##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2006

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period
 to

Commission File Number 0-19509



---

EQUUS TOTAL RETURN, INC.

(Exact name
of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 76-0345915                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                              |  |           
|--------------------------------------------- |  | ----------
|2727 Allen Parkway, 13th Floor Houston, Texas |  | 77019     
|(Address of principal executive offices)      |  | (Zip Code)

Registrants telephone number, including area code: (713) 529-0900



---

Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has
been subject to such filing requirements for the past 90 days. Yes x No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer
and large accelerated filer in Rule 12b-2 of the Exchange Act.



|                         |  |                    |  |                        
|------------------------ |  | ------------------ |  | -----------------------
|Large accelerated filer ̈ |  | Accelerated filer ̈ |  | Non-accelerated filer x

Indicate by check mark whether the registrant is a shell
company. Yes ̈No x

There were 8,106,365 shares of the registrants common stock, $.001 par value, outstanding, as of November 14, 2006. The net asset value of a share at September 30, 2006 was $11.47.



---



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

(A Delaware Corporation)

INDEX



|                                                                                              |  |     
|--------------------------------------------------------------------------------------------- |  | ----
|                                                                                              |  | PAGE
|PART I. FINANCIAL INFORMATION                                                                 |  |     
|                                                                                              | 
|Item 1. Financial Statements                                                                  |  |     
|                                                                                              | 
|Balance Sheets  September 30, 2006 and December 31, 2005                                     |  | 3   
|                                                                                              | 
|Statements of OperationsFor the three months ended September 30, 2006 and 2005               |  | 4   
|                                                                                              | 
|Statements of OperationsFor the nine months ended September 30, 2006 and 2005                |  | 5   
|                                                                                              | 
|Statements of Changes in Net AssetsFor the nine months ended September 30, 2006 and 2005     |  | 6   
|                                                                                              | 
|Statements of Cash FlowsFor the nine months ended September 30, 2006 and 2005                |  | 7   
|                                                                                              | 
|Selected Per Share Data and RatiosFor the nine months ended September 30, 2006 and 2005      |  | 9   
|                                                                                              | 
|Schedule of Portfolio SecuritiesSeptember 30, 2006                                           |  | 10  
|                                                                                              | 
|Notes to Financial Statements                                                                 |  | 15  
|                                                                                              | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 20  
|                                                                                              | 
|Item 3. Quantitative and Qualitative Disclosure about Market Risk                             |  | 26  
|                                                                                              | 
|Item 4. Controls and Procedures                                                               |  | 27  
|                                                                                              | 
|PART II. OTHER INFORMATION                                                                    |  |     
|                                                                                              | 
|Item 6. Exhibits                                                                              |  | 27  
|                                                                                              | 
|SIGNATURE                                                                                     |  | 29  



2



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

BALANCE SHEETS

SEPTEMBER 30, 2006 AND DECEMBER 31, 2005



|                                                                                                                      |  |             |             |   |      |   |             |  
|--------------------------------------------------------------------------------------------------------------------- |  | ----------- | ----------- | - | ---- | - | ----------- | -
|                                                                                                                      |  | 2006        |             |   | 2005 |  
|                                                                                                                      |  | (Unaudited) |             |   |      |  
|Assets                                                                                                                |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Investments in portfolio securities at fair value (cost $42,270,616 and $51,091,265, respectively)                    |  | $           | 52,377,253  |   |      | $ | 65,134,527  |  
|                                                                                                                      |  |            
|Restricted cash & temporary investments, at cost which approximates fair value                                        |  |             | 40,366,664  |   |      |   | 50,445,006  |  
|                                                                                                                      |  |            
|Cash                                                                                                                  |  |             | 74,297      |   |      |   | 67,470      |  
|                                                                                                                      |  |            
|Temporary cash investments, at cost which approximates fair value                                                     |  |             | 41,158,958  |   |      |   | 25,578,157  |  
|                                                                                                                      |  |            
|Accounts receivable                                                                                                   |  |             | 36,049      |   |      |   | 49,654      |  
|                                                                                                                      |  |            
|Accrued interest and dividends receivable                                                                             |  |             | 935,534     |   |      |   | 502,151     |  
|                                                                                                                      |  |            
|Deferred costs                                                                                                        |  |             | 378,423     |   |      |   |            |  
|                                                                                                                      |  |            
|Escrowed receivables, at fair value                                                                                   |  |             | 96,684      |   |      |   | 2,207,333   |  
|                                                                                                                      |  |             |             |   |      |   |             |  
|Total assets                                                                                                          |  | $           | 135,423,862 |   |      | $ | 143,984,298 |  
|                                                                                                                      |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Liabilities and net assets                                                                                            |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Liabilities:                                                                                                          |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Accounts payable and accrued liabilities                                                                              |  | $           | 395,278     |   |      | $ | 298,357     |  
|                                                                                                                      |  |            
|Due to adviser                                                                                                        |  |             | 2,118,026   |   |      |   | 1,138,053   |  
|                                                                                                                      |  |            
|Borrowing under margin account                                                                                        |  |             | 39,966,994  |   |      |   | 49,945,550  |  
|                                                                                                                      |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Total liabilities                                                                                                     |  |             | 42,480,298  |   |      |   | 51,381,960  |  
|                                                                                                                      |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Commitments and contingencies                                                                                         |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Net assets:                                                                                                           |  |             |             |   |      |   |             |  
|                                                                                                                      |  |            
|Preferred stock, $.001 par value, 5,000,000 shares authorized, no shares outstanding                                  |  |             |            |   |      |   |            |  
|                                                                                                                      |  |            
|Common stock, $.001 par value, 25,000,000 shares authorized, 8,106,365 and 7,376,592 shares outstanding, respectively |  |             | 8,106       |   |      |   | 7,377       |  
|                                                                                                                      |  |            
|Additional paid-in capital                                                                                            |  |             | 96,921,785  |   |      |   | 91,456,960  |  
|                                                                                                                      |  |            
|Undistributed net investment losses                                                                                   |  |             | (22,463,698 | ) |      |   | (3,146,578  | )
|                                                                                                                      |  |            
|Undistributed net capital gains (losses)                                                                              |  |             | 8,370,734   |   |      |   | (9,758,683  | )
|                                                                                                                      |  |            
|Unrealized appreciation of portfolio securities, net                                                                  |  |             | 10,106,637  |   |      |   | 14,043,262  |  
|                                                                                                                      |  |             |             |   |      |   |             |  
|Total net assets                                                                                                      |  | $           | 92,943,564  |   |      | $ | 92,602,338  |  
|                                                                                                                      |  |             |             |   |      |   |             |  
|Net assets per share                                                                                                  |  | $           | 11.47       |   |      | $ | 12.55       |  
|                                                                                                                      |  |             |             |   |      |   |             |  

The accompanying notes are an integral part of these financial statements.



3



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005

(Unaudited)



|                                                                                   |  |      |             |   |      |   |           |  
|---------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | - | --------- | -
|                                                                                   |  | 2006 |             |   | 2005 |  
|Investment income:                                                                 |  |      |             |   |      |   |           |  
|                                                                                   |  |     
|Interest income from portfolio securities                                          |  | $    | 768,949     |   |      | $ | 333,704   |  
|                                                                                   |  |     
|Dividend income from portfolio securities                                          |  |      | 163,616     |   |      |   | 158,516   |  
|                                                                                   |  |     
|Interest from temporary cash investments                                           |  |      | 448,123     |   |      |   | 125,070   |  
|                                                                                   |  |     
|Other income                                                                       |  |      |            |   |      |   |          |  
|                                                                                   |  |      |             |   |      |   |           |  
|Total investment income                                                            |  |      | 1,380,688   |   |      |   | 617,290   |  
|                                                                                   |  |      |             |   |      |   |           |  
|                                                                                   |  |     
|Expenses:                                                                          |  |      |             |   |      |   |           |  
|                                                                                   |  |     
|Management fee                                                                     |  |      | 464,718     |   |      |   | 452,467   |  
|                                                                                   |  |     
|Director fees and expenses                                                         |  |      | 126,070     |   |      |   | 75,087    |  
|                                                                                   |  |     
|Professional fees                                                                  |  |      | 433,263     |   |      |   | 280,911   |  
|                                                                                   |  |     
|Administrative fees                                                                |  |      | 112,500     |   |      |   | 112,500   |  
|                                                                                   |  |     
|Mailing, printing and other expenses                                               |  |      | 54,991      |   |      |   | 63,616    |  
|                                                                                   |  |     
|Interest expense                                                                   |  |      | 69,260      |   |      |   | 38,597    |  
|                                                                                   |  |     
|Compensation expense                                                               |  |      |            |   |      |   |          |  
|                                                                                   |  |     
|Franchise taxes and excise taxes                                                   |  |      | (47,069     | ) |      |   | 16,750    |  
|                                                                                   |  |      |             |   |      |   |           |  
|Total expenses                                                                     |  |      | 1,213,733   |   |      |   | 1,039,928 |  
|                                                                                   |  |      |             |   |      |   |           |  
|Net investment income (loss)                                                       |  |      | 166,955     |   |      |   | (422,638  | )
|                                                                                   |  |      |             |   |      |   |           |  
|                                                                                   |  |     
|Net realized (loss) gain on portfolio securities                                   |  |      | (10,034,921 | ) |      |   | 1,112     |  
|                                                                                   |  |     
|Less: Incentive fee on decrease in unrealized depreciation of portfolio securities |  |      | (267,772    | ) |      |   |          |  
|                                                                                   |  |      |             |   |      |   |           |  
|                                                                                   |  |      | (10,302,693 | ) |      |   | 1,112     |  
|                                                                                   |  |      |             |   |      |   |           |  
|                                                                                   |  |     
|Net unrealized (depreciation) appreciation of portfolio securities:                |  |      |             |   |      |   |           |  
|                                                                                   |  |     
|End of period                                                                      |  |      | 10,106,637  |   |      |   | 9,959,877 |  
|                                                                                   |  |     
|Beginning of period                                                                |  |      | (8,665,335  | ) |      |   | 3,148,818 |  
|                                                                                   |  |      |             |   |      |   |           |  
|Net change in unrealized appreciation of portfolio securities                      |  |      | 18,771,972  |   |      |   | 6,811,059 |  
|                                                                                   |  |      |             |   |      |   |           |  
|Net increase in net assets resulting from operations                               |  | $    | 8,636,234   |   |      | $ | 6,389,533 |  
|                                                                                   |  |      |             |   |      |   |           |  
|Net increase in net assets from operations per share:                              |  |      |             |   |      |   |           |  
|Basic                                                                              |  | $    | 1.07        |   |      | $ | 0.87      |  
|                                                                                   |  |      |             |   |      |   |           |  
|Diluted                                                                            |  | $    | 1.07        |   |      | $ | 0.87      |  
|                                                                                   |  |      |             |   |      |   |           |  
|Weighted average shares outstanding, in thousands                                  |  |      |             |   |      |   |           |  
|Basic                                                                              |  |      | 8,106       |   |      |   | 7,377     |  
|                                                                                   |  |      |             |   |      |   |           |  
|Diluted                                                                            |  |      | 8,106       |   |      |   | 7,377     |  
|                                                                                   |  |      |             |   |      |   |           |  

The accompanying notes are an integral part of these financial statements.



