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: June 30, 2007
                                               -------------


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

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


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.


                                                       [LOGO OMITTED]
                                                       THE GABELLI
                                                       DIVIDEND &
                                                       INCOME TRUST

                       THE GABELLI DIVIDEND & INCOME TRUST

                               Semi-Annual Report
                                  June 30, 2007





TO OUR SHAREHOLDERS,

      The Gabelli Dividend & Income Trust's (the "Fund") net asset value ("NAV")
total  return was 8.50%  during the first half of 2007,  compared  with gains of
6.96% and 8.79% for the  Standard & Poor's  ("S&P")  500 Index and the Dow Jones
Industrial Average,  respectively.  The Fund's NAV total return outperformed the
benchmark S&P 500 Index for this period,  as well as for each of the longer-term
intervals  shown in the  comparative  results  table.  The total  return for the
Fund's  publicly  traded  shares was 6.99% during the first half of the year. On
June 30, 2007, the Fund's NAV was $25.01, while the price of the publicly traded
shares closed at $22.34 on the New York Stock Exchange.

      Enclosed are the financial  statements and the investment  portfolio as of
June 30, 2007.





COMPARATIVE RESULTS
--------------------------------------------------------------------------------------------------------
                                 AVERAGE ANNUAL RETURNS THROUGH JUNE 30, 2007 (A)
                                 ------------------------------------------------
                                                                                               Since
                                                    Year to                                  Inception
                                                      Date        1 Year         3 Year      (11/28/03)
                                                    --------      ------         ------      ----------
                                                                                   
  GABELLI DIVIDEND & INCOME TRUST
    NAV TOTAL RETURN (B) ..........................  8.50%        22.03%         16.68%        14.59%
    INVESTMENT TOTAL RETURN (C) ...................  6.99         29.63          16.42         10.18
  S&P 500 Index ...................................  6.96         20.57          11.67         12.29
  Dow Jones Industrial Average ....................  8.79         22.98          11.26         11.70
  Nasdaq Composite Index ..........................  7.78         19.85           8.33          8.23

(a)  REPRESENT PAST PERFORMANCE AND DO NOT GUARANTEE FUTURE RESULTS.  INVESTMENT
     RETURNS AND THE  PRINCIPAL  VALUE OF AN  INVESTMENT  WILL  FLUCTUATE.  WHEN
     SHARES ARE SOLD,  THEY MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL COST.
     CURRENT  PERFORMANCE  MAY BE LOWER OR  HIGHER  THAN  THE  PERFORMANCE  DATA
     PRESENTED. VISIT WWW.GABELLI.COM FOR PERFORMANCE INFORMATION AS OF THE MOST
     RECENT  MONTH END.  PERFORMANCE  RETURNS FOR PERIODS LESS THAN ONE YEAR ARE
     NOT  ANNUALIZED.   INVESTORS  SHOULD  CAREFULLY   CONSIDER  THE  INVESTMENT
     OBJECTIVES,  RISKS, CHARGES, AND EXPENSES OF THE FUND BEFORE INVESTING. THE
     DOW  JONES   INDUSTRIAL   AVERAGE  IS  AN  UNMANAGED   INDEX  OF  30  LARGE
     CAPITALIZATION  STOCKS.  THE S&P 500 AND THE NASDAQ  COMPOSITE  INDICES ARE
     UNMANAGED INDICATORS OF STOCK MARKET PERFORMANCE.  DIVIDENDS ARE CONSIDERED
     REINVESTED  EXCEPT  FOR THE  NASDAQ  COMPOSITE  INDEX.  YOU  CANNOT  INVEST
     DIRECTLY IN AN INDEX.
(b)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT  CHANGES IN NAV PER SHARE
     AND  REINVESTMENT OF  DISTRIBUTIONS  AT NAV ON THE EX-DIVIDEND DATE AND ARE
     NET OF  EXPENSES.  SINCE  INCEPTION  RETURN IS BASED ON AN  INITIAL  NAV OF
     $19.06.
(c)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN CLOSING MARKET
     VALUES ON THE NEW YORK STOCK EXCHANGE AND  REINVESTMENT  OF  DISTRIBUTIONS.
     SINCE INCEPTION RETURN IS BASED ON AN INITIAL OFFERING PRICE OF $20.00.
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
We  have  separated  the  portfolio  managers'  commentary  from  the  financial
statements  and  investment  portfolio due to corporate  governance  regulations
stipulated by the  Sarbanes-Oxley  Act of 2002. We have done this to ensure that
the content of the portfolio managers' commentary is unrestricted. The financial
statements and investment  portfolio are mailed  separately from the commentary.
Both the  commentary  and the financial  statements,  including the portfolio of
investments, will be available on our website at www.gabelli.com/funds.
--------------------------------------------------------------------------------


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

The  following  table  presents   portfolio  holdings  as  a  percent  of  total
investments as of June 30, 2007:

LONG POSITIONS
Financial Services ................................. 16.9%
Energy and Utilities: Oil .......................... 11.5%
Energy and Utilities: Integrated ...................  9.2%
Telecommunications .................................  7.5%
Food and Beverage ..................................  7.2%
Energy and Utilities: Electric .....................  4.5%
Repurchase Agreements ..............................  4.3%
Diversified Industrial .............................  4.3%
Energy and Utilities: Natural Gas ..................  3.6%
Consumer Products ..................................  3.3%
Health Care ........................................  3.3%
Energy and Utilities: Services .....................  2.5%
Equipment and Supplies .............................  1.9%
Cable and Satellite ................................  1.9%
Broadcasting .......................................  1.8%
Retail .............................................  1.7%
Specialty Chemicals ................................  1.3%
Building and Construction ..........................  1.3%
Hotels and Gaming ..................................  1.3%
Aerospace ..........................................  1.2%
Electronics ........................................  1.1%
Automotive: Parts and Accessories ..................  0.8%
Entertainment ......................................  0.8%
Business Services ..................................  0.7%
Environmental Services .............................  0.7%
Transportation .....................................  0.7%
Metals and Mining ..................................  0.6%
Publishing .........................................  0.6%
Automotive .........................................  0.5%
Communications Equipment ...........................  0.4%
Wireless Communications ............................  0.4%
U.S. Treasury Bills ................................  0.3%
Machinery ..........................................  0.3%
Energy and Utilities ...............................  0.3%
Paper and Forest Products ..........................  0.3%
Energy and Utilities: Water ........................  0.3%
Aviation: Parts and Services .......................  0.2%
Commercial Services ................................  0.2%
Agriculture ........................................  0.1%
Real Estate Investment Trusts ......................  0.1%
Computer Software & Services .......................  0.1%
Real Estate ........................................  0.0%
Manufactured Housing and Recreational Vehicles .....  0.0%
Restaurants ........................................  0.0%
                                                    ------
                                                    100.0%
                                                    ======

SHORT POSITIONS
Financial Services ................................. (0.4)%
                                                    =======


THE FUND FILES A COMPLETE SCHEDULE OF PORTFOLIO HOLDINGS WITH THE SECURITIES AND
EXCHANGE  COMMISSION (THE "SEC") FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q,  THE LAST OF WHICH WAS FILED FOR THE  QUARTER  ENDED MARCH 31,
2007.  SHAREHOLDERS MAY OBTAIN THIS INFORMATION AT WWW.GABELLI.COM OR BY CALLING
THE FUND AT 800-GABELLI (800-422-3554).  THE FUND'S FORM N-Q IS AVAILABLE ON THE
SEC'S  WEBSITE AT  WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE SEC'S
PUBLIC  REFERENCE  ROOM IN WASHINGTON,  DC.  INFORMATION ON THE OPERATION OF THE
PUBLIC REFERENCE ROOM MAY BE OBTAINED BY CALLING 1-800-SEC-0330.

PROXY VOTING

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

SHAREHOLDER MEETING - MAY 14, 2007 - FINAL RESULTS

     The  Annual  Meeting  of  Shareholders  was  held  on May  14,  2007 at the
Greenwich  Library  in  Greenwich,  Connecticut.  At that  meeting,  common  and
preferred  shareholders,  voting  together as a single  class,  elected Mario J.
Gabelli,  Mario d'Urso, and Michael J. Melarkey as Trustees of the Fund. A total
of 73,704,730  votes,  73,980,910 votes, and 73,603,111 votes were cast in favor
of each Trustee and a total of 1,209,512  votes,  933,332  votes,  and 1,311,131
votes were withheld for each Trustee, respectively.

     Anthony J. Colavita, James P. Conn, Frank J. Fahrenkopf,  Jr., Salvatore M.
Salibello,  Edward T.  Tokar,  Anthonie  C. van Ekris,  and  Salvatore  J. Zizza
continue to serve in their capacities as Trustees of the Fund.

     We thank you for your participation and appreciate your continued support.

