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, 2003
                                             -----------------



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, 450 Fifth Street, NW,
Washington, DC 20549-0609. 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 Annual Report to Shareholders is attached herewith.

                                  [LOGO OMITTED]
                                   THE GABELLI
                                   DIVIDEND &
                                  INCOME TRUST


                       THE GABELLI DIVIDEND & INCOME TRUST

                                  Annual Report
                                December 31, 2003



TO OUR SHAREHOLDERS,

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

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

      Enclosed are the audited financial statements and the investment portfolio
as of December 31, 2003.

                                             Sincerely yours,


                                             /s/ Bruce N. Alpert

                                             Bruce N. Alpert
                                             President
February 24, 2004

--------------------------------------------------------------------------------
A description  of the Trust's proxy voting  policies and procedures is available
(i) without charge, upon request, by calling 800-GABELLI (800-422-3554); (ii) by
writing to The Gabelli Funds at One Corporate  Center,  Rye, NY 10580; and (iii)
on the Securities and Exchange Commission's website at www.sec.gov.
--------------------------------------------------------------------------------

                       THE GABELLI DIVIDEND & INCOME TRUST
                            PORTFOLIO OF INVESTMENTS
                                DECEMBER 31, 2003

                                                      MARKET
   SHARES                               COST          VALUE
   ------                              -------        ------
             COMMON STOCKS -- 33.7%
             AEROSPACE -- 0.8%
     10,000  Goodrich Corp. .......$      280,470 $      296,900
    550,000  Titan Corp.+ .........    11,951,669     11,995,500
                                   -------------- --------------
                                       12,232,139     12,292,400
                                   -------------- --------------
             AUTOMOTIVE -- 0.0%
      2,000  General Motors Corp. .        85,260        106,800
                                   -------------- --------------
             CONSUMER PRODUCTS -- 2.1%
     10,000  Altria Group Inc. ....       518,409        544,200
      4,000  Avery Dennison Corp. .       221,550        224,080
    750,000  Dial Corp. ...........    21,340,555     21,352,500
        100  Eastman Kodak Co. ....         2,569          2,567
    138,900  Genuine Parts Co. ....     4,551,369      4,611,480
     27,800  Gucci Group NV, ADR ..     2,364,540      2,378,290
      1,000  Kimberly-Clark Corp. .        54,269         59,090
     10,000  Procter & Gamble Co. .       972,439        998,800
      8,000  RJ Reynolds Tobacco
               Holdings Inc. ......       455,936        465,200
                                   -------------- --------------
                                       30,481,636     30,636,207
                                   -------------- --------------
             DIVERSIFIED INDUSTRIAL -- 0.6%
      1,000  Cooper Industries Ltd.,
               Cl. A ..............        53,720         57,930
    100,000  Dow Chemical Co. .....     3,992,028      4,157,000
     75,000  General Electric Co. .     2,208,735      2,323,500
     70,000  Honeywell
               International Inc. .     2,139,304      2,340,100
                                   -------------- --------------
                                        8,393,787      8,878,530
                                   -------------- --------------
             ENERGY AND UTILITIES: INTEGRATED -- 10.6%
    250,000  Ameren Corp. .........    11,309,214     11,500,000
    220,000  American Electric Power
               Company Inc. .......     6,412,283      6,712,200
    136,900  Cinergy Corp. ........     5,119,272      5,313,089
    102,100  CONSOL Energy Inc. ...     2,436,084      2,644,390
    148,400  Consolidated Edison
               Inc. ...............     6,180,677      6,382,684
    100,000  DPL Inc. .............     1,975,696      2,088,000
     17,500  DTE Energy Co. .......       667,957        689,500
    150,000  Duke Energy Corp. ....     2,827,168      3,067,500
    245,700  Duquesne Light
               Holdings Inc. ......     4,358,472      4,506,138
    173,100  FirstEnergy Corp. ....     6,043,125      6,093,120
     55,000  FPL Group Inc. .......     3,499,281      3,598,100
    282,800  Great Plains
               Energy Inc. ........     8,942,491      8,998,696
     56,200  Hawaiian Electric
               Industries Inc. ....     2,587,908      2,662,194
    173,900  National Fuel Gas Co.      4,099,289      4,250,116
    200,000  NiSource Inc. ........     4,181,430      4,388,000
     50,000  NSTAR ................     2,374,684      2,425,000
    450,200  OGE Energy Corp. .....    10,869,341     10,890,338
    150,000  ONEOK Inc. ...........     3,202,240      3,312,000
    374,800  Pepco Holdings Inc. ..     7,027,937      7,323,592
    150,000  Pinnacle West ........
               Capital Corp. ......     5,838,663      6,003,000
    250,000  Progress Energy Inc. .    11,244,866     11,315,000
    200,200  Public Service Enterprise
               Group Inc. .........     8,440,436      8,768,760
    216,000  Southern Co. .........     6,419,731      6,534,000
    492,600  Unisource Energy Corp.    12,133,084     12,147,516
     50,000  Westar Energy Inc. ...       980,503      1,012,500
     90,000  WPS Resources Corp. ..     4,066,848      4,160,700
    700,000  Xcel Energy Inc. .....    11,950,357     11,886,000
                                   -------------- --------------
                                      155,189,037    158,672,133
                                   -------------- --------------

