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

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

                  Investment Company Act file number 811-21423
                                                     ---------

                       The Gabelli Dividend & Income Trust
             ------------------------------------------------------
               (Exact name of registrant as specified in charter)

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

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

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

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

                   Date of reporting period: December 31, 2007
                                             -----------------



Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to  Secretary,  Securities  and Exchange  Commission,  100 F Street,  NE,
Washington,  DC 20549. The OMB has reviewed this collection of information under
the clearance requirements of 44 U.S.C. ss. 3507.



ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                                                                    (LOGO)
                                                                    THE GABELLI
                                                                    DIVIDEND &
                                                                    INCOME TRUST

                       THE GABELLI DIVIDEND & INCOME TRUST

                                  Annual Report
                               December 31, 2007

TO OUR SHAREHOLDERS,

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

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

      Enclosed are the audited financial statements and the investment portfolio
as of December 31, 2007.

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

              AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2007 (a)
              ----------------------------------------------------



                                                                                       Since
                                                                                    Inception
                                                    Quarter     1 Year    3 Year    (11/28/03)
                                                    -------     ------    ------    ----------
                                                                          
GABELLI DIVIDEND & INCOME TRUST
   NAV TOTAL RETURN (b) .......................     (2.57)%      6.68%    12.52%      12.22%
   INVESTMENT TOTAL RETURN (c) ................     (0.42)       4.14     12.91        8.16

S&P 500 Index .................................     (3.33)       5.49      8.61       10.34
Dow Jones Industrial Average ..................     (3.99)       8.81      9.65       10.20
Nasdaq Composite Index ........................     (1.82)       9.81      6.83        7.67


(a)   RETURNS  REPRESENT PAST  PERFORMANCE AND DO NOT GUARANTEE  FUTURE RESULTS.
      INVESTMENT   RETURNS  AND  THE  PRINCIPAL  VALUE  OF  AN  INVESTMENT  WILL
      FLUCTUATE. WHEN SHARES ARE SOLD, THEY MAY BE WORTH MORE OR LESS THAN THEIR
      ORIGINAL COST.  PERFORMANCE RETURNS FOR PERIODS LESS THAN ONE YEAR ARE NOT
      ANNUALIZED.   CURRENT   PERFORMANCE  MAY  BE  LOWER  OR  HIGHER  THAN  THE
      PERFORMANCE  DATA  PRESENTED.   VISIT   WWW.GABELLI.COM   FOR  PERFORMANCE
      INFORMATION AS OF THE MOST RECENT MONTH END.  INVESTORS  SHOULD  CAREFULLY
      CONSIDER THE INVESTMENT  OBJECTIVES,  RISKS,  CHARGES, AND EXPENSES OF THE
      FUND BEFORE  INVESTING.  THE DOW JONES INDUSTRIAL  AVERAGE IS AN UNMANAGED
      INDEX OF 30 LARGE CAPITALIZATION STOCKS. THE STANDARD & POOR'S ("S&P") 500
      INDEX  OF THE  LARGEST  U.S.  COMPANIES  AND THE  NASDAQ  COMPOSITE  INDEX
      (MEASURES ALL NASDAQ DOMESTIC AND INTERNATIONAL COMMON TYPE STOCK UNDER AN
      UNMANAGED  MARKET  CAPITALIZATION   WEIGHTED  METHODOLOGY)  ARE  UNMANAGED
      INDICATORS  OF  STOCK  MARKET   PERFORMANCE.   DIVIDENDS  ARE   CONSIDERED
      REINVESTED  EXCEPT  FOR THE NASDAQ  COMPOSITE  INDEX.  YOU  CANNOT  INVEST
      DIRECTLY IN AN INDEX.

(b)   TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN THE NET ASSET
      VALUE ("NAV") PER SHARE AND  REINVESTMENT OF  DISTRIBUTIONS  AT NAV ON THE
      EX-DIVIDEND DATE AND ARE NET OF EXPENSES.  SINCE INCEPTION RETURN IS BASED
      ON AN INITIAL NAV OF $19.06.

(c)   TOTAL RETURNS AND AVERAGE ANNUAL RETURNS REFLECT CHANGES IN CLOSING MARKET
      VALUES ON THE NEW YORK STOCK EXCHANGE AND  REINVESTMENT OF  DISTRIBUTIONS.
      SINCE INCEPTION RETURN IS BASED ON AN INITIAL OFFERING PRICE OF $20.00.

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

                                                         Sincerely yours,

                                                         /s/ Bruce N. Alpert

                                                         Bruce N. Alpert
                                                         President

February 22, 2008



                       THE GABELLI DIVIDEND & INCOME TRUST
                    SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The  following  table  presents   portfolio  holdings  as  a  percent  of  total
investments as of December 31, 2007:

Long Positions
Financial Services ..................................................     14.0%
Energy and Utilities: Oil ...........................................     12.9%
Energy and Utilities: Integrated ....................................      9.4%
Food and Beverage ...................................................      8.2%
U.S. Treasury Bills .................................................      6.9%
Telecommunications ..................................................      6.6%
Energy and Utilities: Electric ......................................      4.8%
Energy and Utilities: Services ......................................      4.0%
Consumer Products ...................................................      3.9%
Health Care .........................................................      3.7%
Diversified Industrial ..............................................      3.6%
Energy and Utilities: Natural Gas ...................................      3.1%
Retail ..............................................................      2.2%
Cable and Satellite .................................................      1.8%
Broadcasting ........................................................      1.5%
Electronics .........................................................      1.4%
Aerospace ...........................................................      1.4%
Equipment and Supplies ..............................................      1.3%
Specialty Chemicals .................................................      1.2%
Metals and Mining ...................................................      0.8%
Automotive: Parts and Accessories ...................................      0.7%
Publishing ..........................................................      0.7%
Entertainment .......................................................      0.7%
Environmental Services ..............................................      0.6%
Hotels and Gaming ...................................................      0.6%
Transportation ......................................................      0.5%
Computer Software and Services ......................................      0.5%
Communications Equipment ............................................      0.4%
Wireless Communications .............................................      0.4%
Machinery ...........................................................      0.4%
Automotive ..........................................................      0.3%
Energy and Utilities: Water .........................................      0.3%
Energy and Utilities ................................................      0.3%
Paper and Forest Products ...........................................      0.3%
Agriculture .........................................................      0.2%
Building and Construction ...........................................      0.2%
Business Services ...................................................      0.2%
Real Estate .........................................................      0.0%
Manufactured Housing and Recreational Vehicles ......................      0.0%
                                                                       -------
                                                                         100.0%
                                                                       =======

      THE GABELLI DIVIDEND & INCOME TRUST (THE "FUND") FILES A COMPLETE SCHEDULE
OF PORTFOLIO  HOLDINGS WITH THE SECURITIES AND EXCHANGE  COMMISSION  (THE "SEC")
FOR THE FIRST AND THIRD  QUARTERS OF EACH  FISCAL YEAR ON FORM N-Q,  THE LAST OF
WHICH WAS FILED FOR THE QUARTER  ENDED  SEPTEMBER  30,  2007.  SHAREHOLDERS  MAY
OBTAIN THIS INFORMATION AT WWW.GABELLI.COM OR BY CALLING THE FUND AT 800-GABELLI
(800-422-3554).  THE  FUND'S  FORM N-Q IS  AVAILABLE  ON THE  SEC'S  WEBSITE  AT
WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE SEC'S  PUBLIC  REFERENCE
ROOM IN WASHINGTON,  DC.  INFORMATION  ON THE OPERATION OF THE PUBLIC  REFERENCE
ROOM MAY BE OBTAINED BY CALLING 1-800-SEC-0330.

PROXY VOTING

      The Fund files Form N-PX with its complete  proxy voting record for the 12
months ended June 30th, no later than August 31st of each year. A description of
the Fund's proxy voting  policies,  procedures,  and how the Fund voted  proxies
relating to portfolio  securities is available without charge,  upon request, by
(i) calling 800-GABELLI (800-422-3554); (ii) writing to The Gabelli Funds at One
Corporate  Center,  Rye, NY  10580-1422;  or (iii) visiting the SEC's website at
www.sec.gov.


                                        2



                       THE GABELLI DIVIDEND & INCOME TRUST
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 2007



                                                                                      MARKET
   SHARES                                                            COST              VALUE
------------                                                      ------------   ----------------
                                                                        
               COMMON STOCKS -- 90.2%
               AEROSPACE -- 1.3%
      10,000   Goodrich Corp. .................................   $    281,823   $        706,100
      55,000   Kaman Corp. ....................................      1,006,361          2,024,550
     100,000   Rockwell Automation Inc. .......................      6,039,691          6,896,000
   2,000,000   Rolls-Royce Group plc+ .........................     14,847,048         21,737,395
  80,800,000   Rolls-Royce Group plc, Cl. B ...................        165,131            176,925
                                                                  ------------   ----------------
                                                                    22,340,054         31,540,970
                                                                  ------------   ----------------
               AGRICULTURE -- 0.2%
     130,000   Archer-Daniels-Midland Co. .....................      3,369,429          6,035,900
                                                                  ------------   ----------------
               AUTOMOTIVE -- 0.3%
      27,000   Copart Inc.+ ...................................        796,094          1,148,850
     290,000   General Motors Corp. ...........................      9,117,868          7,218,100
      10,000   Navistar International Corp.+ ..................        228,717            542,000
                                                                  ------------   ----------------
                                                                    10,142,679          8,908,950
                                                                  ------------   ----------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.7%
      60,000   Dana Corp.+ ....................................        113,641              1,440
     386,000   Genuine Parts Co. ..............................     13,063,243         17,871,800
                                                                  ------------   ----------------
                                                                    13,176,884         17,873,240
                                                                  ------------   ----------------
               BROADCASTING -- 1.0%
     700,000   Clear Channel
                  Communications Inc. .........................     25,899,715         24,164,000
                                                                  ------------   ----------------
               BUILDING AND CONSTRUCTION -- 0.2%
      15,000   Layne Christensen Co.+ .........................        449,560            738,150
      77,000   Trane Inc. .....................................      3,490,343          3,596,670
                                                                  ------------   ----------------
                                                                     3,939,903          4,334,820
                                                                  ------------   ----------------
               BUSINESS SERVICES -- 0.2%
      60,300   Intermec Inc.+ .................................      1,354,592          1,224,693
      90,000   PHH Corp.+ .....................................      2,495,651          1,587,600
     293,900   Trans-Lux Corp.+ (a) ...........................      2,108,099          1,880,960
                                                                  ------------   ----------------
                                                                     5,958,342          4,693,253
                                                                  ------------   ----------------
               CABLE AND SATELLITE -- 1.8%
     600,000   Cablevision Systems Corp.,
                  Cl. A+ ......................................     18,374,091         14,700,000
      14,200   Cogeco Inc. ....................................        276,997            568,317
     230,000   EchoStar Communications
                  Corp., Cl. A+ ...............................      6,826,542          8,675,600
      81,734   Liberty Global Inc., Cl. A+ ....................      1,686,985          3,203,155
      34,318   Liberty Global Inc., Cl. C+ ....................        760,276          1,255,696
      35,213   PT Multimedia Servicos de
                  Telecomunicacoes e
                  Multimedia SGPS SA ..........................        346,144            491,665
       7,042   PT Multimedia Servicos de
                  Telecomunicacoes e
                  Multimedia SGPS
                  SA, ADR .....................................        126,328             95,067
     180,000   Rogers Communications Inc.,
                  Cl. B .......................................      2,310,816          8,145,000
     300,000   The DIRECTV Group Inc.+ ........................      7,085,728          6,936,000
                                                                  ------------   ----------------
                                                                    37,793,907         44,070,500
                                                                  ------------   ----------------
               COMMUNICATIONS EQUIPMENT -- 0.0%
      15,000   Thomas & Betts Corp.+ ..........................        471,962            735,600
                                                                  ------------   ----------------
               COMPUTER SOFTWARE AND SERVICES -- 0.5%
     150,000   Cognos Inc.+ ...................................      8,593,782          8,635,500
     120,333   Metavante Technologies Inc.+ ...................      3,023,136          2,806,165
                                                                  ------------   ----------------
                                                                    11,616,918         11,441,665
                                                                  ------------   ----------------


                                                                                      MARKET
   SHARES                                                             COST             VALUE
------------                                                      ------------   ----------------
                                                                        
               CONSUMER PRODUCTS -- 3.9%
     245,000   Alberto-Culver Co. .............................   $  8,193,427   $      6,012,300
     400,000   Altadis SA .....................................     26,685,352         29,071,451
      25,000   Altria Group Inc. ..............................      1,444,297          1,889,500
     100,000   Avon Products Inc. .............................      2,820,238          3,953,000
      40,000   Eastman Kodak Co. ..............................        912,574            874,800
      44,000   Fortune Brands Inc. ............................      3,583,015          3,183,840
      40,000   Hanesbrands Inc.+ ..............................        955,063          1,086,800
      50,000   Harman International
                  Industries Inc. .............................      5,917,286          3,685,500
     120,000   Kimberly-Clark Corp. ...........................      8,313,829          8,320,800
      60,000   Mattel Inc. ....................................      1,009,842          1,142,400
     175,000   Procter & Gamble Co. ...........................      9,719,121         12,848,500
   1,000,000   Swedish Match AB ...............................     12,209,126         23,904,567
                                                                  ------------   ----------------
                                                                    81,763,170         95,973,458
                                                                  ------------   ----------------
               DIVERSIFIED INDUSTRIAL -- 3.2%
     150,000   Bouygues SA ....................................      5,217,323         12,500,548
     215,000   Cooper Industries Ltd., Cl. A ..................      7,001,888         11,369,200
     500,000   General Electric Co. ...........................     16,320,036         18,535,000
     275,000   Honeywell International Inc. ...................      9,524,517         16,931,750
     100,000   ITT Corp. ......................................      4,506,935          6,604,000
       2,000   Pentair Inc. ...................................         63,318             69,620
       2,000   Textron Inc. ...................................         51,500            142,600
   1,051,000   Tomkins plc ....................................      5,080,148          3,697,831
     205,000   Tyco International Ltd. ........................     10,024,801          8,128,250
     131,000   WHX Corp.+ .....................................      1,288,184            497,800
                                                                  ------------   ----------------
                                                                    59,078,650         78,476,599
                                                                  ------------   ----------------
               ELECTRONICS -- 1.4%
   1,075,000   Intel Corp. ....................................     22,362,894         28,659,500
     190,000   Tyco Electronics Ltd. ..........................      7,149,331          7,054,700
                                                                  ------------   ----------------
                                                                    29,512,225         35,714,200
                                                                  ------------   ----------------
               ENERGY AND UTILITIES: ELECTRIC -- 4.8%
      30,000   Allegheny Energy Inc. ..........................        438,040          1,908,300
     100,000   ALLETE Inc. ....................................      3,286,240          3,958,000
     280,000   American Electric
                  Power Co. Inc. ..............................      8,755,206         13,036,800
     425,000   DPL Inc. .......................................      8,553,078         12,601,250
      17,500   DTE Energy Co. .................................        667,957            769,300
     273,000   Electric Power
                  Development Co. Ltd. ........................      6,654,194         10,190,306
     220,000   FPL Group Inc. .................................      7,596,481         14,911,600
     530,000   Great Plains Energy Inc. .......................     16,163,590         15,539,600
     370,000   Integrys Energy Group Inc. .....................     17,973,626         19,125,300
     148,000   Pepco Holdings Inc. ............................      2,852,964          4,340,840
     240,000   Pinnacle West Capital Corp. ....................      9,369,027         10,178,400
     110,000   The Southern Co. ...............................      3,184,128          4,262,500
     255,000   Unisource Energy Corp. .........................      6,714,681          8,045,250
                                                                  ------------   ----------------
                                                                    92,209,212        118,867,446
                                                                  ------------   ----------------
               ENERGY AND UTILITIES: INTEGRATED -- 9.4%
      12,000   Alliant Energy Corp. ...........................        305,115            488,280
     145,000   Ameren Corp. ...................................      6,598,426          7,860,450
   3,000,000   Aquila Inc.+ ...................................     12,395,590         11,190,000
      50,000   Avista Corp. ...................................        926,534          1,077,000
      15,000   Black Hills Corp. ..............................        492,427            661,500
      33,000   CH Energy Group Inc. ...........................      1,524,587          1,469,820
     108,000   Chubu Electric Power Co. Inc. ..................      2,458,019          2,818,064
     270,000   CONSOL Energy Inc. .............................      9,333,609         19,310,400
     200,000   Consolidated Edison Inc. .......................      8,201,972          9,770,000
       2,000   Dominion Resources Inc. ........................         86,700             94,900


                 See accompanying notes to financial statements.


                                        3



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007



                                                                                      MARKET
   SHARES                                                             COST             VALUE
------------                                                      ------------   ----------------
                                                                        
               COMMON STOCKS (CONTINUED)
               ENERGY AND UTILITIES: INTEGRATED (CONTINUED)
     200,000   Duke Energy Corp. ..............................   $  2,816,130   $      4,034,000
     430,000   Edison SpA .....................................      1,002,090          1,354,811
     300,000   El Paso Corp. ..................................      3,557,045          5,172,000
     300,000   Enel SpA .......................................      2,324,318          3,568,139
      47,000   Enel SpA, ADR ..................................      1,839,336          2,775,350
     144,000   Energy East Corp. ..............................      3,285,119          3,918,240
     165,000   FirstEnergy Corp. ..............................      5,835,087         11,936,100
     150,000   Hawaiian Electric Industries Inc. ..............      3,585,226          3,415,500
     250,000   Hera SpA .......................................        552,073          1,126,694
     121,500   Hokkaido Electric
                  Power Co. Inc. ..............................      2,282,208          2,631,965
     121,500   Hokuriku Electric Power Co. ....................      2,131,359          2,534,082
     114,958   Iberdrola SA, ADR ..............................      5,733,530          6,944,613
      80,500   Korea Electric
                  Power Corp., ADR+ ...........................      1,181,180          1,678,425
     121,500   Kyushu Electric
                  Power Co. Inc. ..............................      2,374,466          2,990,870
      21,000   Maine & Maritimes Corp.+ .......................        594,461            698,250
      80,000   MGE Energy Inc. ................................      2,605,047          2,837,600
      35,102   National Grid plc, ADR .........................      1,588,562          2,929,262
     255,000   NiSource Inc. ..................................      5,329,542          4,816,950
     600,000   NSTAR ..........................................     14,329,143         21,732,000
     450,000   OGE Energy Corp. ...............................     10,830,550         16,330,500
      30,000   Ormat Technologies Inc. ........................        450,000          1,650,300
     320,000   Progress Energy Inc. ...........................     14,361,775         15,497,600
     155,000   Public Service Enterprise
                  Group Inc. ..................................      9,505,482         15,227,200
     121,500   Shikoku Electric
                  Power Co. Inc. ..............................      2,264,565          3,257,329
      15,000   TECO Energy Inc. ...............................        255,758            258,150
     121,500   The Chugoku Electric
                  Power Co. Inc. ..............................      2,194,052          2,365,506
      40,000   The Empire District
                  Electric Co. ................................        895,068            911,200
     121,500   The Kansai Electric
                  Power Co. Inc. ..............................      2,333,021          2,833,169
     108,000   The Tokyo Electric
                  Power Co. Inc. ..............................      2,545,172          2,793,895
     121,500   Tohoku Electric
                  Power Co. Inc. ..............................      2,112,763          2,740,724
     205,000   Vectren Corp. ..................................      5,572,873          5,947,050
     470,000   Westar Energy Inc. .............................      9,309,271         12,191,800
      85,000   Wisconsin Energy Corp. .........................      2,690,561          4,140,350
     230,000   Xcel Energy Inc. ...............................      3,927,605          5,191,100
                                                                  ------------   ----------------
                                                                   174,517,417        233,171,138
                                                                  ------------   ----------------
               ENERGY AND UTILITIES: NATURAL GAS -- 3.1%
       8,000   AGL Resources Inc. .............................        217,299            301,120
      70,000   Atmos Energy Corp. .............................      1,744,791          1,962,800
      20,000   Delta Natural Gas Co. Inc. .....................        504,315            505,000
       6,000   Energen Corp. ..................................        124,550            385,380
      20,000   Kinder Morgan
                  Energy Partners LP ..........................        824,553          1,079,800
     350,000   National Fuel Gas Co. ..........................      9,372,113         16,338,000
     210,000   Nicor Inc. .....................................      7,147,795          8,893,500
     220,000   ONEOK Inc. .....................................      5,480,182          9,849,400
     200,000   Sempra Energy ..................................      5,955,980         12,376,000
      30,000   South Jersey Industries Inc. ...................        657,687          1,082,700
      70,000   Southern Union Co. .............................      1,656,784          2,055,200
     158,400   Southwest Gas Corp. ............................      3,844,159          4,715,568
     600,000   Spectra Energy Corp. ...........................     13,375,657         15,492,000
      60,000   The Laclede Group Inc. .........................      1,690,312          2,054,400
                                                                  ------------   ----------------
                                                                    52,596,177         77,090,868
                                                                  ------------   ----------------