4



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

STATEMENTS OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005

(Unaudited)



|                                                                             |  |      |            |   |      |   |            |  
|---------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | -
|                                                                             |  | 2006 |            |   | 2005 |  
|Investment income:                                                           |  |      |            |   |      |   |            |  
|                                                                             |  |     
|Interest income from portfolio securities                                    |  | $    | 2,296,165  |   |      | $ | 983,481    |  
|                                                                             |  |     
|Dividend income from portfolio securities                                    |  |      | 486,949    |   |      |   | 472,248    |  
|                                                                             |  |     
|Interest from temporary cash investments                                     |  |      | 1,209,058  |   |      |   | 297,477    |  
|                                                                             |  |     
|Other income                                                                 |  |      |           |   |      |   | 3,335      |  
|                                                                             |  |      |            |   |      |   |            |  
|Total investment income                                                      |  |      | 3,992,172  |   |      |   | 1,756,541  |  
|                                                                             |  |      |            |   |      |   |            |  
|                                                                             |  |     
|Expenses:                                                                    |  |      |            |   |      |   |            |  
|                                                                             |  |     
|Management fee                                                               |  |      | 1,286,2594 |   |      |   | 1,250,858  |  
|                                                                             |  |     
|Director fees and expenses                                                   |  |      | 349,360    |   |      |   | 322,436    |  
|                                                                             |  |     
|Professional fees                                                            |  |      | 826,486    |   |      |   | 658,017    |  
|                                                                             |  |     
|Administrative fees                                                          |  |      | 337,500    |   |      |   | 137,500    |  
|                                                                             |  |     
|Mailing, printing and other expenses                                         |  |      | 193,913    |   |      |   | 222,869    |  
|                                                                             |  |     
|Interest expense                                                             |  |      | 120,609    |   |      |   | 102,256    |  
|                                                                             |  |     
|Compensation expense                                                         |  |      |           |   |      |   | 552,760    |  
|                                                                             |  |     
|Franchise taxes and excise taxes                                             |  |      | 100,376    |   |      |   | 181,121    |  
|                                                                             |  |     
|Special administrative fees                                                  |  |      |           |   |      |   | 535,000    |  
|                                                                             |  |      |            |   |      |   |            |  
|Total expenses                                                               |  |      | 3,214,503  |   |      |   | 3,962,817  |  
|                                                                             |  |      |            |   |      |   |            |  
|Net investment income (loss)                                                 |  |      | 777,669    |   |      |   | (2,206,276 | )
|                                                                             |  |      |            |   |      |   |            |  
|Net realized gain on portfolio securities                                    |  |      | 18,129,416 |   |      |   | 2,283,878  |  
|                                                                             |  |     
|Less: Incentive fee on net realized gain on portfolio securities             |  |      | (1,653,309 | ) |      |   |           |  
|                                                                             |  |      |            |   |      |   |            |  
|                                                                             |  |      | 16,476,107 |   |      |   | 2,283,878  |  
|                                                                             |  |      |            |   |      |   |            |  
|                                                                             |  |     
|Net unrealized (depreciation) appreciation of portfolio securities:          |  |      |            |   |      |   |            |  
|                                                                             |  |     
|End of period                                                                |  |      | 10,106,637 |   |      |   | 9,959,877  |  
|                                                                             |  |     
|Beginning of period                                                          |  |      | 14,043,262 |   |      |   | (4,573,310 | )
|                                                                             |  |      |            |   |      |   |            |  
|Net change in unrealized (depreciation) appreciation of portfolio securities |  |      | (3,936,625 | ) |      |   | 14,533,187 |  
|                                                                             |  |      |            |   |      |   |            |  
|Net increase in net assets resulting from operations                         |  | $    | 13,317,151 |   |      | $ | 14,610,789 |  
|                                                                             |  |      |            |   |      |   |            |  
|                                                                             |  |     
|Net increase in net assets from operations per share:                        |  |      |            |   |      |   |            |  
|                                                                             |  |     
|Basic                                                                        |  | $    | 1.69       |   |      | $ | 2.15       |  
|                                                                             |  |      |            |   |      |   |            |  
|Diluted                                                                      |  | $    | 1.69       |   |      | $ | 2.15       |  
|                                                                             |  |      |            |   |      |   |            |  
|Weighted average shares outstanding, in thousands                            |  |      |            |   |      |   |            |  
|Basic                                                                        |  |      | 7,890      |   |      |   | 6,803      |  
|                                                                             |  |      |            |   |      |   |            |  
|Diluted                                                                      |  |      | 7,890      |   |      |   | 6,803      |  
|                                                                             |  |      |            |   |      |   |            |  

The accompanying notes are an integral part of these financial statements.



5



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

STATEMENTS OF CHANGES IN NET ASSETS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005

(Unaudited)



|                                                                             |  |      |             |   |      |   |            |  
|---------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | - | ---------- | -
|                                                                             |  | 2006 |             |   | 2005 |  
|Operations:                                                                  |  |      |             |   |      |   |            |  
|                                                                             |  |     
|Net investment income (loss)                                                 |  | $    | 777,669     |   |      | $ | (2,206,276 | )
|                                                                             |  |     
|Net realized gain on portfolio securities                                    |  |      | 18,129,416  |   |      |   | 2,283,878  |  
|                                                                             |  |     
|Incentive fee on realized gain on portfolio securities                       |  |      | (1,653,309  | ) |      |   |           |  
|                                                                             |  |     
|Net change in unrealized (depreciation) appreciation of portfolio securities |  |      | (3,936,625  | ) |      |   | 14,533,187 |  
|                                                                             |  |      |             |   |      |   |            |  
|Net increase in net assets resulting from operations                         |  |      | 13,317,151  |   |      |   | 14,610,789 |  
|                                                                             |  |      |             |   |      |   |            |  
|                                                                             |  |     
|Capital transactions:                                                        |  |      |             |   |      |   |            |  
|                                                                             |  |     
|Dividends declared                                                           |  |      | (18,441,480 | ) |      |   |           |  
|                                                                             |  |     
|Increase from officers notes settlement                                     |  |      |            |   |      |   | 23,475     |  
|                                                                             |  |     
|Shares issued in dividend                                                    |  |      | 5,465,555   |   |      |   | (217       | )
|                                                                             |  |     
|Options exercised by directors and officers                                  |  |      |            |   |      |   | 7,259,592  |  
|                                                                             |  |      |             |   |      |   |            |  
|(Decrease) increase in net assets from capital share transactions            |  |      | (12,975,925 | ) |      |   | 7,282,850  |  
|                                                                             |  |      |             |   |      |   |            |  
|                                                                             |  |     
|Increase in net assets                                                       |  |      | 341,226     |   |      |   | 21,893,639 |  
|                                                                             |  |     
|Net assets, at beginning of period                                           |  |      | 92,602,338  |   |      |   | 68,599,657 |  
|                                                                             |  |      |             |   |      |   |            |  
|Net assets, at end of period                                                 |  | $    | 92,943,564  |   |      | $ | 90,439,296 |  
|                                                                             |  |      |             |   |      |   |            |  

The accompanying notes are an integral part of these financial statements.



6



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2005

(Unaudited)



|                                                           |  |      |              |   |      |   |              |  
|---------------------------------------------------------- |  | ---- | ------------ | - | ---- | - | ------------ | -
|                                                           |  | 2006 |              |   | 2005 |  
|Cash flows from operating activities:                      |  |      |              |   |      |   |              |  
|                                                           |  |     
|Interest and dividends received                            |  | $    | 3,051,634    |   |      | $ | 1,212,771    |  
|                                                           |  |     
|Payments to adviser, directors, banks and suppliers        |  |      | (4,169,340   | ) |      |   | (3,116,078   | )
|                                                           |  |     
|Purchase of portfolio securities                           |  |      | (8,652,295   | ) |      |   | (1,097,500   | )
|                                                           |  |     
|Proceeds from dispositions of portfolio securities         |  |      | 35,034,329   |   |      |   | 3,410,602    |  
|                                                           |  |     
|Principal payments from portfolio securities               |  |      | 3,199,440    |   |      |   | 48,193       |  
|                                                           |  |     
|Sales (purchases) of restricted temporary cash investments |  |      | 10,078,341   |   |      |   | (16,161,782  | )
|                                                           |  |      |              |   |      |   |              |  
|Net cash provided by (used in) operating activities        |  |      | 38,542,109   |   |      |   | (15,703,794  | )
|                                                           |  |      |              |   |      |   |              |  
|                                                           |  |     
|Cash flows from financing activities:                      |  |      |              |   |      |   |              |  
|                                                           |  |     
|Borrowings under margin account                            |  |      | 99,889,625   |   |      |   | 142,904,179  |  
|                                                           |  |     
|Repayments under margin account                            |  |      | (109,868,181 | ) |      |   | (126,902,415 | )
|                                                           |  |     
|Dividends paid                                             |  |      | (12,975,925  | ) |      |   | (1,589,377   | )
|                                                           |  |     
|Payments received on officer notes                         |  |      |             |   |      |   | 23,475       |  
|                                                           |  |     
|Exercise of stock options                                  |  |      |             |   |      |   | 6,694,465    |  
|                                                           |  |      |              |   |      |   |              |  
|Net cash (used in) provided by financing activities        |  |      | (22,954,481  | ) |      |   | 21,130,327   |  
|                                                           |  |      |              |   |      |   |              |  
|Net increase in cash and cash equivalents                  |  |      | 15,587,628   |   |      |   | 5,426,533    |  
|                                                           |  |     
|Cash and cash equivalents at beginning of period           |  |      | 25,645,627   |   |      |   | 18,576,048   |  
|                                                           |  |      |              |   |      |   |              |  
|Cash and cash equivalents at end of period                 |  | $    | 41,233,255   |   |      | $ | 24,002,581   |  
|                                                           |  |      |              |   |      |   |              |  

The accompanying notes are an integral part of these financial statements.



7



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND
2005

(Unaudited)

(Continued)



|                                                                                                                        |  |      |             |   |      |   |             |  
|----------------------------------------------------------------------------------------------------------------------- |  | ---- | ----------- | - | ---- | - | ----------- | -
|                                                                                                                        |  | 2006 |             |   | 2005 |  
|Reconciliation of increase in net assets from operations to net cash provided by operating activities:                  |  |      |             |   |      |   |             |  
|                                                                                                                        |  |     
|Net increase in net assets resulting from operations                                                                    |  | $    | 13,317,151  |   |      | $ | 14,610,789  |  
|                                                                                                                        |  |     
|Adjustments to reconcile increase in net assets from operations to net cash provided by (used in) operating activities: |  |      |             |   |      |   |             |  
|                                                                                                                        |  |     
|Gain realized on dispositions of portfolio securities, net                                                              |  |      | (18,129,416 | ) |      |   | (2,283,878  | )
|                                                                                                                        |  |     
|Decrease (increase) in unrealized appreciation, net                                                                     |  |      | 3,936,625   |   |      |   | (14,533,187 | )
|                                                                                                                        |  |     
|(Increase) decrease in accrued interest receivable due from portfolio securities                                        |  |      | (433,383    | ) |      |   | 204,241     |  
|                                                                                                                        |  |     
|Decrease in accounts receivable                                                                                         |  |      | 13,605      |   |      |   | 32,337      |  
|                                                                                                                        |  |     
|Increase in deferred costs                                                                                              |  |      | (378,423    | ) |      |   |             |  
|                                                                                                                        |  |     
|Accrued interest or dividends exchanged for portfolio securities                                                        |  |      | (520,759    | ) |      |   | (780,347    | )
|                                                                                                                        |  |     
|Compensation expense                                                                                                    |  |      |            |   |      |   | 552,760     |  
|                                                                                                                        |  |     
|Increase in accounts payable and accrued liabilities                                                                    |  |      | 96,921      |   |      |   | 184,510     |  
|                                                                                                                        |  |     
|Increase in due to adviser                                                                                              |  |      | 979,973     |   |      |   | 109,468     |  
|                                                                                                                        |  |     
|Purchase of portfolio securities                                                                                        |  |      | (8,652,295  | ) |      |   | (1,097,500  | )
|                                                                                                                        |  |     
|Proceeds from dispositions of portfolio securities                                                                      |  |      | 35,034,329  |   |      |   | 3,410,602   |  
|                                                                                                                        |  |     
|Principal payments from portfolio securities                                                                            |  |      | 3,199,440   |   |      |   | 48,193      |  
|                                                                                                                        |  |     
|Sales (purchases) of restricted temporary cash investments                                                              |  |      | 10,078,341  |   |      |   | (16,161,782 | )
|                                                                                                                        |  |      |             |   |      |   |             |  
|Net cash provided by (used in) operating activities                                                                     |  | $    | 38,542,109  |   |      | $ | (15,703,794 | )
|                                                                                                                        |  |      |             |   |      |   |             |  

The accompanying notes are an integral part of these financial statements.



