $26.02 - NYSE) is a midcap electric and gas utility serving a
large portion of South  Carolina and small areas of North  Carolina and Georgia.
SCANA is either surrounded by or is in close proximity to several of the largest
utilities in the U.S. and any one of them could afford to pay a generous premium
to acquire this well-run, financially strong company.

MONTHLY DISTRIBUTIONS

      The Trust has a $0.06 per share monthly distribution policy in place.

WWW.GABELLI.COM

      Please visit us on the  Internet.  Our homepage at  http://www.gabelli.com
contains  information  about Gabelli Asset  Management  Inc., the Gabelli Mutual
Funds, IRAs, 401(k)s,  quarterly reports, closing prices and other current news.
You can send us e-mail at closedend@gabelli.com.

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



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


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



                       NOVEMBER                        DECEMBER                        JANUARY
                       --------                        --------                        -------
                                                                              
      1st Wednesday    Charles Minter & Martin Weiner  Charles Minter & Martin Weiner  Ivan Arteaga
      2nd Wednesday    Caesar Bryan                    Walter Walsh & Laura Linehan    Charles Minter & Martin Weiner
      3rd Wednesday    Walter Walsh & Laura Linehan    Hart Woodson                    Walter Walsh & Laura Linehan
      4th Wednesday    Barbara Marcin                                                  Barbara Marcin


      All chat sessions start at 4:15 PM (Eastern Time). Please arrive early, as
participation is limited.

      You may sign up for our e-mail alerts at www.gabelli.com and receive early
notice of chat  sessions,  closing  mutual  fund  prices,  news events and media
sightings.

                                  Sincerely,

                              /S/ MARIO J. GABELLI

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

October 15, 2002

NOTE: The views expressed in this report reflect those of the portfolio  manager
only through the end of the period stated in this report.  The  manager's  views
are subject to change at any time based on market and other conditions.

                                       5

                            THE GABELLI UTILITY TRUST
                            PORTFOLIO OF INVESTMENTS
                         SEPTEMBER 30, 2002 (UNAUDITED)

                                                                   MARKET
    SHARES                                                          VALUE
   --------                                                       --------
               COMMON STOCKS -- 69.5%
               AGRICULTURE -- 0.0%
      16,000   Cadiz Inc.+ .................................    $     48,000
                                                                ------------
               COMMUNICATIONS EQUIPMENT -- 0.2%
      70,000   Furukawa Electric Co. Ltd. ..................         159,274
                                                                ------------
               CONSUMER PRODUCTS -- 1.2%
      50,000   Pennzoil-Quaker State Co. ...................       1,098,500
                                                                ------------
               ENERGY AND UTILITIES: ELECTRIC -- 18.0%
     120,000   AES Corp.+ ..................................         301,200
      20,000   Calpine Corp.+ ..............................          49,400
      55,000   Cinergy Corp. ...............................       1,728,650
      20,000   Cleco Corp. .................................         269,400
      66,000   DPL Inc. ....................................       1,085,700
      22,219   DTE Energy Co. ..............................         904,314
      45,000   Edison International+ .......................         450,000
     160,000   El Paso Electric Co.+ .......................       1,900,800
      22,000   FPL Group Inc. ..............................       1,183,600
      34,700   Great Plains Energy Inc. ....................         664,505
      51,000   Maine Public Service Co. ....................       1,377,000
     160,000   Northeast Utilities .........................       2,704,000
      58,000   SCANA Corp. .................................       1,509,160
      75,000   TECO Energy Inc. ............................       1,191,000
      23,000   UIL Holdings Corp. ..........................         815,350
      20,000   Unisource Energy Corp. ......................         305,000
                                                                ------------
                                                                  16,439,079
                                                                ------------
               ENERGY AND UTILITIES: INTEGRATED -- 25.2%
      40,000   Allegheny Energy Inc. .......................         524,000
      13,000   Allete ......................................         280,800
      40,000   Alliant Energy Corp. ........................         770,000
      38,000   CH Energy Group Inc. ........................       1,783,340
     100,000   CMS Energy Corp. ............................         806,000
      75,000   Constellation Energy Group Inc. .............       1,859,250
       2,000   Dominion Resources Inc. .....................         101,460
     150,000   DQE Inc. ....................................       2,250,000
     150,000   Duke Energy Corp. ...........................       2,932,500
      75,000   El Paso Corp. ...............................         620,250
      12,000   Empire District Electric Co. ................         202,800
      10,000   Entergy Corp. ...............................         416,000
       8,979   FirstEnergy Corp. ...........................         268,382
      67,666   Florida Public Utilities Co. ................         889,808
      30,000   MGE Energy Inc. .............................         769,800
     110,000   Mirant Corp.+ ...............................         243,100
       5,000   NiSource Inc. ...............................          86,150
      45,000   NiSource Inc.+ ..............................          81,450
      56,000   NSTAR .......................................       2,214,800
       1,000   Otter Tail Corp. ............................          26,340
      48,000   PG&E Corp.+ .................................         540,480