                                                                                      MARKET
   SHARES                                                             COST             VALUE
------------                                                      ------------   ----------------
                                                                        
               ENERGY AND UTILITIES: OIL -- 12.9%
      20,000   Anadarko Petroleum Corp. .......................   $    650,810   $      1,313,800
      40,000   Apache Corp. ...................................      1,905,219          4,301,600
      46,900   BG Group plc, ADR ..............................      1,893,244          5,358,325
     160,000   BP plc, ADR ....................................      7,479,063         11,707,200
      80,000   Cameron International Corp.+ ...................      1,103,787          3,850,400
     140,000   Chesapeake Energy Corp. ........................      2,429,835          5,488,000
     315,000   Chevron Corp. ..................................     18,364,418         29,398,950
       1,000   Cimarex Energy Co. .............................         28,300             42,530
     410,000   ConocoPhillips .................................     20,909,413         36,203,000
      78,000   Devon Energy Corp. .............................      3,448,499          6,934,980
     185,000   Eni SpA, ADR ...................................      6,769,273         13,399,550
     225,000   Exxon Mobil Corp. ..............................     10,427,150         21,080,250
      30,000   Hess Corp. .....................................        830,468          3,025,800
     545,000   Marathon Oil Corp. .............................     18,377,567         33,168,700
     145,000   Murphy Oil Corp. ...............................      7,348,500         12,301,800
       4,000   Nabors Industries Ltd.+ ........................         97,350            109,560
       1,000   Niko Resources Ltd. ............................         57,456             90,430
      10,000   Noble Corp. ....................................        254,820            565,100
     345,000   Occidental Petroleum Corp. .....................     12,565,645         26,561,550
      14,000   Oceaneering
                  International Inc.+ .........................        390,875            942,900
      18,000   PetroChina Co. Ltd., ADR .......................      1,359,633          3,158,460
     275,000   Repsol YPF SA, ADR .............................      5,825,251          9,798,250
     250,000   Rowan Companies Inc. ...........................      9,531,210          9,865,000
     200,000   Royal Dutch Shell plc,
                  Cl. A, ADR ..................................      9,567,840         16,840,000
     885,000   StatoilHydro ASA, ADR ..........................     12,640,636         27,010,200
     200,000   Sunoco Inc. ....................................     10,648,405         14,488,000
     200,000   Total SA, ADR ..................................      8,718,885         16,520,000
      46,873   Transocean Inc.+ ...............................      4,101,076          6,709,870
                                                                  ------------   ----------------
                                                                   177,724,628        320,234,205
                                                                  ------------   ----------------
               ENERGY AND UTILITIES: SERVICES -- 4.0%
     130,000   ABB Ltd., ADR ..................................      1,419,990          3,744,000
      20,000   Baker Hughes Inc. ..............................        759,763          1,622,000
     250,000   Diamond Offshore
                  Drilling Inc. ...............................     14,246,961         35,500,000
      19,500   Exterran Holdings Inc.+ ........................      1,085,163          1,595,100
      43,000   Grant Prideco Inc.+ ............................      2,325,608          2,386,930
     640,000   Halliburton Co. ................................     17,703,558         24,262,400
     120,000   Schlumberger Ltd. ..............................      3,977,835         11,804,400
     260,000   Weatherford
                  International Ltd.+ .........................     11,402,283         17,836,000
                                                                  ------------   ----------------
                                                                    52,921,161         98,750,830
                                                                  ------------   ----------------
               ENERGY AND UTILITIES: WATER -- 0.3%
      11,000   American States Water Co. ......................        273,608            414,480
      53,333   Aqua America Inc. ..............................        873,085          1,130,660
       6,000   Artesian Resources Corp.,
                  Cl. A .......................................        113,635            113,400
       3,000   California Water
                  Service Group ...............................         94,710            111,060
      11,500   Connecticut Water
                  Service Inc. ................................        276,036            271,055
       1,000   Consolidated Water Co. Ltd. ....................         26,770             25,190
       6,000   Middlesex Water Co. ............................        111,082            113,700
      38,366   Pennichuck Corp. ...............................        839,842          1,024,756
      82,000   SJW Corp. ......................................      1,384,964          2,842,940
      16,800   Southwest Water Co. ............................        192,169            210,336
       5,000   Suez SA ........................................        156,718            337,734
     168,000   Suez SA, Strips+ ...............................              0              2,456
      36,000   United Utilities plc, ADR ......................        774,333          1,063,800
       9,000   York Water Co. .................................        115,031            139,500
                                                                  ------------   ----------------
                                                                     5,231,983          7,801,067
                                                                  ------------   ----------------


                 See accompanying notes to financial statements.


                                        4



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007



                                                                                     MARKET
   SHARES                                                            COST             VALUE
------------                                                    --------------   ----------------
                                                                        
               COMMON STOCKS (CONTINUED)
               ENTERTAINMENT -- 0.6%
       8,000   Grupo Televisa SA, ADR .......................   $       79,516   $        190,160
     300,000   Time Warner Inc. .............................        5,098,815          4,953,000
     195,000   Vivendi ......................................        6,135,060          8,946,445
                                                                --------------   ----------------
                                                                    11,313,391         14,089,605
                                                                --------------   ----------------
               ENVIRONMENTAL SERVICES -- 0.6%
      65,000   Allied Waste Industries Inc.+ ................          704,645            716,300
       1,000   Hyflux Ltd. ..................................            1,686              2,216
      12,375   Veolia Environnement .........................          395,937          1,129,902
     420,000   Waste Management Inc. ........................       14,809,006         13,721,400
                                                                --------------   ----------------
                                                                    15,911,274         15,569,818
                                                                --------------   ----------------
               EQUIPMENT AND SUPPLIES -- 1.3%
     110,000   CIRCOR International Inc. ....................        2,003,636          5,099,600
      30,000   Lufkin Industries Inc. .......................          513,283          1,718,700
      60,000   Mueller Industries Inc. ......................        2,463,787          1,739,400
     420,000   RPC Inc. .....................................        1,866,263          4,918,200
     280,000   Tenaris SA, ADR ..............................       13,437,734         12,524,400
     400,000   Xerox Corp. ..................................        6,082,373          6,476,000
                                                                --------------   ----------------
                                                                    26,367,076         32,476,300
                                                                --------------   ----------------
               FINANCIAL SERVICES -- 13.8%
      70,000   AFLAC Inc. ...................................        3,867,534          4,384,100
     200,000   AllianceBernstein Holding LP .................       12,145,967         15,050,000
     380,000   American Express Co. .........................       16,989,679         19,767,600
     285,000   American International
                  Group Inc. ................................       17,224,221         16,615,500
      11,641   AON Corp. ....................................          252,396            555,159
      44,000   Astoria Financial Corp. ......................        1,312,519          1,023,880
     400,000   Bank of America Corp. ........................       18,719,370         16,504,000
       4,200   BlackRock Inc. ...............................          329,551            910,560
      45,000   Capital One Financial Corp. ..................        3,365,054          2,126,700
      50,000   CIGNA Corp. ..................................        2,712,940          2,686,500
      60,000   CIT Group Inc. ...............................        1,756,823          1,441,800
     650,000   Citigroup Inc. ...............................       32,167,091         19,136,000
     250,000   Commerce Bancorp Inc. ........................        8,457,560          9,535,000
      40,000   Deutsche Bank AG .............................        3,902,091          5,176,400
     350,000   Discover Financial Services ..................        7,368,817          5,278,000
     155,000   Federal National
                  Mortgage Association ......................        5,817,361          6,196,900
      48,909   Fidelity National
                  Financial Inc., Cl. A .....................          981,053            714,561
      21,496   Fidelity National
                  Information Services Inc. .................          749,854            894,019
     130,000   Fifth Third Bancorp ..........................        5,068,356          3,266,900
      80,000   First Horizon National Corp. .................        3,403,108          1,452,000
      60,000   Flushing Financial Corp. .....................        1,096,793            963,000
      80,000   Freddie Mac ..................................        3,343,663          2,725,600
      27,000   Hartford Financial
                  Services Group Inc. .......................        1,748,090          2,354,130
     100,000   HSBC Holdings plc, ADR .......................        8,969,382          8,371,000
      40,000   Hudson City Bancorp Inc. .....................          544,050            600,800
      30,000   Invesco Ltd. .................................          815,717            941,400
     470,000   JPMorgan Chase & Co. .........................       16,947,592         20,515,500
      38,000   Legg Mason Inc. ..............................        3,090,727          2,779,700
      10,000   Lehman Brothers
                  Holdings Inc. .............................          648,864            654,400
     164,999   Marshall & Ilsley Corp. ......................        5,747,167          4,369,174
     182,000   Merrill Lynch & Co. Inc. .....................       12,557,335          9,769,760
     135,000   Morgan Stanley ...............................        5,787,617          7,169,850
      60,000   National Australia
                  Bank Ltd., ADR ............................        6,994,925          9,900,000
     190,000   New York Community
                  Bancorp Inc. ..............................        3,648,850          3,340,200


                                                                                       MARKET
   SHARES                                                            COST               VALUE
------------                                                    --------------   ----------------
                                                                        
     250,000   NewAlliance Bancshares Inc. ..................   $    3,663,853   $      2,880,000
     200,000   PNC Financial
                  Services Group Inc. .......................       10,703,980         13,130,000
     230,000   Popular Inc. .................................        4,573,968          2,438,000
     220,000   Regions Financial Corp. ......................        7,211,658          5,203,000
     295,000   SLM Corp. ....................................       10,537,863          5,941,300
     650,220   Sovereign Bancorp Inc. .......................       13,190,861          7,412,508
      75,050   Sterling Bancorp .............................        1,237,084          1,023,682
     100,000   T. Rowe Price Group Inc. .....................        3,368,235          6,088,000
      40,000   The Allstate Corp. ...........................        2,165,130          2,089,200
     330,190   The Bank of New York
                  Mellon Corp. ..............................       11,338,881         16,100,064
      50,000   The Blackstone Group LP ......................        1,134,580          1,106,500
     290,000   The Travelers Companies Inc. .................       10,913,064         15,602,000
       5,000   Unitrin Inc. .................................          187,486            239,950
      30,974   Valley National Bancorp ......................          712,704            590,364
     400,000   Wachovia Corp. ...............................       19,501,106         15,212,000
     400,000   Waddell & Reed Financial Inc.,
                  Cl. A .....................................        8,823,625         14,436,000
       6,000   Webster Financial Corp. ......................          193,472            191,820
     500,000   Wells Fargo & Co. ............................       14,871,455         15,095,000
      90,000   Wilmington Trust Corp. .......................        3,209,395          3,168,000
     177,000   Zions Bancorporation .........................       12,463,892          8,264,130
                                                                --------------   ----------------
                                                                   358,534,409        343,381,611
                                                                --------------   ----------------
               FOOD AND BEVERAGE -- 8.2%
     180,000   Anheuser-Busch
                  Companies Inc. ............................        8,281,672          9,421,200
     270,000   Cadbury Schweppes plc, ADR ...................       13,245,499         13,329,900
      40,000   Campbell Soup Co. ............................        1,213,223          1,429,200
      80,000   China Mengniu Dairy Co. Ltd. .................          271,367            293,431
     185,000   ConAgra Foods Inc. ...........................        4,599,660          4,401,150
     900,000   Davide Campari-Milano SpA ....................        9,199,133          8,618,799
     300,000   General Mills Inc. ...........................       14,568,199         17,100,000
     350,000   Groupe Danone ................................       18,895,525         31,419,507
     100,000   H.J. Heinz Co. ...............................        3,521,143          4,668,000
     160,000   ITO EN Ltd. ..................................        4,068,974          3,043,459
      42,000   ITO EN Ltd., Preference ......................        1,017,809            600,403
       1,000   Kellogg Co. ..................................           35,550             52,430
     170,000   Kikkoman Corp. ...............................        2,329,958          2,338,898
     380,000   Kraft Foods Inc., Cl. A ......................       11,660,666         12,399,400
     150,000   Morinaga Milk
                  Industry Co. Ltd. .........................          632,370            439,064
     300,000   Nissin Food Products Co. Ltd. ................       10,434,723          9,694,311
     500,000   Parmalat SpA .................................        1,885,518          1,944,530
     339,450   Parmalat SpA, GDR (b)(c) .....................          981,615          1,320,155
     320,000   PepsiAmericas Inc. ...........................        6,616,558         10,662,400
      10,000   PepsiCo Inc. .................................          610,035            759,000
      25,000   Pernod-Ricard SA .............................        5,555,371          5,778,762
       5,000   Remy Cointreau SA ............................          351,864            356,521
   1,100,000   Sara Lee Corp. ...............................       18,633,132         17,666,000
     290,000   The Coca-Cola Co. ............................       12,717,402         17,797,300
     310,000   The Hershey Co. ..............................       14,595,177         12,214,000
      62,000   Wm. Wrigley Jr. Co. ..........................        2,976,799          3,630,100
       3,000   Wm. Wrigley Jr. Co., Cl. B ...................          167,630            177,000
     470,000   YAKULT HONSHA Co. Ltd. .......................       12,661,559         10,875,442
                                                                --------------   ----------------
                                                                   181,728,131        202,430,362
                                                                --------------   ----------------
               HEALTH CARE -- 3.7%
      25,000   Advanced Medical
                  Optics Inc.+ ..............................          714,288            613,250
     220,000   Boston Scientific Corp.+ .....................        3,105,722          2,558,600
     115,000   Bristol-Myers Squibb Co. .....................        2,789,992          3,049,800
      90,000   Covidien Ltd. ................................        3,943,642          3,986,100
     170,000   Eli Lilly & Co. ..............................        9,589,661          9,076,300
     100,000   IMS Health Inc. ..............................        2,416,170          2,304,000


                 See accompanying notes to financial statements.


                                        5



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007



                                                                                     MARKET
   SHARES                                                            COST             VALUE
------------                                                    --------------   ----------------
                                                                        
               COMMON STOCKS (CONTINUED)
               HEALTH CARE (CONTINUED)
      10,000   Medtronic Inc. ...............................   $      487,534   $        502,700
     220,000   Merck & Co. Inc. .............................        8,376,601         12,784,200
      30,000   MGI Pharma Inc.+ .............................        1,209,150          1,215,900
     140,000   Owens & Minor Inc. ...........................        4,250,284          5,940,200
   1,020,000   Pfizer Inc. ..................................       27,794,678         23,184,600
      35,000   Schiff Nutrition
                  International Inc. ........................          207,524            200,900
     250,000   Sierra Health Services Inc.+ .................       10,406,193         10,490,000
      40,000   St. Jude Medical Inc.+ .......................        1,703,655          1,625,600
       1,500   Ventana Medical
                  Systems Inc.+ .............................          114,633            130,845
     130,000   Wyeth ........................................        6,096,113          5,744,700
     120,000   Zimmer Holdings Inc.+ ........................        8,000,683          7,938,000
                                                                --------------   ----------------
                                                                    91,206,523         91,345,695
                                                                --------------   ----------------
               HOTELS AND GAMING -- 0.6%
      20,000   Boyd Gaming Corp. ............................          983,723            681,400
      95,000   Harrah's Entertainment Inc. ..................        7,506,079          8,431,250
     690,000   Ladbrokes plc ................................        9,056,911          4,439,893
      65,000   Pinnacle Entertainment Inc.+ .................        1,942,376          1,531,400
                                                                --------------   ----------------
                                                                    19,489,089         15,083,943
                                                                --------------   ----------------
               MACHINERY -- 0.4%
     145,000   CNH Global NV ................................        2,853,859          9,543,900
                                                                --------------   ----------------
               MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.0%
       4,000   Skyline Corp. ................................          141,027            117,400
                                                                --------------   ----------------
               METALS AND MINING -- 0.8%
     160,000   Alcoa Inc. ...................................        5,955,730          5,848,000
      10,000   Alliance Holdings GP LP ......................          230,523            237,300
      20,000   Arch Coal Inc. ...............................          314,774            898,600
       8,000   BHP Billiton Ltd., ADR .......................          217,549            560,320
      10,000   Fording Canadian Coal Trust ..................          305,154            386,000
      98,000   Freeport-McMoRan
                  Copper & Gold Inc. ........................        3,409,931         10,039,120
      10,000   Massey Energy Co. ............................          235,475            357,500
       2,500   Patriot Coal Corp.+ ..........................           21,227            104,350
      25,000   Peabody Energy Corp. .........................          332,562          1,541,000
       1,000   Rio Tinto plc, ADR ...........................          127,360            419,900
       3,000   Westmoreland Coal Co.+ .......................           52,605             41,700
                                                                --------------   ----------------
                                                                    11,202,890         20,433,790
                                                                --------------   ----------------
               PAPER AND FOREST PRODUCTS -- 0.3%
     200,000   International Paper Co. ......................        6,863,452          6,476,000
                                                                --------------   ----------------
               PUBLISHING -- 0.7%
      35,000   Idearc Inc. ..................................        1,019,349            614,600
   1,965,000   Il Sole 24 Ore+ ..............................       16,562,225         16,361,353
                                                                --------------   ----------------
                                                                    17,581,574         16,975,953
                                                                --------------   ----------------
               REAL ESTATE -- 0.0%
      18,000   Brookfield Asset
                  Management Inc., Cl. A ....................          186,196            642,060
                                                                --------------   ----------------
               RETAIL -- 2.0%
     200,000   CVS Caremark Corp. ...........................        7,528,806          7,950,000
     142,000   Ingles Markets Inc., Cl. A ...................        1,615,209          3,605,380
     410,000   Safeway Inc. .................................        8,674,488         14,026,100
      22,000   Saks Inc.+ ...................................          395,507            456,720
     310,000   Sally Beauty Holdings Inc.+ ..................        3,837,420          2,805,500
      80,000   SUPERVALU Inc. ...............................        2,385,810          3,001,600
      90,400   The Great Atlantic &
                  Pacific Tea Co. Inc.+ .....................        2,740,524          2,832,232
     350,000   Walgreen Co. .................................       13,830,730         13,328,000
      40,000   Whole Foods Market Inc. ......................        1,721,713          1,632,000
                                                                --------------   ----------------
                                                                    42,730,207         49,637,532
                                                                --------------   ----------------


  SHARES/                                                                             MARKET
   UNITS                                                             COST              VALUE
------------                                                    --------------   ----------------
                                                                        
               SPECIALTY CHEMICALS -- 1.2%
       5,000   Arkema, ADR+ ................................    $      269,656   $        330,000
     130,000   Ashland Inc. .................................        8,261,467          6,165,900
     170,000   E.I. du Pont de
                  Nemours & Co. .............................        7,388,852          7,495,300
     235,000   Ferro Corp. ..................................        4,572,678          4,871,550
     100,000   Olin Corp. ...................................        1,826,861          1,933,000
     230,000   The Dow Chemical Co. .........................        9,415,260          9,066,600
      18,146   Tronox Inc., Cl. B ...........................          186,196            156,963
                                                                --------------   ----------------
                                                                    31,920,970         30,019,313
                                                                --------------   ----------------
               TELECOMMUNICATIONS -- 6.0%
     400,000   AT&T Inc. ....................................        9,394,488         16,624,000
     500,000   BCE Inc. .....................................       12,521,468         19,870,000
      47,125   Bell Aliant Regional
                  Communications
                  Income Fund (b)(d) ........................        1,278,068          1,386,889
      71,000   BT Group plc, ADR ............................        2,221,635          3,828,320
      10,000   CenturyTel Inc. ..............................          407,821            414,600
      50,000   Compania de
                  Telecomunicaciones de
                  Chile SA, ADR .............................          607,686            373,000
     400,000   Deutsche Telekom AG, ADR .....................        7,235,343          8,668,000
      25,000   Embarq Corp. .................................        1,080,206          1,238,250
      55,000   France Telecom SA, ADR .......................        1,338,443          1,959,650
     210,000   Hellenic Telecommunications
                  Organization SA, ADR ......................        1,644,219          3,878,700
     240,000   Portugal Telecom SGPS SA .....................        2,868,388          3,133,471
      30,000   Portugal Telecom SGPS SA,
                  ADR .......................................          382,479            390,600
     200,000   Qwest Communications
                  International Inc.+ .......................        1,181,992          1,402,000
     840,000   Sprint Nextel Corp. ..........................       16,438,020         11,029,200
      21,333   Telecom Corp. of
                  New Zealand Ltd., ADR .....................          334,469            354,341
     200,000   Telecom Italia SpA, ADR ......................        5,741,078          6,168,000
      26,000   Telefonica SA, ADR ...........................        1,107,367          2,537,340
     202,000   Telefonos de Mexico SAB de
                  CV, Cl. L, ADR ............................        3,329,962          7,441,680
     130,000   Telstra Corp. Ltd., ADR ......................        2,392,135          2,676,700
      76,100   TELUS Corp., Non-Voting,
                  ADR .......................................        1,574,713          3,672,586
   1,000,000   Verizon Communications Inc. ..................       36,430,533         43,690,000
     190,000   Vodafone Group plc, ADR ......................        5,193,922          7,090,800
                                                                --------------   ----------------
                                                                   114,704,435        147,828,127
                                                                --------------   ----------------
               TRANSPORTATION -- 0.4%
       3,000   Frontline Ltd. ...............................          111,957            144,000
     255,001   GATX Corp. ...................................        7,608,244          9,353,437
      24,000   Golden Ocean Group Ltd. ......................           14,400            149,175
       3,000   Ship Finance International Ltd. ..............           66,356             83,130
      25,000   Teekay Corp. .................................          875,909          1,330,250
                                                                --------------   ----------------
                                                                     8,676,866         11,059,992
                                                                --------------   ----------------
               WIRELESS COMMUNICATIONS -- 0.4%
       5,000   Crown Castle
                  International Corp.+ ......................           80,650            208,000
     108,000   United States Cellular Corp.+ ................        4,930,560          9,082,800
      15,000   Vimpel-Communications,
                  ADR .......................................           91,155            624,000
                                                                --------------   ----------------
                                                                     5,102,365          9,914,800
                                                                --------------   ----------------
               TOTAL
                  COMMON STOCKS .............................    1,806,778,150      2,236,904,910
                                                                --------------   ----------------


                 See accompanying notes to financial statements.