                                       2


                       THE GABELLI DIVIDEND & INCOME TRUST
                             SCHEDULE OF INVESTMENTS
                            JUNE 30, 2007 (UNAUDITED)

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             COMMON STOCKS -- 92.4%
             AEROSPACE -- 1.2%
     10,000  Goodrich Corp. ................ $      281,823   $      595,600
     60,000  Kaman Corp. ...................      1,070,150        1,871,400
    100,000  Rockwell Automation Inc. ......      6,039,691        6,944,000
  2,000,000  Rolls-Royce Group plc+ ........     14,847,047       21,627,377
118,400,000  Rolls-Royce Group plc,
               Cl. B .......................        231,987          242,516
                                             --------------   --------------
                                                 22,470,698       31,280,893
                                             --------------   --------------
             AGRICULTURE -- 0.1%
     90,000  Archer-Daniels-
               Midland Co. .................      1,972,035        2,978,100
                                             --------------   --------------
             AUTOMOTIVE -- 0.5%
     28,000  Copart Inc.+ ..................        826,882          856,520
    300,000  General Motors Corp. ..........      9,482,613       11,340,000
     10,000  Navistar International Corp.+ .        228,717          660,000
                                             --------------   --------------
                                                 10,538,212       12,856,520
                                             --------------   --------------
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.8%
    100,000  Dana Corp.+ ...................        289,799          202,000
    390,000  Genuine Parts Co. .............     13,190,936       19,344,000
                                             --------------   --------------
                                                 13,480,735       19,546,000
                                             --------------   --------------
             AVIATION: PARTS AND SERVICES -- 0.2%
     50,200  Sequa Corp., Cl. A+ ...........      3,653,269        5,622,400
                                             --------------   --------------
             BROADCASTING -- 1.3%
    850,000  Clear Channel
               Communications Inc. .........     31,194,415       32,147,000
                                             --------------   --------------
             BUILDING AND CONSTRUCTION -- 1.3%
     10,000  Florida Rock Industries Inc. ..        669,746          675,000
     15,000  Layne Christensen Co.+ ........        449,560          614,250
  1,844,704  Rinker Group Ltd ..............     28,877,740       29,464,700
     47,000  Rinker Group Ltd., ADR ........      3,716,432        3,741,200
                                             --------------   --------------
                                                 33,713,478       34,495,150
                                             --------------   --------------
             BUSINESS SERVICES -- 0.7%
     15,000  Alliance Data
               Systems Corp.+ ..............      1,173,209        1,159,200
     10,000  CDW Corp.+ ....................        852,015          849,700
    500,000  First Data Corp. ..............     16,270,735       16,335,000
                                             --------------   --------------
                                                 18,295,959       18,343,900
                                             --------------   --------------
             CABLE AND SATELLITE -- 1.9%
    600,000  Cablevision Systems Corp.,
               Cl. A+ ......................     18,455,073       21,714,000
     14,200  Cogeco Inc. ...................        276,997          530,676
    230,000  EchoStar Communications
               Corp., Cl. A+ ...............      6,826,542        9,975,100
     81,734  Liberty Global Inc., Cl. A+ ...      1,686,985        3,354,363

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
     34,318  Liberty Global Inc., Cl. C+ ... $      760,276   $    1,348,697
    250,000  Rogers Communications
               Inc., Cl. B .................      3,160,032       10,622,500
     30,000  The DIRECTV Group Inc.+ .......        469,613          693,300
                                             --------------   --------------
                                                 31,635,518       48,238,636
                                             --------------   --------------
             COMMERCIAL SERVICES -- 0.2%
    140,000  PHH Corp.+ ....................      4,320,252        4,369,400
                                             --------------   --------------
             COMMUNICATIONS EQUIPMENT -- 0.0%
     20,000  Thomas & Betts Corp.+ .........        629,282        1,160,000
                                             --------------   --------------
             COMPUTER SOFTWARE AND SERVICES -- 0.1%
     50,000  Covansys Corp.+ ...............      1,684,031        1,696,500
                                             --------------   --------------
             CONSUMER PRODUCTS -- 3.3%
    275,000  Alberto-Culver Co. ............      9,198,976        6,523,000
    400,000  Altadis SA ....................     26,685,352       26,635,988
     10,000  Altria Group Inc. .............        373,512          701,400
    120,000  Avon Products Inc. ............      3,524,773        4,410,000
     40,000  Eastman Kodak Co. .............        912,574        1,113,200
     44,000  Fortune Brands Inc. ...........      3,616,470        3,624,280
     55,000  Hanesbrands Inc.+ .............      1,344,318        1,486,650
     84,000  Harman International
               Industries Inc. .............     10,139,911        9,811,200
      3,000  Herbalife Ltd. ................        113,380          118,950
      1,000  Kimberly-Clark Corp. ..........         53,184           66,890
     60,000  Mattel Inc. ...................      1,009,842        1,517,400
      2,000  Oakley Inc. ...................         56,883           56,800
    175,000  Procter & Gamble Co. ..........      9,719,121       10,708,250
  1,000,000  Swedish Match AB ..............     12,209,126       19,373,611
                                             --------------   --------------
                                                 78,957,422       86,147,619
                                             --------------   --------------
             DIVERSIFIED INDUSTRIAL -- 3.9%
    153,000  Bouygues SA ...................      5,319,385       12,878,216
    230,000  Cooper Industries Ltd.,
               Cl. A .......................      7,420,937       13,130,700
    500,000  General Electric Co. ..........     16,320,036       19,140,000
    275,000  Honeywell International Inc. ..      9,524,517       15,477,000
    100,000  ITT Corp. .....................      4,506,935        6,828,000
      2,000  Pentair Inc. ..................         63,318           77,140
      1,000  Textron Inc. ..................         51,500          110,110
  1,051,000  Tomkins plc ...................      5,080,148        5,487,370
    760,000  Tyco International Ltd. .......     24,704,447       25,680,400
    129,900  WHX Corp.+ ....................      1,279,961        1,104,150
                                             --------------   --------------
                                                 74,271,184       99,913,086
                                             --------------   --------------
             ELECTRONICS -- 1.1%
      5,000  Color Kinetics Inc.+ ..........        166,962          167,050
  1,075,000  Intel Corp. ...................     22,362,894       25,542,000
    280,000  Trans-Lux Corp.+ ..............      2,037,979        1,738,800
                                             --------------   --------------
                                                 24,567,835       27,447,850
                                             --------------   --------------

                 See accompanying notes to financial statements.

                                       3


                        THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2007 (UNAUDITED)

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             COMMON STOCKS (CONTINUED)
             ENERGY AND UTILITIES: ELECTRIC -- 4.5%
     30,000  Allegheny Energy Inc.+ ........ $      438,040   $    1,552,200
    105,000  ALLETE Inc. ...................      3,452,097        4,940,250
    280,000  American Electric
               Power Co. Inc. ..............      8,755,206       12,611,200
    425,000  DPL Inc. ......................      8,553,078       12,044,500
     17,500  DTE Energy Co. ................        667,957          843,850
    273,000  Electric Power
               Development Co. Ltd. ........      6,654,195       10,864,568
    220,000  FPL Group Inc. ................      7,596,481       12,482,800
    590,000  Great Plains Energy Inc. ......     18,068,826       17,180,800
    370,000  Integrys Energy Group Inc. ....     17,973,626       18,770,100
    150,000  Pepco Holdings Inc. ...........      2,892,851        4,230,000
    240,000  Pinnacle West Capital Corp. ...      9,369,027        9,564,000
    110,000  The Southern Co. ..............      3,184,128        3,771,900
    255,000  Unisource Energy Corp. ........      6,714,681        8,386,950
                                             --------------   --------------
                                                 94,320,193      117,243,118
                                             --------------   --------------
             ENERGY AND UTILITIES: INTEGRATED -- 9.2%
     12,000  Alliant Energy Corp. ..........        305,115          466,200
    150,000  Ameren Corp. ..................      6,831,599        7,351,500
  2,000,000  Aquila Inc.+ ..................      8,464,295        8,180,000
     50,000  Avista Corp. ..................        926,534        1,077,500
     15,000  Black Hills Corp. .............        492,427          596,250
     33,000  CH Energy Group Inc. ..........      1,524,587        1,484,010
    108,000  Chubu Electric
               Power Co. Inc. ..............      2,458,019        2,868,305
    275,000  CONSOL Energy Inc. ............      9,393,433       12,680,250
    200,000  Consolidated Edison Inc. ......      8,201,972        9,024,000
     20,000  Dominion Resources Inc. .......      1,455,866        1,726,200
    205,000  Duke Energy Corp. .............      2,873,955        3,751,500
    430,000  Edison SpA ....................      1,002,090        1,388,035
    300,000  El Paso Corp. .................      3,557,045        5,169,000
     20,000  Endesa SA .....................      1,093,963        1,088,448
    300,000  Enel SpA ......................      2,324,318        3,238,140
     47,000  Enel SpA, ADR .................      1,839,336        2,523,900
    144,000  Energy East Corp. .............      3,285,119        3,756,960
    168,000  FirstEnergy Corp. .............      5,939,877       10,874,640
    150,000  Hawaiian Electric
               Industries Inc. .............      3,585,226        3,553,500
    250,000  Hera SpA ......................        552,073        1,048,081
    121,500  Hokkaido Electric
               Power Co. Inc. ..............      2,282,208        2,639,695
    121,500  Hokuriku Electric
               Power Co. ...................      2,131,359        2,353,523
    114,958  Iberdrola SA, ADR .............      5,733,530        6,447,799
     80,500  Korea Electric
               Power Corp., ADR ............      1,181,180        1,762,950
    121,500  Kyushu Electric
               Power Co. Inc. ..............      2,374,466        3,187,371