                                                      MARKET
   SHARES                               COST          VALUE
   ------                            -------          ------
             ENERGY AND UTILITIES: NATURAL GAS -- 1.9%
    150,000  KeySpan Corp. ........$    5,404,269 $    5,520,000
    198,000  Nicor Inc. ...........     6,763,559      6,739,920
    216,500  Peoples Energy Corp. .     9,047,668      9,101,660
    211,300  Sempra Energy ........     6,081,370      6,351,678
                                   -------------- --------------
                                       27,296,866     27,713,258
                                   -------------- --------------
             ENERGY AND UTILITIES: OIL -- 5.3%
    100,000  BP plc, ADR ..........     4,414,676      4,935,000
    110,000  ChevronTexaco Corp. ..     8,636,405      9,502,900
    210,000  ConocoPhillips .......    12,638,305     13,769,700
     90,000  Diamond Offshore
               Drilling Inc. ......     1,724,791      1,845,900
     62,000  Eni SpA, ADR .........     5,540,237      5,888,760
     85,000  Exxon Mobil Corp. ....     3,163,110      3,485,000
     15,000  Halliburton Co. ......       360,549        390,000
    127,000  Kerr-McGee Corp. .....     5,553,249      5,904,230
    250,000  Marathon Oil Corp. ...     7,649,966      8,272,500
    187,900  Occidental
               Petroleum Corp. ....     7,431,206      7,936,896
     85,000  Royal Dutch
               Petroleum Co. ......     3,973,473      4,453,150
     15,000  Schlumberger Ltd. ....       715,094        820,800
    172,900  Statoil ASA, ADR .....     1,813,061      1,953,770
    100,000  Sunoco Inc. ..........     4,897,834      5,115,000
     52,000  Total SA, ADR ........     4,389,297      4,810,520
                                   -------------- --------------
                                       72,901,253     79,084,126
                                   -------------- --------------
             ENERGY AND UTILITIES: WATER -- 0.0%
     10,000  Philadelphia Suburban
               Corp. ..............       213,628        221,000
                                   -------------- --------------
             EQUIPMENT AND SUPPLIES -- 0.3%
     98,100  Graco Inc. ...........     3,926,047      3,933,810
                                   -------------- --------------
             FINANCIAL SERVICES -- 4.7%
      4,000  Bank of America Corp.        303,976        321,720
    238,300  Bank of Bermuda Ltd. .    10,704,158     10,711,585
    105,800  Bank of New York
               Co. Inc. ...........     3,327,035      3,504,096
     59,000  Bank One Corp. .......     2,598,971      2,689,810
     95,000  Citigroup Inc. .......     4,504,513      4,611,300
    400,000  FleetBoston
               Financial Corp. ....    17,042,455     17,460,000
    185,000  JP Morgan Chase & Co.      6,560,566      6,795,050
    159,200  KeyCorp ..............     4,525,994      4,667,744
    100,000  PNC Financial Services
               Group ..............     5,367,189      5,473,000
     40,000  Travelers Property Casualty
               Corp., Cl. A .......       651,648        671,200
     25,000  Unitrin Inc. .........       949,479      1,035,250
     74,000  Wachovia Corp. .......     3,383,633      3,447,660
     85,000  Waddell & Reed Financial
               Inc., Cl. A ........     1,876,080      1,994,100
    140,000  Washington Mutual Inc.     5,601,923      5,616,800
      2,000  Webster Financial Corp.       91,180         91,720
     25,000  Wilmington Trust Corp.       877,503        900,000
                                   -------------- --------------
                                       68,366,303     69,991,035
                                   -------------- --------------
             FOOD AND BEVERAGE -- 2.3%
     75,000  Albertson's Inc. .....     1,539,482      1,698,750
     30,000  ConAgra Foods Inc. ...       780,549        791,700
    400,000  Dreyer's Grand Ice Cream
               Holdings Inc., Cl. A    30,978,469     31,100,000
     15,000  Heinz (H.J.) Co. .....       545,198        546,450
      1,000  Kellogg Co. ..........        35,550         38,080
     20,000  Sara Lee Corp. .......       416,634        434,200
                                   -------------- --------------
                                       34,295,882     34,609,180
                                   -------------- --------------

                 See accompanying notes to financial statements.

                                       2

                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2003

                                                      MARKET
   SHARES                              COST           VALUE
   ------                            -------          ------
             COMMON STOCKS (CONTINUED)
             HEALTH CARE -- 1.3%
      2,000  Amersham plc, ADR .... $     130,295 $      136,560
     30,000  Bristol-Myers
               Squibb Co. .........       804,335        858,000
     50,000  CIMA Labs Inc.+ ......     1,650,026      1,631,000
     20,000  Eli Lilly  & Co. .....     1,415,927      1,406,600
    232,000  Esperion Therapeutics
               Inc.+ ..............     8,022,555      8,029,520
     10,000  Johnson & Johnson ....       516,310        516,600
     80,000  Merck & Co. Inc. .....     3,533,076      3,696,000
    100,000  Pfizer Inc. ..........     3,473,302      3,533,000
                                   -------------- --------------
                                       19,545,826     19,807,280
                                   -------------- --------------
             METALS AND MINING -- 0.0%
     12,525  Freeport-McMoRan Copper
               & Gold Inc., Cl. B .       566,550        527,678
                                   -------------- --------------
             REAL ESTATE -- 0.3%
    100,000  Newhall Land &
               Farming Co. ........     4,041,907      4,038,000
                                   -------------- --------------
             SPECIALTY CHEMICALS -- 0.6%
     60,000  Ashland Inc. .........     2,515,651      2,643,600
    100,000  E.I. du Pont de Nemours
               and Co. ............     4,407,022      4,589,000
     50,000  Olin Corp. ...........       973,587      1,003,000
                                   -------------- --------------
                                        7,896,260      8,235,600
                                   -------------- --------------
             TELECOMMUNICATIONS -- 2.8%
     60,000  ALLTEL Corp. .........     2,702,707      2,794,800
    140,000  AT&T Corp. ...........     2,713,774      2,842,000
    500,000  BCE Inc. .............    10,960,868     11,180,000
    100,000  BellSouth Corp. ......     2,688,578      2,830,000
     70,000  BT Group plc, ADR ....     2,180,135      2,395,400
    200,000  SBC Communications Inc.    4,843,984      5,214,000
     90,000  Sprint Corp. -
               FON Group ..........     1,350,086      1,477,800
    200,000  TDC A/S, ADR .........     3,579,235      3,632,000
     12,000  Telecom Corp. of New
               Zealand Ltd., ADR ..       322,396        339,000
     80,300  Telstra Corp. Ltd., ADR    1,449,442      1,468,687
     30,000  TELUS Corp., Non-Voting,
               ADR ................       542,842        561,811
    220,000  Verizon Communications
               Inc. ...............     7,274,915      7,717,600
                                   -------------- --------------
                                       40,608,962     42,453,098
                                   -------------- --------------
             TRANSPORTATION -- 0.1%
     10,000  Frontline Ltd. .......       255,550        254,700
     30,700  Teekay Shipping Corp.      1,601,611      1,750,821
                                   -------------- --------------
                                        1,857,161      2,005,521
                                   -------------- --------------
             TOTAL COMMON
              STOCKS ..............   487,898,504    503,205,656
                                   -------------- --------------

             PREFERRED STOCKS -- 0.1%
             CLOSED END FUNDS -- 0.1%
     60,000  General American Investors
               Co. Inc.,
               5.950% Cumulative
               Pfd. ...............     1,501,580      1,502,400
                                   -------------- --------------

             CONVERTIBLE PREFERRED STOCKS -- 2.4%
             AEROSPACE -- 0.1%
      8,315  Northrop Grumman Corp.,
               7.000% Cv. Pfd.,
               Ser. B .............       997,555      1,037,296
      1,000  Titan Corp.,
               $1.00 Cv. Pfd. .....        20,050         20,000
                                   -------------- --------------
                                        1,017,605      1,057,296
                                   -------------- --------------