8



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

SUPPLEMENTAL INFORMATIONSELECTED PER SHARE DATA AND RATIOS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006
AND 2005

(Unaudited)



|                                                                                    |  |      |       |    |      |   |       |   
|----------------------------------------------------------------------------------- |  | ---- | ----- | -- | ---- | - | ----- | --
|                                                                                    |  | 2006 |       |    | 2005 |  
|Selected per share data:                                                            |  |      |       |    |      |   |       |   
|                                                                                    |  |     
|Investment income                                                                   |  | $    | 0.51  |    |      | $ | 0.26  |   
|                                                                                    |  |     
|Expenses                                                                            |  |      | 0.41  |    |      |   | 0.58  |   
|                                                                                    |  |      |       |    |      |   |       |   
|                                                                                    |  |     
|Net investment income (loss)(1)                                                     |  |      | .10   |    |      |   | (0.32 | ) 
|                                                                                    |  |     
|Net realized gain on portfolio securities                                           |  |      | 2.30  |    |      |   | 0.34  |   
|                                                                                    |  |     
|Incentive fee on realized gain on portfolio securities                              |  |      | (0.21 | )  |      |   |      |   
|                                                                                    |  |     
|Net change in unrealized (depreciation) appreciation of portfolio securities        |  |      | (.50  | )  |      |   | 2.13  |   
|                                                                                    |  |      |       |    |      |   |       |   
|Increase in net assets from operations                                              |  |      | 1.69  |    |      |   | 2.15  |   
|                                                                                    |  |      |       |    |      |   |       |   
|                                                                                    |  |     
|Capital transactions:                                                               |  |      |       |    |      |   |       |   
|                                                                                    |  |     
|Dividends declared                                                                  |  |      | (2.50 | )  |      |   |      |   
|                                                                                    |  |     
|Dilutive effect of shares issued in common stock dividend and exercise of options   |  |      | (0.27 | )  |      |   | (0.42 | ) 
|                                                                                    |  |      |       |    |      |   |       |   
|Net decrease in assets from capital transactions                                    |  |      | (2.77 | )  |      |   | (0.42 | ) 
|                                                                                    |  |      |       |    |      |   |       |   
|                                                                                    |  |     
|Net (decrease) increase in net assets                                               |  |      | (1.08 | )  |      |   | 1.73  |   
|                                                                                    |  |     
|Net asset value at beginning of period                                              |  |      | 12.55 |    |      |   | 10.54 |   
|                                                                                    |  |      |       |    |      |   |       |   
|Net asset value at end of period                                                    |  | $    | 11.47 |    |      | $ | 12.27 |   
|                                                                                    |  |      |       |    |      |   |       |   
|Weighted average number of shares outstanding during period, in thousands           |  |      | 7,890 |    |      |   | 6,803 |   
|                                                                                    |  |      |       |    |      |   |       |   
|Market value per share at end of period                                             |  | $    | 7.56  |    |      | $ | 8.61  |   
|                                                                                    |  |      |       |    |      |   |       |   
|                                                                                    |  |     
|Selected ratios:                                                                    |  |      |       |    |      |   |       |   
|                                                                                    |  |     
|Ratio of total expenses to average net assets                                       |  |      | 5.25  | %  |      |   | 4.98  | % 
|                                                                                    |  |     
|Ratio of net investment loss to average net assets                                  |  |      | (0.94 | )% |      |   | (2.77 | )%
|                                                                                    |  |     
|Ratio of net increase in net assets resulting from operations to average net assets |  |      | 14.35 | %  |      |   | 18.37 | % 
|                                                                                    |  |     
|Total Return                                                                        |  |      | 12.65 | %  |      |   | 11.67 | % 

---

|(1) | Net investment income of $0.10 is calculated as the net investment income of $777,669 divided by the weighted average number of shares outstanding during the period of 7,889,839.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.



9



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

SCHEDULE OF PORTFOLIO SECURITIES

SEPTEMBER 30, 2006

(Unaudited)



|                                                                             |  |                           |  |      |           |            |   |          
|---------------------------------------------------------------------------- |  | ------------------------- |  | ---- | --------- | ---------- | - | ---------
|Portfolio Company                                                            |  | Date of InitialInvestment |  | Cost |           | Fair Value
|                                                                             |  |                           | 
|Alenco Window Holdings, LLC                                                  |  | February 2001             |  |      |           |            |   |          
|                                                                             |  |                           | 
|Holds cash and escrowed receivables                                          |  |                           |  |      |           |            |   |          
|                                                                             |  |                           | 
|- 32.25% membership interest                                                 |  |                           |  | $    |          |            | $ | 91,815   
|                                                                             |  |                           | 
|The Bradshaw Group                                                           |  | May 2000                  |  |      |           |            |   |          
|                                                                             |  |                           | 
|Sells and services mid-range and high-speed printing equipment               |  |                           |  |      |           |            |   |          
|                                                                             |  |                           | 
|- Prime + 4% promissory note with a face amount of $398,383                  |  |                           |  |      |          |            |   | 250,000  
|                                                                             |  |                           | 
|- 15% promissory note(2)                                                     |  |                           |  |      | 459,546   |            |   |         
|                                                                             |  |                           | 
|- 1,335,000 shares of preferred stock                                        |  |                           |  |      | 1,335,000 |            |   |         
|                                                                             |  |                           | 
|- Warrant to buy 2,229,450 shares of common stock for $0.01 through May 2008 |  |                           |  |      | 1         |            |   |         
|                                                                             |  |                           | 
|Cedar Lodge Holdings, Inc.                                                   |  | December 2005             |  |      |           |            |   |          
|                                                                             |  |                           | 
|Real estate condominiums in Baton Rouge, Louisiana                           |  |                           |  |      |           |            |   |          
|                                                                             |  |                           | 
|- 5,000 shares of common stock                                               |  |                           |  |      | 500,000   |            |   | 591,233  
|                                                                             |  |                           | 
|- 18% - 19.8% promissory note(1)                                             |  |                           |  |      | 4,437,219 |            |   | 4,624,097
|                                                                             |  |                           | 
|CMC Investments, LLC                                                         |  | December 2001             |  |      |           |            |   |          
|                                                                             |  |                           | 
|Awaiting liquidation                                                         |  |                           |  |      |           |            |   |          
|                                                                             |  |                           | 
|- 21% membership interest                                                    |  |                           |  |      | 525,000   |            |   | 50,000   
|                                                                             |  |                           | 
|ConGlobal Industries Holding, Inc.                                           |  | February 1997             |  |      |           |            |   |          
|                                                                             |  |                           | 
|Shipping container repair & storage                                          |  |                           |  |      |           |            |   |          
|                                                                             |  |                           | 
|- 24,397,303 shares of common stock                                          |  |                           |  |      | 1,370,495 |            |   |         
|                                                                             |  |                           | 
|- Promissory note(3)                                                         |  |                           |  |      | 3,063,362 |            |   | 3,063,000
|                                                                             |  |                           | 
|- Member interest (100%) in CCI-ANI, LLC                                     |  |                           |  |      | 1,926,942 |            |   | 2,565,000
|                                                                             |  |                           | 
|- Member interest (67.9%) in JL Madre, LLC                                   |  |                           |  |      | 1,000,000 |            |   | 1,078,000
|                                                                             |  |                           | 
|- Member interest (28.82%) in JL Madre Equipment, LLC                        |  |                           |  |      | 69,210    |            |   | 90,000   

The accompanying notes are an integral part of these financial statements.



10



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

SCHEDULE OF PORTFOLIO SECURITIES

SEPTEMBER 30, 2006

(Unaudited)

(Continued)



|                                                                                            |  |                           |  |      |           |            |   |          
|------------------------------------------------------------------------------------------- |  | ------------------------- |  | ---- | --------- | ---------- | - | ---------
|Portfolio Company                                                                           |  | Date ofInitial Investment |  | Cost |           | Fair Value
|                                                                                            |  |                           | 
|Creekstone Florida Holdings, LLC                                                            |  | December 2005             |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Real Estate in Panama City, Florida                                                         |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- 17% - 19.8% promissory note(1)                                                            |  |                           |  | $    | 4,240,571 |            | $ | 4,240,571
|                                                                                            |  |                           | 
|The Drilltec Corporation                                                                    |  | August 1998               |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Provides protection & packaging for pipe & tubing                                           |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- Prime + 9.75% promissory note                                                             |  |                           |  |      | 1,000,000 |            |   | 2,500,000
|                                                                                            |  |                           | 
|ENGlobal Corporation (AMEX: ENG)                                                            |  | December 2001             |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Engineering and consulting services                                                         |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- Options to acquire 200,000 shares of common stock exercisable only upon change of control |  |                           |  |      |          |            |   |         
|                                                                                            |  |                           | 
|Jones Industrial Holdings, Inc.                                                             |  | July 1998                 |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Field service for petrochemical & power generation industries                               |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- 35,000 preferred stock                                                                    |  |                           |  |      | 3,500,000 |            |   | 4,500,000
|                                                                                            |  |                           | 
|- Warrants to buy 63,337 shares of common stock at $0.01 through June 2008                  |  |                           |  |      | 100       |            |   |         
|                                                                                            |  |                           | 
|PalletOne, Inc.                                                                             |  | October 2001              |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Wooden pallet manufacturer                                                                  |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- 4,192,650 shares of preferred stock(1)                                                    |  |                           |  |      | 4,192,650 |            |   | 4,192,650
|                                                                                            |  |                           | 
|- 350,000 shares of common stock                                                            |  |                           |  |      | 350,000   |            |   | 5,000,000
|                                                                                            |  |                           | 
|Riptide Entertainment, LLC                                                                  |  | December 2005             |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Entertainment and Leisure                                                                   |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- Member interest (64.67%)                                                                  |  |                           |  |      | 64,667    |            |   | 64,667   
|                                                                                            |  |                           | 
|- 8% promissory note  Dick Clarks American Bandstand                                    |  |                           |  |      | 300,000   |            |   | 300,000  
|                                                                                            |  |                           | 
|- 8% promissory note                                                                        |  |                           |  |      | 500,000   |            |   | 500,000  
|                                                                                            |  |                           | 
|RP&C International Investments LLC                                                          |  | September 2006            |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Healthcare- Nursing homes in England and Germany                                            |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- Member interest (18.5%)                                                                   |  |                           |  |      | 327,560   |            |   | 327,560  
|                                                                                            |  |                           | 
|Sovereign Business Forms, Inc.                                                              |  | August 1996               |  |      |           |            |   |          
|                                                                                            |  |                           | 
|Business forms manufacturer                                                                 |  |                           |  |      |           |            |   |          
|                                                                                            |  |                           | 
|- 26,711 shares of preferred stock(1)(3)                                                    |  |                           |  |      | 2,671,100 |            |   | 2,671,100
|                                                                                            |  |                           | 
|- 15% promissory notes(1)(3)                                                                |  |                           |  |      | 4,937,622 |            |   | 4,937,622
|                                                                                            |  |                           | 
|- Warrant to buy 551,894 shares of common stock at $1 per share through August 2006         |  |                           |  |      |          |            |   | 130,179  
|                                                                                            |  |                           | 
|- Warrant to buy 25,070 shares of common stock at $1.25 per share through October 2007      |  |                           |  |      |          |            |   | 7,084    
|                                                                                            |  |                           | 
|- Warrant to buy 273,450 shares of common stock at $1 per share through October 2009        |  |                           |  |      |          |            |   | 262,737  

The accompanying notes are an integral part of these financial statements.