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
     21,000  Maine & Maritimes Corp.+ ...... $      594,461   $      563,850
     75,300  MGE Energy Inc. ...............      2,445,126        2,460,051
     35,102  National Grid plc, ADR ........      1,588,562        2,589,826
    255,000  NiSource Inc. .................      5,329,541        5,281,050
    600,000  NSTAR .........................     14,329,143       19,470,000
    481,000  OGE Energy Corp. ..............     11,581,024       17,628,650
     34,000  Ormat Technologies Inc. .......        510,000        1,281,120
    330,000  Progress Energy Inc. ..........     14,816,426       15,044,700
    160,000  Public Service Enterprise
               Group Inc. ..................      9,827,650       14,044,800
    121,500  Shikoku Electric
               Power Co. Inc. ..............      2,264,565        2,866,660
     15,000  TECO Energy Inc. ..............        255,758          257,700
    121,500  The Chugoku Electric
               Power Co. Inc. ..............      2,194,052        2,407,797
     35,000  The Empire District
               Electric Co. ................        777,222          782,950
    121,500  The Kansai Electric
               Power Co. Inc. ..............      2,333,021        2,876,528
    108,000  The Tokyo Electric
               Power Co. Inc. ..............      2,545,172        3,473,543
    121,500  Tohoku Electric
               Power Co. Inc. ..............      2,112,763        2,728,508
    320,000  TXU Corp. .....................     21,322,941       21,536,000
    205,000  Vectren Corp. .................      5,572,873        5,520,650
    470,000  Westar Energy Inc. ............      9,309,271       11,411,600
     85,000  Wisconsin Energy Corp. ........      2,690,561        3,759,550
    230,000  Xcel Energy Inc. ..............      3,927,605        4,708,100
                                             --------------   --------------
                                                196,137,329      238,931,390
                                             --------------   --------------
             ENERGY AND UTILITIES: NATURAL GAS -- 3.6%
      8,000  AGL Resources Inc. ............        217,299          323,840
     70,000  Atmos Energy Corp. ............      1,744,791        2,104,200
     20,000  Delta Natural Gas Co. Inc. ....        504,315          517,000
      6,000  Energen Corp. .................        124,550          329,640
    500,000  KeySpan Corp. .................     18,605,417       20,990,000
     20,000  Kinder Morgan Energy
               Partners LP .................        824,553        1,103,800
    350,000  National Fuel Gas Co. .........      9,372,113       15,158,500
    210,000  Nicor Inc. ....................      7,147,795        9,013,200
    220,000  ONEOK Inc. ....................      5,480,182       11,090,200
    300,000  SEMCO Energy Inc.+ ............      1,686,087        2,331,000
    200,000  Sempra Energy .................      5,955,980       11,846,000
     30,000  South Jersey Industries Inc. ..        657,687        1,061,400
     70,000  Southern Union Co. ............      1,656,784        2,281,300
    150,000  Southwest Gas Corp. ...........      3,610,578        5,071,500
    340,000  Spectra Energy Corp. ..........      6,763,930        8,826,400
     60,000  The Laclede Group Inc. ........      1,690,312        1,912,800
                                             --------------   --------------
                                                 66,042,373       93,960,780
                                             --------------   --------------

                 See accompanying notes to financial statements.

                                       4


                        THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2007 (UNAUDITED)

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             COMMON STOCKS (CONTINUED)
             ENERGY AND UTILITIES: OIL -- 11.5%
     20,000  Anadarko Petroleum Corp. ...... $      650,810   $    1,039,800
     40,000  Apache Corp. ..................      1,905,219        3,263,600
     46,900  BG Group plc, ADR .............      1,893,244        3,835,951
    160,000  BP plc, ADR ...................      7,479,063       11,542,400
     40,000  Cameron
               International Corp.+ ........      1,103,787        2,858,800
    140,000  Chesapeake Energy Corp. .......      2,429,835        4,844,000
    319,000  Chevron Corp. .................     18,574,583       26,872,560
      1,000  Cimarex Energy Co. ............         28,300           39,410
    417,000  ConocoPhillips ................     21,122,661       32,734,500
     78,000  Devon Energy Corp. ............      3,448,499        6,106,620
    185,000  Eni SpA, ADR ..................      6,769,273       13,384,750
    225,000  Exxon Mobil Corp. .............     10,427,149       18,873,000
     65,000  Hanover Compressor Co.+ .......      1,177,222        1,550,253
     30,000  Hess Corp. ....................        830,468        1,768,800
    580,000  Marathon Oil Corp. ............     18,953,248       34,776,800
    145,000  Murphy Oil Corp. ..............      7,348,500        8,618,800
      4,000  Nabors Industries Ltd.+ .......         97,350          133,520
      1,000  Niko Resources Ltd. ...........         57,456           91,058
      5,000  Noble Corp. ...................        254,820          487,600
    370,000  Occidental Petroleum Corp. ....     13,217,802       21,415,600
     14,000  Oceaneering
               International Inc.+ .........        390,875          736,960
     30,000  PetroChina Co. Ltd., ADR ......      2,256,659        4,460,400
    280,000  Repsol YPF SA, ADR ............      5,930,532       10,836,000
    200,000  Royal Dutch Shell plc,
               Cl. A, ADR ..................      9,567,840       16,240,000
    900,000  Statoil ASA, ADR ..............     12,881,531       27,909,000
    200,000  Sunoco Inc. ...................     10,648,405       15,936,000
    200,000  Total SA, ADR .................      8,718,885       16,196,000
     90,000  Transocean Inc.+ ..............      5,288,878        9,538,200
                                             --------------   --------------
                                                173,452,894      296,090,382
                                             --------------   --------------
             ENERGY AND UTILITIES: SERVICES -- 2.5%
    135,000  ABB Ltd., ADR .................      1,474,605        3,051,000
     20,000  Baker Hughes Inc. .............        759,763        1,682,600
    268,000  Diamond Offshore
               Drilling Inc. ...............     15,280,436       27,218,080
    640,000  Halliburton Co. ...............     17,703,558       22,080,000
    120,000  Schlumberger Ltd. .............      3,977,835       10,192,800
                                             --------------   --------------
                                                 39,196,197       64,224,480
                                             --------------   --------------
             ENERGY AND UTILITIES: WATER -- 0.3%
     11,000  American States Water Co. .....        273,608          391,270
     53,333  Aqua America Inc. .............        873,085        1,199,459
      6,000  Artesian Resources Corp.,
               Cl. A .......................        113,635          115,200
      3,000  California Water
               Service Group ...............         94,710          112,470

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
     11,500  Connecticut Water
               Service Inc. ................ $      276,036   $      280,255
      1,000  Consolidated Water
               Co. Ltd. ....................         26,770           29,310
      6,000  Middlesex Water Co. ...........        111,082          115,260
     21,466  Pennichuck Corp. ..............        417,620          542,017
     82,000  SJW Corp. .....................      1,384,964        2,730,600
     16,800  Southwest Water Co. ...........        192,169          214,536
      5,000  Suez SA .......................        156,718          287,406
    168,000  Suez SA, Strips+ ..............              0            2,274
     36,000  United Utilities plc, ADR .....        774,333        1,024,920
      9,000  York Water Co. ................        115,031          159,750
                                             --------------   --------------
                                                  4,809,761        7,204,727
                                             --------------   --------------
             ENTERTAINMENT -- 0.6%
      8,000  Grupo Televisa SA, ADR ........         79,516          220,880
    300,000  Time Warner Inc. ..............      5,098,815        6,312,000
    200,000  Vivendi .......................      6,289,470        8,637,748
                                             --------------   --------------
                                                 11,467,801       15,170,628
                                             --------------   --------------
             ENVIRONMENTAL SERVICES -- 0.7%
    100,000  Allied Waste
               Industries Inc.+ ............      1,033,110        1,346,000
      1,000  Hyflux Ltd. ...................          1,686            1,914
     12,375  Veolia Environnement ..........        395,937          971,945
    409,000  Waste Management Inc. .........     14,415,746       15,971,450
                                             --------------   --------------
                                                 15,846,479       18,291,309
                                             --------------   --------------
             EQUIPMENT AND SUPPLIES -- 1.9%
    110,000  CIRCOR International Inc. .....      2,003,636        4,447,300
     30,000  Lufkin Industries Inc. ........        513,283        1,936,500
     60,000  Mueller Industries Inc. .......      2,463,788        2,066,400
    420,000  RPC Inc. ......................      1,866,263        7,156,800
    225,000  Tenaris SA, ADR ...............     10,713,441       11,016,000
    300,000  Weatherford
               International Ltd.+ .........     12,987,048       16,572,000
    300,000  Xerox Corp.+ ..................      4,332,751        5,544,000
                                             --------------   --------------
                                                 34,880,210       48,739,000
                                             --------------   --------------
             FINANCIAL SERVICES -- 16.6%
     80,000  A.G. Edwards Inc. .............      7,009,049        6,764,000
    100,000  ABN AMRO Holding NV ...........      4,890,466        4,608,513
     35,000  ABN AMRO Holding NV,
               ADR .........................      1,699,766        1,607,200
     40,000  AFLAC Inc. ....................      2,098,398        2,056,000
    180,000  AllianceBernstein
               Holding LP ..................     10,531,935       15,676,200
    380,000  American Express Co. ..........     16,989,679       23,248,400
    300,000  American International
               Group Inc. ..................     18,347,321       21,009,000
     55,000  Ameriprise Financial Inc. .....      2,162,745        3,496,350

                 See accompanying notes to financial statements.