                                                      MARKET
   SHARES                               COST          VALUE
   ------                            -------          ------
             AUTOMOTIVE -- 0.1%
     23,900  General Motors Corp.,
               4.500% Cv. Pfd.,
               Ser. A .............$      616,270 $      640,520
                                   -------------- --------------
             AVIATION: PARTS AND SERVICES -- 0.0%
        700  Sequa Corp.,
               $5.00 Cv. Pfd. .....        61,585         62,282
                                   -------------- --------------
             BROADCASTING -- 0.9%
    264,400  Sinclair Broadcast Group Inc.,
               6.000% Cv. Pfd.,
               Ser. D .............    12,355,860     13,048,140
                                   -------------- --------------
             BUSINESS SERVICES -- 0.0%
      7,200  Allied Waste Industries Inc.,
               6.250% Cv. Pfd. ....       506,554        550,800
                                   -------------- --------------
             COMMUNICATIONS EQUIPMENT -- 0.1%
     21,000  Crown Castle International
               Corp.,
               6.250% Cv. Pfd. ....       938,000        913,500
                                   -------------- --------------
             CONSUMER PRODUCTS -- 0.1%
     18,900  Newell Financial Trust,
               5.250% Cv. Pfd. ....       871,763        869,400
                                   -------------- --------------
             DIVERSIFIED INDUSTRIAL -- 0.0%
      1,000  Owens-Illinois Inc.,
               4.750% Cv. Pfd. ....        29,200         31,850
      1,000  Smurfit-Stone Container Corp.,
               7.000% Cv. Pfd.,
               Ser. A .............        24,350         24,600
      1,000  US Steel Corp.,
               7.000% Cv. Pfd.,
               Ser. B .............        88,510        118,215
                                   -------------- --------------
                                          142,060        174,665
                                   -------------- --------------
             ENERGY AND UTILITIES: ELECTRIC -- 0.1%
     20,600  Calpine Corp.,
               5.750% Cv. Pfd. ....     1,006,825        968,200
                                   -------------- --------------
             ENERGY AND UTILITIES: INTEGRATED -- 0.1%
      9,750  Arch Coal Inc.,
               5.000% Cv. Pfd. ....       733,750        832,065
     20,000  CMS Energy Corp.,
               4.500% Cv. Pfd. (a)      1,069,062      1,122,500
                                   -------------- --------------
                                        1,802,812      1,954,565
                                   -------------- --------------
             ENERGY AND UTILITIES: NATURAL GAS -- 0.0%
      8,865  Western Gas Resources Inc.,
               $2.625 Cv. Pfd. ....       507,521        531,457
                                   -------------- --------------
             ENERGY AND UTILITIES: OIL -- 0.2%
     10,000  Chesapeake Energy Corp.,
               5.000% Cv. Pfd. ....     1,077,500      1,108,750
      1,000  Chesapeake Energy Corp.,
               6.750% Cv. Pfd. ....        85,050         92,000
      2,700  Chesapeake Energy Corp.,
               6.000% Cv. Pfd. ....       194,400        204,525
     20,000  El Paso Corp.,
               4.750% Cv. Pfd. ....       625,100        675,000
     11,390  Hanover Compressor Co.,
               7.250% Cv. Pfd. ....       526,787        549,567
        900  Westport Resources Corp.,
               6.500% Cv. Pfd. ....        21,779         22,950
                                   -------------- --------------
                                        2,530,616      2,652,792
                                   -------------- --------------
             ENTERTAINMENT -- 0.1%
     69,100  Six Flags Inc.,
               7.250% Cv. Pfd. ....     1,542,745      1,582,390
                                   -------------- --------------

                 See accompanying notes to financial statements.

                                       3

                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2003

                                                      MARKET
   SHARES                               COST          VALUE
   ------                            -------          ------
             CONVERTIBLE PREFERRED STOCKS (CONTINUED)
             FINANCIAL SERVICES -- 0.4%
      3,920  Doral Financial Corp.,
               4.750% Cv. Pfd. (a) $    1,029,000 $    1,013,320
    130,100  National Australia Bank Ltd.,
               7.875% Cv. Pfd.,
               Ser. UNIT ..........     4,856,665      4,969,820
      1,000  United Fire & Casualty Co.,
               6.375% Cv. Pfd.,
               Ser. A .............        29,000         29,000
                                   -------------- --------------
                                        5,914,665      6,012,140
                                   -------------- --------------
             HEALTH CARE -- 0.1%
     16,306  McKesson Financing Trust,
               5.000% Cv. Pfd. ....       815,300        835,683
     10,000  Omnicare Inc.,
               4.000% Cv. Pfd. ....       605,400        637,500
                                   -------------- --------------
                                        1,420,700      1,473,183
                                   -------------- --------------
             METALS AND MINING -- 0.0%
        700  Phelps Dodge Corp.,
               6.750% Cv. Pfd. ....       103,635        118,440
                                   -------------- --------------
             REAL ESTATE -- 0.0%
      2,100  Equity Office Properties Trust,
               5.250% Cv. Pfd.,
               Ser. B .............       104,120        105,021
      2,000  Felcor Lodging Trust Inc.,
               $1.95 Cv. Pfd.,
               Ser. A .............        48,100         48,360
                                   -------------- --------------
                                          152,220        153,381
                                   -------------- --------------
             TELECOMMUNICATIONS -- 0.1%
     19,800  Cincinnati Bell Inc.,
               6.750% Cv. Pfd.,
               Ser. B .............       828,170        811,800
      2,200  Citizens Communications Co.,
               5.000% Cv. Pfd. ....       109,694        112,200
     14,973  Emmis Communications Corp.,
               6.250% Cv. Pfd.,
               Ser. A .............       703,731        748,650
                                   -------------- --------------
                                        1,641,595      1,672,650
                                   -------------- --------------
             TRANSPORTATION -- 0.0%
        982  Kansas City Southern,
               4.250% Cv. Pfd. ....       551,884        577,539
                                   -------------- --------------
             TOTAL CONVERTIBLE
              PREFERRED STOCKS ....    33,684,915     35,013,340
                                   -------------- --------------
  PRINCIPAL
   AMOUNT
  ---------

             CONVERTIBLE CORPORATE BONDS -- 0.4%
             AEROSPACE -- 0.1%
$   650,000  GenCorp Inc., Sub. Deb. Cv.,
               5.750%, 04/15/07 ...       638,031        654,062
                                   -------------- --------------
             AGRICULTURE -- 0.1%
    750,000  Bunge Ltd. Financial Corp., Cv.,
               3.750%, 11/15/22 ...       830,933        878,438
                                   -------------- --------------
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
    400,000  Standard Motor Products Inc.,
               Sub. Deb. Cv.,
               6.750%, 07/15/09 ...       375,108        376,000
                                   -------------- --------------
             ELECTRONICS -- 0.1%
    600,000  Agere Systems Inc., Sub. Deb. Cv.,
               6.500%, 12/15/09 ...       832,636        825,000
                                   -------------- --------------

                                                      MARKET
   SHARES                               COST          VALUE
   ------                            -------          ------
             ENTERTAINMENT -- 0.0%
$   287,000  The Walt Disney Co., Cv.,
               2.125%, 04/15/23 ...$      299,693 $      305,296
                                   -------------- --------------
             FINANCIAL SERVICES -- 0.0%
    250,000  AON Corp., Sub. Deb. Cv.,
               3.500%, 11/15/12 ...       300,282        310,000
    300,000  First Data Corp., Cv.,
               2.000%, 03/01/08 ...       312,895        326,250
                                   -------------- --------------
                                          613,177        636,250
                                   -------------- --------------
             FOOD AND BEVERAGE -- 0.0%
  2,500,000  Parmalat Soparfi SA,
               Sub. Deb. Cv.,
               6.125%, 05/23/32 (b)     1,911,740        298,439
                                   -------------- --------------
             HEALTH CARE -- 0.0%
    300,000  Quest Diagnostic Inc.,
               Sub. Deb. Cv.,
               1.750%, 11/30/21 ...       315,331        309,375
                                   -------------- --------------
             RETAIL -- 0.0%
    375,000  School Specialty Inc.,
               Sub. Deb. Cv.,
               6.000%, 08/01/08 ...       411,841        435,000
                                   -------------- --------------
             TELECOMMUNICATIONS -- 0.1%
    350,000  Nextel Communications
               Inc., Cv.,
               6.000%, 06/01/11 ...       409,907        435,750
    350,000  Telefonos de Mexico SA,
               Sub. Deb. Cv.,
               4.250%, 06/15/04 ...       404,882        402,056
                                   -------------- --------------
                                          814,789        837,806
                                   -------------- --------------
             TRANSPORTATION -- 0.0%
    550,000  GATX Corp., Cv.,
               7.500%, 02/01/07 ...       631,481        644,188
                                   -------------- --------------
             TOTAL CONVERTIBLE
              CORPORATE BONDS .....     7,674,760      6,199,854
                                   -------------- --------------