                                        6



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007



                                                                                      MARKET
   SHARES                                                            COST              VALUE
------------                                                    --------------   ----------------
                                                                        
               CONVERTIBLE PREFERRED STOCKS -- 1.5%
               AEROSPACE -- 0.1%
       8,200   Northrop Grumman Corp.,
                  7.000% Cv. Pfd., Ser. B ...................   $      983,758   $      1,194,330
                                                                --------------   ----------------
               BROADCASTING -- 0.0%
      20,460   Emmis Communications Corp.,
                  6.250% Cv. Pfd., Ser. A ...................          960,081            728,478
                                                                --------------   ----------------
               BUILDING AND CONSTRUCTION -- 0.0%
         200   Fleetwood Capital Trust,
                  6.000% Cv. Pfd. ...........................            6,210              4,450
                                                                --------------   ----------------
               DIVERSIFIED INDUSTRIAL -- 0.4%
     175,000   Owens-Illinois Inc.,
                  4.750% Cv. Pfd. ...........................        5,814,064          8,746,500
      46,351   Smurfit-Stone Container Corp.,
                  7.000% Cv. Pfd., Ser. A ...................        1,161,566            927,020
                                                                --------------   ----------------
                                                                     6,975,630          9,673,520
                                                                --------------   ----------------
               ENERGY AND UTILITIES -- 0.3%
       5,000   Chesapeake Energy Corp.,
                  5.000% Cv. Pfd. (b) .......................          512,500            590,625
      20,000   CMS Energy Corp.,
                  4.500% Cv. Pfd., Ser. B ...................        1,069,063          1,812,500
     129,000   El Paso Energy Capital Trust I,
                  4.750% Cv. Pfd., Ser. C ...................        4,649,004          4,644,000
                                                                --------------   ----------------
                                                                     6,230,567          7,047,125
                                                                --------------   ----------------
               ENTERTAINMENT -- 0.0%
      45,000   Six Flags Inc.,
                  7.250% Cv. Pfd., Ser. B ...................        1,051,988            645,750
                                                                --------------   ----------------
               FINANCIAL SERVICES -- 0.2%
       1,500   Doral Financial Corp.,
                  4.750% Cv. Pfd. ...........................          207,335            187,500
     120,000   Newell Financial Trust I,
                  5.250% Cv. Pfd. ...........................        5,644,687          5,505,000
                                                                --------------   ----------------
                                                                     5,852,022          5,692,500
                                                                --------------   ----------------
               HEALTH CARE -- 0.0%
      12,000   Omnicare Inc.,
                  4.000% Cv. Pfd., Ser. B ...................          680,848            430,200
                                                                --------------   ----------------
               TELECOMMUNICATIONS -- 0.4%
      50,000   Cincinnati Bell Inc.,
                  6.750% Cv. Pfd., Ser. B ...................        2,118,418          2,085,000
     120,000   Crown Castle International Corp.,
                  6.250% Cv. Pfd. ...........................        5,522,500          7,305,000
                                                                --------------   ----------------
                                                                     7,640,918          9,390,000
                                                                --------------   ----------------
               TRANSPORTATION -- 0.1%
       1,500   GATX Corp.,
                  $2.50 Cv. Pfd. ............................          199,475            271,500
         982   Kansas City Southern,
                  4.250% Cv. Pfd. ...........................          551,884          1,206,623
                                                                --------------   ----------------
                                                                       751,359          1,478,123
                                                                --------------   ----------------
               TOTAL CONVERTIBLE
                  PREFERRED STOCKS ..........................       31,133,381         36,284,476
                                                                --------------   ----------------


 PRINCIPAL                                                                           MARKET
   AMOUNT                                                            COST             VALUE
------------                                                    --------------   ----------------
                                                                        
               CONVERTIBLE CORPORATE BONDS -- 1.4%
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
$    500,000   Standard Motor Products Inc.,
                  Sub. Deb. Cv.,
                  6.750%, 07/15/09 ..........................   $      490,998   $        478,750
                                                                --------------   ----------------
               BROADCASTING -- 0.5%
     100,000   Lin Television Corp.,
                  Sub. Deb. Cv.,
                  2.500%, 05/15/33 ..........................           91,824             98,750
  13,000,000   Sinclair Broadcast Group Inc.,
                  Sub. Deb. Cv.,
                  6.000%, 09/15/12 ..........................       11,132,579         11,960,000
                                                                --------------   ----------------
                                                                    11,224,403         12,058,750
                                                                --------------   ----------------
               COMMUNICATIONS EQUIPMENT -- 0.4%
  10,000,000   Agere Systems Inc.,
                  Sub. Deb. Cv.,
                  6.500%, 12/15/09 ..........................       10,037,654         10,137,500
                                                                --------------   ----------------
               ENTERTAINMENT -- 0.1%
   1,500,000   The Walt Disney Co., Cv.,
                  2.125%, 04/15/23 ..........................        1,502,925          1,717,500
                                                                --------------   ----------------
               REAL ESTATE -- 0.0%
   1,100,000   Palm Harbor Homes Inc., Cv.,
                  3.250%, 05/15/24 ..........................        1,059,886            783,750
                                                                --------------   ----------------
               RETAIL -- 0.2%
   5,000,000   The Great Atlantic &
                  Pacific Tea Co. Inc., Cv.,
                  5.125%, 06/15/11 ..........................        5,000,000          5,350,000
                                                                --------------   ----------------
               TELECOMMUNICATIONS -- 0.2%
   5,000,000   Nortel Networks Corp., Cv.,
                  4.250%, 09/01/08 ..........................        4,960,110          4,931,250
                                                                --------------   ----------------
               TOTAL CONVERTIBLE
                  CORPORATE BONDS ...........................       34,275,976         35,457,500
                                                                --------------   ----------------


   SHARES
------------
                                                                        
               WARRANTS -- 0.0%
               FOOD AND BEVERAGE -- 0.0%
         650   Parmalat SpA, GDR,
                  expire 12/31/15+ (b)(c)(d) ................                0              1,094
                                                                --------------   ----------------


 PRINCIPAL
   AMOUNT
------------
                                                                        
               U.S. GOVERNMENT OBLIGATIONS -- 6.9%
$172,481,000   U.S. Treasury Bills,
                  2.458% to 3.280%++,
                  01/10/08 to 06/12/08 ......................      170,860,686        170,792,214
                                                                --------------   ----------------
TOTAL INVESTMENTS -- 100.0% .................................   $2,043,048,193      2,479,440,194
                                                                ==============

OTHER ASSETS AND LIABILITIES (NET) ..........................                          (3,609,366)

PREFERRED SHARES
   (5,814,200 preferred shares outstanding) .................                        (500,000,000)
                                                                                 ----------------

NET ASSETS -- COMMON SHARES
   (83,829,070 common shares outstanding) ...................                    $  1,975,830,828
                                                                                 ================

NET ASSET VALUE PER COMMON SHARE
   ($1,975,830,828 / 83,829,070 shares outstanding) .........                    $          23.57
                                                                                 ================


                 See accompanying notes to financial statements.


                                        7



                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2007

----------
(a)   Security considered an affiliated holding because the Fund owns at least
      5% of its outstanding shares.

(b)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended. These securities may be resold in transactions exempt
      from registration, normally to qualified institutional buyers. At December
      31, 2007, the market value of Rule 144A securities amounted to $3,298,763
      or 0.13% of total investments. Except as noted in (c), these securities
      are liquid.

(c)   At December 31, 2007, the Fund held investments in restricted and illiquid
      securities amounting to $1,321,249 or 0.05% of total investments, which
      were valued under methods approved by the Board of Trustees as follows:



                                                                                     12/31/07
ACQUISITION                                           ACQUISITION   ACQUISITION   CARRYING VALUE
  SHARES       ISSUER                                     DATE          COST         PER UNIT
------------   ------                                 -----------   -----------   --------------
                                                                      
     339,450   Parmalat SpA, GDR ..................     12/02/03    $   981,615   $       3.8891
         650   Parmalat SpA, GDR warrants
                  expire 12/31/15 .................     11/09/05             --           1.6831


(d)   Security fair valued under procedures established by the Board of
      Trustees. The procedures may include reviewing available financial
      information about the issuer and reviewing the valuation of comparable
      securities and other factors on a regular basis. At December 31, 2007, the
      market value of fair valued securities amounted to $1,387,983 or 0.06% of
      total investments.

  +   Non-income producing security.

 ++   Represents annualized yield at date of purchase.

ADR   American Depository Receipt
GDR   Global Depository Receipt



                                                                     % OF
                                                                    MARKET           MARKET
                                                                     VALUE            VALUE
                                                                --------------   ----------------
                                                                           
GEOGRAPHIC DIVERSIFICATION
North America ...............................................        78.4%       $  1,944,109,818
Europe ......................................................        15.5             384,446,081
Latin America ...............................................         2.8              69,076,096
Japan .......................................................         2.5              62,147,487
Asia/Pacific ................................................         0.8              19,660,712
                                                                   ------        ----------------
                                                                    100.0%       $  2,479,440,194
                                                                   ======        ================


                 See accompanying notes to financial statements.


                                        8



                       THE GABELLI DIVIDEND & INCOME TRUST

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 2007

ASSETS:
   Investments, at value (cost $2,040,940,094) ...............   $2,477,559,234
   Investments in affiliates, at value (cost $2,108,099) .....        1,880,960
   Cash ......................................................          538,829
   Foreign currency, at value (cost $53) .....................               53
   Receivable for investments sold ...........................        2,187,911
   Dividends and interest receivable .........................        3,021,035
   Prepaid expense ...........................................           67,801
                                                                 --------------
   TOTAL ASSETS ..............................................    2,485,255,823
                                                                 --------------

LIABILITIES:
   Payable for investments purchased .........................          537,562
   Distributions payable .....................................          421,166
   Payable for investment advisory fees ......................        6,703,965
   Payable for payroll expenses ..............................          118,319
   Payable for accounting fees ...............................           11,251
   Unrealized depreciation on swap contracts .................        1,247,597
   Other accrued expenses ....................................          385,135
                                                                 --------------
   TOTAL LIABILITIES .........................................        9,424,995
                                                                 --------------

PREFERRED SHARES:
   Series A Cumulative Preferred Shares (5.875%, $25
      liquidation value, $0.001 par value, 3,200,000 shares
      authorized with 3,200,000 shares issued
      and outstanding) .......................................       80,000,000
   Series B Cumulative Preferred Shares (Auction Market,
      $25,000 liquidation value, $0.001 par value, 4,000
      shares authorized with 4,000 shares issued
      and outstanding) .......................................      100,000,000
   Series C Cumulative Preferred Shares (Auction Market,
      $25,000 liquidation value, $0.001 par value, 4,800
      shares authorized with 4,800 shares issued
      and outstanding) .......................................      120,000,000
   Series D Cumulative Preferred Shares (6.00%, $25
      liquidation value, $0.001 par value, 2,600,000 shares
      authorized with 2,600,000 shares issued
      and outstanding) .......................................       65,000,000
   Series E Cumulative Preferred Shares (Auction Rate,
      $25,000 liquidation value, $0.001 par value, 5,400
      shares authorized with 5,400 shares issued
      and outstanding) .......................................      135,000,000
                                                                 --------------
   TOTAL PREFERRED SHARES ....................................      500,000,000
                                                                 --------------
   NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS ............   $1,975,830,828
                                                                 ==============

NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS CONSIST OF:
   Paid-in capital, at $0.001 par value ......................   $1,540,876,648
   Accumulated net investment income .........................        1,741,110
   Accumulated distributions in excess of net realized
      gain on investments, written options, swap contracts,
      and foreign currency transactions ......................       (1,935,749)
   Net unrealized appreciation on investments ................      436,392,001
   Net unrealized depreciation on swap contracts .............       (1,247,597)
   Net unrealized appreciation on foreign currency
      translations ...........................................            4,415
                                                                 --------------
   NET ASSETS ................................................   $1,975,830,828
                                                                 ==============
NET ASSET VALUE PER COMMON SHARE
   ($1,975,830,828 / 83,829,070 shares outstanding;
   unlimited number of shares authorized) ....................   $        23.57
                                                                 ==============

                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2007

INVESTMENT INCOME:
   Dividends (net of foreign taxes of $1,427,478) ............   $   60,983,665
   Interest ..................................................       11,397,454
                                                                 --------------
   TOTAL INVESTMENT INCOME ...................................       72,381,119
                                                                 --------------
EXPENSES:
   Investment advisory fees ..................................       25,456,085
   Auction agent fees ........................................          900,666
   Shareholder communications expenses .......................          559,489
   Custodian fees ............................................          308,103
   Payroll expenses ..........................................          346,692
   Trustees' fees ............................................          172,531
   Legal and audit fees ......................................           87,450
   Accounting fees ...........................................           45,000
   Shareholder services fees .................................           38,548
   Interest expense ..........................................            6,840
   Miscellaneous expenses ....................................          309,466
                                                                 --------------
   TOTAL EXPENSES ............................................       28,230,870
   Less: Custodian fee credits ...............................         (136,994)
                                                                 --------------
   NET EXPENSES ..............................................       28,093,876
                                                                 --------------
   NET INVESTMENT INCOME .....................................       44,287,243
                                                                 --------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
   INVESTMENTS, WRITTEN OPTIONS, SWAP CONTRACTS,
   AND FOREIGN CURRENCY:
   Net realized gain on investments ..........................      107,494,194
   Net realized gain on written options ......................          384,353
   Net realized gain on swap contracts .......................        3,457,594
   Net realized loss on foreign currency transactions ........         (132,244)
                                                                 --------------
   Net realized gain on investments, written options,
      swap contracts, and foreign currency transactions ......      111,203,897
                                                                 --------------
   Net change in unrealized appreciation/depreciation:
      on investments .........................................        8,311,512
      on written options .....................................          220,307
      on swap contracts ......................................       (4,402,906)
      on foreign currency translations .......................            5,634
                                                                 --------------
   Net change in unrealized appreciation/depreciation on
      investments, written options, swap contracts,
      and foreign currency translations ......................        4,134,547
                                                                 --------------
   NET REALIZED AND UNREALIZED GAIN (LOSS) ON
      INVESTMENTS, WRITTEN OPTIONS, SWAP CONTRACTS,
      AND FOREIGN CURRENCY ...................................      115,338,444
                                                                 --------------
   NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ......      159,625,687
                                                                 --------------
   Total Distributions to Preferred Shareholders .............      (27,515,708)
                                                                 --------------
   NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON
      SHAREHOLDERS RESULTING FROM OPERATIONS .................   $  132,109,979
                                                                 ==============

                 See accompanying notes to financial statements.


                                        9



                       THE GABELLI DIVIDEND & INCOME TRUST

     STATEMENT OF CHANGES IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS



                                                                                               YEAR ENDED           YEAR ENDED
                                                                                           DECEMBER 31, 2007    DECEMBER 31, 2006
                                                                                           -----------------    -----------------
                                                                                                           
OPERATIONS:
   Net investment income ...............................................................    $    44,287,243      $    72,921,975
   Net realized gain on investments, written options, swap contracts, and foreign
      currency transactions ............................................................        111,203,897           93,722,202
   Net change in unrealized appreciation/depreciation on investments, written options,
      swap contracts, and foreign currency translations ................................          4,134,547          243,496,939
                                                                                            ---------------      ---------------
   NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ................................        159,625,687          410,141,116
                                                                                            ---------------      ---------------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS:
   Net investment income ...............................................................         (8,447,993)         (10,255,572)
   Net realized short-term gain on investments, written options, swap contracts, and
      foreign currency transactions ....................................................         (3,890,830)          (4,091,893)
   Net realized long-term gains on investments, written options, swap contracts,
      and foreign currency transactions ................................................        (15,176,885)         (11,704,448)
                                                                                            ---------------      ---------------
   TOTAL DISTRIBUTIONS TO PREFERRED SHAREHOLDERS .......................................        (27,515,708)         (26,051,913)
                                                                                            ---------------      ---------------
   NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS
      RESULTING FROM OPERATIONS ........................................................        132,109,979          384,089,203
                                                                                            ---------------      ---------------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
   Net investment income ...............................................................        (42,713,304)         (50,995,124)
   Net realized short-term gain on investments, written options, swap contracts, and
      foreign currency transactions ....................................................        (19,699,634)         (20,346,652)
   Net realized long-term gain on investments, written options, swap contracts, and
      foreign currency transactions ....................................................        (76,860,455)         (58,199,561)
                                                                                            ---------------      ---------------
   TOTAL DISTRIBUTIONS TO COMMON SHAREHOLDERS ..........................................       (139,273,393)        (129,541,337)
                                                                                            ---------------      ---------------
FUND SHARE TRANSACTIONS:
   Net decrease from repurchase of common shares .......................................         (3,091,222)          (6,491,041)
   Recapture of gain on sale of Fund shares by an affiliate ............................              4,338                   --
   Offering costs for preferred shares charged to paid-in capital ......................                 --             (130,874)
                                                                                            ---------------      ---------------
   NET DECREASE IN NET ASSETS FROM FUND SHARE TRANSACTIONS .............................         (3,086,884)          (6,621,915)
                                                                                            ---------------      ---------------
   NET INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS ...........        (10,250,298)         247,925,951

NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS:
   Beginning of period .................................................................      1,986,081,126        1,738,155,175
                                                                                            ---------------      ---------------
   End of period (including undistributed net investment income of
      $1,741,110 and $12,027,863, respectively) ........................................    $ 1,975,830,828      $ 1,986,081,126
                                                                                            ===============      ===============


                 See accompanying notes to financial statements.


                                       10



                       THE GABELLI DIVIDEND & INCOME TRUST
                          NOTES TO FINANCIAL STATEMENTS

1. ORGANIZATION.  The  Gabelli  Dividend  &  Income  Trust  (the  "Fund")  is  a
non-diversified closed-end management investment company organized as a Delaware
statutory trust on November 18, 2003 and registered under the Investment Company
Act of 1940,  as amended (the "1940 Act").  Investment  operations  commenced on
November 28, 2003.

      The Fund's investment objective is to provide a high level of total return
on its assets with an emphasis on dividends and income. The Fund will attempt to
achieve its investment  objective by investing,  under normal market conditions,
at least 80% of its assets in  dividend  paying  securities  (such as common and
preferred stock) or other income producing securities (such as fixed income debt
securities and securities that are convertible into equity securities).

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

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

      Portfolio  securities  primarily  traded on a foreign market are generally
valued at the  preceding  closing  values  of such  securities  on the  relevant
market,  but may be fair valued pursuant to procedures  established by the Board
if market conditions change  significantly after the close of the foreign market
but prior to the close of business on the day the  securities  are being valued.
Debt  instruments  with  remaining  maturities  of 60 days or less  that are not
credit impaired are valued at amortized cost,  unless the Board  determines such
amount  does not  reflect  the  securities'  fair  value,  in which  case  these
securities  will be fair valued as  determined  by the Board.  Debt  instruments
having a maturity  greater than 60 days for which market  quotations are readily
available are valued at the average of the latest bid and asked prices. If there
were no asked  prices  quoted  on such day,  the  security  is valued  using the
closing bid price.  Futures contracts are valued at the closing settlement price
of the exchange or board of trade on which the applicable contract is traded.