                                       5


                        THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2007 (UNAUDITED)

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             COMMON STOCKS (CONTINUED)
             FINANCIAL SERVICES (CONTINUED)
     42,000  Astoria Financial Corp. ....... $    1,263,649   $    1,051,680
    370,000  Bank of America Corp. .........     17,293,298       18,089,300
      5,000  BlackRock Inc. ................        387,461          782,950
     90,000  Capital One Financial Corp. ...      6,889,337        7,059,600
     30,000  CIGNA Corp. ...................      1,637,940        1,566,600
     40,000  CIT Group Inc. ................      2,209,847        2,193,200
    800,000  Citigroup Inc. ................     40,141,795       41,032,000
    230,000  Commerce Bancorp Inc. .........      7,705,490        8,507,700
     60,000  Compass Bancshares Inc. .......      4,171,094        4,138,800
     30,000  Deutsche Bank AG ..............      2,456,595        4,342,200
      9,500  Discover Financial
               Services+ ...................        284,435          270,750
    120,000  Fannie Mae ....................      6,492,036        7,839,600
     48,909  Fidelity National
               Financial Inc., Cl. A .......        981,053        1,159,143
     21,496  Fidelity National
               Information Services Inc. ...        749,854        1,166,803
    160,000  Fifth Third Bancorp ...........      7,054,543        6,363,200
    100,000  First Horizon
               National Corp. ..............      4,259,774        3,900,000
     60,000  First Republic Bank ...........      3,230,408        3,219,600
     52,100  Flushing Financial Corp. ......        963,908          836,726
     27,000  Hartford Financial
               Services Group Inc. .........      1,748,090        2,659,770
     40,000  Hudson City Bancorp Inc. ......        544,050          488,800
      1,000  International Securities
               Exchange Holdings Inc. ......         65,732           65,350
    470,000  JPMorgan Chase & Co. ..........     16,947,592       22,771,500
     50,000  Legg Mason Inc. ...............      4,462,207        4,919,000
     10,000  Lehman Brothers
               Holdings Inc. ...............        648,864          745,200
    100,000  Marshall & Ilsley Corp. .......      4,831,076        4,763,000
    122,000  Merrill Lynch & Co. Inc. ......      8,318,909       10,196,760
    266,000  Morgan Stanley ................     18,585,864       22,312,080
     64,000  National Australia
               Bank Ltd., ADR ..............      7,456,729       11,136,429
    190,000  New York Community
               Bancorp Inc. ................      3,648,851        3,233,800
     80,000  NewAlliance
               Bancshares Inc. .............      1,234,701        1,177,600
    210,000  Nuveen Investments Inc.,
               Cl. A .......................     13,254,460       13,051,500
    200,000  PNC Financial Services
               Group Inc. ..................     10,703,980       14,316,000
    305,000  Popular Inc. ..................      6,541,535        4,901,350
    220,000  Regions Financial Corp. .......      7,211,658        7,282,000
    100,000  SLM Corp. .....................      5,426,047        5,758,000
    560,220  Sovereign Bancorp Inc. ........     12,929,655       11,843,051
     44,050  Sterling Bancorp ..............        824,926          706,122

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
    100,000  T. Rowe Price Group Inc. ...... $    3,368,235   $    5,189,000
     60,000  The Allstate Corp. ............      3,220,720        3,690,600
    350,000  The Bank of
               New York Co. Inc. ...........     11,338,881       14,504,000
      4,000  The Progressive Corp. .........         89,520           95,720
    290,000  The Travelers
               Companies Inc. ..............     10,913,064       15,515,000
      5,000  Unitrin Inc. ..................        187,486          245,900
     15,974  Valley National Bancorp .......        378,551          359,255
    250,000  Wachovia Corp. ................     12,026,881       12,812,500
    400,000  Waddell & Reed
               Financial Inc., Cl. A .......      8,823,625       10,404,000
     10,000  Washington Mutual Inc. ........        391,600          426,400
      3,500  Webster Financial Corp. .......        155,536          149,345
    450,000  Wells Fargo & Co. .............     13,331,455       15,826,500
     85,200  Wilmington Trust Corp. ........      3,043,530        3,536,652
    167,000  Zions Bancorporation ..........     11,735,797       12,843,970
                                             --------------   --------------
                                                376,291,683      429,911,669
                                             --------------   --------------
             FOOD AND BEVERAGE -- 7.2%
    170,000  Anheuser-Busch
               Companies Inc. ..............      7,796,934        8,867,200
    229,200  Cadbury Schweppes plc,
               ADR .........................     11,274,498       12,445,560
     45,000  Campbell Soup Co. .............      1,354,288        1,746,450
     80,000  China Mengniu
               Dairy Co. Ltd. ..............        271,367          275,731
    185,000  ConAgra Foods Inc. ............      4,599,660        4,969,100
    900,000  Davide Campari-
               Milano SpA ..................      9,199,133        9,446,437
      7,000  Dean Foods Co. ................        327,445          223,090
    300,000  General Mills Inc. ............     14,568,199       17,526,000
    360,000  Groupe Danone .................     19,389,974       29,244,366
    100,000  H.J. Heinz Co. ................      3,521,143        4,747,000
    140,000  ITO EN Ltd. ...................      4,626,406        4,605,076
      1,000  Kellogg Co. ...................         35,550           51,790
    160,000  Kikkoman Corp. ................      2,198,949        2,380,670
    350,000  Kraft Foods Inc., Cl. A .......     10,695,400       12,337,500
    100,000  Morinaga Milk
               Industry Co. Ltd. ...........        431,707          402,843
    250,000  Nissin Food
               Products Co. Ltd. ...........      8,733,847        8,385,787
    500,000  Parmalat SpA ..................      1,885,518        2,124,924
    339,450  Parmalat SpA, GDR (a) .........        981,615        1,439,505
    343,700  PepsiAmericas Inc. ............      7,116,399        8,441,272
     20,000  PepsiCo Inc. ..................      1,220,070        1,297,000
      1,500  Pernod-Ricard SA ..............        305,601          332,848
      2,500  Remy Cointreau SA .............        173,912          187,623
  1,100,000  Sara Lee Corp. ................     18,633,132       19,140,000
    290,000  The Coca-Cola Co. .............     12,717,402       15,169,900
    100,000  The Hershey Co. ...............      5,333,855        5,062,000

                 See accompanying notes to financial statements.

                                       6


                        THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2007 (UNAUDITED)

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             COMMON STOCKS (CONTINUED)
             FOOD AND BEVERAGE (CONTINUED)
     62,000  Wm. Wrigley Jr. Co. ........... $    2,976,799   $    3,429,220
      3,000  Wm. Wrigley Jr. Co.,
               Cl. B .......................        167,630          165,000
    450,000  YAKULT
               HONSHA Co. Ltd. .............     12,437,775       11,403,046
                                             --------------   --------------
                                                162,974,208      185,846,938
                                             --------------   --------------
             HEALTH CARE -- 3.3%
      4,000  Advanced Medical
               Optics Inc.+ ................        138,875          139,520
      1,000  Bausch & Lomb Inc. ............         66,686           69,440
    100,000  Biomet Inc. ...................      4,549,060        4,572,000
    115,000  Bristol-Myers Squibb Co. ......      2,789,992        3,629,400
    175,000  Eli Lilly & Co. ...............      9,922,089        9,779,000
     10,000  Genesis HealthCare Corp.+ .....        665,838          684,200
     10,000  Health Management
               Associates Inc., Cl. A ......        208,993          113,600
     90,000  IMS Health Inc. ...............      2,258,034        2,891,700
    220,000  Merck & Co. Inc. ..............      8,376,601       10,956,000
    140,000  Owens & Minor Inc. ............      4,250,284        4,891,600
    900,000  Pfizer Inc. ...................     25,071,358       23,013,000
    200,000  Sierra Health Services Inc.+ ..      8,288,034        8,316,000
     42,000  St. Jude Medical Inc.+ ........      1,810,813        1,742,580
     60,000  Triad Hospitals Inc.+ .........      2,966,837        3,225,600
      1,500  Ventana Medical
               Systems Inc.+ ...............        114,633          115,905
    130,000  Wyeth .........................      6,096,113        7,454,200
     45,000  Zimmer Holdings Inc.+ .........      2,850,572        3,820,050
                                             --------------   --------------
                                                 80,424,812       85,413,795
                                             --------------   --------------
             HOTELS AND GAMING -- 1.3%
     22,000  Boyd Gaming Corp. .............      1,097,278        1,082,180
     90,000  Harrah's Entertainment Inc. ...      7,090,379        7,673,400
    450,000  Hilton Hotels Corp. ...........     13,987,173       15,061,500
    705,882  Ladbrokes plc .................      9,246,474        6,137,735
     45,000  Pinnacle
               Entertainment Inc.+ .........      1,423,938        1,266,750
     30,000  Station Casinos Inc. ..........      2,622,475        2,604,000
                                             --------------   --------------
                                                 35,467,717       33,825,565
                                             --------------   --------------
             MACHINERY -- 0.3%
    150,000  CNH Global NV .................      2,953,367        7,663,500
     50,000  Intermec Inc.+ ................      1,146,944        1,265,500
                                             --------------   --------------
                                                  4,100,311        8,929,000
                                             --------------   --------------
             MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.0%
      4,000  Skyline Corp. .................        141,027          120,040
                                             --------------   --------------