             U.S. GOVERNMENT AGENCY MORTGAGES -- 10.1%
 75,000,000  Federal National
               Mortgage Assoc.
               Discount Note,
               01/02/04 ...........    75,000,000     75,000,000
 75,000,000  Federal National
               Mortgage Assoc.
               Discount Note,
               01/08/04 ...........    74,987,000     74,987,000
                                   -------------- --------------
             TOTAL U.S. GOVERNMENT
              AGENCY
              MORTGAGES ...........   149,987,000    149,987,000
                                   -------------- --------------

             U.S.  GOVERNMENT  OBLIGATIONS -- 39.9%
595,484,000  U.S.  Treasury Bills,
               0.867% to 0.944%++,
               01/02/04 to 01/22/04   595,232,486    595,232,486
                                   -------------- --------------

                 See accompanying notes to financial statements.

                                        4

                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2003

  PRINCIPAL                                           MARKET
   AMOUNT                               COST          VALUE
   ------                            -------          ------
             REPURCHASE AGREEMENTS -- 13.4%
$100,000,000 ABN Amro, 0.840%,
               dated 12/31/03, due 01/02/04,
               proceeds at maturity,
               $100,004,667 (c) ...$  100,000,000 $  100,000,000
100,000,000  State Street Bank & Trust Co.,
               0.810%, dated 12/31/03,
               due 01/02/04,
               proceeds at maturity,
               $100,004,500 (d) ...   100,000,000    100,000,000
                                   -------------- --------------
             TOTAL REPURCHASE
              AGREEMENTS ..........   200,000,000    200,000,000
                                   -------------- --------------

TOTAL INVESTMENTS -- 100.0% .......$1,475,979,245 $1,491,140,736
                                   ==============

LIABILITIES IN EXCESS OF OTHER ASSETS ...........    (39,490,310)

NET ASSETS -- COMMON STOCK
  (75,363,205 common shares outstanding) ........  1,451,650,426
                                                  ==============
NET ASSET VALUE PER COMMON SHARE
   (1,451,650,426 (DIVIDE) 75,363,205
   shares outstanding) ..........................         $19.26
                                                          ======

----------------
             For Federal tax purposes:
             Aggregate cost ..................... $1,475,979,663
                                                  ==============
             Gross unrealized appreciation ...... $   17,048,777
             Gross unrealized depreciation ......     (1,887,704)
                                                  --------------
             Net unrealized appreciation ........ $   15,161,073
                                                  ==============

-----------------
    +  Non-income producing security.
   ++  Represents  annualized yield at date of purchase.
  (a)  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, 2003, the market value of Rule 144A  securities  amounted
       to $2,135,820 or 0.1% of total net assets.
  (b)  Security in default.
  (c)  Collateralized by U.S. Treasury Note, 1.625%, due 04/30/05,  market value
       $102,276,848.
  (d)  Collateralized by U.S. Treasury Note, 3.375%, due 04/30/04,  market value
       $102,567,800.
ADR -  American Depository Receipt.

                 See accompanying notes to financial statements.

                                        5

                       THE GABELLI DIVIDEND & INCOME TRUST

                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 2003

ASSETS:
   Investments, at value (Cost $1,275,979,245)      $1,291,140,736
   Repurchase agreements, at value
     (Cost $200,000,000) ......................        200,000,000
   Cash .......................................              1,287
   Receivable for investments sold ............          1,756,578
   Dividends and interest receivable ..........            729,602
   Other assets ...............................             55,726
                                                    --------------
   TOTAL ASSETS ...............................      1,493,683,929
                                                    --------------
LIABILITIES:
   Payable for investments purchased ..........         38,269,026
   Payable for investment advisory fees .......          1,224,127
   Other accrued expenses and liabilities .....          2,540,350
                                                    --------------
   TOTAL LIABILITIES ..........................         42,033,503
                                                    --------------
   NET ASSETS applicable to 75,363,205
     shares outstanding .......................     $1,451,650,426
                                                    ==============
NET ASSETS CONSIST OF:
   Shares of beneficial interest, at par value              75,363
   Additional paid-in capital .................      1,436,398,092
   Accumulated net realized gain on investments
     and foreign currency transactions ........             11,089
   Net unrealized appreciation on investments
     and foreign currency transactions ........         15,165,882
                                                    --------------
   TOTAL NET ASSETS ...........................     $1,451,650,426
                                                    ==============
   NET ASSET VALUE
     ($1,451,650,426 (DIVIDE) 75,363,205
     shares outstanding;
     unlimited number of shares
     authorized of
     $0.001 par value) ........................             $19.26
                                                            ======

                             STATEMENT OF OPERATIONS
                   FOR THE PERIOD ENDED DECEMBER 31, 2003 (A)

INVESTMENT INCOME:
   Dividends (net of foreign taxes of $1,550) ....     $    819,176
   Interest ......................................          975,605
                                                       ------------
   TOTAL INVESTMENT INCOME .......................        1,794,781
                                                       ------------
EXPENSES:
   Investment advisory fees ......................        1,342,197
   Shareholder communications expenses ...........          250,000
   Custodian fees ................................           65,897
   Legal and audit fees ..........................           45,000
   Trustees' fees ................................           31,560
   Payroll .......................................           20,833
   Shareholder services fees .....................           16,667
   Miscellaneous expenses ........................           72,000
                                                       ------------
   TOTAL EXPENSES ................................        1,844,154
                                                       ------------
   NET INVESTMENT LOSS ...........................          (49,373)
                                                       ------------
NET REALIZED AND UNREALIZED GAIN ON
   INVESTMENTS AND FOREIGN CURRENCY
   TRANSACTIONS:
   Net realized gain on investments
     and foreign currency transactions ...........           16,702
   Net change in net unrealized appreciation on
     investments and foreign currency transactions       15,165,882
                                                       ------------
   NET REALIZED AND UNREALIZED GAIN ON
     INVESTMENTS AND FOREIGN CURRENCY
     TRANSACTIONS ................................       15,182,584
                                                       ------------
   NET INCREASE IN NET ASSETS RESULTING
     FROM OPERATIONS .............................     $ 15,133,211
                                                       ============

                       STATEMENT OF CHANGES IN NET ASSETS
                                                              PERIOD ENDED
                                                          DECEMBER 31, 2003 (A)
                                                          ---------------------
OPERATIONS:
   Net investment loss ....................................  $       (49,373)
   Net realized gain on investments and
      foreign currency transactions .......................           16,702
   Net change in unrealized appreciation on investments
      and foreign currency transactions ...................       15,165,882
                                                             ---------------
   NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ...       15,133,211
                                                             ---------------
TRUST SHARE TRANSACTIONS:
   Net increase in net assets from common shares
      issued in offering ..................................    1,439,300,001
   Offering costs for common shares charged to
      paid-in-capital .....................................       (2,920,000)
                                                             ---------------
   NET INCREASE IN NET ASSETS FROM TRUST
      SHARE TRANSACTIONS ..................................    1,436,380,001
                                                             ---------------
   NET INCREASE IN NET ASSETS .............................    1,451,513,212
NET ASSETS:
   Beginning of period ....................................          137,214
                                                             ---------------
   End of period ..........................................  $ 1,451,650,426
                                                             ===============
   (a) The Gabelli  Dividend & Income Trust commenced  investment  operations on
       November 28, 2003.