11



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

SCHEDULE OF PORTFOLIO SECURITIES

SEPTEMBER 30, 2006

(Unaudited)

(Continued)



|                                                |  |                           |  |      |            |            |   |           
|----------------------------------------------- |  | ------------------------- |  | ---- | ---------- | ---------- | - | ----------
|Portfolio Company                               |  | Date ofInitial Investment |  | Cost |            | Fair Value
|                                                |  |                           | 
|Spectrum Management, LLC                        |  | December 1999             |  |      |            |            |   |           
|                                                |  |                           | 
|Business & personal property protection         |  |                           |  |      |            |            |   |           
|                                                |  |                           | 
|- 285,000 units of Class A equity interest      |  |                           |  | $    | 2,850,000  |            | $ | 8,650,000 
|                                                |  |                           | 
|- 16% subordinated promissory note(1)           |  |                           |  |      | 1,303,698  |            |   | 1,303,698 
|                                                |  |                           | 
|- 12.75% subordinated promissory note(1)        |  |                           |  |      | 386,241    |            |   | 386,240   
|                                                |  |                           | 
|Turf Grass Holdings, Inc.                       |  | May 1999                  |  |      |            |            |   |           
|                                                |  |                           | 
|Grows, sells & installs warm season turfgrasses |  |                           |  |      |            |            |   |           
|                                                |  |                           | 
|- 1,000 shares of common stock                  |  |                           |  |      | 959,632    |            |   |          
|                                                |  |                           |  |      |            |            |   |           
|                                                |  |                           | 
|Total                                           |  |                           |  | $    | 42,270,616 |            | $ | 52,377,253
|                                                |  |                           |  |      |            |            |   |           

---

|(1) | Income-producing. All other securities are considered non-income producing.
|--- | ---------------------------------------------------------------------------

|(2) | As of September 30, 2006, the Fund has reduced the fair value of these notes to zero and has discontinued recognizing any additional interest income on these notes due to
conditions specific to the respective portfolio companies. However, the portfolio companies are still liable for such notes and related interest, and they may be collected in the future.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Income on these securities is paid-in-kind by the issuance of additional securities or through the accretion of original issue discount.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.



12



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

SCHEDULE OF PORTFOLIO SECURITIES

SEPTEMBER 30, 2006

(Unaudited)

(Continued)

Substantially all of the Funds portfolio securities are restricted from public sale without prior registration under the Securities Act of 1933.
The Fund negotiates certain aspects of the method and timing of the disposition of the Funds investment in each portfolio company, including registration rights and related costs. In connection with the investments in The Drilltec Corporation,
Jones Industrial Holdings, Inc. and Sovereign Business Forms, Inc., rights have been obtained to demand the registration of such securities under the Securities Act of 1933, providing certain conditions are met. The Fund does not expect to incur
significant costs, including costs of any such registration, in connection with the future disposition of its portfolio securities.

As
defined in the Investment Company Act of 1940 (the 1940 Act), at September 30, 2006, the Fund was considered to have a controlling interest in Cedar Lodge Holdings, Inc., ConGlobal Industries, Inc., Creekstone Florida Holdings, LLC,
The Drilltec Corporation, Equicom, Inc., PalletOne, Inc., Riptide Entertainment, LLC, Sovereign Business Forms, Inc., and Spectrum Management, LLC.

Income was earned in the amount of $2,782,387 and $1,455,729 for the nine months ended September 30, 2006 and 2005, respectively, on portfolio securities of companies in which the Fund has a controlling interest. Income was earned in
the amount of $727 and $0 for the nine months ended September 30, 2006 and 2005, respectively, on portfolio securities of a company that is an affiliate of the Fund, but is not controlled by the Fund.

As defined in the 1940 Act, all of the Funds investments are in eligible portfolio companies except RP&C International Investments LLC
(RP&C). The Fund provides significant managerial assistance to most of the portfolio companies in which it has invested. The Fund provides significant managerial assistance to most portfolio companies that comprise 99% of the total
value of the investments in portfolio companies at September 30, 2006.

The accompanying notes are an
integral part of these financial statements.



13



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

SCHEDULE OF PORTFOLIO SECURITIES

SEPTEMBER 30, 2006

(Unaudited)

(Continued)

The investments in portfolio securities held by the Fund are not geographically diversified. All of the Funds portfolio companies (except for
PalletOne, Inc. and RP&C) are headquartered in Texas, although several have significant operations in other states.

The Funds
investments in portfolio securities consist of the following types of securities at September 30, 2006:



|                                      |  |      |            |            |   |                                      |  |      |  
|------------------------------------- |  | ---- | ---------- | ---------- | - | ------------------------------------ |  | ---- | -
|Type of Securities                    |  | Cost |            | Fair Value |   | Fair Value asPercentageof Net Assets | 
|Common stock                          |  | $    | 3,263,365  |            | $ | 5,591,233                            |  | 6.0  | %
|Secured and subordinated debt         |  |      | 20,304,450 |            |   | 21,864,657                           |  | 23.6 | %
|Preferred stock                       |  |      | 11,698,750 |            |   | 11,363,750                           |  | 12.2 | %
|Limited liability company investments |  |      | 7,003,950  |            |   | 13,157,613                           |  | 14.2 | %
|Options and warrants                  |  |      | 101        |            |   | 400,000                              |  | 0.4  | %
|                                      |  |      |            |            |   |                                      |  |      |  
|Total                                 |  | $    | 42,270,616 |            | $ | 52,377,253                           |  | 56.4 | %
|                                      |  |      |            |            |   |                                      |  |      |  

The following is a summary by industry of the Funds investments as of September 30,
2006:



|                                 |  |            |            |                                      |      |  
|-------------------------------- |  | ---------- | ---------- | ------------------------------------ | ---- | -
|Industry                         |  | Fair Value |            | Fair Value asPercentageof Net Assets |     
|Business Products and Services   |  | $          | 18,598,660 |                                      | 20.0 | %
|Health Care                      |  |            | 327,560    |                                      | 0.4  | %
|Industrial Products and Services |  |            | 7,000,000  |                                      | 7.5  | %
|Leisure and Entertainment        |  |            | 864,667    |                                      | .9   | %
|Real Estate                      |  |            | 9,455,901  |                                      | 10.2 | %
|Residential Building Products    |  |            | 91,815     |                                      | 0.1  | %
|Shipping Products and Services   |  |            | 15,988,650 |                                      | 17.2 | %
|Other                            |  |            | 50,000     |                                      | 0.1  | %
|                                 |  |            |            |                                      |      |  
|Total                            |  | $          | 52,377,253 |                                      | 56.4 | %
|                                 |  |            |            |                                      |      |  



14



---

##### Table of Contents

EQUUS TOTAL RETURN, INC.

NOTES TO FINANCIAL STATEMENTS

SEPTEMBER 30, 2006 AND 2005

(Unaudited)



|(1) | Organization and Business Purpose
|--- | ---------------------------------

Equus Total
Return, Inc. (the Fund), formerly Equus II Incorporated, a Delaware corporation, was formed by Equus Investments II, L.P. (the Partnership) on August 16, 1991. On July 1, 1992, the Partnership was reorganized and
all of the assets and liabilities of the Partnership were transferred to the Fund in exchange for shares of common stock of the Fund. The shares of the Fund trade on the New York Stock Exchange under the symbol EQS. On August 11, 2006,
shareholders of the Fund approved the change of the Funds investment strategy to a total return investment objective. This new strategy seeks to provide the highest total return, consisting of capital appreciation and current income. In
connection with this strategic investment change, the shareholders also approved the change of name from Equus II Incorporated to Equus Total Return, Inc.

The Fund seeks to achieve capital appreciation by making investments in equity and equity-oriented securities issued by privately-owned companies in transactions negotiated directly with such companies. The Fund seeks
to invest primarily in companies which intend to grow either by acquiring other businesses, including leveraged buyouts, or internally. The Fund may also invest in recapitalizations of existing businesses or special situations from time to time. The
Funds investments in portfolio companies consist principally of equity securities such as common and preferred stock, but also include other equity-oriented securities such as debt convertible into common or preferred stock or debt combined
with warrants, options or other rights to acquire common or preferred stock. The Fund elected to be treated as a business development company under the Investment Company Act of 1940 (Investment Company Act). For tax purposes, the Fund
has elected to be treated as a regulated investment company (RIC). With shareholder approval on June 30, 2005, the Fund entered into an investment advisory agreement with Moore Clayton Capital Advisors, Inc. (the
Adviser). Prior to this agreement, the Funds adviser was Equus Capital Management Corporation.

The Fund elected to
retain the Adviser in part to provide the Fund with enhanced investment opportunities in both the United States and internationally. Effective August 11, 2006, Equus II Incorporated (EQS) began to employ a total return investment
style. The total return style combines both growth and income investments and is intended to strike a balance between the potential for gain and the risk of loss. In the growth category, the Fund is a growth-at-reasonable-price
investor. The Fund invests primarily in privately owned companies and is open to virtually any potential growth investment in the privately owned arena. However, the Funds primary aim is to identify and acquire only those equity
securities that meet its criteria for selling at reasonable prices. The income investments made by the Fund consist principally of purchasing debt financing with the objective of generating regular interest income back to the fund as well
as long-term capital appreciation through the exercise and sale of warrants received in connection with the financing.

The Fund has
decided to further the total return investment objective, with authorization from the Board of Directors (which includes all of the Funds independent directors) and approval of a majority of the shareholders, by amending the Funds
Restated Certificate of Incorporation to change the name of the Fund from Equus II Incorporated to Equus Total Return, Inc. This proposal was approved by a majority of the shareholders on August 11, 2006.



|(2) | Liquidity and Financing Arrangements
|--- | ------------------------------------

Liquidity
and Revolving Line of CreditAs of September 30, 2006, the Fund had cash and unrestricted temporary investments of $41,233,255. The Fund had $52,377,253 of its total assets of $135,423,862 invested in portfolio securities. Restricted
assets totaled $40,366,664, of which $39,966,994 was invested in U.S. Treasury Bills for the purpose of satisfying the diversification requirement to maintain the Funds pass-through tax treatment and $399,670 represented a required 1%
brokerage margin deposit. These securities are held by a securities brokerage firm and are pledged along with cash to secure the payment of the margin account balance. The U.S. Treasury bills were sold and the margin loan was repaid to the brokerage
firm on October 5, 2006.

On August 31, 2006, the Fund received a $2,998,277 cash payment for the sale of Equicom, Inc.

On April 25, 2006, the Fund received a $1,981,156 cash payment from the Strategic Holdings, Inc. escrow account. The amount was split
with $1,897,333 relating to the escrow receivable and $83,823 relating to interest on the escrow account.

On March 22, 2006, the Fund
funded the cash election portion of its $2.50 dividend payable for $12,975,925 to shareholders of record as of February 13, 2006.



15



---

##### Table of Contents

On February 21, 2006, the Fund acquired 4,000 shares of common stock, and an 18%19.8%
promissory note for $400,000 and, $7,643,513, respectively. The acquisition was accomplished through the formation of Cedar Lodge Holdings, Inc. and relates to the conversion of apartments to condominiums in Baton Rouge, Louisiana.

On February 2, 2006, the Fund declared dividends of $18,441,480 ($2.50 per share). The Fund paid $12,975,925 in cash and issued 729,773 additional
shares of common stock at $7.489 per share on March 23, 2006 in payment of such dividend. The classification of the dividend will not be known as to whether it is an ordinary income, capital gain, or return of capital dividend until
December 31, 2006. A net investment income dividend of $0.57 per share was declared for 2004, or $3,560,205. The Fund paid $1,589,160 in cash and issued 260,719 additional shares of common stock at $7.56 per share on January 16, 2005.

On January 25, 2006, the Fund received cash of $28,112,141 for the sale of Champion Window Holdings, Inc. (Champion).

On July 28, 2005, the Fund formally terminated its revolving line of credit with The Frost National Bank due to its present cash
position and projected ongoing cash requirements.

On June 30, 2005, the Fund received cash of $6,694,466 for the exercise of all
869,900 stock options which were in the money and being held by officers and directors of the Fund.

Under certain circumstances, the Fund
may be called on to make follow-on investments in certain portfolio companies. If the Fund does not have sufficient funds to make follow-on investments, the portfolio company in need of the investment may be negatively impacted. Also, the
Funds equity interest in the estimated fair value of the portfolio company could be reduced. As of September 30, 2006, the Fund has made a commitment to invest up to an additional $10,772,440, in RP&C in the healthcare sector of our
portfolio.

During the nine months ended September 30, 2006 and 2005, the amount of interest and loan fees paid in cash was $110,304
and $80,904, respectively.