      Securities  and  assets  for  which  market  quotations  are  not  readily
available  are  fair  valued  as  determined  by  the  Board.   Fair   valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

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

      REPURCHASE AGREEMENTS.  The Fund may enter into repurchase agreements with
primary  government  securities dealers recognized by the Federal Reserve Board,
with  member  banks of the  Federal  Reserve  System,  or with other  brokers or
dealers that meet credit  guidelines  established by the Adviser and reviewed by
the Board.  Under the terms of a typical  repurchase  agreement,  the Fund takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will always receive and maintain  securities as collateral whose market
value, including accrued interest,  will be at least equal to 102% of the dollar
amount  invested by the Fund in each  agreement.  The Fund will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization of the collateral by the Fund may be delayed or limited. At December
31, 2007, there were no open repurchase agreements.


                                       11



                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

      OPTIONS.  The Fund may purchase or write call or put options on securities
or  indices.  As a writer of put  options,  the Fund  receives  a premium at the
outset  and then  bears  the risk of  unfavorable  changes  in the  price of the
financial  instrument  underlying the option. The Fund would incur a loss if the
price of the  underlying  financial  instrument  decreases  between the date the
option is written and the date on which the option is terminated. The Fund would
realize a gain,  to the  extent of the  premium,  if the price of the  financial
instrument  increases  between those dates.  If a call option is exercised,  the
premium is added to the  proceeds  from the sale of the  underlying  security in
determining  whether  there has been a realized gain or loss. If a put option is
exercised, the premium reduces the cost basis of the security.

      As a purchaser  of put  options,  the Fund pays a premium for the right to
sell to the seller of the put  option the  underlying  security  at a  specified
price.  The seller of the put has the  obligation  to  purchase  the  underlying
security upon  exercise at the exercise  price.  If the price of the  underlying
security declines,  the Fund would realize a gain upon sale or exercise.  If the
price of the  underlying  security  increases or stays the same,  the Fund would
realize a loss upon sale or at  expiration  date,  but only to the extent of the
premium paid.

      In the case of call  options,  these  exercise  prices are  referred to as
"in-the-money,"  "at-the-money," and "out-of-the-money,"  respectively. The Fund
may write (a) in-the-money  call options when the Adviser expects that the price
of the  underlying  security  will  remain  stable or decline  during the option
period, (b) covered  at-the-money call options when the Adviser expects that the
price  of the  underlying  security  will  remain  stable,  decline  or  advance
moderately during the option period, and (c) out-of-the-money  call options when
the Adviser expects that the premiums received from writing the call option will
be greater than the  appreciation in the price of the underlying  security above
the exercise price. By writing a call option, the Fund limits its opportunity to
profit from any increase in the market value of the  underlying  security  above
the  exercise  price  of  the  option.   Out-of-the-money,   at-the-money,   and
in-the-money  put options  (the  reverse of call  options as to the  relation of
exercise price to market price) may be utilized in the same market  environments
that such call  options are used in  equivalent  transactions.  At December  31,
2007, the Fund had no investments in options.

      SWAP  AGREEMENTS.  The Fund may enter into equity swap and  interest  rate
swap or cap  transactions.  The use of swaps  and  caps is a highly  specialized
activity that involves  investment  techniques  and risks  different  from those
associated with ordinary portfolio transactions. Swap agreements may involve, to
varying degrees,  elements of market and counterparty risk, and exposure to loss
in excess of the  related  amounts  reflected  in the  Statement  of Assets  and
Liabilities.  In an interest rate swap, the Fund would agree to pay to the other
party  to the  interest  rate  swap  (which  is  known  as  the  "counterparty")
periodically a fixed rate payment in exchange for the  counterparty  agreeing to
pay to the Fund  periodically  a  variable  rate  payment  that is  intended  to
approximate  the Fund's  variable rate payment  obligation on Series B Preferred
Shares.  In an  interest  rate  cap,  the  Fund  would  pay  a  premium  to  the
counterparty  and, to the extent that a specified  variable rate index exceeds a
predetermined  fixed rate, would receive from that counterparty  payments of the
difference based on the notional amount of such cap. In an equity swap, a set of
future cash flows are exchanged  between two  counterparties.  One of these cash
flow streams will typically be based on a reference  interest rate combined with
the  performance  of a  notional  value of shares of a stock.  The other will be
based on the  performance  of the shares of a stock.  Swap and cap  transactions
introduce  additional  risk  because  the Fund  would  remain  obligated  to pay
preferred  share  dividends  when  due  in  accordance  with  the  Statement  of
Preferences even if the counterparty defaulted.

      The Fund has entered into an interest  rate swap  agreement  with Citibank
N.A.  Under the agreement the Fund receives a variable rate of interest and pays
a respective fixed rate of interest on the nominal value of the swap. Details of
the swap at December 31, 2007 are as follows:




            NOTIONAL                                                        VARIABLE RATE*           TERMINATION  NET UNREALIZED
             AMOUNT                         FIXED RATE                   (RATE RESET MONTHLY)            DATE      DEPRECIATION
-------------------------------  --------------------------------  --------------------------------  -----------  --------------
                                                                                                        
          $100,000,000                         4.01%                            5.225%                 06/02/10     $(378,356)


----------
* Based on one month LIBOR (London Interbank Offered Rate).

      The Fund has  entered  into  equity  swap  agreements  with Bear,  Stearns
International Limited. Details of the swaps at December 31, 2007 are as follows:




            NOTIONAL                      EQUITY SECURITY                   INTEREST RATE/           TERMINATION  NET UNREALIZED
             AMOUNT                           RECEIVED                   EQUITY SECURITY PAID            DATE      DEPRECIATION
      -------------------              --------------------            ------------------------      -----------  --------------
                                                                                                        
                                            Market Value           Overnight LIBOR plus 40 bps plus
                                          Appreciation on:           Market Value Depreciation on:
$ 4,136,800   (320,000  Shares)        Cadbury Schweppes plc             Cadbury Schweppes plc         02/15/08     $(188,873)
 24,623,128 (1,800,000  Shares)  Imperial Chemical Industries plc  Imperial Chemical Industries plc    05/15/08      (680,368)
                                                                                                                    ---------
                                                                                                                    $(869,241)
                                                                                                                    =========


      If there is a default by the  counterparty  to a swap  contract,  the Fund
will be limited to contractual  remedies  pursuant to the agreements  related to
the  transaction.  There is no assurance  that the swap contract  counterparties
will be able to meet their  obligations  pursuant to a swap contract or that, in
the event of default,  the Fund will succeed in pursuing  contractual  remedies.
The Fund thus  assumes  the risk that it may be  delayed  in or  prevented  from
obtaining payments owed to it pursuant to a swap contract.  The creditworthiness
of the swap contract  counterparties  is closely  monitored in order to minimize
this risk.  Depending on the general state of short-term  interest rates and the
returns on the Fund's portfolio securities at that point in time, such a default
could


                                       12



                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

negatively affect the Fund's ability to make dividend payments.  In addition, at
the time an equity swap or an interest rate swap or cap transaction  reaches its
scheduled  termination  date,  there is a risk that the Fund will not be able to
obtain a replacement  transaction or that the terms of the replacement  will not
be as favorable as on the expiring transaction.  If this occurs, it could have a
negative impact on the Fund's ability to make dividend payments.

      The use of derivative  instruments involves, to varying degrees,  elements
of  market  and  counterparty  risk in excess of the  amount  recognized  in the
Statement of Assets and Liabilities.

      Unrealized  gains related to swaps are reported as an asset and unrealized
losses are reported as a liability in the  Statement of Assets and  Liabilities.
The  change in value of swaps,  including  the  accrual of  periodic  amounts of
interest  to be paid or received on swaps,  is reported as  unrealized  gains or
losses in the Statement of Operations.  A realized gain or loss is recorded upon
payment or receipt of a periodic payment or termination of swap agreements.

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

      There are several risks in connection with the use of futures contracts as
a  hedging  instrument.  The  change  in value of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged investments. In addition, there
is the risk that the Fund may not be able to enter  into a  closing  transaction
because of an illiquid  secondary  market.  At December 31, 2007,  there were no
open futures contracts.

      SECURITIES  SOLD SHORT.  The Fund may enter into short sale  transactions.
Short selling involves  selling  securities that may or may not be owned and, at
times,  borrowing the same  securities  for delivery to the  purchaser,  with an
obligation  to replace such borrowed  securities  at a later date.  The proceeds
received  from short sales are recorded as  liabilities  and the Fund records an
unrealized  gain or loss to the extent of the  difference  between the  proceeds
received  and the value of an open short  position on the day of  determination.
The Fund records a realized gain or loss when the short  position is closed out.
By entering into a short sale,  the Fund bears the market risk of an unfavorable
change in the price of the  security  sold short.  Dividends  on short sales are
recorded as an expense by the Fund on the ex-dividend  date and interest expense
is recorded on the accrual  basis.  At  December  31,  2007,  there were no open
securities sold short.

      FORWARD FOREIGN EXCHANGE CONTRACTS. The Fund may engage in forward foreign
exchange contracts for hedging a specific transaction with respect to either the
currency in which the  transaction is denominated or another  currency as deemed
appropriate by the Adviser. Forward foreign exchange contracts are valued at the
forward  rate and are  marked-to-market  daily.  The  change in market  value is
included in  unrealized  appreciation/depreciation  on  investments  and foreign
currency translations.  When the contract is closed, the Fund records a realized
gain or loss equal to the  difference  between the value of the  contract at the
time it was opened and the value at the time it was closed.

      The  use  of  forward  foreign  exchange   contracts  does  not  eliminate
fluctuations in the underlying prices of the Fund's portfolio securities, but it
does  establish a rate of exchange that can be achieved in the future.  Although
forward  foreign  exchange  contracts limit the risk of loss due to a decline in
the value of the hedged currency,  they also limit any potential gain that might
result should the value of the currency increase. In addition, the Fund could be
exposed to risks if the  counterparties  to the contracts are unable to meet the
terms of their  contracts.  At December  31,  2007,  there were no open  forward
foreign exchange contracts.

      FOREIGN  CURRENCY  TRANSLATIONS.  The  books and  records  of the Fund are
maintained in U.S. dollars.  Foreign currencies,  investments,  and other assets
and liabilities are translated into U.S.  dollars at the current exchange rates.
Purchases  and  sales  of  investment  securities,   income,  and  expenses  are
translated  at the exchange  rate  prevailing  on the  respective  dates of such
transactions.  Unrealized  gains and losses that result from  changes in foreign
exchange rates and/or changes in market prices of securities  have been included
in unrealized  appreciation/depreciation  on  investments  and foreign  currency
translations.  Net realized  foreign  currency  gains and losses  resulting from
changes in exchange  rates include  foreign  currency  gains and losses  between
trade date and settlement date on investment  securities  transactions,  foreign
currency  transactions,  and the difference  between the amounts of interest and
dividends  recorded on the books of the Fund and the amounts actually  received.
The  portion of foreign  currency  gains and losses  related to  fluctuation  in
exchange rates between the initial trade date and subsequent  sale trade date is
included in realized gain/(loss) on investments.

      FOREIGN  SECURITIES.  The Fund may directly purchase securities of foreign
issuers.  Investing in securities of foreign issuers  involves special risks not
typically  associated  with investing in securities of U.S.  issuers.  The risks
include  possible  revaluation of currencies,  the ability to repatriate  funds,
less complete financial information about companies, and possible future adverse
political  and  economic  developments.  Moreover,  securities  of many  foreign
issuers and their markets may be less liquid and their prices more volatile than
those of securities of comparable U.S. issuers.


                                       13



                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

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

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

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

      CUSTODIAN  FEE  CREDITS  AND  INTEREST  EXPENSE.  When cash  balances  are
maintained in the custody  account,  the Fund receives credits which are used to
offset custodian fees. The gross expenses paid under the custody arrangement are
included in custodian fees in the Statement of Operations with the corresponding
expense offset, if any, shown as "custodian fee credits." When cash balances are
overdrawn, the Fund is charged an overdraft fee of 2.00% above the federal funds
rate on outstanding  balances.  This amount, if any, would be shown as "interest
expense" in the Statement of Operations.

      DISTRIBUTIONS  TO SHAREHOLDERS.  Distributions to common  shareholders are
recorded on the ex-dividend  date.  Distributions  to shareholders  are based on
income and capital gains as determined  in  accordance  with federal  income tax
regulations,  which may differ from income and capital gains as determined under
U.S. generally accepted accounting  principles.  These differences are primarily
due to differing treatments of income and gains on various investment securities
and foreign currency  transactions  held by the Fund,  timing  differences,  and
differing  characterizations  of distributions  made by the Fund.  Distributions
from net  investment  income  include  net  realized  gains on foreign  currency
transactions.  These book/tax  differences are either  temporary or permanent in
nature. To the extent these  differences are permanent,  adjustments are made to
the  appropriate  capital  accounts  in the period when the  differences  arise.
Permanent differences for the fiscal year ended December 31, 2007 were primarily
attributable  to REITS,  foreign  currency  transactions,  investments in swaps,
reclass of distributions and hybrids. These  reclassifications have no impact on
the  NAV  of  the  Fund.   For  the  fiscal  year  ended   December   31,  2007,
reclassifications  were made to decrease  accumulated  net investment  income by
$3,412,699 and to decrease  accumulated  distributions in excess of net realized
gain on investments,  swap contracts, options, and foreign currency transactions
by $3,470,514, with an offsetting adjustment to paid-in capital.

      Distributions  to  shareholders  of the Fund's  5.875% Series A Cumulative
Preferred Shares,  Series B Auction Market Cumulative Preferred Shares, Series C
Auction Market Cumulative  Preferred Shares, 6.00% Series D Cumulative Preferred
Shares,  and Series E Auction  Rate  Cumulative  Preferred  Shares  ("Cumulative
Preferred Shares") are recorded on a daily basis and are determined as described
in Note 5.

      The tax  character  of  distributions  paid during the fiscal  years ended
December 31, 2007 and December 31, 2006 was as follows:



                                                              YEAR ENDED                   YEAR ENDED
                                                           DECEMBER 31, 2007            DECEMBER 31, 2006
                                                      --------------------------   --------------------------
                                                         COMMON       PREFERRED       COMMON       PREFERRED
                                                      ------------   -----------   ------------   -----------
                                                                                      
DISTRIBUTIONS PAID FROM:
Ordinary income
   (inclusive of short-term capital gains) ........   $ 62,419,734   $12,332,027   $ 71,341,776   $14,347,465
Net long-term capital gains .......................     76,853,659    15,183,681     58,199,561    11,704,448
                                                      ------------   -----------   ------------   -----------
Total distributions paid ..........................   $139,273,393   $27,515,708   $129,541,337   $26,051,913
                                                      ============   ===========   ============   ===========


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

      At December  31,  2007,  the  difference  between book basis and tax basis
unrealized  appreciation was primarily due to deferral of losses from wash sales
for tax purposes,  basis  adjustments on investments in partnerships,  and basis
adjustments due to income accruals on hybrid securities.


                                       14



                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

As of December 31, 2007, the components of  accumulated  earnings  (losses) on a
tax basis were as follows:

      Undistributed ordinary income .............................  $     38,659
      Undistributed long-term capital gains .....................     3,892,810
      Net unrealized appreciation on investments, swap contracts,
         and foreign currency transactions ......................   430,529,603
      Post-October currency loss deferral .......................       (99,471)
      Other temporary differences* ..............................       592,579

                                                                   ------------
      Total .....................................................  $434,954,180
                                                                   ============

----------
* Other temporary differences are primarily due to investments in swaps.

      The following  summarizes the tax cost of  investments,  written  options,
swap  contracts,  and the  related  unrealized  appreciation  (depreciation)  at
December 31, 2007:



                                             GROSS             GROSS       NET UNREALIZED
                             COST/         UNREALIZED       UNREALIZED      APPRECIATION
                           PROCEEDS       APPRECIATION     DEPRECIATION    (DEPRECIATION)
                        --------------    ------------    -------------    --------------
                                                               
Investments .........   $2,047,667,409    $548,692,680    $(116,919,895)   $  431,772,785
Swap contracts ......               --              --       (1,247,597)       (1,247,597)
                        --------------    ------------    -------------    --------------
                        $2,047,667,409    $548,692,680    $(118,167,492)   $  430,525,188
                        ==============    ============    =============    ==============


      FASB  Interpretation  No. 48, "Accounting for Uncertainty in Income Taxes,
an Interpretation of FASB Statement No. 109" (the "Interpretation")  established
a minimum  threshold  for  financial  statement  recognition  of the  benefit of
positions taken in filing tax returns  (including whether the Fund is taxable in
a particular  jurisdiction)  and required certain expanded tax disclosures.  The
Fund has adopted the  Interpretation for all open tax years and it had no impact
on the amounts reported in the financial statements.

3. AGREEMENTS AND  TRANSACTIONS  WITH  AFFILIATES.  The Fund has entered into an
investment advisory agreement (the "Advisory  Agreement") with the Adviser which
provides  that the Fund will pay the  Adviser a fee,  computed  weekly  and paid
monthly,  equal on an annual  basis to 1.00% of the value of the Fund's  average
weekly net assets  including  the  liquidation  value of  preferred  shares.  In
accordance  with the  Advisory  Agreement,  the  Adviser  provides a  continuous
investment  program for the Fund's portfolio and oversees the  administration of
all aspects of the Fund's business and affairs. The Adviser has agreed to reduce
the  management  fee on the  incremental  assets  attributable  to the Preferred
Shares  if the  total  return  of the  NAV of the  common  shares  of the  Fund,
including  distributions and advisory fee subject to reduction,  does not exceed
the stated dividend rate or corresponding swap rate of each particular series of
the Preferred Shares for the fiscal year.

      The Fund's total return on the NAV of the common  shares is monitored on a
monthly basis to assess whether the total return on the NAV of the common shares
exceeds the stated dividend rate or  corresponding  swap rate of each particular
series of Preferred  Shares for the period.  For the fiscal year ended  December
31, 2007,  the Fund's total return on the NAV of the common shares  exceeded the
stated dividend rate or  corresponding  swap rate of all  outstanding  preferred
shares. Thus, management fees were accrued on these assets.

      During the fiscal year ended  December 31, 2007,  the Fund paid  brokerage
commissions  on  security  trades  of  $1,183,791  to  Gabelli &  Company,  Inc.
("Gabelli & Company"), an affiliate of the Adviser.

      The  cost of  calculating  the  Fund's  NAV per  share  is a Fund  expense
pursuant to the Advisory Agreement between the Fund and the Adviser.  During the
fiscal year ended  December  31, 2007,  the Fund paid or accrued  $45,000 to the
Adviser in connection with the cost of computing the Fund's NAV.

      As per the  approval of the Board,  the Fund  compensates  officers of the
Fund, who are employed by the Fund and are not employed by the Adviser (although
the officers may receive  incentive based variable  compensation from affiliates
of the Adviser) and pays its  allocated  portion of the cost of the Fund's Chief
Compliance  Officer.  For the fiscal year ended December 31, 2007, the Fund paid
or accrued  $346,692,  which is included in payroll expenses in the Statement of
Operations.

      During the year ended  December  31, 2007,  the Fund  recaptured a gain of
$4,338 on the sale of its shares by an affiliate of the Adviser.

      The Fund pays  each  Trustee  who is not  considered  to be an  affiliated
person an annual retainer of $12,000 plus $1,500 for each Board meeting attended
in person and $500 per telephonic  meeting,  and they are reimbursed for any out
of pocket expenses incurred in attending  meetings.  All Board committee members
receive $1,000 per meeting attended.  In addition,  the Audit Committee Chairman
receives an annual fee of $3,000,  the Proxy Voting Committee  Chairman receives
an annual fee of $1,500,  and the  Nominating  Committee  Chairman  receives  an
annual fee of $2,000.  Trustees who are directors or employees of the Adviser or
an affiliated company receive no compensation or expense  reimbursement from the
Fund.


                                       15



                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

4. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the  fiscal  year  ended  December  31,  2007,  other  than  short-term  and U.S
Government securities, aggregated $1,358,563,428 and $790,935,110, respectively.

      Option contracts written by the Fund during the fiscal year ended December
31, 2007 were as follows:

                                                         NUMBER OF
                                                         CONTRACTS    PREMIUMS
                                                         ---------  -----------
           Options outstanding at December 31, 2006 ...    5,544    $ 1,898,621
           Options written ............................      364         76,346
           Options expired ............................   (2,075)      (384,353)
           Options exercised ..........................   (3,833)    (1,590,614)
                                                          ------    -----------
           Options outstanding at December 31, 2007 ...       --    $        --
                                                          ======    ===========

5. CAPITAL. The Fund is authorized to issue an unlimited number of common shares
of  beneficial  interest  (par  value  $0.001).  The  Board has  authorized  the
repurchase  of its shares on the open  market  when the shares are  trading at a
discount of 7.5% or more (or such other  percentage  as the Board may  determine
from time to time) from the NAV of the  shares.  During the fiscal  years  ended
December  31, 2007 and  December  31,  2006,  the Fund  repurchased  144,100 and
340,235 shares of beneficial interest in the open market at a cost of $3,091,222
and  $6,491,041  and an average  discount  of  approximately  13.45% and 13.99%,
respectively,  from its NAV. All shares of beneficial interest  repurchased have
been retired.