                 See accompanying notes to financial statements.

                                        6

                       THE GABELLI DIVIDEND & INCOME TRUST
                          NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION.  The  Gabelli  Dividend  & Income  Trust  (the  "Trust")  is a
closed-end,  non-diversified  management  investment company organized under the
laws of the State of Delaware and registered under the Investment Company Act of
1940, as amended (the "1940 Act"). The Trust sold 7,184 shares to Gabelli Funds,
LLC (the  "Adviser")  for $137,214 on November 18, 2003.  Investment  operations
commenced on November 28, 2003.

The Trust's  investment  objective is to provide a high level of total return on
its assets with an emphasis on dividends  and income.  The Trust 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 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
Dividend & Income Trust 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 so  determines,  by such other method as the Board of Trustees
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 the Adviser.  Portfolio  securities  primarily  traded in foreign markets are
generally  valued at the preceding  closing  values of such  securities on their
respective  exchanges  or  markets.  Securities  and  assets  for  which  market
quotations  are not  readily  available  are  valued  at  their  fair  value  as
determined in good faith under  procedures  established by and under the general
supervision of the Board of Trustees.  Short term debt securities with remaining
maturities of 60 days or less are valued at amortized cost,  unless the Board of
Trustees  determines  such does not reflect the securities  fair value, in which
case these  securities  will be valued at their fair value as  determined by the
Board of Trustees.  Debt instruments  having a maturity greater than 60 days for
which market  quotations are readily  available are valued at the latest average
of the bid and asked  prices.  If there were no asked prices quoted on such day,
the  security is valued  using the  closing  bid price on that day.  Options are
valued at the last sale price on the  exchange on which they are  listed.  If no
sales of such options have taken place that day, they will be valued at the mean
between their closing bid and asked prices.

     REPURCHASE AGREEMENTS.  The Trust may enter into repurchase agreements with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System of with other brokers or dealers
that meet credit guidelines established by the Adviser and reviewed by the Board
of Trustees.  Under the terms of a typical repurchase  agreement,  a Trust takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to  repurchase,  and a Trust to resell,  the obligation at an agreed-upon
price and time, thereby determining the yield during a Trust's holding period. A
Trust 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 a Trust in each  agreement.  The Trust 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 Trust may be delayed or limited.

     SECURITIES  SOLD SHORT. A short sale involves  selling a security which the
Trust does not own.  The  proceeds  received  for short  sales are  recorded  as
liabilities  and the Trust records an  unrealized  gain or loss to the extent of
the  difference  between the  proceeds  received and the value of the open short
position on the day of determination.  The Trust records a realized gain or loss
when the short  position is closed out. By entering into a short sale, the Trust
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 Trust on the
ex-dividend  date and  interest  expense is recorded on the  accrual  basis.  At
December 31, 2003, there were no open short sales.

     FOREIGN  CURRENCY  TRANSLATION.  The  books  and  records  of the Trust are
maintained in United States (U.S.) dollars. Foreign currencies,  investments and
other assets and liabilities  are translated  into U.S.  dollars at the exchange
rates prevailing at the end of the period, and 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, which
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  transactions.  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 Trust
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.

                                       7

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

     SECURITIES TRANSACTIONS AND INVESTMENT INCOME.  Securities transactions are
accounted  for as of 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 as earned.
Dividend income is recorded on the ex-dividend date.

     DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS.  Distributions to shareholders
are recorded on the  ex-dividend  date.  Income  distributions  and capital gain
distributions  are determined in accordance with Federal income tax regulations,
which may differ from  accounting  principles  generally  accepted in the United
States.

     For the year  ended  December  31,  2003,  reclassifications  were  made to
increase accumulated net investment loss for $49,373 and to decrease accumulated
net realized gain on investments  for $5,613,  with an offsetting  adjustment to
additional paid-in capital.
     PROVISION  FOR INCOME  TAXES.  The Trust intends to qualify and elect to be
treated as a regulated  investment  company  under  Subchapter M of the Internal
Revenue Code of 1986,  as amended.  It is the Trust's  policy to comply with the
requirements  of the Internal  Revenue 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.

     Dividends  and interest  from  non-U.S.  sources  received by the Trust are
generally subject to non-U.S. withholding taxes at rates ranging up to 30%. Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S.  income tax treaties,  and the Trust  intends to undertake  any  procedural
steps required to claim the benefits of such treaties.

     As of December 31, 2003, the components of accumulated earnings/(losses) on
a tax basis were as follows:

        Accumulated net gains on investments .....     $    11,507
        Net unrealized appreciation on investments      15,160,655
        Net unrealized appreciation on foreign
           currency transactions .................           4,809
                                                       -----------
        Total accumulated gain ...................     $15,176,971
                                                       ===========

3. AGREEMENTS AND TRANSACTIONS  WITH  AFFILIATES.  The Trust has entered into an
investment advisory agreement (the "Advisory  Agreement") with the Adviser which
provides  that the Trust will pay the Adviser on the first  business day of each
month a fee for the  previous  month  equal on an  annual  basis to 1.00% of the
value of the Trust's average weekly net assets.  In accordance with the Advisory
Agreement,  the Adviser provides a continuous investment program for the Trust's
portfolio and oversees the administration of all aspects of the Trust's business
and affairs.

     During the year ended December 31, 2003,  Gabelli & Company,  Inc. received
$684,983 in brokerage  commissions as a result of executing agency  transactions
in portfolio securities on behalf of the Trust.

     The cost of  calculating  the  Trust's net asset value per share is a Trust
expense pursuant to the  Investment Advisory Agreement between the Trust and the
Adviser.  During  fiscal  2003,  the  Trust  reimbursed  the  Adviser  $2,900 in
connection with the cost of computing the Trust's net asset value.

4.  PORTFOLIO  SECURITIES.   Cost  of  purchases  and  proceeds  from  sales  of
securities,  other than short-term  securities,  for the year ended December 31,
2003 aggregated $532,827,181 and $2,052,613, respectively.

5.  CAPITAL.  The Trust is  authorized  to issue an  unlimited  number of common
shares of beneficial interest,  par value $.001 per share. The Board of Trustees
of the Trust has authorized the repurchase of its shares on the open market when
the shares are trading at a discount of 10% or more (or such other percentage as
the Board of Trustees may determine  from time to time) from the net asset value
of the  shares.  During  the year ended  December  31,  2003,  the Trust did not
repurchase any shares of beneficial interest in the open market.

     Transactions in shares of beneficial interest were as follows:

                                                         PERIOD ENDED
                                                     DECEMBER 31, 2003 (A)
                                                  -------------------------
                                                     Shares       Amount
                                                  ---------- --------------
Initial seed capital, November 18, 2003 .........      7,184 $      137,214
Shares issued in offering ....................... 75,356,021  1,436,380,001
                                                  ---------- --------------
Net increase .................................... 75,363,205 $1,436,517,215
                                                  ========== ==============

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

6. OTHER MATTERS.  On October 7, 2003, the Trust's  Adviser  received a subpoena
from the Attorney  General of the State of New York  requesting  information  on
mutual fund  shares  trading  practices.  The  Adviser is fully  cooperating  in
responding to the request. The Trust does not believe that this matter will have
a material  adverse effect on the Trust's  financial  position or results of the
operations.