                                                                   MARKET
    SHARES                                                          VALUE
   --------                                                       --------
      10,000   PNM Resources Inc. ..........................    $    198,000
      10,000   Progress Energy Inc. ........................         408,700
      40,000   Progress Energy Inc., CVO+ ..................           8,400
       8,000   Puget Energy Inc. ...........................         163,280
      21,000   Sierra Pacific Resources ....................         128,100
       6,000   Unitil Corp. ................................         162,900
      10,000   Vectren Corp. ...............................         220,000
     170,000   Westar Energy Inc. ..........................       1,710,200
      10,000   Wisconsin Energy Corp. ......................         243,000
       7,000   WPS Resources Corp. .........................         248,080
     193,000   Xcel Energy Inc. ............................       1,796,830
                                                                ------------
                                                                  22,954,200
                                                                ------------
               ENERGY AND UTILITIES: NATURAL GAS -- 13.8%
      35,000   AGL Resources Inc. ..........................         773,150
      12,000   Cascade Natural Gas Corp. ...................         236,400
       2,000   Chesapeake Utilities Corp. ..................          37,720
      33,000   Delta Natural Gas Co. Inc. ..................         698,610
      20,000   Dynegy Inc., Cl. A ..........................          23,200
       1,000   EnergySouth Inc. ............................          25,500
      26,000   National Fuel Gas Co. .......................         516,620
      90,000   Nicor Inc. ..................................       2,538,000
      65,000   ONEOK Inc. ..................................       1,228,500
      19,000   Peoples Energy Corp. ........................         640,110
      23,000   Piedmont Natural Gas Co. Inc. ...............         815,810
       3,000   RGC Resources Inc. ..........................          53,970
     120,000   SEMCO Energy Inc. ...........................         933,600
     100,566   Southern Union Co. ..........................       1,136,396
     130,000   Southwest Gas Corp. .........................       2,892,500
                                                                ------------
                                                                  12,550,086
                                                                ------------
               ENERGY AND UTILITIES: WATER -- 4.8%
      12,000   American States Water Co. ...................         314,640
      11,000   Artesian Resources Corp., Cl. A .............         312,070
      20,500   BIW Ltd. ....................................         366,950
      20,520   California Water Service Group ..............         523,875
       7,500   Connecticut Water Service Inc. ..............         192,150
      40,000   Middlesex Water Co. .........................         900,000
      11,466   Pennichuck Corp. ............................         322,195
      15,000   Philadelphia Suburban Corp. .................         304,500
      13,500   SJW Corp. ...................................       1,053,000
       5,250   Southwest Water Co. .........................          74,865
                                                                ------------
                                                                   4,364,245
                                                                ------------
               ENVIRONMENTAL SERVICES -- 0.1%
      18,000   Catalytica Energy Systems Inc.+ .............          62,460
                                                                ------------
               SATELLITE -- 0.5%
      50,000   General Motors Corp., Cl. H+ ................         457,500
                                                                ------------

                                       6

                            THE GABELLI UTILITY TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                         SEPTEMBER 30, 2002 (UNAUDITED)