      Transactions in shares of beneficial interest were as follows:



                                                                YEAR ENDED                  YEAR ENDED
                                                             DECEMBER 31, 2007           DECEMBER 31, 2006
                                                       -------------------------    ----------------------------
                                                         Shares        Amount         Shares           Amount
                                                       ---------    ------------    ---------       ------------
                                                                                        
Net decrease from repurchase of common shares ......   (144,100)    $(3,091,222)    (340,235)       $(6,491,041)


      The Fund's Declaration of Trust, as amended, authorizes the issuance of an
unlimited number of shares of $0.001 par value Cumulative  Preferred Shares. The
Cumulative  Preferred  Shares is senior to the common  shares and results in the
financial leveraging of the common shares. Such leveraging tends to magnify both
the risks and opportunities to common  shareholders.  Dividends on shares of the
Cumulative Preferred Shares are cumulative. The Fund is required by the 1940 Act
and by the  Statements of  Preferences to meet certain asset coverage tests with
respect  to the  Cumulative  Preferred  Shares.  If the Fund fails to meet these
requirements  and does not  correct  such  failure,  the Fund may be required to
redeem, in part or in full, the 5.875% Series A, Series B Auction Market, Series
C Auction Market, 6.00% Series D, and Series E Auction Rate Cumulative Preferred
Shares  at  redemption  prices  of $25,  $25,000,  $25,000,  $25,  and  $25,000,
respectively,  per share  plus an amount  equal to the  accumulated  and  unpaid
dividends  whether  or not  declared  on such  shares  in  order  to meet  these
requirements.  Additionally,  failure  to  meet  the  foregoing  asset  coverage
requirements  could  restrict  the  Fund's  ability to pay  dividends  to common
shareholders  and could lead to sales of  portfolio  securities  at  inopportune
times.  The income received on the Fund's assets may vary in a manner  unrelated
to the fixed and  variable  rates,  which  could  have  either a  beneficial  or
detrimental  impact  on net  investment  income  and gains  available  to common
shareholders.

      On October 12, 2004, the Fund received net proceeds of $77,280,971  (after
underwriting discounts of $2,520,000 and offering expenses of $199,029) from the
public  offering of 3,200,000  shares of 5.875%  Series A  Cumulative  Preferred
Shares. Commencing October 12, 2009 and thereafter, the Fund, at its option, may
redeem the 5.875%  Series A Cumulative  Preferred  Shares in whole or in part at
the  redemption  price at any time.  The Board has  authorized the repurchase of
Series A Cumulative  Preferred Shares in the open market at prices less than the
$25 liquidation value per share. During the fiscal year ended December 31, 2007,
the Fund did not repurchase  any shares of 5.875% Series A Cumulative  Preferred
Shares.  At December 31, 2007,  3,200,000  shares of 5.875%  Series A Cumulative
Preferred Shares were outstanding and accrued dividends amounted to $78,333.

      On October 12, 2004, the Fund received net proceeds of $217,488,958 (after
underwriting discounts of $2,200,000 and offering expenses of $311,042) from the
public offering of 4,000 shares of Series B and 4,800 shares of Series C Auction
Market Cumulative Preferred Shares,  respectively.  The dividend rate, as set by
the auction  process,  which is generally  held every seven days, is expected to
vary  with  short-term  interest  rates.  If the  number of Series B or Series C
Auction Market  Cumulative  Preferred  Shares subject to bid orders by potential
holders  is less  than the  number  of  Series  B or  Series  C  Auction  Market
Cumulative  Preferred  Shares  subject  to sell  orders,  then  the  auction  is
considered  to be a failed  auction,  and the dividend  rate will be the maximum
rate. In that event,  holders that have submitted sell orders may not be able to
sell any or all of the Series B or Series C Auction Market Cumulative  Preferred
Shares for which they have submitted sell orders.  The current  maximum rate for
both Series B and Series C Auction Market Cumulative Preferred Shares is 125% of
the  seven day  Telerate/British  Bankers  Association  LIBOR on the day of such
auction.  The dividend  rates of Series B Auction  Market  Cumulative  Preferred
Shares  ranged  from 4.70% to 6.50%  during the fiscal year ended  December  31,
2007. The dividend rates of Series C Auction Market Cumulative  Preferred Shares
ranged  from 4.70% to 6.30%  during the fiscal  year ended  December  31,  2007.
Existing  shareholders  may submit an order to hold, bid, or sell such shares on
each auction date.  Series B and C Auction Market  Cumulative  Preferred  Shares
shareholders  may also trade shares in the  secondary  market.  The Fund, at its
option, may redeem the Series B and C Auction Market Cumulative Preferred Shares
in whole or in part at the redemption price at any time.  During the fiscal year
ended  December 31,  2007,  the Fund did not redeem any shares of Series B and C
Auction Market  Cumulative  Preferred  Shares.  At December 31, 2007,  4,000 and
4,800 shares of the Series B and C Auction


                                       16



                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

Market Cumulative  Preferred Shares were outstanding with an annualized dividend
rate of 5.30% and 6.00% per share and accrued dividends  amounted to $88,333 and
$80,000, respectively.

      On November 3, 2005, the Fund received net proceeds of $62,617,239  (after
underwriting discounts of $2,047,500 and offering expenses of $335,261) from the
public  offering of  2,600,000  shares of 6.00%  Series D  Cumulative  Preferred
Shares. Commencing November 3, 2010 and thereafter, the Fund, at its option, may
redeem the 6.00% Series D Cumulative Preferred Shares in whole or in part at the
redemption  price at any time. The Board has authorized the repurchase of Series
D  Cumulative  Preferred  Shares in the open  market at prices less than the $25
liquidation value per share. During the fiscal year ended December 31, 2007, the
Fund did not  repurchase  any  shares  of 6.00%  Series D  Cumulative  Preferred
Shares.  At December  31,  2007,  2,600,000  shares of 6.00% Series D Cumulative
Preferred Shares were outstanding and accrued dividends amounted to $65,000.

      On November 3, 2005, the Fund received net proceeds of $133,379,387 (after
underwriting discounts of $1,350,000 and offering expenses of $270,613) from the
public  offering of 5,400 shares of Series E Auction Rate  Cumulative  Preferred
Shares.  The dividend  rate, as set by the auction  process,  which is generally
held every seven days, is expected to vary with  short-term  interest  rates. If
the number of Series E Auction Rate Cumulative  Preferred  Shares subject to bid
orders by  potential  holders is less than the  number of Series E Auction  Rate
Cumulative  Preferred  Shares  subject  to sell  orders,  then  the  auction  is
considered  to be a failed  auction,  and the dividend  rate will be the maximum
rate. In that event,  holders that have submitted sell orders may not be able to
sell any or all of the Series E Auction  Rate  Cumulative  Preferred  Shares for
which they have submitted sell orders.  The current  maximum rate is 150% of the
seven day Telerate/British Bankers Association LIBOR on the day of such auction.
The dividend rates of Series E Auction Rate Cumulative  Preferred  Shares ranged
from 4.50% to 6.40% during the fiscal year ended  December  31,  2007.  Existing
shareholders  may  submit an order to hold,  bid,  or sell  such  shares on each
auction date. Series E Auction Rate Preferred Shares shareholders may also trade
shares in the secondary market. The Fund, at its option, may redeem the Series E
Auction Rate Preferred Shares in whole or in part at the redemption price at any
time.  During the fiscal year ended  December 31, 2007,  the Fund did not redeem
any shares of Series E Auction  Rate  Preferred  Shares.  At December  31, 2007,
5,400  shares  of  Series  E  Auction  Rate  Cumulative  Preferred  Shares  were
outstanding  with an  annualized  dividend  rate of 5.84% and accrued  dividends
amounted to $109,500.

      The holders of Cumulative  Preferred  Shares generally are entitled to one
vote per share held on each matter  submitted to a vote of  shareholders  of the
Fund and will vote together with holders of common shares as a single class. The
holders of Cumulative  Preferred  Shares voting  together as a single class also
have the right  currently to elect two Trustees and under certain  circumstances
are  entitled to elect a majority of the Board of  Trustees.  In  addition,  the
affirmative  vote of a majority  of the votes  entitled to be cast by holders of
all outstanding shares of the preferred stock, voting as a single class, will be
required to approve any plan of reorganization adversely affecting the preferred
stock, and the approval of two-thirds of each class,  voting separately,  of the
Fund's  outstanding  voting stock must approve the conversion of the Fund from a
closed-end  to an open-end  investment  company.  The approval of a majority (as
defined in the 1940 Act) of the  outstanding  preferred stock and a majority (as
defined  in the  1940  Act) of the  Fund's  outstanding  voting  securities  are
required  to approve  certain  other  actions,  including  changes in the Fund's
investment objectives or fundamental investment policies.

6. TRANSACTIONS  IN  SECURITIES  OF  AFFILIATED  ISSUERS.  The  1940 Act defines
affiliated  issuers as those in which the Fund's holdings of an issuer represent
5% or more of the outstanding  voting securities of the issuer. A summary of the
Fund's  transactions  in the  securities  of this issuer  during the fiscal year
ended December 31, 2007 is set forth below:



                                                                                         PERCENT
                                                      NET CHANGE IN      VALUE AT       OWNED OF
                              BEGINNING     ENDING     UNREALIZED      DECEMBER 31,      SHARES
                               SHARES       SHARES    DEPRECIATION         2007        OUTSTANDING
                              ---------    -------    -------------    ------------    -----------
                                                                           
Trans-Lux Corp.                   --       293,900     $(227,139)       $1,880,960        14.55%


7. INDEMNIFICATIONS.  The Fund enters  into  contracts that contain a variety of
indemnifications.  The Fund's  maximum  exposure  under  these  arrangements  is
unknown.  However, the Fund has not had prior claims or losses pursuant to these
contracts and expects the risk of loss to be remote.

8. OTHER MATTERS.  The Adviser  and/or  affiliates  received  subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund share  trading  practices  involving  certain  funds  managed by the
Adviser.  GAMCO  Investors,   Inc.  ("GAMCO"),  the  Adviser's  parent  company,
responded to these  requests for documents and  testimony.  In June 2006,  GAMCO
began discussions with the SEC regarding a possible resolution of their inquiry.
In February  2007,  the Adviser made an offer of  settlement to the staff of the
SEC for  communication  to the Commission for its  consideration to resolve this
matter.  This offer of settlement is subject to agreement regarding the specific
language of the SEC's administrative order and other settlement documents.  On a
separate matter, in September 2005, the Adviser was informed by the staff of the
SEC that the staff may recommend to the Commission that an administrative remedy
and a monetary penalty be sought from the Adviser in connection with the actions
of two of nine closed-end funds managed by the Adviser relating to Section 19(a)
and Rule 19a-1 of the 1940 Act. These provisions require  registered  investment
companies to provide written  statements to shareholders when a dividend is made
from a source other than net investment  income.  While the two closed-end funds
sent annual statements and provided other materials containing this information,
the funds did not send written statements to shareholders with each distribution
in 2002  and  2003.  The  Adviser  believes  that  all of the  funds  are now in
compliance.  The Adviser believes that these matters would have no effect on the
Fund or any material  adverse effect on the Adviser or its ability to manage the
Fund. The staff's notice to the Adviser did not relate to the Fund.


                                       17



                       THE GABELLI DIVIDEND & INCOME TRUST
                              FINANCIAL HIGHLIGHTS

SELECTED DATA FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH
PERIOD:



                                                                         YEAR ENDED DECEMBER 31,
                                                               ------------------------------------------        PERIOD ENDED
                                                                 2007       2006          2005      2004    DECEMBER 31, 2003 (f)
                                                               --------   --------      -------   -------   ---------------------
                                                                                                  
OPERATING PERFORMANCE:
   Net asset value, beginning of period ....................   $  23.65   $  20.62      $ 20.12   $ 19.26        $  19.06(g)
                                                               --------   --------      -------   -------        --------
   Net investment income ...................................       0.53       0.87         0.55      0.40              --
   Net realized and unrealized gain on investments,
     written options, swap contracts, securities sold
     short, and foreign currency transactions ..............       1.37       4.00         1.33      1.80            0.20
                                                               --------   --------      -------   -------        --------
   Total from investment operations ........................       1.90       4.87         1.88      2.20            0.20
                                                               --------   --------      -------   -------        --------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS: (a)
   Net investment income ...................................      (0.10)     (0.12)       (0.06)    (0.01)             --
   Net realized gain on investments ........................      (0.23)     (0.19)       (0.10)    (0.01)             --
                                                               --------   --------      -------   -------        --------
   Total distributions to preferred shareholders ...........      (0.33)     (0.31)       (0.16)    (0.02)             --
                                                               --------   --------      -------   -------        --------
   NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON
     SHAREHOLDERS RESULTING FROM OPERATIONS ................       1.57       4.56         1.72      2.18              --
                                                               --------   --------      -------   -------        --------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
   Net investment income ...................................      (0.51)     (0.61)       (0.48)    (0.39)             --
   Net realized gain on investments ........................      (1.15)     (0.93)       (0.72)    (0.24)             --
   Return of capital .......................................         --         --           --     (0.57)             --
                                                               --------   --------      -------   -------        --------
   Total distributions to common shareholders ..............      (1.66)     (1.54)       (1.20)    (1.20)             --
                                                               --------   --------      -------   -------        --------
FUND SHARE TRANSACTIONS:
   Decrease in net asset value from common share
     transactions ..........................................         --         --           --     (0.05)             --
   Increase in net asset value from repurchase of common
     shares ................................................       0.01       0.01         0.02        --              --
   Offering costs for common shares charged to paid-in
     capital ...............................................         --         --           --     (0.01)             --
   Offering costs for preferred shares charged to paid-in
     capital ...............................................         --      (0.00)(e)    (0.04)    (0.06)             --
                                                               --------   --------      -------   -------        --------
   Total from fund share transactions ......................       0.01       0.01        (0.02)    (0.12)             --
                                                               --------   --------      -------   -------        --------
   NET ASSET VALUE ATTRIBUTABLE TO COMMON SHAREHOLDERS,
     END OF PERIOD .........................................   $  23.57   $  23.65      $ 20.62   $ 20.12        $  19.26
                                                               ========   ========      =======   =======        ========
   NAV total return + ......................................       7.75%     24.09%        9.47%    11.56%            1.0%*
                                                               ========   ========      =======   =======        ========
   Market value, end of period .............................   $  20.68   $  21.47      $ 17.62   $ 17.95        $  20.00
                                                               ========   ========      =======   =======        ========
   Investment total return ++ ..............................      4.14%      31.82%        4.85%    (4.15)%           0.0%**
                                                               ========   ========      =======   =======        ========


                 See accompanying notes to financial statements.


                                       18



                       THE GABELLI DIVIDEND & INCOME TRUST
                        FINANCIAL HIGHLIGHTS (CONTINUED)

SELECTED DATA FOR A SHARE OF BENEFICIAL INTEREST OUTSTANDING THROUGHOUT EACH
PERIOD:



                                                                   YEAR ENDED DECEMBER 31,
                                                 -----------------------------------------------------------      PERIOD ENDED
                                                     2007             2006            2005           2004      DECEMBER 31, 2003 (f)
                                                 -----------      -----------      ----------     ----------   ---------------------
                                                                                                   
RATIOS AND SUPPLEMENTAL DATA:
   Net assets including liquidation value of
     preferred shares, end of period
     (in 000's) ...............................  $ 2,475,831      $ 2,486,081      $2,238,155     $2,006,703               --
   Net assets attributable to common shares,
     end of  period (in 000's).................  $ 1,975,831      $ 1,986,081      $1,738,155     $1,706,703      $ 1,451,650
   Ratio of net investment income to average
     net assets attributable to common
     shares before preferred share
     distributions ............................         2.17%            3.91%           2.75%          2.17%           (0.04)%(h)
   Ratio of operating expenses to average
     net assets attributable to common
     shares net of advisory fee reduction,
     if any ...................................         1.38%(d)         1.41%(d)        1.33%(d)       1.12%            1.38%(h)
   Ratio of operating expenses to average
     net assets including liquidation value
     of preferred shares net of advisory fee
     reduction, if any ........................         1.11%(d)         1.11%(d)        1.12%(d)       1.07%              --
   Portfolio turnover rate ....................         33.8%            28.8%           25.6%          33.3%             0.4%

   5.875% SERIES A CUMULATIVE PREFERRED
      SHARES
   Liquidation value, end of period
      (in 000's) ..............................  $    80,000      $    80,000      $   80,000     $   80,000               --
   Total shares outstanding (in 000's) ........        3,200            3,200           3,200          3,200               --
   Liquidation preference per share ...........  $     25.00      $     25.00      $    25.00     $    25.00               --
   Average market value (b) ...................  $     23.52      $     23.86      $    24.82     $    24.68               --
   Asset coverage per share ...................  $    123.79      $    124.30      $   111.91     $   167.23               --

   AUCTION MARKET SERIES B CUMULATIVE
      PREFERRED SHARES
   Liquidation value, end of period
      (in 000's) ..............................  $   100,000      $   100,000      $  100,000     $  100,000               --
   Total shares outstanding (in 000's) ........            4                4               4              4               --
   Liquidation preference per share ...........  $    25,000      $    25,000      $   25,000     $   25,000               --
   Average market value (b) ...................  $    25,000      $    25,000      $   25,000     $   25,000               --
   Asset coverage per share ...................  $   123,792      $   124,304      $  111,908     $  167,225               --

   AUCTION MARKET SERIES C CUMULATIVE
      PREFERRED SHARES
   Liquidation value, end of period
      (in 000's) ..............................  $   120,000      $   120,000      $  120,000     $  120,000               --
   Total shares outstanding (in 000's) ........            5                5               5              5               --
   Liquidation preference per share ...........  $    25,000      $    25,000      $   25,000     $   25,000               --
   Average market value (b) ...................  $    25,000      $    25,000      $   25,000     $   25,000               --
   Asset coverage per share ...................  $   123,792      $   124,304      $  111,908     $  167,225               --

   6.00% SERIES D CUMULATIVE PREFERRED
      SHARES
   Liquidation value, end of period
      (in 000's) ..............................  $    65,000      $    65,000      $   65,000             --               --
   Total shares outstanding (in 000's) ........        2,600            2,600           2,600             --               --
   Liquidation preference per share ...........  $     25.00      $     25.00      $    25.00             --               --
   Average market value (b) ...................  $     24.41      $     24.37      $    24.72             --               --
   Asset coverage per share ...................  $    123.79      $    124.30      $   111.91             --               --

   AUCTION RATE SERIES E CUMULATIVE
      PREFERRED SHARES
   Liquidation value, end of period
      (in 000's) ..............................  $   135,000      $   135,000      $  135,000             --               --
   Total shares outstanding (in 000's) ........            5                5               5             --               --
   Liquidation preference per share ...........  $    25,000      $    25,000      $   25,000             --               --
   Average market value (b) ...................  $    25,000      $    25,000      $   25,000             --               --
   Asset coverage per share ...................  $   123,792      $   124,304      $  111,908             --               --
   ASSET COVERAGE (c) .........................         495%              497%            448%           669%              --


----------
 +    Based  on  net  asset  value  per  share,  adjusted  for  reinvestment  of
      distributions  at prices obtained under the Fund's  dividend  reinvestment
      plan. Total return for periods of less than one year are not annualized.

++    Based  on  market   value  per  share,   adjusted  for   reinvestment   of
      distributions  at prices obtained under the Fund's  dividend  reinvestment
      plan. Total return for periods of less than one year are not annualized.

 *    Based on net asset value per share at commencement of operations of $19.06
      per share.

**    Based on market value per share at initial  public  offering of $20.00 per
      share.

(a)   Calculated  based upon average  common  shares  outstanding  on the record
      dates throughout the year.

(b)   Based on weekly prices.

(c)   Asset coverage is calculated by combining all series of preferred shares.

(d)   The ratios do not  include a  reduction  of  expenses  for  custodian  fee
      credits on cash balances  maintained  with the  custodian.  Including such
      custodian  fee credits for the fiscal year ended  December 31,  2007,  the
      ratios of operating expenses to average net assets  attributable to common
      shares  net of fee  reduction  would  have been  1.37%  and the  ratios of
      operating  expenses to average net assets including  liquidation  value of
      preferred shares net of fee reduction would have been 1.10%. Custodian fee
      credits  for the  fiscal  years  ended  December  31,  2006 and 2005  were
      minimal.

(e)   Amount represents less than $0.005 per share.

(f)   The Gabelli  Dividend & Income Trust  commenced  investment  operations on
      November 28, 2003.

(g)   The beginning NAV includes a $0.04 reduction for costs associated with the
      initial public offering.

(h)   Annualized.

                 See accompanying notes to financial statements.