7. SUBSEQUENT  EVENTS.  On January 7, 2004 the Trust issued 9,700,000  shares of
common stock in connection with the  underwriters'  over-allotment  option for a
total of $184,882,000 (net of underwriting fees and expenses of $9,118,000).

                                        8

                       THE GABELLI DIVIDEND & INCOME TRUST
                              FINANCIAL HIGHLIGHTS

SELECTED  DATA FOR A  DIVIDEND  & INCOME  TRUST  SHARE  OF  BENEFICIAL  INTEREST
OUTSTANDING THROUGHOUT EACH PERIOD:
                                                               PERIOD ENDED
                                                           DECEMBER 31, 2003 (A)
                                                           ---------------------
OPERATING PERFORMANCE:
   Net asset value, beginning of period ....................    $     19.06(b)
                                                                -----------
   Net investment loss .....................................             --
   Net realized and unrealized gain on investments .........           0.20
                                                                -----------
   Total from investment operations ........................           0.20
                                                                -----------
   NET ASSET VALUE, END OF PERIOD ..........................    $     19.26
                                                                ==========
   Net asset value total return* ...........................           1.0%
                                                                ==========
   Market value, end of period .............................    $    20.00
                                                                ==========
   Total investment return** ...............................           0.0%
                                                                ==========
RATIOS TO AVERAGE NET ASSETS AND SUPPLEMENTAL DATA:
   Net assets, end of period (in 000's) ....................   $1,451,650
   Ratio of net investment loss to average net assets ......        (0.04)%(c)
   Ratio of operating expenses to average net assets .......         1.38%(c)
   Portfolio turnover rate .................................         0.4%
 --------------------------
(a) The Gabelli  Dividend & Income  Trust  commenced  investment  operations  on
    November 28, 2003.
(b) The  beginning  NAV includes a $0.04 reduction for costs associated with the
    initial public offering.
(c) Annualized.
*   Based on net asset value per share at  commencement  of operations of $19.06
    per  share.  Total  return  for the  period  of  less than  one  year is not
    annualized.
**  Based on market  value per share at  initial  public  offering of $20.00 per
    share. Total return for the period of less than one year is not annualized.

                 See accompanying notes to financial statements.

                                        9

                       THE GABELLI DIVIDEND & INCOME TRUST
                         REPORT OF INDEPENDENT AUDITORS


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 portfolio 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
(the "Trust") at December 31, 2003, the results of its  operations,  the changes
in its net assets and the financial  highlights for the period from November 28,
2003 (commencement of operations)  through December 31, 2003, 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 audit.  We conducted our audit of these  financial  statements in accordance
with  auditing  standards  generally  accepted in the United  States of America,
which 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 audit,  which  included
confirmation  of  securities  at December  31, 2003 by  correspondence  with the
custodian and brokers, provides a reasonable basis for our opinion.



PricewaterhouseCoopers LLP
New York, New York
February 20, 2004
                                       10

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

      The names and business addresses of the Trustees and principal officers of
this Fund are set forth in the following  table,  together with their  positions
and their principal  occupations  during the past five years and, in the case of
the Trustees,  their positions with certain other  organizations  and companies.
Trustees who are  "interested  persons" of the Fund, as defined by the 1940 Act,
are indicated by a "+".


                             TERM OF        NUMBER OF
                           OFFICE AND    FUNDS IN TRUST
NAME, POSITION(S)           LENGTH OF        COMPLEX
   ADDRESS 1                  TIME         OVERSEEN BY       PRINCIPAL OCCUPATION(S)                    OTHER DIRECTORSHIPS
    AND AGE                 SERVED 2         TRUSTEE         DURING PAST FIVE YEARS                      HELD BY TRUSTEE
-----------------          ----------     -------------      -----------------------                   --------------------
                                                                                         
INTERESTED TRUSTEES 3:
-------------------
MARIO J. GABELLI+          Since 2003*         24        Chairman of the Board and Chief Executive      Director of Morgan Group
Trustee                                                  Officer of Gabelli Asset Management Inc. and   Holdings, Inc. (holding
Chief Investment Officer                                 Chief Investment Officer of Gabelli Funds,     company); Vice Chairman
Age: 61                                                  LLC and GAMCO Investors, Inc.; Vice            of Lynch Corporation
                                                         Chairman and Chief Executive Officer           (diversified manufacturing)
                                                         of Lynch Interactive Corporation (multimedia
                                                         and services)

KARL OTTO POHL+           Since 2003***        33        Member of the Shareholder Committee of         Director of Gabelli Asset
Trustee                                                  Sal Oppenheim Jr. & Cie, Zurich (private       Management Inc. (investment
Age: 74                                                  investment bank); Former President of the      management); Chairman,
                                                         Deutsche Bundesbank and Chairman of its        Incentive Capital and
                                                         Central Bank Council from 1980 through         Incentive Asset Management
                                                         1991                                           (Zurich); Director at Sal
                                                                                                        Oppenheim Jr. & Cie, Zurich


EDWARD T. TOKAR+          Since 2003***         1        Chief Executive Officer of Allied Capital      Trustee, LEVCO Series Trust;
Trustee                                                  Management LLC, since 1997; Vice               Director of DB Hedge
Age: 56                                                  President of Honeywell International           Strategies Fund LLC;
                                                         Inc., since 1997                               Director, The Topiary
                                                                                                        Benefit Plan Investor
                                                                                                        Fund LLC

NON-INTERESTED TRUSTEES:
-----------------------
ANTHONY J. COLAVITA       Since 2003**         35        President and Attorney at law in the law firm           --
Trustee                                                  of Anthony J. Colavita, P.C.
Age: 68

JAMES P. CONN             Since 2003***        12        Former Managing Director and Chief Investment  Director of LaQuinta Corp.
Trustee                                                  Officer of Financial Security Assurance        (hotels) and First Republic
Age: 65                                                  Holdings Ltd. 1992-1998;                       Bank

MARIO D'URSO               Since 2003*          1        Chairman of Mittel Capital Markets S.p.A.,     Director of SJPC, London
Trustee                                                  since 2001; Senator in the Italian             (financial services)
Age: 63                                                  Parliament, 1996-2001

FRANK J. FAHRENKOPF, JR.  Since 2003**          4        President and Chief Executive Officer of the   Director of First
Trustee                                                  American Gaming Association since June 1995;   Republic Bank
Age: 64                                                  Partner in the law firm of Hogan & Hartson;
                                                         Co-Chairman of the Commission on Presidential
                                                         Debates; Former Chairman of the Republican
                                                         National Committee

MICHAEL J. MELARKEY        Since 2003*          1        Attorney at law in the law firm of Avansino,            --
Trustee                                                  Melarkey, Knobel & Mulligan
Age: 53

SALVATORE M. SALIBELLO    Since 2003***         1        Certified Public Accountant and Managing                --
Trustee                                                  Partner of the accounting firm Salibello
Age: 58                                                  & Broder, since 1978