RIC Borrowings, Restricted Cash and Temporary InvestmentsBecause of the nature and size of its
portfolio investments, the Fund periodically borrows money utilizing a margin account with a securities brokerage firm to make qualifying investments to maintain its tax status as a RIC under the Internal Revenue Code. As of September 30, 2006
and 2005, the Fund borrowed $39,966,994 and $39,980,214, respectively. The Fund collateralized such borrowings with restricted cash and temporary investments of $40,366,664 and $40,380,016, as of September 30, 2006 and 2005, respectively. The
temporary qualifying investments were sold, and the total amount borrowed was repaid in October 2006 and 2005, respectively. The Adviser believes the Fund will be able to use this financing arrangement to maintain its RIC status. However, there is
no assurance that such arrangement will be available to the Fund in the future. If the Fund is unable to borrow funds in the future to make qualifying investments, the Fund may no longer qualify as a RIC. Failure to continue to qualify as a RIC
could be material to the Fund and the Funds shareholders in that the Fund would be subject to corporate income tax on its net investment income and net realized gains, and any distributions to stockholders would be subject to income tax as
ordinary dividends.



|(3) | Significant Accounting Policies
|--- | -------------------------------

Valuation of
InvestmentsPortfolio investments are carried at fair value with the net change in unrealized appreciation or depreciation included in the determination of net assets. Valuations of portfolio securities are performed in accordance with
accounting principles generally accepted in the United States of America and the financial reporting policies of the SEC. The applicable methods prescribed by such principles and policies are described below:

Publicly-traded portfolio securitiesInvestments in companies whose securities are publicly traded are valued at their quoted market price at
the close of business on the valuation date, less a discount to reflect the estimated effects of restrictions on the sale of such securities (Valuation Discount), if applicable.

Privately-held portfolio securitiesThe fair value of investments for which no market exists is determined on the basis of procedures
established in good faith by the Board of Directors of the Fund. As a general principle, the current fair value of an investment would be the amount the Fund might reasonably expect to receive for it upon its current sale, in an orderly
manner. Appraisal valuations are necessarily subjective and the Advisers estimate of values may differ materially from amounts actually received upon the disposition of portfolio securities.



16



---

##### Table of Contents

Generally, cost is the primary factor used to determine fair value until significant developments
affecting the portfolio company (such as results of operations or changes in general market conditions) provide a basis for use of an appraisal valuation. Thereafter, portfolio investments are carried at appraised values as determined quarterly by
the Adviser, subject to the approval of the Board of Directors. Appraisal valuations are based upon such factors as a portfolio companys earnings, cash flow and net worth, the market prices for similar securities of comparable companies, an
assessment of the companys current and future financial prospects and various other factors and assumptions. In the case of unsuccessful operations, the appraisal may be based upon liquidation value.

Most of the Funds common equity investments are appraised at a multiple of free cash flow generated by the portfolio company in its most recent
fiscal year, less outstanding funded indebtedness and other senior securities such as preferred stock. Projections of current year free cash flow may be utilized and adjustments for non-recurring items are considered. Multiples utilized are
estimated based on the Advisers experience in the private company marketplace, and are necessarily subjective in nature.

Most of the
portfolio companies utilize a high degree of leverage. The banking environment currently has resulted in pressure on several of these portfolio companies to reduce the amount of leverage in order to maintain such financing. From time to time,
portfolio companies are in default of certain covenants in their loan agreements. When the Adviser has a reasonable belief that the portfolio company will be able to restructure the loan agreements to adjust for any defaults, the portfolio
companys securities continue to be valued assuming that the company is a going concern. In the event a portfolio company cannot generate adequate cash flow to meet the principal and interest payments on such indebtedness or is not successful
in refinancing the debt upon its maturity, the Funds investment could be reduced or eliminated through foreclosure on the portfolio companys assets or the portfolio companys reorganization or bankruptcy.

The Fund may also use, when available, third-party transactions in a portfolio companys securities as the basis of valuation (the private
market method). The private market method will be used only with respect to completed transactions or firm offers made by sophisticated, independent investors.

The fair values of debt securities, which are generally held to maturity, are determined on the basis of the terms of the debt securities and the financial condition of the issuer. Certificates of deposit purchased by
the Fund generally will be valued at their face value, plus interest accrued to the date of valuation.

Certain of the promissory notes
provide that interest may be paid in-kind or that the original issue discount may be accreted over the life of the notes, by adding such amounts to the principal of the notes.

Because of the inherent uncertainty of the valuation of portfolio securities which do not have readily ascertainable market values, amounting to
$52,377,253 and $65,134,527 (neither of which includes an amount for publicly-traded securities) as of September 30, 2006 and December 31, 2005, respectively, the Funds estimate of fair value may materially differ from the value that
would have been used had a ready market existed for the securities. Appraised values do not reflect brokers fees or other normal selling costs which might become payable on disposition of such investments.

On a daily basis, the Fund adjusts its net asset value for the changes in the value of its publicly held securities and material changes in the value of
its private securities and reports those amounts to Lipper Analytical Services, Inc. Weekly and daily net asset values appear in various publications, including Barrons and The Wall Street Journal.

Investment TransactionsInvestment transactions are recorded on the accrual method. Realized gains and losses on investments sold are
computed on a specific identification basis.

Escrowed Receivables, at Estimated Fair ValueIn April and May of 2004, the Fund
sold investments in Strategic Holdings, Inc. and Alenco Holding Corporation, respectively. A portion of the proceeds from each sale was placed in a cash escrow account to secure the representations and warranties made to the respective purchasers.
On April 25, 2006, the Fund received all of the potential proceeds from the Strategic Holdings, Inc. escrow account leaving the Alenco Holding Corporation as the only outstanding escrow receivable. The aggregate amount of total potential
proceeds from Alenco is $122,556. As of September 30, 2006, the amount receivable from the Alenco escrow is valued at $96,684. The Fund is not aware of any claims against the escrow that have been made as of September 30, 2006 and is
anticipating a final payment from the Alenco Holding Corporation escrow account by May 2007.

Cash FlowsFor purposes of the
statements of cash flows, the Fund considers all highly liquid temporary cash investments purchased with an original maturity of three months or less to be cash equivalents. The Fund includes its investing activities within cash flows from
operations.

Stock-Based CompensationThe Board of Directors cancelled the Stock Incentive Plan as of June 30, 2005. The
Fund accounted for stock-based compensation using the intrinsic value method in accordance with the provisions of APB No. 25.



17



---

##### Table of Contents

Had the Fund accounted for the options using the fair value method under SFAS 123, the increase in net assets from operations for the nine months ended
September 30, 2005, would have been zero ($0)Federal Income Taxes  The Fund intends to comply with the requirements of the Internal Revenue Code necessary to qualify as a regulated investment company (RIC) and, as such,
will not be subject to federal income taxes on otherwise taxable income (including net realized capital gains) which is distributed to stockholders. Therefore, no provision for federal income taxes is recorded in the financial statements. The Fund
usually borrows money quarterly to maintain its tax status under the Internal Revenue Code as a RIC. See Note 2 for further discussion of the Funds RIC borrowings.



|(4) | Related Party Transactions
|--- | --------------------------

Moore,
Clayton & Co., Inc., a Delaware corporation, formed Moore Clayton Capital Advisors, Inc. (MCCA) in February 2005 for the purpose of managing the Fund. Moore, Clayton & Co., Inc., either directly or indirectly has a
significant ownership interest in the Fund and, additionally, has one common director. MCCA has no direct ownership in the Fund and has two common directors with the Fund. MCCA acquired the outstanding stock of the two entities which owned the
previous adviser, Equus Capital Management Corporation. Those two entities were individually owned by a current officer of the Fund and a previous officer of the Fund who resigned with the change to the new adviser, Moore Clayton Capital
Advisors, Inc. See Footnote 5 Management Agreements for discussion of fees paid by the Fund to the Adviser and Administrator.

The Fund has entered into a consulting agreement (the Walsh Agreement) with Walsh Advisors, LLC. The principal of Walsh Advisors is James M. Walsh, a former director of the Fund. Pursuant to the Walsh Agreement, Walsh Advisors
serves as a financial advisor to the Fund in connection with the future growth of the Fund. For the services provided under the Walsh Agreement, the Fund has paid or will pay Walsh Advisors a fee of $75,000 for services rendered from the period of
July 15, 2006 through October 15, 2006 and a fee of $25,000 monthly thereafter for the remaining term of the Agreement, which is January 15, 2007.

The Board of the Fund, including the independent directors, approved the Walsh Agreement. Among other things, the directors considered, evaluated and determined whether: (a) the Walsh Agreement is in the best
interest of the Fund and its stockholders; and (b) the fees for such services are fair and reasonable in light of the usual and customary charges made by others for services of the same nature and quality.



|(5) | Management Agreements
|--- | ---------------------

The Fund entered into an
investment advisory agreement dated June 30, 2005 (the Advisory Agreement) with the Adviser. Pursuant to the Advisory Agreement, the Adviser performs certain investment advisory services that are necessary for the operation of the
Fund. The Adviser receives a base advisory fee at an annual rate of 2% of the net assets of the Fund, paid quarterly in arrears, as well as incentive fees in the following amounts: (i) 20% of the excess, if any, of the Funds net
investment income for a quarter that exceeds a quarterly hurdle rate equal to 2% (8% annualized) of the Funds net assets, and (ii) 20% of the Funds net realized capital gain less unrealized capital depreciation paid on an annual
basis ($675,041 incentive fee in 2005 and $1,653,309 incentive fee in 2006 due to the sales of Champion Window Holdings, Inc., Doane PetCare Enterprises, Inc. and Equicom, Inc.). The advisory fees that the Fund pays represent the Advisers
primary source of revenue. The Adviser is a wholly-owned subsidiary of Moore, Clayton & Co., Inc., an international private equity investment and advisory firm.

The Advisory Agreement will continue in effect for two years, and from year-to-year thereafter, provided such continuance is approved at least annually by (i) a vote of a majority of the outstanding shares of the
Fund, or (ii) a majority of the Independent Directors of the Fund. The Advisory Agreement may be terminated at any time, without the payment of any penalty, by the Board of Directors or the holders of a majority of the Funds shares on 60
days written notice to the Adviser, and would automatically terminate in the event of its assignment (as defined in the 1940 Act).

The Fund has entered into an administration agreement dated June 30, 2005 (Administration Agreement) with Equus Capital Administration Company (the Administrator). The Fund agreed to
reimburse the Administrator certain one time



18



---

##### Table of Contents

costs and expenses (Special Administrative Fee) associated with the change in administrators. The Special Administrative Fee, in the amount of
$535,000, was accrued to expense at June 30, 2005, and paid to the Administrator in the third quarter of 2005. Pursuant to the Administration Agreement, the Administrator provides (or arranges for suitable third parties to provide) all
administrative services necessary for the operation of the fund. The Fund reimburses the Administrator for the costs and expenses incurred by the Administrator in performing its obligations and providing personnel and facilities under the
Administrative Agreement, provided that such reimbursements do not exceed $450,000 per year, excluding the one-time Special Administrative Fee.

The Administration Agreement will continue in effect for two years (through June 30, 2007), and from year-to-year thereafter, provided such continuance is approved at least annually by the Funds Board of Directors, including a
majority of the Independent Directors. The Administration Agreement may be terminated at any time, without the payment of any penalty, by the Board of Directors, or by the Administrator, upon 60 days written notice to the other party, and
would automatically terminate in the event of its assignment (as defined in the 1940 Act).

Prior to entering into the Advisory
and Administration Agreements, the Fund was a party to a management agreement with Equus Capital Management Corporation (ECMC) that was initially approved by the Funds stockholders at a special meeting held on April 9,
1997. Under that agreement, ECMC provided both advisory and administration services. ECMC received a management fee at an annual rate of 2% of the net assets of the Fund, paid quarterly in arrears. Additionally, ECMC
received compensation for providing certain investor communication services. The accompanying Statements of Operations include Administrative fees of $337,500 related to such services for the nine months ended September 30, 2006 and
$137,500 for the nine months ended September 30, 2005.