                                       19



                       THE GABELLI DIVIDEND & INCOME TRUST
             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Trustees and Shareholders of
The Gabelli Dividend & Income Trust:

In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material respects, the financial position of The Gabelli Dividend & Income Trust
(hereafter  referred to as the "Trust") at December 31, 2007, the results of its
operations  for the year then  ended,  the changes in its net assets for each of
the two years in the period then ended and the financial  highlights for each of
the periods  presented,  in  conformity  with  accounting  principles  generally
accepted  in the  United  States of  America.  These  financial  statements  and
financial highlights  (hereafter referred to as "financial  statements") are the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  financial  statements in  accordance  with the standards of the
Public Company  Accounting  Oversight  Board (United  States).  Those  standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.  We believe that our audits,  which included
confirmation  of  securities  at December  31, 2007 by  correspondence  with the
custodian and brokers, provide a reasonable basis for our opinion.

PricewaterhouseCoopers LLP
New York, New York
February 29, 2008


                                       20



                       THE GABELLI DIVIDEND & INCOME TRUST
                     ADDITIONAL FUND INFORMATION (UNAUDITED)

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



                                               NUMBER OF
                              TERM OF        FUNDS IN FUND
   NAME, POSITION(S)         OFFICE AND         COMPLEX
      ADDRESS(1)              LENGTH OF       OVERSEEN BY           PRINCIPAL OCCUPATION(S)                OTHER DIRECTORSHIPS
       AND AGE              TIME SERVED(2)      TRUSTEE              DURING PAST FIVE YEARS                 HELD BY TRUSTEE(4)
------------------------   ---------------   -------------   -------------------------------------   -------------------------------
                                                                                         
INTERESTED TRUSTEES(3):

MARIO J. GABELLI           Since 2003***          26         Chairman and Chief Executive Officer    Director of Morgan Group
Trustee and                                                  of GAMCO Investors, Inc. and Chief      Holdings, Inc. (holding
Chief Investment Officer                                     Investment Officer - Value Portfolios   company); Chairman of the
Age: 65                                                      of Gabelli Funds, LLC and GAMCO Asset   Board of LICT Corp.
                                                             Management Inc.; Director/Trustee or    (multimedia and
                                                             Chief Investment Officer of other       communication services
                                                             registered investment companies         company)
                                                             in the Gabelli/GAMCO Funds complex;
                                                             Chairman and Chief Executive Officer
                                                             of GGCP, Inc.

SALVATORE M. SALIBELLO     Since 2003**           3          Certified Public Accountant and                        --
Trustee                                                      Managing Partner of the public
Age: 62                                                      accounting firm Salibello & Broder
                                                             LLP since 1978

EDWARD T. TOKAR            Since 2003**           2          Senior Managing Director of Beacon      Trustee, LEVCO Series Trust;
Trustee                                                      Trust Company (trust services)          Director of DB Hedge Strategies
Age: 60                                                      since 2004; Chief Executive Officer     Fund LLC; Director of the
                                                             of Allied Capital Management LLC        Topiary Benefit Plan Investor
                                                             (1977-2004); Vice President of          Fund LLC (financial services)
                                                             Honeywell International Inc.
                                                             (1977-2004)

INDEPENDENT TRUSTEES(5):

ANTHONY J. COLAVITA        Since 2003*            35         Partner in the law firm of                             --
Trustee                                                      Anthony J. Colavita, P.C.
Age: 72

JAMES P. CONN              Since 2003**           16         Former Managing Director and Chief                     --
Trustee                                                      Investment Officer of Financial
Age: 69                                                      Security Assurance Holdings Ltd.
                                                             (insurance holding company)
                                                             (1992-1998)

MARIO D'URSO               Since 2003***          4          Chairman of Mittel Capital Markets                     --
Trustee                                                      S.p.A. since 2001; Senator in the
Age: 67                                                      Italian Parliament (1996-2001)

FRANK J. FAHRENKOPF, JR.   Since 2003*            5          President and Chief Executive Officer                  --
Trustee                                                      of the American Gaming Association;
Age: 68                                                      Co-Chairman of the Commission on
                                                             Presidential Debates; Former Chairman
                                                             of the Republican National Committee
                                                             (1983-1989)

MICHAEL J. MELARKEY        Since 2003***          4          Partner in the law firm of Avansino,    Director of Southwest Gas
Trustee                                                      Melarkey, Knobel & Mulligan             Corporation (natural gas
Age: 58                                                                                              utility)

ANTHONIE C. VAN EKRIS      Since 2003*            19         Chairman of BALMAC International,                      --
Trustee                                                      Inc. (commodities and futures
Age: 73                                                      trading)

SALVATORE J. ZIZZA         Since 2003*            26         Chairman of Zizza & Co., Ltd.           Director of Hollis-Eden
Trustee                                                      (consulting)                            Pharmaceuticals (biotechnology)
Age: 62                                                                                              and Earl Scheib, Inc.
                                                                                                     (automotive services)



                                       21



                       THE GABELLI DIVIDEND & INCOME TRUST
               ADDITIONAL FUND INFORMATION (CONTINUED) (UNAUDITED)



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

BRUCE N. ALPERT            Since 2003   Executive Vice President and Chief Operating Officer of Gabelli Funds, LLC since
President                               1988 and an officer of most of the registered investment companies in the Gabelli/GAMCO
Age: 56                                 Funds complex. Director and President of Gabelli Advisers, Inc. since 1998

CARTER W. AUSTIN           Since 2003   Vice President of The Gabelli Equity Trust since 2000, The Gabelli Global Gold,
Vice President                          Natural Resources & Income Trust since 2005, The Gabelli Global Deal Fund since 2006, and
Age: 41                                 The Gabelli Healthcare & Wellness(Rx) Trust since 2007; Vice President of Gabelli Funds,
                                        LLC since 1996

PETER D. GOLDSTEIN         Since 2004   Director of Regulatory Affairs at GAMCO Investors, Inc. since 2004; Chief Compliance
Chief Compliance Officer                Officer of all of the registered investment companies in the Gabelli/GAMCO Funds
Age: 54                                 complex; Vice President of Goldman Sachs Asset Management from 2000 through 2004

JAMES E. MCKEE             Since 2003   Vice President, General Counsel, and Secretary of GAMCO Investors, Inc. (since 1999)
Secretary                               and GAMCO Asset Management Inc. (since 1993); Secretary of all of the registered
Age: 44                                 investment companies in the Gabelli/GAMCO Funds complex

AGNES MULLADY              Since 2006   Vice President of Gabelli Funds, LLC since 2007; Officer of all of the registered
Treasurer                               investment companies in the Gabelli/GAMCO Funds complex; Senior Vice President of U.S.
Age: 49                                 Trust Company, N.A. and Treasurer and Chief Financial Officer of Excelsior Funds from
                                        2004 through 2005; Chief Financial Officer of AMIC Distribution Partners from 2002
                                        through 2004; Controller of Reserve Management Corporation and Reserve Partners, Inc.
                                        and Treasurer of Reserve Funds from 2000 through 2002


----------
(1)   Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.

(2)   The Fund's  Board of Trustees is divided  into three  classes,  each class
      having a term of three  years.  Each  year the term of office of one class
      expires and the successor or successors  elected to such class serve for a
      three year term. The three year term for each class expires as follows:

      *   - Term expires at the Fund's 2008 Annual  Meeting of  Shareholders  or
            until their successors are duly elected and qualified.

      **  - Term expires at the Fund's 2009 Annual  Meeting of  Shareholders  or
            until their successors are duly elected and qualified.

      *** - Term expires at the Fund's 2010 Annual  Meeting of  Shareholders  or
            until their successors are duly elected and qualified.

      Each officer will hold office for an indefinite  term until the date he or
      she  resigns  or  retires or until his or her  successor  is  elected  and
      qualified.

(3)   "Interested  person" of the Fund, as defined in the 1940 Act. Mr.  Gabelli
      is an "interested  person" of the Fund as a result of his employment as an
      officer of the Adviser. Mr. Gabelli is also a registered representative of
      an  affiliated  broker-dealer.  Mr. Tokar is an  "interested  person" as a
      result  of his  son's  employment  by an  affiliate  of the  Adviser.  Mr.
      Salibello may be considered an "interested person" of the Fund as a result
      of being a  partner  in an  accounting  firm  that  provides  professional
      services to affiliates of the Adviser.

(4)   This column includes only directorships of companies required to report to
      the SEC under the Securities Exchange Act of 1934, as amended (i.e. public
      companies) or other investment companies registered under the 1940 Act.

(5)   Trustees  who are not  interested  persons  are  considered  "Independent"
      Trustees.

CERTIFICATIONS

      The Fund's  Chief  Executive  Officer has  certified to the New York Stock
Exchange  ("NYSE")  that, as of June 13, 2007, he was not aware of any violation
by the Fund of applicable NYSE corporate governance listing standards.  The Fund
reports to the SEC on Form N-CSR  which  contains  certifications  by the Fund's
principal  executive officer and principal  financial officer that relate to the
Fund's  disclosure in such reports and that are required by Rule 30a-2(a)  under
the 1940 Act.


                                       22



                       THE GABELLI DIVIDEND & INCOME TRUST
                       INCOME TAX INFORMATION (UNAUDITED)
                                DECEMBER 31, 2007

CASH DIVIDENDS AND DISTRIBUTIONS



                                      TOTAL AMOUNT     ORDINARY    LONG-TERM     DIVIDEND
                 PAYABLE    RECORD         PAID       INVESTMENT    CAPITAL    REINVESTMENT
                  DATE       DATE     PER SHARE (a)   INCOME (a)   GAINS (a)      PRICE
                --------   --------   -------------   ----------   ---------   ------------
                                                               
COMMON SHARES
                01/25/07   01/17/07      $0.10000      $0.08890     $0.01110     $21.0284
                02/22/07   02/13/07       0.10000       0.05450      0.04550      21.7244
                03/26/07   03/16/07       0.11000       0.04530      0.06470      21.4510
                04/24/07   04/16/07       0.10000       0.04110      0.05890      22.2116
                05/24/07   05/16/07       0.10000       0.04110      0.05890      22.5069
                06/25/07   06/15/07       0.11000       0.04530      0.06470      22.1204
                07/25/07   07/17/07       0.10000       0.04110      0.05890      21.4287
                08/27/07   08/17/07       0.10000       0.04110      0.05890      20.7886
                09/24/07   09/14/07       0.11000       0.04530      0.06470      21.5805
                10/25/07   10/17/07       0.10000       0.04110      0.05890      21.7684
                11/26/07   11/15/07       0.10000       0.04110      0.05890      20.3747
                12/17/07   12/12/07       0.53000       0.21800      0.31200      20.3636
                                         --------      --------     --------
                                         $1.66000      $0.74390     $0.91610

5.875% SERIES A PREFERRED SHARES
                03/26/07   03/19/07      $0.36719      $0.20516     $0.16203
                06/26/07   06/19/07       0.36719       0.15106      0.21612
                09/26/07   09/19/07       0.36719       0.15106      0.21612
                12/26/07   12/18/07       0.36719       0.15106      0.21612
                                         --------      --------     --------
                                         $1.46875      $0.65835     $0.81040
6.00% SERIES D PREFERRED SHARES

                03/26/07   03/19/07      $0.37500      $0.20950     $0.16550
                06/26/07   06/19/07       0.37500       0.15430      0.22070
                09/26/07   09/19/07       0.37500       0.15430      0.22070
                12/26/07   12/18/07       0.37500       0.15430      0.22070
                                         --------      --------     --------
                                         $1.50000      $0.67240     $0.82760


SERIES B AND C AUCTION MARKET AND SERIES E AUCTION RATE PREFERRED SHARES

      The Series B Auction  Market  Preferred  Shares,  Series C Auction  Market
Preferred  Shares,  and Series E Auction  Rate  Preferred  Shares pay  dividends
weekly  based on a rate set at  auction,  usually  held every  seven  days.  The
percentage of 2007  distributions  derived from long-term  capital gains for the
Series B Auction Market  Preferred  Shares,  Series C Auction  Market  Preferred
Shares,  and Series E Auction  Rate  Preferred  Shares was 55.16%,  55.14%,  and
55.15%, respectively.

      A Form  1099-DIV  has been  mailed to all  shareholders  of record for the
distributions  mentioned above, setting forth specific amounts to be included in
the 2007 tax  returns.  Ordinary  income  distributions  include net  investment
income and realized net short-term capital gains. Ordinary income is reported in
box 1a of Form  1099-DIV.  Capital gain  distributions  are reported in box 2 of
Form  1099-DIV.  The  long-term  gain  distribution  for the  fiscal  year ended
December 31, 2007 is $92,632,038, or the maximum allowable.


                                       23



                       THE GABELLI DIVIDEND & INCOME TRUST
                 INCOME TAX INFORMATION (CONTINUED) (UNAUDITED)
                                DECEMBER 31, 2007

CORPORATE  DIVIDENDS  RECEIVED  DEDUCTION,  QUALIFIED  DIVIDEND INCOME, AND U.S.
GOVERNMENT SECURITIES INCOME

      The Fund paid to common,  5.875%  Series A, and 6.00%  Series D  preferred
shareholders  ordinary  income  dividends of $0.7439,  $0.6583,  and $0.6724 per
share, respectively, in 2007. The Fund paid weekly distributions to Series B, C,
and E preferred  shareholders  at varying rates  throughout the year,  including
ordinary  income  dividends  totaling  $604.6950,  $598.6147,  and $595.2829 per
share,  respectively,  in 2007. For the year ended December 31, 2007,  75.99% of
the ordinary dividend qualified for the dividends  received deduction  available
to  corporations,  and 93.51% of the ordinary income  distribution was qualified
dividend  income.  The percentage of ordinary income  dividends paid by the Fund
during 2007  derived from U.S.  Treasury  Securities  was 0.44%.  Such income is
exempt from state and local tax in all states.  However, many states,  including
New York and  California,  allow a tax  exemption  for a portion  of the  income
earned only if a mutual fund has  invested at least 50% of its assets at the end
of each quarter of the Fund's  fiscal year in U.S.  Government  Securities.  The
Fund did not meet this strict  requirement in 2007. The percentage of net assets
of U.S. Treasury Securities held as of December 31, 2007 was 6.90%.

                         HISTORICAL DISTRIBUTION SUMMARY



                                      SHORT-TERM    LONG-TERM                                       ADJUSTMENT
                         INVESTMENT     CAPITAL      CAPITAL     RETURN OF         TOTAL                TO
                         INCOME (b)    GAINS (b)      GAINS     CAPITAL (c)   DISTRIBUTIONS (a)   COST BASIS (d)
                         ----------   ----------   ----------   -----------   -----------------   --------------
                                                                                   
COMMON SHARES
2007 ..................  $  0.50910   $  0.23480   $  0.91610            --        $    1.66000            --
2006 ..................     0.60798      0.24082      0.69120            --             1.54000            --
2005 ..................     0.45996      0.08568      0.65436            --             1.20000            --
2004 ..................     0.40005      0.10023      0.13893      $0.56079             1.20000      $0.56079

5.875% PREFERRED SHARES
2007 ..................  $  0.45059   $  0.20776   $  0.81040            --        $    1.46875            --
2006 ..................     0.57983      0.22967      0.65925            --             1.46875            --
2005 ..................     0.56290      0.10493      0.80092            --             1.46875            --
2004 ..................     0.19150      0.04798      0.06651            --             0.30599            --

6.00% PREFERRED SHARES
2007 ..................  $  0.46020   $  0.21220   $  0.82760            --        $    1.50000            --
2006 ..................     0.59215      0.23457      0.67328            --             1.50000            --
2005 ..................     0.08620      0.01610      0.12270            --             0.22500            --

AUCTION MARKET/RATE PREFERRED SHARES
2007 Class B Shares ...  $414.02782   $190.66719   $743.74499            --        $1,348.44000            --
2007 Class C Shares ...   409.97064    188.64406    735.87530            --         1,334.49000            --
2007 Class E Shares ...   407.63287    187.65002    731.97711            --         1,327.26000            --
2006 Class B Shares ...   484.90820    192.07260    551.32920            --          1228.31000            --
2006 Class C Shares ...   484.32800    191.84250    550.66950            --          1226.84000            --
2006 Class E Shares ...   483.94880    191.69260    550.23860            --          1225.88000            --
2005 Class B Shares ...   320.22640     59.69220    455.63150            --           835.55000            --
2005 Class C Shares ...   324.19300     60.43160    461.27540            --           845.90000            --
2005 Class E Shares ...    67.54440     12.59070     96.10490            --           176.24000            --
2004 Class B Shares ...    68.71140     17.21520     23.86340            --           109.80000            --
2004 Class C Shares ...    70.77030     17.73100     24.57840            --           113.10000            --


----------
(a)   Total amounts may differ due to rounding.

(b)   Taxable as ordinary income for Federal tax purposes.

(c)   Non-taxable.

(d)   Decrease in cost basis.


                                       24



                       THE GABELLI DIVIDEND & INCOME TRUST
   ANNUAL APPROVAL OF CONTINUANCE OF INVESTMENT ADVISORY AGREEMENT (UNAUDITED)

During the six months  ended  December  31,  2007,  the Board of Trustees of the
Trust approved the  continuation of the investment  advisory  agreement with the
Adviser for the Trust on the basis of the  recommendation  by the trustees  (the
"Independent Board Members") who are not "interested  persons" of the Trust. The
following  paragraphs  summarize the material information and factors considered
by the Independent Board Members as well as their  conclusions  relative to such
factors.

NATURE,   EXTENT,  AND  QUALITY  OF  SERVICES.  The  Independent  Board  Members
considered  information  regarding  the  portfolio  managers,  the  depth of the
analyst pool available to the Adviser and the portfolio  managers,  the scope of
administrative,  shareholder,  and other services  supervised or provided by the
Adviser,  and the absence of significant service problems reported to the Board.
The  Independent  Board Members  noted the  experience,  length of service,  and
reputation of the portfolio managers.

THE PERFORMANCE OF THE FUND AND OF THE ADVISER.  The  Independent  Board Members
reviewed the performance of the Fund since inception against a peer group of all
leveraged closed-end value funds prepared by Lipper. The Board Members noted the
Fund's excellent performance for the one year period, two year period, and since
inception  relative to the Fund's initial goal of earning at least 9%. The Board
Members also noted that the performance was slightly below average in comparison
to the Lipper universe.

THE  COST OF THE  ADVISORY  SERVICES  AND THE  PROFITS  TO THE  ADVISER  AND ITS
AFFILIATES FROM THE  RELATIONSHIP  WITH THE FUND. The Independent  Board Members
reviewed summary data regarding the profitability of the Fund to the Adviser.

THE EXTENT TO WHICH  ECONOMIES  OF SCALE WILL BE  REALIZED AS THE FUND GROWS AND
WHETHER FEE LEVELS  REFLECT  THOSE  ECONOMIES OF SCALE.  The  Independent  Board
Members  noted that the Fund was a closed-end  fund trading at a discount to net
asset value and  accordingly  unlikely to achieve  growth of the type that might
lead to economies of scale that the  shareholders  would not participate in. The
Independent Board Members noted that the investment  management fee schedule for
the Fund does not take into  account any  potential  economies of scale that may
develop.

OTHER FACTORS.  The Independent Board Members compared the expense ratios of the
investment  management  fee, other  expenses,  and total expenses of the Fund to
similar  expense ratios of the Lipper peer group of leveraged  closed-end  value
funds and noted that the Adviser's  management  fee includes  substantially  all
administrative services of the Fund as well as investment advisory services. The
Board noted that the Fund was larger than average within the peer group and that
its expense  ratios were also  slightly  above  average.  The Board Members also
noted that the  management fee structure was the same as that in effect for most
of the Gabelli funds.  The Board Members were presented with, but did not attach
significance to,  information  comparing the management fee to the fee for other
types of accounts managed by an affiliate of the Adviser.

CONCLUSIONS.  The  Independent  Board  Members  concluded  that the Fund enjoyed
highly experienced portfolio management services, good ancillary services, and a
favorable  performance record. The Independent Board Members also concluded that
the Fund's expense ratios and the  profitability  to the Adviser of managing the
Fund were reasonable,  and that economies of scale were not a significant factor
in their thinking. The Board Members did not view the potential profitability of
ancillary services as material to their decision.  On the basis of the foregoing
and  without  assigning   particular  weight  to  any  single  conclusion,   the
Independent Board Members  determined to recommend  continuation of the Advisory
Agreement to the full Board of Board Members.


                                       25



                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLANS

ENROLLMENT IN THE PLAN

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

                       The Gabelli Dividend & Income Trust
                                c/o Computershare
                                 P.O. Box 43010
                            Providence, RI 02940-3010

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

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

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

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

VOLUNTARY CASH PURCHASE PLAN

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

      Participants in the Voluntary Cash Purchase Plan have the option of making
additional cash payments to  Computershare  for investments in the Fund's common
shares at the then current  market price.  Shareholders  may send an amount from
$250 to $10,000.  Computershare  will use these funds to purchase  shares in the
open  market  on or about  the 1st and 15th of each  month.  Computershare  will
charge each  shareholder who  participates  $0.75,  plus a pro rata share of the
brokerage  commissions.  Brokerage charges for such purchases are expected to be
less than the usual brokerage charge for such transactions. It is suggested that
any  voluntary  cash  payments  be  sent  to  Computershare,   P.O.  Box  43010,
Providence,  RI  02940-3010  such  that  Computershare  receives  such  payments
approximately  10 days before the 1st and 15th of the month.  Funds not received
at least five days before the investment date shall be held for investment until
the next purchase  date. A payment may be withdrawn  without charge if notice is
received  by  Computershare  at least  48 hours  before  such  payment  is to be
invested.