                                                                   MARKET
    SHARES                                                          VALUE
   --------                                                       --------
               COMMON STOCKS (CONTINUED)
               TELECOMMUNICATIONS -- 5.1%
       3,000   ALLTEL Corp. ................................    $    120,390
      12,000   AT&T Corp. ..................................         144,120
      48,000   BellSouth Corp. .............................         881,280
     125,000   Broadwing Inc.+ .............................         247,500
      20,000   BT Group plc, ADR ...........................         516,800
      30,000   CenturyTel Inc. .............................         672,900
      12,000   Citizens Communications Co.+ ................          81,360
       4,000   Commonwealth Telephone
                 Enterprises Inc.+ .........................         139,080
      10,388   D&E Communications Inc. .....................         103,880
      13,000   Deutsche Telekom AG, ADR ....................         107,510
       4,000   France Telecom SA, ADR ......................          27,920
      27,300   Touch America Holdings Inc.+ ................          16,926
      60,000   Verizon Communications Inc. .................       1,646,400
                                                                ------------
                                                                   4,706,066
                                                                ------------
               WIRELESS COMMUNICATIONS -- 0.6%
      40,000   mm02 plc, ADR+ ..............................         247,600
      40,000   Nextel Communications Inc., Cl. A+ ..........         302,000
                                                                ------------
                                                                     549,600
                                                                ------------
               TOTAL COMMON STOCKS .........................      63,389,010
                                                                ------------
               PREFERRED STOCKS -- 0.6%
               TELECOMMUNICATIONS -- 0.6%
      17,000   Citizens Communications Co.,
                 5.000% Cv. Pfd. ...........................         556,070
                                                                ------------
 PRINCIPAL
  AMOUNT
 ---------
               CORPORATE BONDS -- 0.6%
               ENERGY AND UTILITIES: INTEGRATED -- 0.6%
 $ 1,100,000   Mirant Corp., Sub. Deb. Cv.,
                 2.500%, 06/15/21 ..........................         485,375
                                                                ------------
               TELECOMMUNICATIONS -- 0.0%
     100,000   Williams Communications Group Inc.,
                 10.875%, 10/01/09+ (b) ....................          10,500
                                                                ------------
               TOTAL CORPORATE BONDS .......................         495,875
                                                                ------------

 PRINCIPAL                                                         MARKET
  AMOUNT                                                            VALUE
 ---------                                                        --------
               U.S. GOVERNMENT OBLIGATIONS -- 25.2%
 $23,000,000   U.S. Treasury Bills,
                 1.660%++, 10/03/02 ........................    $ 22,997,885
                                                                ------------

               REPURCHASE AGREEMENT -- 6.3%
   5,771,000   Agreement with State Street
                 Bank and Trust Co.,
                 1.800%, dated 9/30/02,
                 due 10/01/02, proceeds
                 at maturity, $5,771,289 (a) ...............       5,771,000
                                                                ------------

TOTAL INVESTMENTS -- 102.2%
  (Cost $105,875,892) ......................................      93,209,840

OTHER ASSETS AND LIABILITIES (NET) -- (2.2)% ...............      (2,022,943)
                                                                ------------
NET ASSETS -- 100.0%
  (15,127,034 shares outstanding) ..........................    $ 91,186,897
                                                                ============
NET ASSET VALUE
  (91,186,897 / 15,127,034 shares outstanding) .............           $6.03
                                                                       =====
---------------
            For Federal tax purposes:
            Aggregate cost .................................    $104,913,573
                                                                ============
            Gross unrealized appreciation ..................    $  3,446,153
            Gross unrealized depreciation ..................     (15,149,886)
                                                                ------------
            Net unrealized depreciation                         $(11,703,733)
                                                                ============
---------------
(a)   Collateralized by U.S. Treasury Note, 7.500%,  due 11/15/24,  market value
      $5,887,000.
(b)   Security in default.
+     Non-income producing security.
++    Represents annualized yield at date of purchase.
ADR - American Depository Receipt.
CVO - Contingent Value Obligation.

--------------------------------------------------------------------------------
                                SELECTED HOLDINGS
                               SEPTEMBER 30, 2002
                               ------------------

        CH Energy Group Inc.                       Nicor Inc.
        Cinergy Corp.                              NSTAR
        DPL Inc.                                   ONEOK Inc.
        DQE Inc.                                   SCANA Corp.
        Duke Energy Corp.                          Southwest Gas Corp.
--------------------------------------------------------------------------------

                                       7

                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLAN

ENROLLMENT IN THE PLAN

   It  is  the  Policy  of  The  Gabelli  Utility  Trust  ("Utility  Trust")  to
automatically   reinvest   dividends.   As  a   "registered"   shareholder   you
automatically  become a participant in the Utility  Trust's  Automatic  Dividend
Reinvestment  Plan (the "Plan").  The Plan authorizes the Utility Trust to issue
shares to participants  upon an income dividend or a capital gains  distribution
regardless  of whether  the shares are trading at a discount or a premium to net
asset value. All  distributions  to shareholders  whose shares are registered in
their  own  names  will be  automatically  reinvested  pursuant  to the  Plan in
additional  shares of the Utility Trust.  Plan participants may send their stock
certificates  to  EquiServe  Trust  Company  ("EquiServe")  to be held in  their
dividend reinvestment account.  Registered shareholders wishing to receive their
distribution in cash must submit this request in writing to:

                            The Gabelli Utility Trust
                                  c/o EquiServe
                                 P.O. Box 43011
                            Providence, RI02940-3011

   Shareholders  requesting  this cash election  must include the  shareholder's
name and  address as they  appear on the share  certificate.  Shareholders  with
additional questions regarding the Plan or requesting a copy of the terms of the
Plan may contact EquiServe at 1 (800) 336-6983.

   SHAREHOLDERS WISHING TO LIQUIDATE REINVESTED SHARES held at EquiServe must do
so in writing or by telephone. Please submit your request to the above mentioned
address or telephone  number.  Include in your  request  your name,  address and
account number. The cost to liquidate shares is $2.50 per transaction as well as
the brokerage  commission  incurred.  Brokerage  charges are expected to be less
than the usual brokerage charge for such transactions.

   If your shares are held in the name of a broker, bank or nominee,  you should
contact such institution.  If such institution is not participating in the Plan,
your account will be credited with a cash  dividend.  In order to participate in
the Plan through  such  institution,  it may be  necessary  for you to have your
shares  taken out of  "street  name" and  re-registered  in your own name.  Once
registered in your own name your  dividends  will be  automatically  reinvested.
Certain brokers participate in the Plan.  Shareholders holding shares in "street
name"  at   participating   institutions   will  have  dividends   automatically
reinvested.  Shareholders  wishing  a cash  dividend  at such  institution  must
contact their broker to make this change.

   The number of shares of Common Stock  distributed to participants in the Plan
in lieu of cash dividends is determined in the following manner. Under the Plan,
whenever  the market  price of the Utility  Trust's  Common Stock is equal to or
exceeds  net  asset  value  at the  time  shares  are  valued  for  purposes  of
determining  the number of shares  equivalent  to the cash  dividends or capital
gains distribution, participants are issued shares of Common Stock valued at the
greater of (i) the net asset value as most  recently  determined  or (ii) 95% of
the then current market price of the Utility Trust's Common Stock. The valuation
date is the dividend or distribution  payment date or, if that date is not a New
York Stock Exchange trading day, the next trading day. If the net asset value of
the Common Stock at the time of valuation exceeds the market price of the Common
Stock,  participants will receive shares from the Utility Trust valued at market
price.  If the  Utility  Trust  should  declare  a  dividend  or  capital  gains
distribution  payable only in cash,  EquiServe will buy Common Stock in the open
market,  or on the New York Stock Exchange or elsewhere,  for the  participants'
accounts, except that EquiServe will endeavor to terminate purchases in the open
market  and  cause the  Utility  Trust to issue  shares  at net asset  value if,
following the  commencement  of such  purchases,  the market value of the Common
Stock exceeds the then current net asset value.

   The automatic  reinvestment of dividends and capital gains distributions will
not  relieve  participants  of any  income  tax  which  may be  payable  on such
distributions.  A participant in the Plan will be treated for Federal income tax
purposes  as  having  received,  on a  dividend  payment  date,  a  dividend  or
distribution in an amount equal to the cash the participant  could have received
instead of shares.

   The  Utility  Trust  reserves  the  right to amend or  terminate  the Plan as
applied to any voluntary  cash  payments  made and any dividend or  distribution
paid  subsequent to written notice of the change sent to the members of the Plan
at least 90 days before the record date for such dividend or  distribution.  The
Plan also may be amended or terminated by EquiServe on at least 90 days' written
notice to participants in the Plan.

VOLUNTARY CASH PURCHASE PLAN

   The Voluntary Cash Purchase Plan is yet another vehicle for our  shareholders
to increase their  investment in the Utility  Trust.  In order to participate in
the Voluntary Cash Purchase Plan, shareholders must have their shares registered
in their own name.