As compensation for services to the Fund, each Independent Director receives
an annual fee of $20,000 paid quarterly in arrears, a fee of $2,000 for each meeting of the Board of Directors attended in person, a fee of $1,000 for participation in each telephonic meeting of the Board and a fee of $1,000 for each committee
meeting attended, and reimbursement of all out-of-pocket expenses relating to attendance at such meetings. Certain officers of the Fund serve as directors of the Funds portfolio companies, and may receive and retain fees, including
non-employee director stock options, from such portfolio companies in consideration for such service.



|(6) | Federal Income Tax Matters
|--- | --------------------------

The Fund is required
to make distributions of any net taxable investment income on an annual basis, and may elect to distribute or retain net taxable realized capital gains. The Internal Revenue Service approved the Funds request, effective October 31, 1998,
to change its year-end for determining capital gains for purposes of Section 4982 of the Internal Revenue Code from December 31 to October 31.

The Fund was not required to make a distribution of ordinary income for 2005 under income tax regulations. During 2005, the Fund had a net capital gain for book purposes of $1.2 million and a net capital gain for tax
purposes of $1.5 million. As of December 31, 2005, the Fund has a capital loss carry-forward of $14.3 million, which may be used to offset future taxable capital gains. If not utilized, some of the loss will expire beginning in 2009.



|(7) | Dividends
|--- | ---------

On October 23, 2006 the Fund
announced a managed distribution policy for the Fund to pay quarterly dividends at an annual rate of a minimum of $0.50 per share annually. In accordance with the new policy, the Fund also announced the declaration of a $0.125 dividend payable on
December 7, 2006, to shareholders of record as of the close of business on November 7, 2006 (see Subsequent Events for further discussion).

On February 2, 2006, the Fund declared dividends of $18,441,480 ($2.50 per share). The Fund paid $12,975,925 in cash and issued 729,773 additional shares of common stock at $7.489 per share on March 23,
2006, in payment of such dividend. The classification of the dividend will not be known as to whether it is an ordinary income, capital gain, or return of capital dividend until December 31, 2006. The Fund declared no dividends during the nine
months ended September 30, 2005. On January 16, 2005, the Fund paid $1,589,160 in cash and issued 260,719 additional shares of stock at $7.56 per share for a dividend that had been declared in 2004.



|(8) | Portfolio Securities
|--- | --------------------

During the nine months ended
September 30, 2006, the Fund invested $327,560 in one new company and made follow-on investments of $8,845,494 in eight follow-on investments , including $520,760 in the form of interest and dividends paid in kind or original issue
discount/premium amortization. In addition, the Fund realized a net capital gain of



19



---

##### Table of Contents

$18,129,416 (significant transactions include the sale of Champion which generated a capital gain of $26,846,269 while the Equicom sale resulted in a capital
loss of $10,334,254) during the nine months ended September 30, 2006.

During the nine months ended September 30, 2005, the Fund
made follow-on investments of $1,877,847 in four companies and one venture fund, including $780,347 in the form of interest and dividends paid in kind or original issue discount amortization. In addition, the Fund realized a net capital gain of
$2,283,878 during the nine months ended September 30, 2005.



|(9) | Former Stock Option Plan
|--- | ------------------------

Prior to June 30,
2005, an Equus II Incorporated 1997 Stock Incentive Plan had authorized the Fund to issue options to the directors and officers of the Fund in an aggregate amount of up to 20% of the outstanding shares of common stock of the Fund. The Board of
Directors cancelled the Stock Incentive Plan as of June 30, 2005.



|(10) | Subsequent Events
|---- | -----------------

On October 5, 2006, the
Fund sold U.S. Treasury bills for $40,000,000 and repaid the margin loan.

On October 2, 2006, the Fund sold all 4,192,650 shares of
its PalletOne preferred stock for $4,192,650.

On October 11, 2006, the Fund received a final preferred stock cash dividend payment
from PalletOne, Inc. for $104,816. This amount was included in dividends receivable at September 30, 2006.

On October 16, 2006,
the Fund received an escrow payment of $108,995 for a tax refund due to the former shareholders of Champion Window Holdings, Inc.

On
October 23, 2006, the Fund announced the approval of a managed distribution policy for the Fund to pay quarterly dividends to shareholders at a minimum annual rate of $0.50 per share. In accordance with the new policy the Fund has announced the
declaration of a $0.125 dividend payable for the fourth quarter of 2006 to shareholders of record as of November 7, 2006, and payable on December 7, 2006. The dividend will be payable in shares of common stock or in cash by specific
election. Such election must be made by November 28, 2006. The classification of the dividend will not be known as to whether it is an ordinary income, capital gain, or return of capital dividend until December 31, 2006, since any purchase
or sale of a portfolio company during the remainder of the year would affect the classification.

For the period from October 1
through November 13, 2006, the Fund has received approximately $700,000 in principal and interest on our promissory note with Cedar Lodge Holdings, Inc., based on condominium sales activity.

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.

Overview

Equus Total Return, Inc. is a business development company which invests in equity
and equity-oriented securities issued by privately-owned companies in transactions negotiated directly with such companies. The Fund made one new investment other than follow-on investments during the nine months ended September 30, 2006 and
made no new investments other than follow-on investments during the nine months ended September 30, 2005.

The valuation of the
Funds investments is the most significant area of judgment impacting the financial statements. The Funds portfolio investments are valued at estimates of fair value, with the net change in unrealized appreciation or depreciation included
in the determination of net assets. Almost all of the long-term investments are in privately-held or restricted securities, the valuation of which is necessarily subjective. Actual values may differ materially from the Funds estimated fair
value. Portfolio valuations are determined quarterly by the Adviser, subject to the approval of the Board of Directors, and are based on a number of relevant factors.

Most of the Funds portfolio companies utilize leverage, and the leverage magnifies the return on its investments. For example, if a portfolio company has a total enterprise value of $10 million and $7.5 million
in funded indebtedness, its equity is valued at $2.5 million. If the enterprise value increases or decreases by 20%, to $12 million or $8 million, respectively, the value of the equity increases or decreases by 80%, to $4.5 million or $0.5 million,
respectively. This disproportionate increase or decrease adds a level of volatility to the Funds equity-oriented portfolio securities.

The Fund derives its cash flow from interest and dividends received and sales of securities from its investment portfolio. The Fund pays certain advisory fees to the Adviser, administrative fees to the Administrator and interest expense on
its existing debt. The Fund also spends its cash on new investments, or follow-on investments which may be required by



20



---

##### Table of Contents

certain portfolio companies. Because the investments are illiquid, the Fund utilized leverage to provide the required funds, and the leverage was then repaid
from the sale of portfolio securities. The Fund has maintained substantial amounts of cash and cash equivalents since May 2004.

The Fund
has distributed to its stockholders any net taxable investment income or realized capital gains on an annual basis. On February 2, 2006, a dividend was announced of $2.50 per share to shareholders of record on February 13, 2006. The
classification of the dividend will not be known as to whether it is an ordinary income, capital gain, or return of capital dividend until December 31, 2006, since any purchase or sale of a portfolio company during the remainder of the year
would affect the classification. The Fund did not declare a dividend for the nine months ended September 30, 2005. (See Subsequent Events concerning the announcement of a new managed distribution policy and the declaration of a fourth
quarter dividend.)

Since the Fund is a closed-end business development company, stockholders have no right to present their shares to the
Fund for redemption. Because the shares continue to trade at a discount, the Board of Directors has determined that it would be in the best interest of the Funds stockholders for the Fund to be authorized to attempt to reduce or eliminate the
market value discount from net asset value. Accordingly, from time to time the Fund may, but is not required to, repurchase its shares (including by means of tender offers) to attempt to reduce or eliminate the discount or to increase the net asset
value of those shares.

Significant Accounting Policies

Valuation of InvestmentsThe valuation of portfolio companies is the most significant area of judgment impacting the financial statements. Portfolio investments are carried at fair value with the net
change in unrealized appreciation or depreciation included in the determination of net assets. Valuations of portfolio securities are performed in accordance with accounting principles generally accepted in the United States of America and the
financial reporting policies of the SEC. The applicable methods prescribed by such principles and policies are described below:

Publicly-traded portfolio securitiesInvestments in companies whose securities are publicly traded are valued at their quoted market price at the close of business on the valuation date, less a discount to reflect the estimated
effects of restrictions on the sale of such securities (Valuation Discount), if applicable.

Privately-held portfolio
securitiesThe fair value of investments for which no market exists is determined on the basis of procedures established in good faith by the Board of Directors. As a general principle, the current fair value of an investment is
the amount that the Fund might reasonably expect to receive for it upon its current sale, in an orderly manner. Appraisal valuations are necessarily subjective and the Advisers estimate of values may differ materially from amounts actually
received upon the disposition of portfolio securities.

Generally, cost is the primary factor used to determine fair value until
significant developments affecting the portfolio company (such as results of operations or changes in general market conditions) provide a basis for use of an appraisal valuation. Thereafter, portfolio investments are carried at appraised values as
determined quarterly by the Adviser, subject to the approval of the Board of Directors. Appraisal valuations are based upon such factors as a portfolio companys earnings, cash flow and net worth, the market prices for similar securities of
comparable companies, an assessment of the companys current and future financial prospects and various other factors and assumptions. In the case of unsuccessful operations, the appraisal may be based upon liquidation value.

Most of the Funds common equity investments are appraised at a multiple of free cash flow generated by the portfolio company in its most recent
fiscal year, less outstanding funded indebtedness and other senior securities such as preferred stock. Projections of current year free cash flow may be utilized and adjustments for non-recurring items are considered. Multiples utilized are
estimated based on the Advisers experience in the private company marketplace, and are necessarily subjective in nature.

Most of the
portfolio companies utilize a high degree of leverage. From time to time, portfolio companies are in default of certain covenants in their loan agreements. When the Adviser has a reasonable belief that a portfolio company will be able to restructure
its loan agreements to adjust for any defaults, the portfolio companys securities continue to be valued assuming that the company is a going concern. In the event a portfolio company cannot generate adequate cash flow to meet the principal and
interest payments on its indebtedness or is not successful in refinancing the debt upon its maturity, the value of the investment could be reduced or eliminated through foreclosure on the portfolio companys assets or the portfolio
companys reorganization or bankruptcy.



21



---

##### Table of Contents

The Fund may also use, when available, third-party transactions in a portfolio companys securities
as the basis of valuation (the private market method). The private market method will be used only with respect to completed transactions or firm offers made by sophisticated, independent investors.

The fair values of debt securities, which are generally held to maturity, are determined on the basis of the terms of the debt securities and the
financial conditions of the issuer. Certificates of deposit generally will be valued at their face value, plus interest accrued to the date of valuation.

On a daily basis, the Fund adjusts its net asset value for changes in the value of its publicly held securities and material changes in the value of its private securities, and report those amounts to Lipper
Analytical Services, Inc. Weekly and daily net asset values appear in various publications, including Barrons and The Wall Street Journal.

Federal Income TaxesThe Fund intends to comply with the requirements of the Internal Revenue Code necessary to qualify as a regulated investment company and, as such, will not be subject to federal income
taxes on otherwise taxable income (including net realized capital gains) which is distributed to stockholders. Therefore, no provision for federal income taxes is recorded in the financial statements. As of December 31, 2005, the Fund had a
capital loss carry forward of approximately $14.3 million, which may be used to offset future taxable capital gains. The Fund may borrow money from time to time to maintain its tax status under the Internal Revenue Code as a regulated investment
company (RIC).

Liquidity and Capital Resources

As of September 30, 2006, the Fund had cash and unrestricted temporary investments of $41,233,255. The Fund had $52,377,253 of its total assets of $135,423,862 invested in portfolio securities. Restricted assets
totaled $40,366,664, of which $39,966,994 was invested in U.S. Treasury Bills for the purpose of satisfying the diversification requirement to maintain the Funds pass-through tax treatment and $399,670 represented a required 1% brokerage
margin deposit. These securities are held by a securities brokerage firm and are pledged along with cash to secure the payment of the margin account balance. The U.S. Treasury bills were sold and the margin loan was repaid to the brokerage firm on
October 5, 2006.

On August 31, 2006, the Fund received a $2,998,277 cash payment for the sale of Equicom, Inc.