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

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

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

          ------------------------------------------------------------
          The Annual Meeting of The Gabelli  Dividend & Income Trust's
          shareholders  will be held on  Monday,  May 19,  2008 at the
          Greenwich Library in Greenwich, Connecticut.
          ------------------------------------------------------------


                                       26



                              TRUSTEES AND OFFICERS
                       THE GABELLI DIVIDEND & INCOME TRUST
                    ONE CORPORATE CENTER, RYE, NY 10580-1422


                                                     
TRUSTEES                                                OFFICERS

Mario J. Gabelli, CFA                                   Bruce N. Alpert
   CHAIRMAN & CHIEF EXECUTIVE OFFICER,                     PRESIDENT
   GAMCO INVESTORS, INC.
                                                        Carter W. Austin
Anthony J. Colavita                                        VICE PRESIDENT
   ATTORNEY-AT-LAW,
   ANTHONY J. COLAVITA, P.C.                            Peter D. Goldstein
                                                           CHIEF COMPLIANCE OFFICER
James P. Conn
   FORMER MANAGING DIRECTOR &                           James E. McKee
   CHIEF INVESTMENT OFFICER,                               SECRETARY
   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.
                                                        Agnes Mullady
Mario d'Urso                                               TREASURER
   CHAIRMAN, MITTEL CAPITAL MARKETS SPA
                                                        INVESTMENT ADVISER
Frank J. Fahrenkopf, Jr.                                Gabelli Funds, LLC
   PRESIDENT & CHIEF EXECUTIVE OFFICER,                 One Corporate Center
   AMERICAN GAMING ASSOCIATION                          Rye, New York 10580-1422

Michael J. Melarkey                                     CUSTODIAN
   ATTORNEY-AT-LAW,                                     State Street Bank and Trust Company
   AVANSINO, MELARKEY, KNOBEL & MULLIGAN
                                                        COUNSEL
Salvatore M. Salibello                                  Skadden, Arps, Slate, Meagher & Flom LLP
   CERTIFIED PUBLIC ACCOUNTANT,
   SALIBELLO & BRODER, LLP                              TRANSFER AGENT AND REGISTRAR
                                                        Computershare Trust Company, N.A.
Edward T. Tokar
   SENIOR MANAGING DIRECTOR,                            STOCK EXCHANGE LISTING
   BEACON TRUST COMPANY                                                                       5.875%     6.00%
                                                                                 Common     Preferred  Preferred
Anthonie C. van Ekris                                                          ----------  ---------- ----------
   CHAIRMAN, BALMAC INTERNATIONAL, INC.                 NYSE-Symbol:               GDV       GDV PrA     GDV PrD
                                                        Shares Outstanding:    83,829,070   3,200,000  2,600,000
Salvatore J. Zizza
   CHAIRMAN, ZIZZA & CO., LTD.                          The Net Asset Value per share appears in
                                                        the Publicly Traded Funds column, under
                                                        the heading "General Equity Funds," in
                                                        Monday's The Wall Street Journal. It is
                                                        also listed in Barron's Mutual
                                                        Funds/Closed End Funds section under the
                                                        heading "General Equity Funds."

                                                        The Net Asset Value per share may be
                                                        obtained each day by calling (914)
                                                        921-5070 or visiting www.gabelli.com.



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

--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940, as amended,  that the Fund may, from time to time, purchase
its common  shares in the open  market  when the Fund's  shares are trading at a
discount of 7.5% or more from the net asset  value of the  shares.  The Fund may
also, from time to time,  purchase its Cumulative  Preferred  Shares in the open
market when the shares are trading at a discount to liquidation value.
--------------------------------------------------------------------------------



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

                       THE GABELLI DIVIDEND & INCOME TRUST
                    ONE CORPORATE CENTER, RYE, NY 10580-1422

                        PHONE: 800-GABELLI (800-422-3554)
                   FAX: 914-921-5118 INTERNET: WWW.GABELLI.COM
                          E-MAIL: CLOSEDEND@GABELLI.COM              GDV Q4/2007

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



ITEM 2. CODE OF ETHICS.

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

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

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


ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

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


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

AUDIT FEES

    (a)  The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $50,700 in 2006 and $53,250 in 2007.

AUDIT-RELATED FEES

    (b)  The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item  are  $13,800  in 2006 and  $6,300  in  2007.  Audit-related  fees
         represent  services  provided in the  preparation  of Preferred  Shares
         Reports.


TAX FEES

    (c)  The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax advice, and tax planning are $3,100 in 2006 and $4,350
         in  2007.  Tax fees  represent  tax  compliance  services  provided  in
         connection with the review of the Registrant's tax returns.

ALL OTHER FEES

    (d)  The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         in 2006 and $0 in 2007.

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

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


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

                           (b) 100%

                           (c) 100%

                           (d) Not applicable


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

     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $0 in 2006 and $0 in 2007.

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



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

The registrant has a separately  designated  audit  committee  consisting of the
following members: Frank J. Fahrenkopf, Jr., Anthonie C. van Ekris and Salvatore
J. Zizza.


ITEM 6. SCHEDULE OF INVESTMENTS.

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



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


The Proxy Voting Policies are attached herewith.

                   THE VOTING OF PROXIES ON BEHALF OF CLIENTS

         Rules 204(4)-2 and 204-2 under the Investment  Advisers Act of 1940 and
Rule 30b1-4 under the Investment Company Act of 1940 require investment advisers
to adopt  written  policies and  procedures  governing  the voting of proxies on
behalf of their clients.

         These procedures will be used by GAMCO Asset  Management Inc.,  Gabelli
Funds, LLC, Gabelli Securities,  Inc., and Teton Advisors,  Inc.  (collectively,
the  "Advisers")  to  determine  how  to  vote  proxies  relating  to  portfolio
securities held by their clients, including the procedures that the Advisers use
when a vote presents a conflict  between the interests of the shareholders of an
investment company managed by one of the Advisers, on the one hand, and those of
the  Advisers;  the  principal  underwriter;  or any  affiliated  person  of the
investment company, the Advisers, or the principal underwriter. These procedures
will not apply where the  Advisers do not have  voting  discretion  or where the
Advisers have agreed to with a client to vote the client's proxies in accordance
with specific  guidelines  or  procedures  supplied by the client (to the extent
permitted by ERISA).

I.       PROXY VOTING COMMITTEE

         The Proxy Voting Committee was originally  formed in April 1989 for the
purpose of formulating  guidelines  and reviewing  proxy  statements  within the
parameters set by the substantive proxy voting guidelines  originally  published
in 1988 and updated periodically, a copy of which are appended as Exhibit A. The
Committee will include representatives of Research,  Administration,  Legal, and
the  Advisers.  Additional  or  replacement  members  of the  Committee  will be
nominated by the Chairman and voted upon by the entire Committee.

         Meetings  are held as needed basis to form views on the manner in which
the Advisers should vote proxies on behalf of their clients.

         In general,  the  Director of Proxy  Voting  Services,  using the Proxy
Guidelines,  recommendations of Institutional  Shareholder  Corporate Governance
Service  ("ISS"),  other  third-party  services  and the  analysts  of Gabelli &
Company,  Inc., will determine how to vote on each issue. For  non-controversial
matters, the Director of Proxy Voting Services may vote the proxy if the vote is
(1) consistent with the  recommendations  of the issuer's Board of Directors and
not contrary to the Proxy Guidelines; (2) consistent with the recommendations of
the issuer's Board of Directors and is a non-controversial  issue not covered by
the Proxy Guidelines;  or (3) the vote is contrary to the recommendations of the
Board of  Directors  but is  consistent  with  the  Proxy  Guidelines.  In those
instances,  the  Director  of  Proxy  Voting  Services  or the  Chairman  of the
Committee may sign and date the proxy  statement  indicating how each issue will
be voted.

         All matters  identified by the Chairman of the Committee,  the Director
of Proxy Voting Services or the Legal Department as  controversial,  taking into
account  the  recommendations  of ISS or  other  third  party  services  and the
analysts  of Gabelli & Company,  Inc.,  will be  presented  to the Proxy  Voting
Committee.  If the  Chairman of the  Committee,  the  Director  of Proxy  Voting
Services or the Legal  Department  has  identified the matter as one that (1) is
controversial;   (2)  would  benefit  from  deliberation  by  the  Proxy  Voting
Committee;  or (3) may give rise to a conflict of interest  between the Advisers
and their clients,  the Chairman of the Committee will initially  determine what
vote to recommend  that the  Advisers  should cast and the matter will go before
the Committee.

         A.       CONFLICTS OF INTEREST.

                  The Advisers have implemented these proxy voting procedures in
                  order to prevent  conflicts of interest from influencing their
                  proxy voting decisions. By following the Proxy Guidelines,  as
                  well as the recommendations of ISS, other third-party services
                  and the  analysts of Gabelli & Company,  the Advisers are able
                  to  avoid,  wherever  possible,  the  influence  of  potential
                  conflicts of interest.  Nevertheless,  circumstances may arise
                  in which one or more of the Advisers are faced with a conflict
                  of  interest  or the  appearance  of a conflict of interest in
                  connection  with its vote. In general,  a conflict of interest
                  may arise  when an Adviser  knowingly  does  business  with an
                  issuer, and may appear to have a material conflict between its
                  own  interests  and the  interests of the  shareholders  of an
                  investment  company  managed by one of the Advisers  regarding
                  how the proxy is to be voted.  A conflict  also may exist when
                  an  Adviser  has  actual  knowledge  of  a  material  business
                  arrangement between an issuer and an affiliate of the Adviser.

                  In  practical  terms,  a conflict of interest  may arise,  for
                  example,  when a proxy is voted for a company that is a client
                  of one of the Advisers,  such as GAMCO Asset Management Inc. A
                  conflict  also may arise when a client of one of the  Advisers
                  has made a shareholder proposal in a proxy to be voted upon by
                  one or more of the  Advisers.  The  Director  of Proxy  Voting
                  Services,  together with the Legal Department, will scrutinize
                  all proxies for these or other  situations  that may give rise
                  to a  conflict  of  interest  with  respect  to the  voting of
                  proxies.

         B.       OPERATION OF PROXY VOTING COMMITTEE

                  For matters  submitted  to the  Committee,  each member of the
                  Committee  will receive,  prior to the meeting,  a copy of the
                  proxy statement,  any relevant third party research, a summary
                  of any views provided by the Chief Investment  Officer and any
                  recommendations by Gabelli & Company, Inc. analysts. The Chief
                  Investment Officer or the Gabelli & Company, Inc. analysts may
                  be invited to present  their  viewpoints.  If the  Director of
                  Proxy Voting Services or the Legal Department believe that the
                  matter  before the  committee  is one with  respect to which a
                  conflict of interest may exist  between the Advisers and their
                  clients,  counsel  will  provide an  opinion to the  Committee
                  concerning  the  conflict.  If the  matter is one in which the
                  interests  of the  clients  of one or  more  of  Advisers  may
                  diverge,  counsel  will so advise and the  Committee  may make
                  different  recommendations  as to different  clients.  For any
                  matters where the recommendation may trigger appraisal rights,
                  counsel  will provide an opinion  concerning  the likely risks
                  and merits of such an appraisal action.

         Each matter  submitted to the Committee  will be determined by the vote
of a majority of the members present at the meeting.  Should the vote concerning
one or more recommendations be tied in a vote of the Committee,  the Chairman of
the Committee  will cast the deciding  vote. The Committee will notify the proxy
department of its decisions and the proxies will be voted accordingly.

         Although the Proxy  Guidelines  express the normal  preferences for the
voting of any shares not covered by a contrary investment  guideline provided by
the client, the Committee is not bound by the preferences set forth in the Proxy
Guidelines and will review each matter on its own merits. Written minutes of all
Proxy Voting Committee  meetings will be maintained.  The Advisers  subscribe to
ISS, which supplies  current  information on companies,  matters being voted on,
regulations,  trends in proxy voting and  information  on  corporate  governance
issues.

         If  the  vote  cast  either  by  the  analyst  or as a  result  of  the
deliberations of the Proxy Voting Committee runs contrary to the  recommendation
of the Board of  Directors  of the issuer,  the matter will be referred to legal
counsel to determine  whether an amendment to the most recently  filed  Schedule
13D is appropriate.

II.      SOCIAL ISSUES AND OTHER CLIENT GUIDELINES

         If a client has provided special instructions relating to the voting of
proxies,  they should be noted in the client's account file and forwarded to the
proxy department.  This is the responsibility of the investment  professional or
sales  assistant  for  the  client.  In  accordance  with  Department  of  Labor
guidelines,  the Advisers'  policy is to vote on behalf of ERISA accounts in the
best interest of the plan  participants  with regard to social issues that carry
an economic impact. Where an account is not governed by ERISA, the Advisers will
vote  shares  held on  behalf  of the  client  in a manner  consistent  with any
individual  investment/voting  guidelines provided by the client.  Otherwise the
Advisers will abstain with respect to those shares.

III.     CLIENT RETENTION OF VOTING RIGHTS

         If a client  chooses to retain the right to vote proxies or if there is
any  change  in voting  authority,  the  following  should  be  notified  by the
investment professional or sales assistant for the client.

         - Operations
         - Legal Department
         - Proxy Department
         - Investment professional assigned to the account

         In the event that the Board of  Directors  (or a Committee  thereof) of
one or more of the  investment  companies  managed  by one of the  Advisers  has
retained  direct voting control over any security,  the Proxy Voting  Department
will provide each Board  Member (or  Committee  member) with a copy of the proxy
statement together with any other relevant information including recommendations
of ISS or other third-party services.

IV.      VOTING RECORDS

         The Proxy Voting  Department will retain a record of matters voted upon
by the Advisers for their clients.  The Advisers will supply  information on how
an account voted its proxies upon request.

         A letter  is sent to the  custodians  for all  clients  for  which  the
Advisers  have  voting  responsibility  instructing  them to  forward  all proxy
materials to:

                  [Adviser name]
                  Attn: Proxy Voting Department
                  One Corporate Center
                  Rye, New York 10580-1433

The  sales  assistant  sends  the  letters  to the  custodians  along  with  the
trading/DTC  instructions.  Proxy voting  records will be retained in compliance
with Rule 204-2 under the Investment Advisers Act.

V.       VOTING PROCEDURES

1. Custodian banks,  outside  brokerage firms and clearing firms are responsible
for forwarding proxies directly to the Advisers.

Proxies are received in one of two forms:

o    Shareholder  Vote  Authorization  Forms  ("VAFs")  - Issued  by  Broadridge
     Financial  Solutions,  Inc.  ("Broadridge")  VAFs must be voted through the
     issuing  institution  causing a time lag.  Broadridge is an outside service
     contracted by the various institutions to issue proxy materials.

o    Proxy cards which may be voted directly.

2. Upon  receipt of the  proxy,  the number of shares  each form  represents  is
logged into the proxy system according to security.

3. In  the case of a  discrepancy  such as an  incorrect  number of  shares,  an
improperly  signed or dated card,  wrong class of  security,  etc.,  the issuing
custodian is notified by phone. A corrected proxy is requested. Any arrangements
are  made to  insure  that a  proper  proxy  is  received  in  time to be  voted
(overnight delivery, fax, etc.). When securities are out on loan on record date,
the custodian is requested to supply written verification.

4. Upon receipt of instructions  from the proxy committee (see  Administrative),
the votes are cast and recorded for each account on an individual basis.

Records have been  maintained on the Proxy Edge system.  The system is backed up
regularly.

Proxy Edge records include:
         Security Name and Cusip Number
         Date and Type of Meeting (Annual, Special, Contest)
         Client Name
         Adviser or Fund Account Number
         Directors' Recommendation
         How GAMCO voted for the client on each issue

5. VAFs are kept  alphabetically  by  security.  Records for the  current  proxy
season are located in the Proxy Voting Department office. In preparation for the
upcoming  season,  files are transferred to an offsite  storage  facility during
January/February.

6.  Shareholder  Vote  Authorization  Forms issued by Broadridge are always sent
directly to a specific individual at Broadridge.

7. If a proxy card or VAF is received  too late to be voted in the  conventional
matter, every attempt is made to vote on one of the following manners:

o  VAFs can be faxed to  Broadridge  up until  the time of the  meeting. This is
   followed up by mailing the original form.

o  When  a  solicitor  has  been  retained,  the  solicitor  is  called.  At the
   solicitor's direction, the proxy is faxed.

8. In the case of a proxy  contest,  records are  maintained  for each  opposing
entity.

9. Voting in Person

a) At times it may be  necessary  to vote the shares in person.  In this case, a
"legal proxy" is obtained in the following manner:

o  Banks and brokerage firms using the services at Broadridge:

      The back of the VAF is stamped  indicating that we wish to vote in person.
The forms are then sent overnight to Broadridge.  Broadridge  issues  individual
legal  proxies  and  sends  them  back via  overnight  (or the  Adviser  can pay
messenger  charges).  A lead-time  of at least two weeks prior to the meeting is
needed to do this.  Alternatively,  the procedures  detailed below for banks not
using Broadridge may be implemented.

o  Banks and brokerage firms issuing proxies directly:

   The bank is called and/or faxed and a legal proxy is requested.

All legal proxies should appoint:

"REPRESENTATIVE OF [ADVISER NAME] WITH FULL POWER OF SUBSTITUTION."

b) The legal  proxies are given to the person  attending  the meeting along with
the following supplemental material:

o  A  limited   Power  of   Attorney   appointing   the   attendee   an  Adviser
   representative.

o  A list of all shares being voted by custodian only.  Client names and account
   numbers  are not  included.  This  list  must be  presented,  along  with the
   proxies,  to the Inspectors of Elections  and/or  tabulator at least one-half
   hour  prior  to the  scheduled  start  of the  meeting.  The  tabulator  must
   "qualify" the votes (i.e. determine if the vote have previously been cast, if
   the votes have been rescinded, etc. vote have previously been cast, etc.).

o  A sample ERISA and Individual contract.

o  A sample of the annual authorization to vote proxies form.

o  A copy of our most recent Schedule 13D filing (if applicable).






                                   APPENDIX A
                                PROXY GUIDELINES




PROXY VOTING GUIDELINES

GENERAL POLICY STATEMENT

It is the policy of GAMCO INVESTORS, INC. to vote in the best economic interests
of our  clients.  As we  state  in  our  Magna  Carta  of  Shareholders  Rights,
established in May 1988, we are neither FOR nor AGAINST  management.  We are for
shareholders.

At our first proxy  committee  meeting in 1989,  it was decided  that each proxy
statement  should be  evaluated  on its own merits  within the  framework  first
established by our Magna Carta of Shareholders  Rights. The attached  guidelines
serve to enhance that broad framework.

We do not  consider any issue  routine.  We take into  consideration  all of our
research on the company, its directors,  and their short and long-term goals for
the  company.  In cases  where  issues that we  generally  do not approve of are
combined with other issues,  the negative aspects of the issues will be factored
into the evaluation of the overall  proposals but will not necessitate a vote in
opposition to the overall proposals.



BOARD OF DIRECTORS

The  advisers do not  consider  the election of the Board of Directors a routine
issue. Each slate of directors is evaluated on a case-by-case basis.

Factors taken into consideration include:

o        Historical responsiveness to shareholders
            This may include such areas as:
            -Paying greenmail
            -Failure to adopt shareholder  resolutions  receiving  a majority of
             shareholder votes
o        Qualifications
o        Nominating committee in place
o        Number of outside directors on the board
o        Attendance at meetings
o        Overall performance



SELECTION OF AUDITORS

In general, we support the Board of Directors' recommendation for auditors.



BLANK CHECK PREFERRED STOCK

We oppose the issuance of blank check preferred stock.

Blank check  preferred  stock  allows the  company to issue stock and  establish
dividends, voting rights, etc. without further shareholder approval.



CLASSIFIED BOARD

A  classified  board is one where the  directors  are divided  into classes with
overlapping terms. A different class is elected at each annual meeting.

While a classified  board  promotes  continuity of directors  facilitating  long
range  planning,  we feel directors  should be accountable to shareholders on an
annual basis. We will look at this proposal on a case-by-case  basis taking into
consideration   the  board's   historical   responsiveness   to  the  rights  of
shareholders.

Where a classified  board is in place we will generally not support  attempts to
change to an annually elected board.

When an  annually  elected  board is in place,  we  generally  will not  support
attempts to classify the board.