                                       11

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


                                TERM OF        NUMBER OF
                              OFFICE AND    FUNDS IN TRUST
NAME, POSITION(S)              LENGTH OF        COMPLEX
   ADDRESS 1                     TIME         OVERSEEN BY       PRINCIPAL OCCUPATION(S)              OTHER DIRECTORSHIPS
    AND AGE                    SERVED 2         TRUSTEE         DURING PAST FIVE YEARS                 HELD BY TRUSTEE
-----------------             ----------     -------------      -----------------------              --------------------
                                                                                            
NON-INTERESTED TRUSTEES (CONTINUED):
-----------------------------------
ANTHONIE C. VAN EKRIS       Since 2003**         20        Managing Director of BALMAC              Director of Aurado
Trustee                                                    International, Inc. (consulting)         Exploration Inc. (oil and
Age: 69                                                                                             gas operations)

SALVATORE J. ZIZZA          Since 2003**         11        Chairman, Hallmark Electrical            Director of Hollis Eden
Trustee                                                    Supplies Corp.                           Pharmaceuticals
Age: 58

OFFICERS:
BRUCE N. ALPERT              Since 2003          --        Executive Vice President and Chief Operating          --
President                                                  Officer of Gabelli Funds, LLC since 1988
Age: 52                                                    and an officer of all mutual funds advised by
                                                           Gabelli Funds, LLC and its affiliates;
                                                           Director and President of Gabelli Advisers, Inc.

CARTER W. AUSTIN             Since 2003          --        Vice President of the Gabelli Equity Trust            --
Vice President                                             since 2000. Vice President of Gabelli Funds,
Age: 36                                                    LLC since 1996

MATTHEW A. HULTQUIST         Since 2003          --        Assistant Vice President of Gabelli Asset             --
Vice President and                                         Management Company since 2001
Ombudsman
Age: 24

JAMES E. MCKEE               Since 2003          --        Vice President, General Counsel and Secretary         --
Secretary                                                  of Gabelli Asset Management Inc. (since 1999)
Age: 40                                                    and of GAMCO Investors, Inc. (since 1993); Secretary
                                                           of all the registered investment companies in the
                                                           Gabelli fund complex

RICHARD C. SELL, JR.         Since 2003          --        Vice President, Controller of Gabelli & Company,      --
Treasurer                                                  Inc. since 1998
Age: 53

-----------
1 Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
2 The Trust'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  Trust's 2004  Annual  Meeting of Shareholders  and
        until their successors are duly elected and qualified.
  **  - Term expires at the  Trust's 2005  Annual Meeting  of  Shareholders  and
        until their successors are duly elected and qualified.
  *** - Term  expires at the Trust's  2006 Annual  Meeting of  Shareholders  and
        until their successors are duly elected and qualified.
3  "Interested  person" of the Trust, as defined in the 1940 Act. Mr. Gabelli is
   an  "interested  person"  of the  Trust as a result of his  employment  as an
   officer  of  the  Investment  Adviser.  Mr.  Gabelli  is  also  a  registered
   representative  of an affiliated  broker-dealer.  Mr. Pohl is an  "interested
   person"  as a result of his role as a director  of the parent  company of the
   Investment  Adviser.  Mr. Tokar is an "interested  person" as a result of his
   son's employment by an affiliate of the Investment Adviser.

                                       12

                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLAN
ENROLLMENT IN THE PLAN

   It is the policy of The Gabelli  Dividend & Income Trust  ("Dividend & Income
Trust") to automatically reinvest dividends.  As a "registered"  shareholder you
automatically  become a participant in the Dividend & Income  Trust's  Automatic
Dividend  Reinvestment  Plan (the "Plan").  The Plan  authorizes  the Dividend &
Income  Trust to issue  shares  to  participants  upon an income  dividend  or a
capital  gains  distribution  regardless  of whether the shares are trading at a
discount or a premium to net asset  value.  All  distributions  to  shareholders
whose shares are registered in their own names will be automatically  reinvested
pursuant to the Plan in additional  shares of the Dividend & Income Trust.  Plan
participants  may send their  stock  certificates  to  EquiServe  Trust  Company
("EquiServe")  to be held in their  dividend  reinvestment  account.  Registered
shareholders  wishing to receive  their  distribution  in cash must  submit this
request in writing to:
                       The Gabelli Dividend & Income Trust
                                  c/o EquiServe
                                 P.O. Box 43011
                            Providence, RI 02940-3011

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

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

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

   The number of shares of Common 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 Dividend & Income  Trust'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 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  Dividend  & Income  Trust's  Common  Shares.  The
valuation date is the dividend or distribution  payment date or, if that date is
not a New York Stock  Exchange  trading  day,  the next  trading day. If the net
asset  value of the Common  Stock at the time of  valuation  exceeds  the market
price of the Common Shares, participants will receive shares from the Dividend &
Income  Trust  valued at market  price.  If the  Dividend & Income  Trust should
declare a dividend or capital gains distribution payable only in cash, EquiServe
will buy Common Shares in the open market,  or on the New York Stock Exchange or
elsewhere,  for the participants' accounts,  except that EquiServe will endeavor
to terminate  purchases in the open market and cause the Dividend & Income Trust
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.

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

VOLUNTARY CASH PURCHASE PLAN

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

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

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

--------------------------------------------------------------------------------
  The Annual Meeting of the Dividend & Income Trust's  stockholders will be held
  at 11:00 A.M. on Monday,  May 10, 2004, at the Greenwich  Public Library,  101
  West Putnam Avenue in Greenwich, Connecticut.
--------------------------------------------------------------------------------

                                       13


--------------------------------------------------------------------------------
                       THE GABELLI DIVIDEND & INCOME TRUST
                            AND YOUR PERSONAL PRIVACY

     WHO ARE WE?
     The  Gabelli  Dividend  &  Income  Trust  (the  "Trust")  is  a  closed-end
     investment company  registered with the Securities and Exchange  Commission
     under the  Investment  Company Act of 1940. We are managed by Gabelli Funds
     LLC, which is affiliated with Gabelli Asset  Management Inc.  Gabelli Asset
     Management is a publicly-held  company that has  subsidiaries  that provide
     investment advisory or brokerage services for a variety of clients.

     WHAT KIND OF NON-PUBLIC INFORMATION DO WE COLLECT ABOUT YOU IF YOU BECOME A
     GABELLI  CUSTOMER?  When you  purchase  shares of the Trust on the New York
     Stock  Exchange,  you have the  option  of  registering  directly  with our
     transfer  agent in order,  for  example,  to  participate  in our  dividend
     reinvestment and voluntary cash purchase plan.

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

     o  INFORMATION   ABOUT  YOUR  TRANSACTIONS  WITH  US.  This  would  include
        information  about the shares that you buy or sell,  it may also include
        information  about  whether  you sell or  exercise  rights  that we have
        issued  from  time  to  time.   If  we  hire  someone  else  to  provide
        services--like a transfer agent--we will also have information about the
        transactions that you conduct through them.