On April 25, 2006, the Fund received a $1,981,156 cash payment from the Strategic Holdings, Inc. escrow account. The amount was split with
$1,897,333 relating to the escrow receivable and $83,823 relating to interest on the escrow account.

On March 22, 2006, the Fund
funded the cash election portion of its $2.50 dividend payable for $12,975,925 to shareholders of record as of February 13, 2006.

On
February 21, 2006, the Fund acquired 4,000 shares of common stock, and an 18%19.8% promissory note for $400,000 and, $7,643,513, respectively. The acquisition was accomplished through the formation of Cedar Lodge Holdings, Inc. and
relates to the conversion of apartments in Baton Rouge, Louisiana, to condominiums.

On February 2, 2006, the Fund declared dividends
of $18,441,480 ($2.50 per share). The Fund paid $12,975,925 in cash and issued 729,773 additional shares of common stock at $7.489 per share on March 23, 2006 in payment of such dividend. The classification of the dividend will not be known as
to whether it is an ordinary income, capital gain, or return of capital dividend until December 31, 2006. A net investment income dividend of $0.57 per share was declared for 2004, or $3,560,205. The Fund paid $1,589,160 in cash and issued
260,719 additional shares of common stock at $7.56 per share on January 16, 2005.

On January 25, 2006, the Fund received cash of
$28,112,141 for the sale of Champion Window Holdings, Inc. (Champion).

On July 28, 2005, the Fund formally terminated its
revolving line of credit with The Frost National Bank due to its present cash position and projected ongoing cash requirements.

On
June 30, 2005, the Fund received cash of $6,694,466 for the exercise of all 869,900 stock options which were in the money and being held by officers and directors of the Fund.

Under certain circumstances, the Fund may be called on to make follow-on investments in certain portfolio companies. If the Fund does not have sufficient
funds to make follow-on investments, the portfolio company in need of the investment may be negatively impacted. Also, the Funds equity interest in and the estimated fair value of the portfolio company could



22



---

##### Table of Contents

be reduced. As of September 30, 2006, the Fund has made a commitment to invest up to an additional $10,772,440, in RP&C in the healthcare sector of
its portfolio. This represents the Funds only commitment as of September 30, 2006.

Net cash provided by (used in) operating
activities was $38,542,109 and ($15,703,794) for the nine months ended September 30, 2006 and 2005, respectively. Approximately $21.9 million in estimated value of the Funds investments are in the form of notes receivable from portfolio
companies. However, only three of the portfolio companies are currently paying cash interest to us in accordance with their respective notes receivable, which aggregate $10,865,417 in fair value. Certain of the promissory notes provide that interest
may be paid in kind or that the original issue discount may be accreted over the life of the notes, by adding such amounts to the principal of the notes.

Because of the nature and size of the portfolio investments, the Fund may periodically borrow funds to make qualifying investments to maintain its tax status as a RIC. During the nine months ended September 30,
2006 and 2005, the Fund borrowed such funds by utilizing a margin account with a securities brokerage firm. There is no assurance that such arrangement will be available in the future. If the Fund is unable to borrow funds to make qualifying
investments, it may no longer qualify as a RIC. The Fund would then be subject to corporate income tax on its net investment income and realized capital gains, and distributions to stockholders would be subject to income tax as ordinary dividends.

The Fund has the ability to borrow funds and issue forms of senior securities representing indebtedness or stock, such as preferred stock,
subject to certain restrictions. Net taxable investment income and net taxable realized gains from the sales of portfolio investments are intended to be distributed at least annually, to the extent such amounts are not reserved for payment of
expenses and contingencies or to make follow-on or new investments. Pursuant to the restrictions in the existing line of credit, the Fund is not allowed to incur additional indebtedness unless approved by the lender.

The Fund reserves the right to retain net long-term capital gains in excess of net short-term capital losses for reinvestment or to pay contingencies and
expenses. Such retained amounts, if any, will be taxable to the Fund as long-term capital gains and stockholders will be able to claim their proportionate share of the federal income taxes paid on such gains as a credit against their own federal
income tax liabilities. Stockholders will also be entitled to increase the adjusted tax basis of their Fund shares by the difference between their undistributed capital gains and their tax credit.

Results of Operations

Investment Income and Expense

Net investment income (loss) after all expenses was $166,955 and $422,638 for the three months ended September 30, 2006 and 2005,
respectively. Net investment income (loss) after all expenses amounted to $777,669 and ($2,206,276) for the nine months ended September 30, 2006 and 2005, respectively. Total income from portfolio securities was $932,565 and $492,220 for the
three months ended September 30, 2006 and 2005, respectively. Total income from portfolio securities was $2,783,114 for the nine months ended September 30, 2006 and $1,455,729 for the comparable period in 2005. The net investment income
generated at September 30, 2006 compared net investment losses in 2005, is due primarily to the income generated from the Funds two real estate portfolio companies, Creekstone Florida Holdings, LLC and Cedar Lodge Holdings, Inc.,
amounting to $496,140 and $771,365, respectively, while the two real estate companies did not exist in 2005.

Interest from temporary cash
investments increased from $125,070 to $448,123 and from $297,477 to $1,209,058 for the three and nine months ended September 30, 2005 and 2006, respectively. This increase is primarily due to the increase in cash generated from the sale of
Champion. The cash in temporary investments (excluding the margin account) increased from $25.6 million to $41.2 million for the nine months ended September 30, 2006. The remaining difference is due to higher interest rate returns on
investments in September 2006 compared to September 2005, which was approximately 4% and 2%, respectively.

With the change in adviser and
discontinuation of the stock option plan, a new incentive fee was initiated on June 30, 2005. The incentive fees is calculated as follows: (i) 20% of the excess, if any, of the Funds net investment income for a quarter that exceeds a
quarterly hurdle rate equal to 2% (8% annualized) of the Funds net assets, and (ii) 20% of the Funds net realized capital gain less unrealized capital depreciation paid on an annual basis. The proceeds of any sale are compared to
the fair market valuation of the Funds portfolio companies at March 31, 2005. The estimated expenses for incentive fees for the nine months ended September 30, 2006, are $1,653,309. The estimated incentive fee expenses for the three
months ended September 30, 2006 are $267,772 due primarily to the reduction in unrealized losses at ConGlobal. The calculation for both periods is based primarily on the net realized capital gains generated by the sales of Champion, Doane and
Equicom. No incentive fee was incurred at September 30, 2005.



23



---

##### Table of Contents

Director fees and expenses increased by $26,924 and $50,983 for the nine months and three months ended
September 30, 2006 and 2005, respectively, due primarily to having one full board meeting in the third quarter of 2005 compared to two full board meetings in the third quarter of 2006. There were no independent directors meetings in quarter
three of 2005 and three in quarter three of 2006. The additional board meetings conducted in quarter three 2006 compared to 2005 more than offset the expenses incurred for the large number of Strategic Alternative Meetings and Special Committee
Meetings in 2005 which were related to entering into the new management agreement with Moore, Clayton & Co., Inc.

Professional
fees increased by $152,352 and $168,469 for the three and nine months ended September 30, 2006 and 2005. These third quarter increases are due primarily to consulting fees incurred in connection with the future growth of the Fund. These fees
are approximately $248,000 and were offset by a decrease in ongoing professional fees.

Administrative fees increased by $200,000 and $0
for the nine months and three months ended September 30, 2006 and 2005, respectively, due primarily to the change in Administrator on June 30, 2005 from ECMC to ECAC. The former administrator, ECMC, received compensation for providing
certain investor communication services. The fee paid was $12,500 per quarter for such services. Under the new plan, the Fund reimburses the Administrator for the costs and expenses incurred by the Administrator, ECAC, in performing its obligations
and providing personnel and facilities under the Administrative Agreement, provided that such reimbursements do not exceed $450,000 per year. The new administrator receives $112,500 per quarter; therefore, the administrator expense through September
2006, is $337,500.

Interest expense increased by $18,353 and $30,663 for the nine months and three months ended September 30, 2006
and 2005, respectively. The increase for the nine months and three month of of 2006 was due primarily to making an additional treasury bill purchase for the investment in RP&C, which significantly increased the number of days the treasury bills
were outstanding in 2006 compared to 2005.

Prior to June 30, 2005, certain options issued by the Fund were accounted for using
variable plan accounting. Such accounting resulted in non-cash compensation expense (benefit) of $0 and $552,760 during the nine months ended September 30, 2006 and 2005, respectively. The change is due to the fluctuation in the Funds
closing stock market price from the beginning of the year to the price at the end of June in relation to the exercise price of the stock options. In 2005, the market price increased from a January 1, 2005 market price of $7.71 to an ending
market price at June 30, 2005 (option plan was cancelled on June 30, 2005) of $8.09. At March 31, 2005 the market price was $8.09 compared to an ending June 30, 2005 market price of $8.09; therefore, the $283,259 is related to
the difference between the option exercise price and market price.

Franchise taxes for both the three and nine month periods were
decreased due to a $62,069 Texas State Franchise Tax refund as a result of a reduction in the amount of income generated in Texas. The reduction was due primarily to Champion Window not issuing a $3.5 million dividend as they had in the previous two
years.

The Fund agreed to reimburse the Administrator certain one-time costs and expenses (Special Administrative Fee)
associated with the change in administrators upon receiving approval from the Funds shareholders. The Special Administrative Fee, in the amount of $535,000 was expensed as of June 30, 2005. There has been no Special Administrative Fee in
2006 and none is anticipated.

Realized Gains and Losses on Sales of Portfolio Securities

During the nine months ended September 30, 2006, the Fund realized net capital gains of $18,129,416. The Fund sold its 1,410,000 shares of common
stock and 10,000 warrants of Champion Window Holdings, Inc. for $28,331,141, realizing a capital gain of $26,846,269. The Fund sold a portion of its escrow ownership in Alenco Window Holdings, LLC, for $428,185, realizing a capital gain of $428,185.
The Fund sold a portion of its escrow ownership in Doane PetCare Enterprises, Inc. for $927,541, realizing a capital gain of $927, 541. The Fund sold its entire interest in Equicom, Inc., which included common stock, preferred stock and promissory
notes realizing a capital loss of ($10,334,254) The Fund increased the value of the escrow account of Strategic Holdings, Inc. for a capital gain of $190,000. In addition, the Fund had other capital gains of $44,955 and realized a short-term capital
gain of $26,720 on U.S. Treasury Bills.

During the nine months ended September 30, 2005, we realized net capital gains of $2,283,878
from the disposition of securities in one portfolio company and a reduction in the discounts on the escrow receivable related to the sales of two former portfolio companies. We sold 1,033,457 shares of ENGlobal Corporation (ENG) common
stock, realizing a capital gain of $1,890,142. We increased the value of the escrow account of Strategic Holdings, Inc. for a capital gain of $331,000 and increased the value of the escrow account of Alenco Holding Corp. for a capital gain of
$45,000. In addition, we realized a short-term capital gain of $17,736 on our U.S. Treasury Bills.



24



---

##### Table of Contents

Changes in Unrealized Appreciation/Depreciation of Portfolio Securities

Net unrealized depreciation on investments increased by $3,936,625 during the nine months ended September 30, 2006, from a net unrealized
appreciation of $14,043,262 to a net unrealized appreciation of $10,106,637. Such increase in depreciation resulted primarily from the transfer of $26,640,341 in net unrealized appreciation to net realized appreciation for Champion Window Holdings,
Inc. which was partially offset by the transfer of $10,334,254 in net unrealized depreciation to net realized depreciation. The increase in depreciation was also increased by the transfer of $428,185 and $927,542 in net unrealized appreciation to
net realized appreciation for Alenco Window Holdings, LLC and Doane PetCare Enterprises, Inc., escrow accounts, respectively. The Fund had additional decreases in unrealized depreciation which resulted from increases in the estimated fair value of
seven of its portfolio companies aggregating $13,765,502 which is primarily comprised of PalletOne, Inc. and The Drilltec Corporation due to improved operating performances at both companies. The Fund had additional increases in unrealized
depreciation which resulted from decreases in the estimated fair value of one of the portfolio companies amounting to $40, 313. Net unrealized appreciation on investments increased by $14,533,187 during the nine months ended September 30, 2005,
from a net unrealized depreciation of ($4,573,310) to a net unrealized appreciation of $9,959,877. The increase in appreciation resulted from increases in the estimated fair values of six of our portfolio companies aggregating $20,262,463, of which
Champion Window Holdings, Inc. accounted for $11,000,000 and Doane PetCare Enterprises, Inc. (Doane) accounted for $6,462,463. The Doane increase is due to a completed sales transaction with Ontario Teachers Pension Fund. The Fund
had decreases in the estimated fair values of eight of our portfolio companies aggregating ($3,839,135), with ConGlobal Industries, Inc. accounting for ($1,395,702), Equicom, Inc. ($954,098) and Sternhill Partners I, LP ($555,406). The Fund also
transferred ($1,890,142) in unrealized appreciation to realized capital gains from the sale of all its common stock of ENG.