INCREASE AUTHORIZED COMMON STOCK

The request to increase  the amount of  outstanding  shares is  considered  on a
case-by-case basis.

Factors taken into consideration include:

o        Future use of additional shares
            -Stock split
            -Stock option or other executive  compensation  plan
            -Finance growth of company/strengthen balance sheet
            -Aid in restructuring
            -Improve credit rating
            -Implement a poison pill or other takeover defense
o        Amount of stock currently authorized but not yet issued or reserved for
         stock option plans
o        Amount of additional stock to be authorized and its dilutive effect

We will support this proposal if a detailed and  verifiable  plan for the use of
the additional shares is contained in the proxy statement.



CONFIDENTIAL BALLOT

We support  the idea that a  shareholder's  identity  and vote should be treated
with confidentiality.

However, we look at this issue on a case-by-case basis.

In order to promote confidentiality in the voting process, we endorse the use of
independent Inspectors of Election.



CUMULATIVE VOTING

In general, we support cumulative voting.

Cumulative voting is a process by which a shareholder may multiply the number of
directors being elected by the number of shares held on record date and cast the
total  number  for one  candidate  or  allocate  the  voting  among  two or more
candidates.

Where  cumulative  voting is in place,  we will vote  against  any  proposal  to
rescind this shareholder right.

Cumulative voting may result in a minority block of stock gaining representation
on the board.  When a  proposal  is made to  institute  cumulative  voting,  the
proposal will be reviewed on a case-by-case basis. While we feel that each board
member should represent all  shareholders,  cumulative  voting provides minority
shareholders an opportunity to have their views represented.



DIRECTOR LIABILITY AND INDEMNIFICATION

We support  efforts to attract  the best  possible  directors  by  limiting  the
liability and increasing the indemnification of directors, except in the case of
insider dealing.



EQUAL ACCESS TO THE PROXY

The SEC's rules provide for shareholder  resolutions.  However,  the resolutions
are  limited  in scope  and  there is a 500 word  limit on  proponents'  written
arguments.  Management has no such limitations. While we support equal access to
the  proxy,  we would  look at such  variables  as  length of time  required  to
respond, percentage of ownership, etc.



FAIR PRICE PROVISIONS

Charter  provisions  requiring a bidder to pay all shareholders a fair price are
intended to prevent two-tier tender offers that may be abusive. Typically, these
provisions do not apply to board-approved transactions.

We support  fair price  provisions  because we feel all  shareholders  should be
entitled to receive the same benefits.

Reviewed on a case-by-case basis.



GOLDEN PARACHUTES

Golden parachutes are severance payments to top executives who are terminated or
demoted after a takeover.

We support any proposal that would assure  management of its own welfare so that
they may  continue  to make  decisions  in the best  interest of the company and
shareholders  even if the decision  results in them losing their job. We do not,
however, support excessive golden parachutes.  Therefore,  each proposal will be
decided on a case-by-case basis.

NOTE: CONGRESS HAS IMPOSED A TAX ON ANY PARACHUTE  THAT IS MORE THAN THREE TIMES
THE EXECUTIVE'S AVERAGE ANNUAL COMPENSATION.



ANTI-GREENMAIL PROPOSALS

We do not support  greenmail.  An offer  extended to one  shareholder  should be
extended to all shareholders equally across the board.



LIMIT SHAREHOLDERS' RIGHTS TO CALL SPECIAL MEETINGS

We support the right of shareholders to call a special meeting.



CONSIDERATION OF NONFINANCIAL EFFECTS OF A MERGER

This proposal  releases the directors from only looking at the financial effects
of a merger and allows them the opportunity to consider the merger's  effects on
employees, the community, and consumers.

As a fiduciary,  we are obligated to vote in the best economic  interests of our
clients. In general, this proposal does not allow us to do that.  Therefore,  we
generally cannot support this proposal.

Reviewed on a case-by-case basis.



MERGERS, BUYOUTS, SPIN-OFFS, RESTRUCTURINGS

Each of the  above is  considered  on a  case-by-case  basis.  According  to the
Department of Labor,  we are not required to vote for a proposal  simply because
the offering price is at a premium to the current market price. We may take into
consideration the long term interests of the shareholders.



MILITARY ISSUES

Shareholder  proposals  regarding  military  production  must be  evaluated on a
purely economic set of criteria for our ERISA clients.  As such,  decisions will
be made on a case-by-case basis.

In voting on this proposal for our non-ERISA clients,  we will vote according to
the client's  direction when  applicable.  Where no direction has been given, we
will vote in the best economic  interests of our clients.  It is not our duty to
impose our social judgment on others.



NORTHERN IRELAND

Shareholder  proposals requesting the signing of the MacBride principles for the
purpose of countering the  discrimination  of Catholics in hiring practices must
be evaluated on a purely  economic  set of criteria  for our ERISA  clients.  As
such, decisions will be made on a case-by-case basis.

In voting on this proposal for our non-ERISA clients,  we will vote according to
client  direction when  applicable.  Where no direction has been given,  we will
vote in the best economic interests of our clients. It is not our duty to impose
our social judgment on others.



OPT OUT OF STATE ANTI-TAKEOVER LAW

This shareholder proposal requests that a company opt out of the coverage of the
state's  takeover  statutes.  Example:  Delaware law requires  that a buyer must
acquire  at least 85% of the  company's  stock  before  the  buyer can  exercise
control unless the board approves.

We consider  this on a  case-by-case  basis.  Our decision  will be based on the
following:

o        State of Incorporation
o        Management history of responsiveness to shareholders
o        Other mitigating factors



POISON PILL

In general, we do not endorse poison pills.

In certain cases where management has a history of being responsive to the needs
of shareholders and the stock is very liquid, we will reconsider this position.



REINCORPORATION

Generally,  we support  reincorporation  for well-defined  business reasons.  We
oppose  reincorporation if proposed solely for the purpose of reincorporating in
a state with more stringent  anti-takeover  statutes that may negatively  impact
the value of the stock.



STOCK OPTION PLANS

Stock option plans are an excellent way to attract,  hold and motivate directors
and  employees.  However,  each stock  option plan must be  evaluated on its own
merits, taking into consideration the following:

o        Dilution of voting power or earnings per share by more than 10%
o        Kind of stock to be awarded, to whom, when and how much
o        Method of payment
o        Amount of stock already authorized  but not yet  issued  under existing
         stock option plans



SUPERMAJORITY VOTE REQUIREMENTS

Supermajority vote requirements in a company's charter or bylaws require a level
of voting approval in excess of a simple majority of the outstanding  shares. In
general, we oppose supermajority-voting requirements. Supermajority requirements
often  exceed  the  average  level  of  shareholder  participation.  We  support
proposals' approvals by a simple majority of the shares voting.



LIMIT SHAREHOLDERS RIGHT TO ACT BY WRITTEN CONSENT

Written  consent  allows  shareholders  to initiate  and carry on a  shareholder
action without having to wait until the next annual meeting or to call a special
meeting.  It  permits  action  to be taken by the  written  consent  of the same
percentage of the shares that would be required to effect  proposed  action at a
shareholder meeting.

Reviewed on a case-by-case basis.




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

PORTFOLIO MANAGERS

Mr.  Mario  J.  Gabelli,  CFA,  is  primarily  responsible  for  the  day-to-day
management of The Gabelli Dividend & Income Trust, (the Trust).  Mr. Gabelli has
served as Chairman, Chief Executive Officer, and Chief Investment Officer -Value
Portfolios of GAMCO Investors, Inc. and its affiliates since their organization.

Additionally,  Barbara G.  Marcin  serves as Senior  Portfolio  Manager  for the
Trust.  Ms.  Marcin  joined  GAMCO  Investors,  Inc.  in 1999 to  manage  larger
capitalization value style portfolios.

MANAGEMENT OF OTHER ACCOUNTS

The table  below  shows the number of other  accounts  managed by the  Portfolio
Managers and the total assets in each of the  following  categories:  registered
investment  companies,  other paid investment  vehicles and other accounts.  For
each category,  the table also shows the number of accounts and the total assets
in the  accounts  with  respect  to which the  advisory  fee is based on account
performance.





---------------------------- ------------------- ------------------- ------------- ----------------- ----------------
                                                                                                      Total Assets
                                                                                   No. of Accounts     in Accounts
   Name of Portfolio                                  Total                         where Advisory    where Advisory
      Manager or               Type of           No. of Accounts        Total      Fee is Based on     Fee is Based
      Team Member              Accounts              Managed           Assets        Performance      on Performance
---------------------------- ------------------- ------------------- ------------- ----------------- ----------------
                                                                                          
1.  Mario J. Gabelli         Registered                  23             $13.4B            6               $3.1B
                             Investment
                             Companies:
---------------------------- ------------------- ------------------- ------------- ----------------- ----------------
                             Other Pooled                12            $269.6M            11             $188.6M
                             Investment
                             Vehicles:
---------------------------- ------------------- ------------------- ------------- ----------------- ----------------
                             Other Accounts:            1991            $10.6B            6               $1.6B
---------------------------- ------------------- ------------------- ------------- ----------------- ----------------
2. Barbara G. Marcin         Registered                  3               $70M             0                $0
                             Investment
                             Companies:
---------------------------- ------------------- ------------------- ------------- ----------------- ----------------
                             Other Pooled                1              $6.4M             1               $6.4M
                             Investment
                             Vehicles:
---------------------------- ------------------- ------------------- ------------- ----------------- ----------------
                             Other Accounts:             21            $137.7M            0                $0
---------------------------- ------------------- ------------------- ------------- ----------------- ----------------


POTENTIAL CONFLICTS OF INTEREST

As reflected  above,  the Portfolio  Managers manage accounts in addition to the
Trust.  Actual or  apparent  conflicts  of  interest  may arise when a Portfolio
Manager also has day-to-day  management  responsibilities with respect to one or
more other accounts. These potential conflicts include:

ALLOCATION  OF LIMITED TIME AND  ATTENTION.  As indicated  above,  the Portfolio
Managers  manage  multiple  accounts.  As a result,  he/she  will not be able to
devote all of their time to the management of the Trust. The Portfolio Managers,
therefore,  may not be able to  formulate  as  complete a strategy  or  identify
equally attractive investment  opportunities for each of those accounts as might
be the case if he/she were to devote all of their attention to the management of
only the Trust.

ALLOCATION  OF  LIMITED  INVESTMENT  OPPORTUNITIES.   As  indicated  above,  the
Portfolio  Managers manage managed  accounts with investment  strategies  and/or
policies that are similar to the Trust. In these cases, if the Portfolio Manager
identifies an investment opportunity that may be suitable for multiple accounts,
a Fund may not be able to take full  advantage of that  opportunity  because the
opportunity  may be  allocated  among  all or many of  these  accounts  or other
accounts managed primarily by other Portfolio Managers of the Adviser, and their
affiliates. In addition, in the event a Portfolio Manager determines to purchase
a security for more than one account in an aggregate  amount that may  influence
the market price of the security,  accounts that  purchased or sold the security
first may receive a more  favorable  price than  accounts  that made  subsequent
transactions.


SELECTION  OF  BROKER/DEALERS.  Because  of  Mr.  Gabelli's  position  with  the
Distributor and his indirect majority ownership interest in the Distributor,  he
may have an incentive to use the Distributor to execute  portfolio  transactions
for a Fund.

PURSUIT OF DIFFERING STRATEGIES.  At times, the Portfolio Managers may determine
that an investment  opportunity may be appropriate for only some of the accounts
for which he/she exercises investment responsibility, or may decide that certain
of the funds or  accounts  should take  differing  positions  with  respect to a
particular security. In these cases, the Portfolio Manager may execute differing
or opposite  transactions  for one or more accounts  which may affect the market
price of the  security or the  execution  of the  transaction,  or both,  to the
detriment of one or more other accounts.

VARIATION IN COMPENSATION.  A conflict of interest may arise where the financial
or other benefits  available to the Portfolio Manager differs among the accounts
that he/she  manages.  If the structure of the Adviser's  management  fee or the
Portfolio Manager's  compensation  differs among accounts (such as where certain
accounts pay higher management fees or  performance-based  management fees), the
Portfolio  Manager may be motivated to favor certain  accounts over others.  The
Portfolio  Manager also may be motivated to favor accounts in which they have an
investment  interest,  or  in  which  the  Adviser,  or  their  affiliates  have
investment interests.  Similarly, the desire to maintain assets under management
or to  enhance a  Portfolio  Manager's  performance  record  or to derive  other
rewards,  financial or  otherwise,  could  influence  the  Portfolio  Manager in
affording preferential treatment to those accounts that could most significantly
benefit the Portfolio Manager. For example, as reflected above, if the Portfolio
Manager  manages  accounts  which have  performance  fee  arrangements,  certain
portions of his/her  compensation  will depend on the achievement of performance
milestones on those accounts.  The Portfolio Manager could be incented to afford
preferential  treatment to those  accounts and thereby be subject to a potential
conflict of interest.

The Adviser,  and the Funds have adopted compliance policies and procedures that
are designed to address the various conflicts of interest that may arise for the
Adviser  and their  staff  members.  However,  there is no  guarantee  that such
policies and  procedures  will be able to detect and prevent every  situation in
which an actual or potential conflict may arise.

COMPENSATION STRUCTURE FOR MARIO J. GABELLI

Mr. Gabelli receives incentive-based variable compensation based on a percentage
of net revenues received by the Adviser for managing the Trust. Net revenues are
determined  by  deducting  from  gross  investment  management  fees the  firm's
expenses (other than Mr. Gabelli's  compensation)  allocable to this Trust. Five
closed-end registered investment companies (including this Trust) managed by Mr.
Gabelli have  arrangements  whereby the Adviser will only receive its investment
advisory fee  attributable  to the  liquidation  value of outstanding  preferred
stock (and Mr.  Gabelli would only receive his  percentage of such advisory fee)
if  certain  performance  levels  are met.  Additionally,  he  receives  similar
incentive  based variable  compensation  for managing other accounts  within the
firm and its  affiliates.  This method of  compensation  is based on the premise
that superior  long-term  performance in managing a portfolio should be rewarded
with higher  compensation  as a result of growth of assets through  appreciation
and net investment  activity.  The level of  compensation is not determined with
specific  reference  to the  performance  of any account  against  any  specific
benchmark.  One of the other  registered  investment  companies  managed  by Mr.
Gabelli has a performance  (fulcrum) fee arrangement for which his  compensation
is  adjusted  up or down  based on the  performance  of the  investment  company
relative to an index. Mr. Gabelli manages other accounts with performance  fees.
Compensation  for managing these accounts has two  components.  One component is
based on a percentage of net revenues to the investment adviser for managing the
account.  The second component is based on absolute  performance of the account,
with  respect  to  which a  percentage  of such  performance  fee is paid to Mr.
Gabelli.  As an executive  officer of the  Adviser's  parent  company,  GBL, Mr.
Gabelli  also  receives ten percent of the net  operating  profits of the parent
company. He receives no base salary, no annual bonus, and no stock options.


COMPENSATION STRUCTURE FOR BARBARA G. MARCIN

The compensation of Ms. Marcin for the Trust is structured to enable the Adviser
to  attract  and  retain  highly   qualified   professionals  in  a  competitive
environment. The Portfolio Manager receives a compensation package that includes
a minimum draw or base salary, equity-based incentive compensation via awards of
stock options,  and incentive based variable  compensation based on a percentage
of net revenue received by the Adviser for managing the Trust to the extent that
the amount exceeds a minimum level of compensation.  Net revenues are determined
by  deducting  from  gross  investment  management  fees  certain  of the firm's
expenses  (other than the  Portfolio  Managers'  compensation)  allocable to the
Trust (the incentive-based  variable compensation for managing other accounts is
also  based on a  percentage  of net  revenues  to the  investment  adviser  for
managing the account).  This method of compensation is based on the premise that
superior  long-term  performance in managing a portfolio should be rewarded with
higher compensation as a result of growth of assets through appreciation and net
investment  activity.  The level of equity-based  incentive and  incentive-based
variable compensation is based on an evaluation by the Adviser's parent, GBL, of
quantitative and qualitative  performance  evaluation criteria.  This evaluation
takes into account, in a broad sense, the performance of the accounts managed by
the Portfolio  Manager,  but the level of  compensation  is not determined  with
specific  reference  to the  performance  of any account  against  any  specific
benchmark.  Generally,  greater  consideration  is given to the  performance  of
larger  accounts  and to longer  term  performance  over  smaller  accounts  and
short-term performance.

OWNERSHIP OF SHARES IN THE FUND

Mario  Gabelli  and  Barbara   Marcin  owned   $1,000,000   and  $0  of  shares,
respectively, of the Trust as of December 31, 2007.

(B) Not applicable.



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

                    REGISTRANT PURCHASES OF EQUITY SECURITIES



============= ========================= ========================== ========================== ===============================
                                                                       (C) TOTAL NUMBER OF         (D) MAXIMUM NUMBER (OR
                                                                        SHARES (OR UNITS)       APPROXIMATE DOLLAR VALUE) OF
                (A) TOTAL NUMBER OF                                   PURCHASED AS PART OF       SHARES (OR UNITS) THAT MAY
                 SHARES (OR UNITS)      (B) AVERAGE PRICE PAID PER  PUBLICLY ANNOUNCED PLANS     YET BE PURCHASED UNDER THE
   PERIOD            PURCHASED               SHARE (OR UNIT)               OR PROGRAMS               PLANS OR PROGRAMS
============= ========================= ========================== ========================== ===============================
                                                                                     
Month #1      Common - 20,000           Common - $22.4823          Common - 20,000            Common - 83,929,070 -
07/01/07                                                                                      20,000 = 83,909,070
through       Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
07/31/07                                                                                      Preferred Series A - 3,200,000
              Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A
                                                                                              Preferred Series D - 2,600,000
============= ========================= ========================== ========================== ===============================
Month #2      Common - 20,500           Common - $18.5480          Common - 20,500            Common - 83,909,070 -
08/01/07                                                                                      20,500 = 83,888,570
through       Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
08/31/07                                                                                      Preferred Series A - 3,200,000
              Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A
                                                                                              Preferred Series D - 2,600,000
============= ========================= ========================== ========================== ===============================
Month #3      Common - N/A              Common - N/A               Common - N/A               Common - 83,888,570
09/01/07
through       Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
09/30/07
              Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,600,000
============= ========================= ========================== ========================== ===============================
Month #4      Common - 35,000           Common - $21.8751          Common - 35,000            Common - 83,888,570 - 35,000
10/01/07                                                                                      = 83,853,570
through       Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
10/31/07                                                                                      Preferred Series A - 3,200,000
              Preferred Series D - N/A Preferred Series D - N/A    Preferred Series D - N/A
                                                                                              Preferred Series D - 2,600,000
============= ========================= ========================== ========================== ===============================
Month #5      Common - 24,500           Common - $20.5193          Common - 24,500            Common - 83,853,570 - 24,500
11/01/07                                                                                      = 83,829,070
through       Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
11/30/07                                                                                      Preferred Series A - 3,200,000
              Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A
                                                                                              Preferred Series D - 2,600,000
============= ========================= ========================== ========================== ===============================
Month #6      Common - N/A              Common - N/A               Common - N/A               Common - 83,829,070
12/01/07
through       Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
12/31/07
              Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,600,000
============= ========================= ========================== ========================== ===============================
Total         Common - 100,000          Common - $20.9823          Common - 100,000           N/A

              Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A

              Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A
============= ========================= ========================== ========================== ===============================



Footnote  columns  (c)  and  (d) of  the  table,  by  disclosing  the  following
information in the aggregate for all plans or programs publicly announced:

a.  The date each plan or program was  announced  - The notice of the  potential
    repurchase  of common and preferred  shares  occurs  quarterly in the Fund's
    quarterly report in accordance with Section 23(c) of the Investment  Company
    Act of 1940, as amended.

b.  The  dollar  amount (or share or unit  amount)  approved - Any or all common
    shares  outstanding  may be  repurchased  when the Fund's  common shares are
    trading  at a  discount  of 7.5% or more  from  the net  asset  value of the
    shares.  Any or all preferred shares outstanding may be repurchased when the
    Fund's preferred  shares are trading at a discount to the liquidation  value
    of $25.00.

c.  The expiration date (if any) of each plan or program - The Fund's repurchase
    plans are ongoing.

d.  Each plan or program that has expired during the period covered by the table
    - The Fund's repurchase plans are ongoing.

e.  Each plan or program the  registrant  has  determined to terminate  prior to
    expiration,  or under which the  registrant  does not intend to make further
    purchases. - The Fund's repurchase plans are ongoing.


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

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


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

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

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

     (a)(3)   Not applicable.

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


                                   SIGNATURES

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

(registrant) The Gabelli Dividend & Income Trust
             -------------------------------------------------------------------

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


Date     03/07/08
    ----------------------------------------------------------------------------


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


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


Date     03/07/08
    ----------------------------------------------------------------------------


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


Date     03/07/08
    ----------------------------------------------------------------------------



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