   Participants  in the  Voluntary  Cash Purchase Plan have the option of making
additional  cash payments to EquiServe for  investments  in the Utility  Trust's
shares at the then current  market price.  Shareholders  may send an amount from
$250 to $10,000.  EquiServe will use these funds to purchase  shares in the open
market on or about the 1st and 15th of each  month.  EquiServe  will charge each
shareholder  who  participates  $0.75,  plus a pro rata  share of the  brokerage
commissions.  Brokerage  charges for such purchases are expected to be less than
the usual  brokerage  charge for such  transactions.  It is  suggested  that any
voluntary  cash payments be sent to EquiServe,  P.O. Box 43011,  Providence,  RI
02940-3011  such that  EquiServe  receives such payments  approximately  10 days
before  the 1st and 15th of the  month.  Funds not  received  at least five days
before the investment date shall be held for investment  until the next purchase
date.  A payment  may be  withdrawn  without  charge if  notice is  received  by
EquiServe at least 48 hours before such payment is to be invested.

   For more information  regarding the Dividend  Reinvestment Plan and Voluntary
Cash Purchase  Plan,  brochures  are  available by calling (914)  921-5070 or by
writing directly to the Utility Trust.

                                        8


                              TRUSTEES AND OFFICERS

                            THE GABELLI UTILITY TRUST
                    ONE CORPORATE CENTER, RYE, NY 10580-1422

TRUSTEES

Mario J. Gabelli, CFA
  CHAIRMAN AND CHIEF INVESTMENT OFFICER,
  GABELLI ASSET MANAGEMENT INC.

Dr. Thomas E. Bratter
  PRESIDENT, JOHN DEWEY ACADEMY

Anthony J. Colavita
  ATTORNEY-AT-LAW,
  ANTHONY J. COLAVITA, P.C.

James P. Conn
  FORMER MANAGING DIRECTOR AND CHIEF INVESTMENT OFFICER,
  FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

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

Frank J. Fahrenkopf, Jr.
  PRESIDENT AND CHIEF EXECUTIVE OFFICER,
  AMERICAN GAMING ASSOCIATION

John D. Gabelli
  SENIOR VICE PRESIDENT,
  GABELLI & COMPANY, INC.

Robert J. Morrissey
  ATTORNEY-AT-LAW,
  MORRISSEY, HAWKINS & LYNCH

Karl Otto Pohl
  FORMER PRESIDENT, DEUTSCHE BUNDESBANK

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

Salvatore J. Zizza
  CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.

OFFICERS
Mario J. Gabelli, CFA
  PRESIDENT & CHIEF INVESTMENT OFFICER

Bruce N. Alpert
  VICE PRESIDENT & TREASURER

David I. Schachter
  VICE PRESIDENT & OMBUDSMAN

James E. McKee
  SECRETARY

INVESTMENT ADVISER
Gabelli Funds, LLC
One Corporate Center
Rye, New York  10580-1422

CUSTODIAN
Boston Safe Deposit and Trust Company

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

TRANSFER AGENT AND REGISTRAR
EquiServe Trust Company N.A.

STOCK EXCHANGE LISTING

                                          COMMON
                                          ------
NYSE-Symbol:                                GUT
Shares Outstanding:                     15,127,034

The Net Asset Value  appears in the  Publicly  Traded  Funds  column,  under the
heading  "Specialized  Equity  Funds,"  in  Sunday's  The New York  Times and in
Monday's  The  Wall  Street  Journal.  It is  also  listed  in  Barron's  Mutual
Funds/Closed End Funds section under the heading "Specialized Equity Funds."

The Net Asset Value may be obtained each day by calling (914) 921-5071.

--------------------------------------------------------------------------------
     For general information about the Gabelli Funds, call 1-800-GABELLI
     (1-800-422-3554), fax us at 914-921-5118, visit Gabelli Funds'
     Internet homepage at: HTTP://WWW.GABELLI.COM or e-mail us at:
     closedend@gabelli.com
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
     Notice is hereby given in accordance with Section 23(c) of the
     Investment Company Act of 1940, as amended, that the Utility Trust
     may, from time to time, purchase its shares in the open market when
     the Utility Trust shares are trading at a discount of 10% or more from
     the net asset value of the shares.
--------------------------------------------------------------------------------




THE GABELLI UTILITY TRUST
ONE CORPORATE CENTER
RYE, NY  10580-1422
(914) 921-5070
HTTP://WWW.GABELLI.COM


                                                       THIRD QUARTER REPORT
                                                         SEPTEMBER 30, 2002










                                                                GBFUF 09/02