Dividends

On October 23, 2006 the Fund announced a managed distribution policy for the Fund to pay quarterly dividends at an annual rate of a minimum of
$0.50 per share annually. In accordance with the new policy, the Fund also announced the declaration of a $0.125 dividend payable on December 7, 2006, to shareholders of record as of the close of business on November 7, 2006 (see
Subsequent Events for further discussion).

On February 2, 2006, the Fund declared dividends of $18,441,480 ($2.50 per share).
The Fund paid $12,975,925 in cash and issued 729,773 additional shares of common stock at $7.489 per share on March 23, 2006, in payment of such dividend. The classification of the dividend will not be known as to whether it is an ordinary
income, capital gain, or return of capital dividend until December 31, 2006, since any purchase or sale of a portfolio company during the remainder of the year would affect the classification. The Fund declared no dividends during the nine
months ended September 30, 2005. On January 16, 2005, the Fund paid $1,589,160 in cash and issued 260,719 additional shares of stock at $7.56 per share for a dividend that had been declared in 2004.

Portfolio Investments

During the nine months ended
September 30, 2006, the Fund invested $9,173,054 in one new company (RP&C) and eight follow-on investments in eight companies, including $520,760 in the form of accrued interest and dividends received in the form of additional portfolio
securities, accretion of original issue discount on promissory notes and amortization of original issue premiums on promissory notes.

For
the nine months ended September 30, 2006, the Fund received an additional 1,725 shares amounting to $172,500 of preferred stock of Sovereign Business Forms, Inc. (Sovereign) in dividends. In addition, Sovereign elected to convert
$91,394 of accrued interest into the balance of the 15% promissory notes due to us.

On September 22, 2006, the Fund made its first
investment in RP&C International Investments LLC for $327,560. This investment followed an August 4, 2006 commitment where, Equus subscribed to acquire an interest in RP&C International Investments LLC (RP&C). RP&C
is a fund that invests in nursing and residential care homes in Europe and the subscription commitment obligates Equus to invest up to $11.1 million in RP&C.

On April 18, 2006, the Fund made a follow-on investment into Riptide Entertainment LLC of $300,000 for an 8% promissory note with a maturity date of April 18, 2011. The investment is to be used for the
exclusive, worldwide license to use the trade name Dick Clarks American Bandstand in the production of live musical celebrity tribute shows.

In February 2006, Spectrum Management, LLC elected to convert $162,584 of accrued interest into a new 16.0% promissory note and extend the total promissory note valued at $386,241, with interest and principal due at
maturity on May 28, 2011.



25



---

##### Table of Contents

During the nine months ended September 30, 2006, Equicom, Inc., elected to convert $68,539 of
accrued interest into the balance of the 10% promissory note due to the Fund prior to the sale of Equicom on August 31, 2006.

For the
nine months ended September 30, 2006, the Fund recorded $156,234 as amortization of original issue discount on the Funds non-interest bearing note receivable from ConGlobal Industries, Inc.

For the nine months ended September 30, 2006, the Fund recorded $60,275 and $70,216 as amortization of premium related to the purchase of interest
bearing promissory notes at Cedar Lodge Holdings, Inc. and Creekstone Florida Holdings, LLC.s, Inc., respectively.

On February 21,
2006, the Fund made a $8,011,328 follow-on investment to Cedar Lodge Holdings, Inc. The investment included $400,000 for 4,000 shares of $100/share common stock and $7,611,328 for an 18% promissory note.

In January, 2006, the Fund invested an additional $13,407 in Champion Window Holdings, Inc., for legal fees relating to the sale of Champion.

Subsequent Events

On October 5, 2006, the
Fund sold U.S. Treasury bills for $40,000,000 and repaid the margin loan.

On October 2, 2006, the Fund sold all 4,192,650 shares of
its PalletOne preferred stock for $4,192,650.

On October 11, 2006, the Fund received a cash dividend payment from PalletOne, Inc. for
$104,816. This amount was included in dividends receivable at September 30, 2006.

On October 23, 2006, the Fund announced the
approval of a managed distribution policy for the Fund to pay quarterly dividends to shareholders at a minimum annual rate of $0.50 per share. In accordance with the new policy the Fund has announced the declaration of a $0.125 dividend payable for
the fourth quarter of 2006 to shareholders of record as of November 7, 2006, and payable on December 7, 2006. The dividend will be payable in shares of common stock or in cash by specific election. Such election must be made by
November 28, 2006. The classification of the dividend will not be known as to whether it is an ordinary income, capital gain, or return of capital dividend until December 31, 2006, since any purchase or sale of a portfolio company during
the remainder of the year would affect the classification.

On October 16, 2006, the Fund received an escrow payment of $108,995 for a
tax refund due to the former shareholders of Champion Window Holdings, Inc.

For the period from October 1 through November 13,
2006, the Fund has received approximately $700,000 in principal and interest on our promissory note with Cedar Lodge Holdings, Inc., based on condominium sales activity.

Item 3. Quantitative and Qualitative Disclosure about Market Risk

The Fund is subject to
financial market risks, including changes in interest rates with respect to investments in debt securities and outstanding debt payable, as well as changes in marketable equity security prices. The Fund does not use derivative financial instruments
to mitigate any of these risks. The return on investments is generally not affected by foreign currency fluctuations.

The Funds
investments in portfolio securities consist of some fixed rate debt securities. Since the debt securities are generally priced at a fixed rate, changes in interest rates do not directly impact interest income. In addition, changes in market interest
rates are not typically a significant factor in the determination of fair value of these debt securities, since the securities are generally held to maturity. Their fair values are determined on the basis of the terms of the debt security and the
financial condition of the issuer.

Borrowings under the lines of credit expose the Fund to certain market risks. Based on the average
outstanding borrowings under the Funds lines of credit for the nine months ended September 30, 2006 and 2005, respectively, of approximately $0 and $0 a change of one percent in the interest rate would have caused a change in interest
expense of approximately $0. This change would have resulted in no change in the net asset value per share at September 30, 2006 and 2005, respectively. On July 28, 2005 the Fund formally terminated its revolving line of credit loan with
The Frost National Bank due to its present cash position and projected ongoing cash requirements, which made it unlikely that the existing line would be utilized in the foreseeable future. There were no borrowings outstanding during the nine months
ended September 30, 2006. See Managements Discussion and Analysis of Financial Condition and Results of Operations regarding the Funds liquidity and capital resources.



26



---

##### Table of Contents

A major portion of the Funds investment portfolio consists of debt and equity investments in
private companies. Modest changes in public market equity prices generally do not significantly impact the estimated fair value of these investments. However, significant changes in market equity prices can have a longer-term effect on valuations of
private companies, which could affect the carrying value and the amount and timing of gains or losses realized on these investments. A small portion of the investment portfolio also consists of common stocks in publicly traded companies. These
investments are directly exposed to equity price risk, in that a hypothetical ten percent change in these equity prices would result in a similar percentage change in the fair value of these securities.

The Fund is classified as a non-diversified investment company under the Investment Company Act, which means the Fund is not limited in the
proportion of its assets that may be invested in the securities of a single user. The value of one segment called Business Products and Services includes three portfolio companies and was 20.0% of the net asset value and 35.5% of the Funds
investments in portfolio company securities (at fair value) at September 30, 2006. Changes in business or industry trends or in the financial condition, results of operations, or the markets assessment of any single portfolio company will
affect the net asset value and the market price of the Funds common stock to a greater extent than would be the case if the Fund were a diversified company holding numerous investments.

Item 4. Controls and Procedures

The Fund maintains disclosure controls and other procedures
that are designed to ensure that information required to be disclosed by the Fund in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs
rules and forms, and that such information is accumulated and communicated to the Funds management, including its Chairman and Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required
disclosure.

The Funds management, with the participation of the Funds Chairman and Chief Executive Officer and Chief Financial
Officer, have evaluated the effectiveness of the design and operations of the Funds disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) as of September 30, 2006. Based on
their evaluation, the Funds Chairman and Chief Executive Officer and Chief Financial Officer concluded that the Funds disclosure controls and procedures are effective in timely making known to them material information relating to the
Fund required to be disclosed in the Funds reports file or submitted under the Exchange Act. There has been no change in the Funds internal control over financial reporting during the quarter ended September 30, 2006, that has
materially affected, or is reasonably likely to materially affect, the Funds internal control over financial reporting.

Part II. Other Information

Item 6. Exhibits



|3. | Articles of Incorporation and by-laws
|-- | -------------------------------------



| | (a) | Restated Certificate of Incorporation of the Fund dated March 4, 1992. [Incorporated by reference to Exhibit 3(a) to Registrants Annual Report on Form 10-K for the year
ended December 31, 1991.]
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (b) | Certificate of Merger dated June 30, 1993, between the Fund and Equus Investments Incorporated [Incorporated by reference to Exhibit 3(c) to Registrants Annual Report on
Form 10-K for the year ended December 31, 1993]
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (c) | Amended and Restated Bylaws of the Fund. [Incorporated by reference to Exhibit 3(c) to Registrants Annual Report on Form 10-K for the year ended December 31, 1995.]
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



|10. | Material Contracts
|--- | ------------------



| | (a) | Investment Advisory Agreement dated June 30, 2005, between the Fund and Moore, Clayton Capital Advisors, Inc. [Incorporated by reference to Exhibit 10(a) to Registrants
Quarterly Report on Form 10-Q for the quarter ended June 30, 2005.]
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (b) | Administration Agreement dated June 30, 2005, between the Fund and Equus Capital Administration Company. [Incorporated by reference to Exhibit 10(b) to Registrants
Quarterly Report on Form 10-Q for the quarter ended June 30, 2005.]
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (c) | Safekeeping Agreement between Equus II Incorporated and The Frost National Bank dated March 15, 2004. [Incorporated by reference to Exhibit 10(f) to Registrants Annual
Report on Form 10-K for the year ended December 31, 2004.]
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (d) | Form of Indemnification Agreement between Equus II Incorporated and its directors and certain officers. [Incorporated by reference to Exhibit 10(g) to Registrants Annual
Report on Form 10-K for the year ended December 31, 2004.]
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

| | (e) | Form of Release Agreement between Equus II Incorporated and certain of its officers and former officers. [Incorporated by reference to Exhibit 10(h) to Registrants Annual
Report on Form 10-K for the year ended December 31, 2004.]
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|31. | Rule 13a-14(a)/15d-14(a) Certifications
|--- | ---------------------------------------



| | 1. | Certification by Chairman and Chief Executive Officer
| | -- | -----------------------------------------------------



| | 2. | Certification by Chief Financial Officer
| | -- | ----------------------------------------



|32. | Section 1350 Certifications
|--- | ---------------------------



| | 1. | Certification by Chairman and Chief Executive Officer
| | -- | -----------------------------------------------------



| | 2. | Certification by Chief Financial Officer
| | -- | ----------------------------------------



28



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the
Registrant has caused this report to be signed by the undersigned, thereunto duly authorized.



|                        |  |  |  |                       |  |                      |  |                                         
|----------------------- |  |  |  | --------------------- |  | -------------------- |  | ----------------------------------------
|                        |  |  |  | EQUUS II INCORPORATED
|                        |  |  | 
|Date: November 14, 2006 |  |  |  |                       |  | /s/ Anthony R. Moore
|                        |  |  |  |                       |  |                      |  | Anthony R. Moore Chief Financial Officer



29