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             METALS AND MINING -- 0.6%
     25,000  Alcan Inc. .................... $    2,018,987   $    2,032,500
     50,000  Alcoa Inc. ....................      1,527,886        2,026,500
     10,000  Alliance Holdings GP LP .......        230,523          297,600
     20,000  Arch Coal Inc. ................        314,774          696,000
      8,000  BHP Billiton Ltd., ADR ........        217,549          478,000
      3,000  Fording Canadian
               Coal Trust ..................         32,950           98,460
    100,000  Freeport-McMoRan
               Copper & Gold Inc. ..........      3,495,728        8,282,000
     10,000  Massey Energy Co. .............        235,475          266,500
     25,000  Peabody Energy Corp. ..........        353,789        1,209,500
      1,000  Rio Tinto plc, ADR ............        127,360          306,120
      3,000  Westmoreland Coal Co.+ ........         52,605           82,050
                                             --------------   --------------
                                                  8,607,626       15,775,230
                                             --------------   --------------
             PAPER AND FOREST PRODUCTS -- 0.3%
    200,000  International Paper Co. .......      6,863,452        7,810,000
                                             --------------   --------------
             PUBLISHING -- 0.6%
    215,000  Dow Jones & Co. Inc. ..........     10,051,108       12,351,750
     38,500  Idearc Inc. ...................      1,111,123        1,360,205
     59,000  Tribune Co. ...................      1,861,450        1,734,600
                                             --------------   --------------
                                                 13,023,681       15,446,555
                                             --------------   --------------
             REAL ESTATE -- 0.0%
     18,000  Brookfield Asset
               Management Inc., Cl. A ......        186,196          718,200
                                             --------------   --------------
             REAL ESTATE INVESTMENT TRUSTS -- 0.1%
    110,000  Equity Inns Inc. ..............      2,502,850        2,464,000
     30,000  Winston Hotels Inc. ...........        433,995          450,000
                                             --------------   --------------
                                                  2,936,845        2,914,000
                                             --------------   --------------
             RESTAURANTS -- 0.0%
      1,000  Smith & Wollensky
               Restaurant Group Inc.+ ......          9,798           10,860
                                             --------------   --------------
             RETAIL -- 1.7%
    170,000  CVS Caremark Corp. ............      6,340,378        6,196,500
    500,000  Dollar General Corp. ..........     10,721,440       10,960,000
    142,000  Ingles Markets Inc., Cl. A ....      1,615,209        4,891,900
    410,000  Safeway Inc. ..................      8,674,488       13,952,300
     22,000  Saks Inc. .....................        395,507          469,700
    310,000  Sally Beauty
               Holdings Inc.+ ..............      3,837,420        2,790,000
     80,000  SUPERVALU Inc. ................      2,385,810        3,705,600
                                             --------------   --------------
                                                 33,970,252       42,966,000
                                             --------------   --------------
             SPECIALTY CHEMICALS -- 1.3%
      5,000  Arkema, ADR+ ..................        269,656          327,441
    140,000  Ashland Inc. ..................      8,906,221        8,953,000

                 See accompanying notes to financial statements.

                                       7


                        THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2007 (UNAUDITED)

   SHARES/                                                       MARKET
    UNITS                                          COST          VALUE
   ------                                          ----          -------
             COMMON STOCKS (CONTINUED)
             SPECIALTY CHEMICALS (CONTINUED)
    140,000  E.I. du Pont de
               Nemours & Co. ............... $    5,905,751   $    7,117,600
    230,000  Ferro Corp. ...................      4,473,023        5,733,900
      3,000  Huntsman Corp. ................         72,780           72,930
    100,000  Olin Corp. ....................      1,826,861        2,100,000
    225,000  The Dow Chemical Co. ..........      9,192,760        9,949,500
     18,146  Tronox Inc., Cl. B ............        186,196          254,951
                                             --------------   --------------
                                                 30,833,248       34,509,322
                                             --------------   --------------
             TELECOMMUNICATIONS -- 6.7%
    230,000  Alltel Corp. ..................     15,670,905       15,536,500
    400,000  AT&T Inc. .....................      9,394,488       16,600,000
    800,000  Avaya Inc.+ ...................     13,728,000       13,472,000
    700,000  BCE Inc. ......................     16,860,723       26,453,000
     47,125  Bell Aliant Regional
               Communications
               Income Fund+ (a)(b) .........      1,278,068        1,386,889
     71,000  BT Group plc, ADR .............      2,221,635        4,727,180
      2,000  CenturyTel Inc. ...............         58,989           98,100
     50,000  Compania de
               Telecomunicaciones de
               Chile SA, ADR ...............        607,686          475,500
    300,000  Deutsche Telekom
               AG, ADR .....................      5,460,643        5,523,000
     30,000  Embarq Corp. ..................      1,238,482        1,901,100
     55,000  France Telecom SA, ADR ........      1,338,443        1,511,400
    210,000  Hellenic Telecommunications
               Organization SA, ADR ........      1,644,219        3,265,500
    250,000  Portugal Telecom SGPS SA ......      2,985,981        3,461,460
     50,000  Portugal Telecom SGPS SA,
               ADR .........................        637,465          694,500
     70,000  Qwest Communications
               International Inc.+ .........        205,742          679,000
    840,000  Sprint Nextel Corp. ...........     16,438,020       17,396,400
     15,000  Telecom Corp. of New
               Zealand Ltd., ADR ...........        383,908          418,800
    200,000  Telecom Italia SpA, ADR .......      5,741,078        5,492,000
     26,000  Telefonica SA, ADR ............      1,107,367        1,735,760
    207,000  Telefonos de Mexico SAB
               de CV, Cl. L, ADR ...........      3,416,166        7,843,230
    130,000  Telstra Corp. Ltd., ADR .......      2,392,135        2,531,204
     76,100  TELUS Corp., Non-Voting,
               ADR .........................      1,574,712        4,489,095
    760,000  Verizon
               Communications Inc. .........     26,511,422       31,289,200
    200,000  Vodafone Group plc, ADR .......      5,412,380        6,726,000
                                             --------------   --------------
                                                136,308,657      173,706,818
                                             --------------   --------------

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             TRANSPORTATION -- 0.6%
      3,000  EGL Inc.+ ..................... $      107,313   $      139,440
     10,000  Florida East Coast
               Industries Inc. .............        838,645          829,800
      4,000  Frontline Ltd. ................        137,211          183,400
    255,000  GATX Corp. ....................      7,608,244       12,558,764
     24,000  Golden Ocean Group Ltd. .......         14,400           78,346
      3,000  Ship Finance
               International Ltd. ..........         66,356           89,040
     30,000  Teekay Corp. ..................      1,007,822        1,737,300
                                             --------------   --------------
                                                  9,779,991       15,616,090
                                             --------------   --------------
             WIRELESS COMMUNICATIONS -- 0.4%
      7,000  Crown Castle
               International Corp.+ ........        113,182          253,890
    110,000  United States
               Cellular Corp.+ .............      5,022,195        9,966,000
      3,000  Vimpel-Communications,
               ADR .........................         91,155          316,080
                                             --------------   --------------
                                                  5,226,532       10,535,970
                                             --------------   --------------
             TOTAL
              COMMON STOCKS ................  1,894,683,598    2,390,154,920
                                             --------------   --------------
             CONVERTIBLE PREFERRED STOCKS -- 1.6%
             AEROSPACE -- 0.0%
      8,200  Northrop Grumman Corp.,
               7.000% Cv. Pfd., Ser. B .....        983,758        1,184,080
                                             --------------   --------------
             AUTOMOTIVE -- 0.0%
     15,000  General Motors Corp.,
               4.500% Cv. Pfd., Ser. A .....        389,485          328,650
                                             --------------   --------------
             BROADCASTING -- 0.0%
     20,460  Emmis Communications Corp.,
               6.250% Cv. Pfd., Ser. A .....        960,081          863,003
                                             --------------   --------------
             BUILDING AND CONSTRUCTION -- 0.0%
        200  Fleetwood Capital Trust,
               6.000% Cv. Pfd. .............          6,210            6,350
                                             --------------   --------------
             DIVERSIFIED INDUSTRIAL -- 0.4%
    178,400  Owens-Illinois Inc.,
               4.750% Cv. Pfd. .............      5,926,959        7,537,400
     80,000  Smurfit-Stone Container Corp.,
               7.000% Cv. Pfd., Ser. A .....      1,996,123        1,876,000
                                             --------------   --------------
                                                  7,923,082        9,413,400
                                             --------------   --------------

                 See accompanying notes to financial statements.

                                       8


                        THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2007 (UNAUDITED)

                                                                 MARKET
   SHARES                                          COST          VALUE
   ------                                          ----          -------
             CONVERTIBLE PREFERRED STOCKS (CONTINUED)
             ENERGY AND UTILITIES -- 0.3%
      5,000  Chesapeake Energy Corp.,
               5.000% Cv. Pfd. (a) ......... $      512,500   $      728,750
     20,000  CMS Energy Corp.,
               4.500% Cv. Pfd.,
               Ser. B ......................      1,069,062        1,822,500
    130,000  El Paso Energy Capital Trust I,
               4.750% Cv. Pfd., Ser. C .....      4,680,219        5,480,800
                                             --------------   --------------
                                                  6,261,781        8,032,050
                                             --------------   --------------
             ENTERTAINMENT -- 0.1%
     84,800  Six Flags Inc.,
               7.250% Cv. Pfd., Ser. B .....      2,007,467        2,030,960
                                             --------------   --------------
             FINANCIAL SERVICES -- 0.3%
      1,500  Doral Financial Corp.,
               4.750% Cv. Pfd. .............        207,335          202,500
    137,000  Newell Financial Trust I,
               5.250% Cv. Pfd. .............      6,428,812        6,747,250
                                             --------------   --------------
                                                  6,636,147        6,949,750
                                             --------------   --------------
             HEALTH CARE -- 0.0%
     12,000  Omnicare Inc.,
               4.000% Cv. Pfd., Ser. B .....        705,608          598,500
                                             --------------   --------------
             TELECOMMUNICATIONS -- 0.4%
     50,000  Cincinnati Bell Inc.,
               6.750% Cv. Pfd., Ser. B .....      2,118,418        2,392,500
    120,000  Crown Castle International Corp.,
               6.250% Cv. Pfd. .............      5,522,500        6,840,000
                                             --------------   --------------
                                                  7,640,918        9,232,500
                                             --------------   --------------
             TRANSPORTATION -- 0.1%
      1,500  GATX Corp.,
               $2.50 Cv. Pfd. ..............        199,475          363,953
        982  Kansas City Southern,
               4.250% Cv. Pfd. .............        551,884        1,262,940
                                             --------------   --------------
                                                    751,359        1,626,893
                                             --------------   --------------
             TOTAL CONVERTIBLE
              PREFERRED STOCKS .............     34,265,896       40,266,136
                                             --------------   --------------
   PRINCIPAL
    AMOUNT
   -------