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

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

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

TRUSTEES

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

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

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

Mario d'Urso
   CHAIRMAN, MITTEL CAPITAL MARKETS SPA

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

Michael J. Melarkey
   ATTORNEY-AT-LAW,
   AVANSINO, MELARKEY, KNOBEL & MULLIGAN

Karl Otto Pohl
   FORMER PRESIDENT, DEUTSCHE BUNDESBANK

Salvatore M. Salibello
   CERTIFIED PUBLIC ACCOUNTANT,
   SALIBELLO & BRODER

Edward T. Tokar
   CHIEF EXECUTIVE OFFICER, ALLIED CAPITAL MANAGEMENT, LLC

Anthony C. van Ekris
   MANAGING DIRECTOR, BALMAC INTERNATIONAL, INC.

Salvatore J. Zizza
   CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.

OFFICERS

Bruce N. Alpert
   PRESIDENT

Carter W. Austin
   VICE PRESIDENT

Matthew A. Hultquist
   VICE PRESIDENT AND OMBUDSMAN

James E. McKee
   SECRETARY

Richard C. Sell, Jr.
   TREASURER

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

CUSTODIAN
State Street Bank and Trust Company

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

TRANSFER AGENT AND REGISTRAR
EquiServe Trust Company

STOCK EXCHANGE LISTING
                                   Common
                                  --------
NYSE-Symbol:                         GDV
Shares Outstanding:              75,363,205

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

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


--------------------------------------------------------------------------------
 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 Dividend & Income Trust may,  from
 time to time,  purchase  its  shares in the open  market  when the  Dividend &
 Income  Trust  shares are  trading  at a discount  of 10% or more from the net
 asset value of the shares.
--------------------------------------------------------------------------------

                       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

                                                                  GBFDV-AR-12/03

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.

     (b) No response required.

     (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
directors 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 this Item 3.

ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

     (a) AUDIT FEES: 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 $63,666 in 2003 and $0 in 2002.




     (b) AUDIT-RELATED FEES: The aggregate fees billed in each of the last two
         fiscal years for assurance and related services by the principal
         accountant that are reasonably related to the performance of the audit
         of the registrant's financial statements and are not reported under
         paragraph (a) of this Item are $0 in 2003 and $0 in 2002.

     (c) TAX FEES: The aggregate fees billed in each of the last two fiscal
         years for professional services rendered by the principal accountant
         for tax compliance, tax advice, and tax planning are $2,350 in 2003 and
         $0 in 2002.

         Tax fees represent tax compliance services provided in connection with
         the review of the Registrant's tax returns.

     (d) ALL OTHER FEES: The aggregate fees billed in each of the last two
         fiscal years for products and services provided by the principal
         accountant, other than the services reported in paragraphs (a) through
         (c) of this Item are $0 for 2003 and $0 for 2002.

     (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 auditors to the registrant and (ii) all
              permissible non-audit services to be provided by the independent
              auditors to Gabelli and any affiliate of Gabelli that provides
              services to the registrant (a "Covered Services Provider") if the
              independent auditors' engagement relates 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 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 aggregate amount of all such permissible
              non-audit services provided to the registrant, Gabelli and any
              Covered Services Provider constitutes not more than 5% of the
              total amount of revenues paid by the registrant to its independent
              auditors during the fiscal year in which the permissible non-audit
              services are provided; (ii) the permissible non-audit services
              were not recognized by the registrant at the time of the
              engagement to be non-audit services; and (iii) such services are
              promptly brought to the attention of the Committee and approved by
              the Committee or the 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) N/A

                           (c) 100%

                           (d) N/A

         (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 2003 and
              $0 in 2002.

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

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.

ITEM 6. [RESERVED]

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

The Proxy Voting Policies are attached herewith.





                  GABELLI ASSET MANAGEMENT INC. AND AFFILIATES

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


                   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 Investors, Inc., Gabelli Funds,
LLC and Gabelli Advisers, 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
by GAMCO Investors, Inc. 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. As of June 30, 2003, the members are:

                  Bruce N. Alpert, Chief Operating Officer of Gabelli Funds, LLC

                  Ivan Arteaga, Research Analyst

                  Caesar M. P. Bryan, Portfolio Manager

                  Stephen DeTore, Deputy General Counsel

                  Joshua Fenton, Director of Research

                  Douglas R. Jamieson, Chief Operating Officer of GAMCO





                  James E. McKee, General Counsel

                  Karyn M. Nappi, Director of Proxy Voting Services

                  William S. Selby, Managing Director of GAMCO

                  Howard F. Ward, Portfolio Manager

                  Peter D. Zaglio, Senior Vice President

         Peter D. Zaglio currently chairs the Committee. In his absence, the
Director of Research will chair the 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.

         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 Legal Department believes 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' staff may request proxy-voting
records for use in presentations to current or prospective clients. Requests for
proxy voting records should be made at least ten days prior to client meetings.

          If a client wishes to receive a proxy voting record on a quarterly,
semi-annual or annual basis, please notify the Proxy Voting Department. The
reports will be available for mailing approximately ten days after the quarter
end of the period. First quarter reports may be delayed since the end of the
quarter falls during the height of the proxy season.

         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 Wexford Clearing Services
Corporation are responsible for forwarding proxies directly to GAMCO.

Proxies are received in one of two forms:

o  Shareholder Vote Authorization Forms (VAFs) - Issued by ADP. VAFs must be
   voted through the issuing institution causing a time lag. ADP 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.

Since January 1, 1992, records have been maintained on the Proxy Edge system.
The system is backed up regularly. From 1990 through 1991, records were
maintained on the PROXY VOTER system and in hardcopy format. Prior to 1990,
records were maintained on diskette and in hardcopy format.

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

         The rationale for the vote when it appropriate


Records prior to the institution of the PROXY EDGE system include:

         Security name

         Type of Meeting (Annual, Special, Contest)

         Date of Meeting

         Name of Custodian

         Name of Client

         Custodian Account Number

         Adviser or Fund Account Number

         Directors' recommendation

         How the Adviser voted for the client on each issue





         Date the proxy statement was received and by whom

         Name of person posting the vote

         Date and method by which the vote was cast

o  From these records individual client proxy voting records are compiled. It is
   our policy to provide institutional clients with a proxy voting record during
   client reviews. In addition, we will supply a proxy voting record at the
   request of the client on a quarterly, semi-annual or annual basis.

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 ADP are always sent directly
to a specific individual at ADP.

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 ADP 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 ADP:

     A call is placed to ADP requesting legal proxies. The VAFs are then sent
     overnight to ADP. ADP issues individual legal proxies and sends them back
     via overnight. 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 ADP 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 GABELLI ASSET MANAGEMENT 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. PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
COMPANY AND AFFILIATED PURCHASERS.

Not applicable.


ITEM 9. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

Not yet applicable.





ITEM 10. 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 last fiscal
         half-year (the registrant's second fiscal half-year in the case of an
         annual report) that has materially affected, or is reasonably likely to
         materially affect, the registrant's internal control over financial
         reporting.


ITEM 11. 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) of the Investment Company
              Act of 1940, as amended, are attached hereto.

     (a)(3)   Not applicable.

     (b)      Certifications pursuant to Rule 30a-2(b) of the Investment Company
              Act of 1940, as amended, 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                                March 9, 2004
    ----------------------------------------------------------------------------


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                                        March 9, 2004
     ---------------------------------------------------------------------------


By (Signature and Title)*                   /s/ Richard C. Sell, Jr.
                         -------------------------------------------------------
                                            Richard C. Sell, Jr., Principal
                                            Financial Officer


Date                                        March 9, 2004
     ---------------------------------------------------------------------------



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