             CONVERTIBLE CORPORATE BONDS -- 1.4%
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
 $  500,000  Standard Motor Products Inc.,
               Sub. Deb. Cv.,
               6.750%, 07/15/09 ............        488,292          478,750
                                             --------------   --------------

  PRINCIPAL                                                      MARKET
   AMOUNT                                          COST          VALUE
   ------                                          ----          -------
             BROADCASTING -- 0.5%
 $  100,000  Lin Television Corp.,
               Sub. Deb. Cv.,
               2.500%, 05/15/33 ............ $       91,717   $       97,500
 13,000,000  Sinclair Broadcast Group Inc.,
               Sub. Deb. Cv.,
               6.000%, 09/15/12 ............     11,012,714       12,545,000
                                             --------------   --------------
                                                 11,104,431       12,642,500
                                             --------------   --------------
             COMMUNICATIONS EQUIPMENT -- 0.4%
 10,000,000  Agere Systems Inc.,
               Sub. Deb. Cv.,
               6.500%, 12/15/09 ............     10,047,088       10,212,500
                                             --------------   --------------
             ENTERTAINMENT -- 0.1%
  1,500,000  The Walt Disney Co., Cv.,
               2.125%, 04/15/23 ............      1,508,081        1,803,750
                                             --------------   --------------
             FINANCIAL SERVICES -- 0.0%
    250,000  AON Corp., Deb. Cv.,
               3.500%, 11/15/12 ............        257,088          497,812
                                             --------------   --------------
             REAL ESTATE -- 0.0%
             Palm Harbor Homes Inc., Cv.,
    100,000    3.250%, 05/15/24 ............         84,877           86,875
  1,000,000    3.250%, 05/15/24 (a) ........        974,162          868,750
                                             --------------   --------------
                                                  1,059,039          955,625
                                             --------------   --------------
             TELECOMMUNICATIONS -- 0.4%
 10,000,000  Nortel Networks Corp., Cv.,
               4.250%, 09/01/08 ............      9,832,798        9,912,500
                                             --------------   --------------
             TOTAL CONVERTIBLE
              CORPORATE BONDS ..............     34,296,817       36,503,437
                                             --------------   --------------

    SHARES
   -------
             WARRANTS -- 0.0%
             FOOD AND BEVERAGE -- 0.0%
        650  Parmalat SpA, GDR,
               expire 12/31/15+ (a)(b)(c) ..              0            1,608
                                             --------------   --------------
   PRINCIPAL
    AMOUNT
   -------
             SHORT-TERM OBLIGATIONS -- 4.6%
             REPURCHASE AGREEMENTS -- 4.3%
$55,460,000  Barclays Capital Inc.,
               4.250%, dated 06/29/07,
               due 07/02/07, proceeds at
               maturity, $55,479,642 (d) ...     55,460,000       55,460,000

                 See accompanying notes to financial statements.

                                       3


                        THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2007 (UNAUDITED)

  PRINCIPAL                                                      MARKET
   AMOUNT                                          COST          VALUE
   ------                                          ----          -------
             SHORT-TERM OBLIGATIONS (CONTINUED)
             REPURCHASE AGREEMENTS (CONTINUED)
$55,459,000  Daiwa Securities America Inc.,
               4.000%, dated 06/29/07,
               due 07/02/07, proceeds at
               maturity, $55,477,486 (e) ... $   55,459,000   $   55,459,000
                                             --------------   --------------
                                                110,919,000      110,919,000
                                             --------------   --------------
             U.S. TREASURY BILLS -- 0.3%
  9,000,000  U.S. Treasury Bills,
               4.372% to 4.563%++,
               07/19/07 to 08/09/07 ........      8,979,037        8,979,037
                                             --------------   --------------
             TOTAL SHORT-TERM
              OBLIGATIONS ..................    119,898,037      119,898,037
                                             --------------   --------------
TOTAL INVESTMENTS -- 100.0% ................ $2,083,144,348    2,586,824,138
                                             ==============

SECURITIES SOLD SHORT
  (Proceeds received $9,824,509) ............................     (9,105,810)

OTHER ASSETS AND LIABILITIES (NET) ..........................     21,396,229

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

NET ASSETS -- COMMON SHARES
  (83,929,070 common shares outstanding) .................... $2,099,114,557
                                                              ==============

NET ASSET VALUE PER COMMON SHARE
   ($2,099,114,557 / 83,929,070 shares outstanding) .........         $25.01
                                                                      ======

                                                                  MARKET
     SHARES                                     PROCEEDS          VALUE
     ------                                     --------          ------

             SECURITIES SOLD SHORT -- (0.4)%
             FINANCIAL SERVICES -- (0.4)%
    131,000  Morgan Stanley - W/I .......... $    9,824,509   $    9,105,810
                                             ==============   ==============

 (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 June 30,
     2007, the Rule 144A securities are considered liquid and the market value
     amounted to $4,425,502 or 0.17% of total investments.
 (b) Security fair valued under procedures established by the Board of Trustees.
     The procedures may include reviewing available financial information about
     the company and reviewing valuation of comparable securities and other
     factors on a regular  basis. At June 30, 2007, the market value of fair
     valued securities amounted to $1,388,497or 0.05% of total investments.
 (c) At June 30, 2007, the Fund held investments in restricted and illiquid
     securities amounting to $1,608 or 0.00% of total investments, which were
     valued under methods approved by the Board, as follows:

                                                                     06/30/07
ACQUISITION                             ACQUISITION  ACQUISITION  CARRYING VALUE
  SHARES    ISSUER                          DATE        COST          PER UNIT
  ------    ------                      -----------  -----------   ------------
    650     Parmalat SpA, GDR
             warrants expire 12/31/15 ..  11/09/05      $0.00        $2.4738

 (d) Collateralized by $43,190,000 U.S. Treasury Bond, 8.125%, due 08/15/21,
     market value $56,569,200.
 (e) Collateralized by $58,094,000 U.S. Treasury Notes, 3.125%, due 04/15/09,
     market value $56,569,033.
 W/I When Issued.
 +   Non-income producing security.
 ++  Represents annualized yield at date of purchase.
 ADR American Depository Receipt
 GDR Global Depository Receipt

                                       % OF
                                      MARKET            MARKET
                                       VALUE             VALUE
                                      ------            -------
GEOGRAPHIC DIVERSIFICATION
North America ........................  78.8%       $2,039,424,553
Europe ...............................  13.3           343,173,162
Latin America ........................   3.3            85,049,607
Japan ................................   2.4            63,443,919
Asia/Pacific .........................   2.2            55,732,897
                                       ------       --------------
Total Investments .................... 100.0%       $2,586,824,138
                                       ======       ==============


                 See accompanying notes to financial statements.

                                       10


                        THE GABELLI DIVIDEND & INCOME TRUST

                       STATEMENT OF ASSETS AND LIABILITIES
                            JUNE 30, 2007 (UNAUDITED)

ASSETS:
  Investments, at value (cost $1,972,225,348) .............     $ 2,475,905,138
  Repurchase agreements, at value (cost $110,919,000) .....         110,919,000
  Foreign currency, at value (cost $207,363) ..............             202,440
  Deposit at broker .......................................           8,239,005
  Cash ....................................................           9,825,389
  Receivable for investments sold .........................           3,513,920
  Unrealized appreciation on swap contracts ...............           3,030,858
  Dividends and interest receivable .......................           4,666,581
  Prepaid expense .........................................              36,760
                                                                ---------------
  TOTAL ASSETS ............................................       2,616,339,091
                                                                ---------------
LIABILITIES:
  Securities sold short (proceeds $9,824,509) .............           9,105,810
  Payable for investments purchased .......................           2,981,661
  Distributions payable ...................................             344,906
  Payable for investment advisory fees ....................           4,288,888
  Payable for payroll expenses ............................              10,427
  Payable for accounting fees .............................               3,872
  Other accrued expenses ..................................             488,970
                                                                ---------------
  TOTAL LIABILITIES .......................................          17,224,534
                                                                ---------------
PREFERRED STOCK:
  Series A Cumulative Preferred Stock (5.875%,
    $25 liquidation value, $0.001 par
    value, 3,200,000 shares authorized
    with 3,200,000 shares issued and
    outstanding) ..........................................          80,000,000
  Series B Cumulative Preferred Stock
    (Auction Market, $25,000 liquidation
    value, $0.001 par value, 4,000 shares
    authorized with 4,000 shares issued
    and outstanding) ......................................         100,000,000
  Series C Cumulative Preferred Stock
    (Auction Market, $25,000 liquidation
    value, $0.001 par value, 4,800 shares
    authorized with 4,800 shares issued
    and outstanding) ......................................         120,000,000
  Series D Cumulative Preferred Stock
    (6.00%, $25 liquidation value, $0.001 par
    value, 2,600,000 shares authorized with
    2,600,000 shares issued and
    outstanding) ..........................................          65,000,000
  Series E Cumulative Preferred Stock (Auction
    Rate, $25,000 liquidation value,
    $0.001 par value, 5,400 shares authorized
    with 5,400 shares issued and
    outstanding) ..........................................         135,000,000
                                                                ---------------
  TOTAL PREFERRED STOCK ...................................         500,000,000
                                                                ---------------
  NET ASSETS ATTRIBUTABLE TO
    COMMON SHAREHOLDERS ...................................     $ 2,099,114,557
                                                                ===============
NET ASSETS ATTRIBUTABLE TO COMMON
  SHAREHOLDERS CONSIST OF:
  Paid-in capital, at $0.001 par value ....................     $ 1,543,032,693
  Accumulated net investment income .......................          16,446,114
  Accumulated net realized gain on
    investments, written options, swap
    contracts, securities sold
    short, and foreign currency transactions ..............          32,215,571
  Net unrealized appreciation on investments ..............         503,679,790
  Net unrealized appreciation  on swap contracts ..........           3,030,858
  Net unrealized appreciation on
    securities sold short .................................             718,699
  Net unrealized depreciation on foreign
    currency translations .................................              (9,168)
                                                                ---------------
  NET ASSETS ..............................................     $ 2,099,114,557
                                                                ===============
NET ASSET VALUE PER COMMON SHARE
  ($2,099,114,557 / 83,929,070 shares outstanding;
  unlimited number of shares authorized) ..................              $25.01
                                                                         ======


                             STATEMENT OF OPERATIONS
               FOR THE SIX MONTHS ENDED JUNE 30, 2007 (UNAUDITED)

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $1,060,612) ............     $  32,977,391
  Interest ..................................................         7,104,168
                                                                  -------------
  TOTAL INVESTMENT INCOME ...................................        40,081,559
                                                                  -------------
EXPENSES:
  Investment advisory fees ..................................        12,693,284
  Auction agent fees ........................................           450,336
  Shareholder communications expenses .......................           277,993
  Custodian fees ............................................           160,049
  Payroll expenses ..........................................           130,049
  Trustees' fees ............................................            85,434
  Legal and audit fees ......................................            48,330
  Accounting fees ...........................................            22,621
  Shareholder services fees .................................            19,204
  Interest expense ..........................................             6,648
  Miscellaneous expenses ....................................           180,117
                                                                  -------------
  TOTAL EXPENSES ............................................        14,074,065
  Less: Custodian fee credits ...............................           (87,634)
                                                                  -------------
  NET EXPENSES ..............................................        13,986,431
                                                                  -------------
  NET INVESTMENT INCOME .....................................        26,095,128
                                                                  -------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS, WRITTEN OPTIONS, SWAP CONTRACTS,
  SECURITIES SOLD SHORT, AND FOREIGN CURRENCY:
  Net realized gain on investments ..........................        75,048,313
  Net realized gain on written options ......................           384,353
  Net realized gain on swap contracts .......................         1,546,427
  Net realized loss on foreign currency transactions ........           (24,482)
                                                                  -------------
  Net realized gain on investments, written options,
    swap contracts, and foreign currency transactions .......        76,954,611
                                                                  -------------
  Net change in unrealized appreciation/depreciation:
    on investments ..........................................        75,599,301
    on written options ......................................           220,307
    on swap contracts .......................................          (124,451)
    on securities sold short ................................           718,699
    on foreign currency translations ........................            (7,949)
                                                                  -------------
  Net change in unrealized appreciation/
   depreciation on investments, written
    options, swap contracts, securities
    sold short, and foreign currency
    translations ............................................        76,405,907
                                                                  -------------
  NET REALIZED AND UNREALIZED GAIN (LOSS) ON
    INVESTMENTS, WRITTEN OPTIONS, SWAP CONTRACTS,
    SECURITIES SOLD SHORT, AND FOREIGN CURRENCY .............       153,360,518
                                                                  -------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .........................................       179,455,646
                                                                  -------------
  Total Distributions to Preferred
    Stock Shareholders ......................................       (13,372,396)

  Recapture of gain on sale of Fund
    shares by an affiliate ..................................             4,338
                                                                  -------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO
    COMMON SHAREHOLDERS RESULTING
    FROM OPERATIONS .........................................     $ 166,087,588
                                                                  =============

                 See accompanying notes to financial statements.

                                       11


                       THE GABELLI DIVIDEND & INCOME TRUST

     STATEMENT OF CHANGES IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS



                                                                                       SIX MONTHS ENDED
                                                                                         JUNE 30, 2007         YEAR ENDED
                                                                                          (UNAUDITED)      DECEMBER 31, 2006
                                                                                        ---------------    -----------------
                                                                                                      
OPERATIONS:
  Net investment income .............................................................   $    26,095,128     $    72,921,975
  Net realized gain on investments, written options, swap contracts, and
    foreign currency transactions ...................................................        76,954,611          93,722,202
  Net change in unrealized appreciation/depreciation on investments, written options,
    swap contracts, securities sold short, and foreign currency translations. .......        76,405,907         243,496,939
                                                                                        ---------------     ---------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ..............................       179,455,646         410,141,116
                                                                                        ---------------     ---------------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS:
  Net investment income .............................................................        (4,430,017)*       (10,255,572)
  Net realized short-term gain on investments, written options, swap contracts, and
    foreign currency transactions ...................................................        (1,819,399)*        (4,091,893)
  Net realized long-term gain on investments, written options, swap contracts,
    futures contracts, securities sold short, and foreign currency transactions. ....        (7,122,980)*       (11,704,448)
                                                                                        ---------------     ---------------
  TOTAL DISTRIBUTIONS TO PREFERRED SHAREHOLDERS .....................................       (13,372,396)        (26,051,913)
                                                                                        ---------------     ---------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS
    RESULTING FROM OPERATIONS .......................................................       166,083,250         384,089,203
                                                                                        ---------------     ---------------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
  Net investment income .............................................................       (17,246,860)*       (50,995,124)
  Net realized short-term gain on investments, written options, swap contracts, and
    foreign currency transactions ...................................................        (7,083,253)*       (20,346,652)
  Net realized long-term gain on investments, written options, swap contracts,
    futures contracts, securities sold short, and foreign currency transactions. ....       (27,731,052)*       (58,199,561)
                                                                                        ---------------     ---------------
  TOTAL DISTRIBUTIONS TO COMMON SHAREHOLDERS ........................................       (52,061,165)       (129,541,337)
                                                                                        ---------------     ---------------
FUND SHARE TRANSACTIONS:
  Net decrease from repurchase of common shares .....................................          (992,992)         (6,491,041)
  Recapture of gain on sale of Fund shares by an affiliate ..........................             4,338                  --
  Offering costs for preferred shares charged to paid-in capital ....................                --            (130,874)
                                                                                        ---------------     ---------------
  NET DECREASE IN NET ASSETS FROM FUND SHARE TRANSACTIONS ...........................          (988,654)         (6,621,915)
                                                                                        ---------------     ---------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS ....................       113,033,431         247,925,951
NET ASSETS ATTRIBUTABLE TO COMMON SHAREHOLDERS:
  Beginning of period ...............................................................     1,986,081,126       1,738,155,175
                                                                                        ---------------     ---------------
  End of period (including undistributed net investment income of
    $16,446,114 and $12,027,863, respectively) ......................................   $ 2,099,114,557     $ 1,986,081,126
                                                                                        ===============     ===============

-------------
* Based on fiscal year to date book income. Amounts are subject to change and
  recharacterization at fiscal year end.

                 See accompanying notes to financial statements.

                                       12


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

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

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

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

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

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

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

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

                                       13


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

periods within those fiscal years. At this time, management is in the process of
reviewing the requirements of SFAS 157 against its current valuation policies to
determine future applicability.

     REPURCHASE  AGREEMENTS.  The Fund may enter into repurchase agreements with
primary  government  securities dealers recognized by the Federal Reserve Board,
with  member  banks of the  Federal  Reserve  System,  or with other  brokers or
dealers that meet credit  guidelines  established by the Adviser and reviewed by
the Board.  Under the terms of a typical  repurchase  agreement,  the Fund takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will always receive and maintain  securities as collateral whose market
value, including accrued interest,  will be at least equal to 102% of the dollar
amount  invested by the Fund in each  agreement.  The Fund will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization of the collateral by the Fund may be delayed or limited. At June 30,
2007, the Fund had investments of $110,919,000 in repurchase agreements.

     OPTIONS.  The Fund may purchase or write call or put options on  securities
or  indices.  As a writer of put  options,  the Fund  receives  a premium at the
outset  and then  bears  the risk of  unfavorable  changes  in the  price of the
financial  instrument  underlying the option. The Fund would incur a loss if the
price of the  underlying  financial  instrument  decreases  between the date the
option is written and the date on which the option is terminated. The Fund would
realize a gain,  to the  extent of the  premium,  if the price of the  financial
instrument increases between those dates.

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

     In the case of call  options,  these  exercise  prices are  referred  to as
"in-the-money,"  "at-the-money," and "out-of-the-money,"  respectively. The Fund
may write (a) in-the-money  call options when the Adviser expects that the price
of the underlying  security will remain stable or decline  moderately during the
option period,  (b) covered  at-the-money  call options when the Adviser expects
that the  price  of the  underlying  security  will  remain  stable  or  advance
moderately during the option period, and (c) out-of-the-money  call options when
the Adviser expects that the premiums received from writing the call option will
be greater than the  appreciation in the price of the underlying  security above
the exercise price. By writing a call option, the Fund limits its opportunity to
profit from any increase in the market value of the  underlying  security  above
the  exercise  price  of  the  option.   Out-of-the-money,   at-the-money,   and
in-the-money  put options  (the  reverse of call  options as to the  relation of
exercise price to market price) may be utilized in the same market  environments
that such call options are used in  equivalent  transactions.  At June 30, 2007,
the Fund had no investments in options.

     SWAP  AGREEMENTS.  The  Fund  may  enter  into  interest  rate  swap or cap
transactions.  The use of swaps and caps is a highly  specialized  activity that
involves  investment  techniques and risks different from those  associated with
ordinary  portfolio  transactions.  Swap  agreements  may  involve,  to  varying
degrees,  elements  of market and  counterparty  risk,  and  exposure to loss in
excess  of  the  related  amounts  reflected  in the  Statement  of  Assets  and
Liabilities.  In an interest rate swap, the Fund would agree to pay to the other
party to the interest rate swap (which is known as the "counterparty")

                                       14


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

periodically a fixed rate payment in exchange for the  counterparty  agreeing to
pay to the Fund  periodically  a  variable  rate  payment  that is  intended  to
approximate  the Fund's  variable rate payment  obligation on Series B Preferred
Stock. In an interest rate cap, the Fund would pay a premium to the counterparty
and, to the extent that a specified  variable rate index exceeds a predetermined
fixed rate,  would  receive from that  counterparty  payments of the  difference
based  on  the  notional  amount  of  such  cap.  Interest  rate  swap  and  cap
transactions  introduce  additional risk because the Fund would remain obligated
to pay  preferred  stock  dividends  when due in  accordance  with the  Articles
Supplementary even if the counterparty defaulted.

     The Fund has entered into an interest  rate swap  agreement  with  Citibank
N.A.  Under the agreement the Fund receives a floating rate of interest and pays
a respective fixed rate of interest on the nominal value of the swap. Details of
the swap at June 30, 2007 are as follows:

     NOTIONAL                   FLOATING RATE*     TERMINATION    NET UNREALIZED
      AMOUNT     FIXED RATE  (RATE RESET MONTHLY)     DATE         APPRECIATION
    ---------    ----------  --------------------  ------------    -------------
   $100,000,000     4.01%            5.32%         June 2, 2010      $3,523,982

----------------
* Based on Libor (London Interbank Offered Rate).

     The Fund may enter into equity swap  transactions.  The use of equity swaps
is a highly specialized  activity that involves investment  techniques and risks
different from those associated with ordinary portfolio  security  transactions.
In an  equity  swap,  a set of  future  cash  flows are  exchanged  between  two
counterparties.  One of these cash flow  streams  will  typically  be based on a
reference  interest rate combined with the  performance  of a notional  value of
shares of a stock. The other will be based on the performance of the shares of a
stock.

     The  Fund has  entered  into  equity  swap  agreements  with  Bear, Stearns
International Limited.  Details of  the swaps  at  June 30, 2007 are as follows:


                                                                                                               NET UNREALIZED
          NOTIONAL                    EQUITY SECURITY                     INTEREST RATE/          TERMINATION   APPRECIATION
           AMOUNT                        RECEIVED                      EQUITY SECURITY PAID           DATE      (DEPRECIATION)
          ---------                   ---------------                  --------------------       ------------ ---------------
                                                                                                      
                                        Market Value                   Overnight LIBOR plus
                                      Appreciation on:            Market Value Depreciation on:
 $4,462,994 (200,000 Shares)         Alliance Boots plc                Alliance Boots plc            4/15/08      $  77,876
 4,742,004 (344,000 Shares)        Cadbury Schweppes plc              Cadbury Schweppes plc          2/15/08        (96,907)
18,893,965 (1,500,000 Shares)  Imperial Chemical Industries plc   Imperial Chemical Industries plc   5/15/08       (498,135)
 2,127,433 (100,000 Shares)            Hanson plc                           Hanson plc               4/15/08         24,042
                                                                                                                  ---------
                                                                                                                  $(493,124)
                                                                                                                  =========

     If there is a default by the counterparty to a swap contract, the Fund will
be limited to contractual  remedies  pursuant to the  agreements  related to the
transaction. There is no assurance that the swap contract counterparties will be
able to meet their obligations pursuant to a swap contract or that, in the event
of default,  the Fund will succeed in pursuing  contractual  remedies.  The Fund
thus  assumes  the risk that it may be delayed in or  prevented  from  obtaining
payments owed to it pursuant to a swap  contract.  The  creditworthiness  of the
swap  contract  counterparties  is closely  monitored in order to minimize  this
risk.  Depending  on the  general  state of  short-term  interest  rates and the
returns on the Fund's portfolio securities at that point in time, such a default
could  negatively  affect  the  Fund's  ability to make  dividend  payments.  In
addition, at the time an equity swap or an interest rate swap or cap transaction
reaches its scheduled  termination  date, there is a risk that the Fund will not
be able to obtain a replacement transaction or that the terms of the replacement
will not be as  favorable  as on the expiring  transaction.  If this occurs,  it
could have a negative impact on the Fund's ability to make dividend payments.

                                       15


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

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

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

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

     There are several risks in connection with the use of futures  contracts as
a  hedging  instrument.  The  change  in value of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged investments. In addition, there
is the risk that the Fund may not be able to enter  into a  closing  transaction
because of an illiquid  secondary  market.  At June 30, 2007, there were no open
futures contracts.

     SECURITIES  SOLD  SHORT.  The Fund may enter into short sale  transactions.
Short selling involves  selling  securities that may or may not be owned and, at
times,  borrowing the same  securities  for delivery to the  purchaser,  with an
obligation  to replace such borrowed  securities  at a later date.  The proceeds
received  from short sales are recorded as  liabilities  and the Fund records an
unrealized  gain or loss to the extent of the  difference  between the  proceeds
received  and the value of an open short  position on the day of  determination.
The Fund records a realized gain or loss when the short  position is closed out.
By entering into a short sale,  the Fund bears the market risk of an unfavorable
change in the price of the  security  sold short.  Dividends  on short sales are
recorded as an expense by the Fund on the ex-dividend  date and interest expense
is  recorded on the accrual  basis.  Securities  sold short at June 30, 2007 are
reported within the Schedule of Investments.

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

     The  use  of  forward  foreign   exchange   contracts  does  not  eliminate
fluctuations in the underlying prices of the Fund's portfolio securities, but it
does  establish a rate of exchange that can be achieved in the future.  Although
forward  foreign  exchange  contracts limit the risk of loss due to a decline in
the value of the hedged currency,  they also limit any potential gain that might
result should the value of the currency increase. In addition, the Fund could be
exposed to risks if the  counterparties  to the contracts are unable to meet the
terms of their  contracts.  At June 30, 2007, there were no open forward foreign
exchange contracts.

     FOREIGN  CURRENCY  TRANSLATIONS.  The  books  and  records  of the Fund are
maintained in U.S. dollars.  Foreign currencies,  investments,  and other assets
and liabilities are translated into U.S.  dollars at the current exchange rates.
Purchases  and  sales  of  investment  securities,   income,  and  expenses  are
translated at the exchange rate prevailing on the respective  dates

                                       16


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

of such  transactions.  Unrealized  gains and losses that result from changes in
foreign  exchange rates and/or changes in market prices of securities  have been
included in  unrealized  appreciation/depreciation  on  investments  and foreign
currency translations.  Net realized foreign currency gains and losses resulting
from changes in exchange rates include foreign currency gains and losses between
trade date and settlement date on investment  securities  transactions,  foreign
currency  transactions,  and the difference  between the amounts of interest and
dividends  recorded on the books of the Fund and the amounts actually  received.
The  portion of foreign  currency  gains and losses  related to  fluctuation  in
exchange rates between the initial trade date and subsequent  sale trade date is
included in realized gain/(loss) on investments.

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

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

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

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

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

     DISTRIBUTIONS  TO SHAREHOLDERS.  Distributions  to common  shareholders are
recorded on the ex-dividend  date.  Distributions  to shareholders  are based on
income and capital gains as determined  in  accordance  with federal  income tax
regulations,  which may differ from income and capital gains as determined under
U.S. generally accepted accounting  principles.  These differences are primarily
due to differing treatments of income and gains on various investment securities
and foreign currency  transactions  held by the Fund,  timing  differences,  and
differing characterizations of distributions

                                       17


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

made by the Fund.  Distributions from net investment income include net realized
gains on foreign currency  transactions.  These book/tax  differences are either
temporary or permanent in nature. To the extent these differences are permanent,
adjustments are made to the appropriate  capital accounts in the period when the
differences  arise.  These  reclassifications  have no  impact on the NAV of the
Fund.

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

     The tax character of distributions  paid during the year ended December 31,
2006 was as follows:

                                              COMMON        PREFERRED
                                             ---------      ---------
   DISTRIBUTIONS PAID FROM:
   Ordinary income
     (inclusive of short-term
     capital gains) .....................  $ 71,341,776    $14,347,465
   Net long-term capital gains ..........    58,199,561     11,704,448
                                           ------------    -----------
   Total distributions paid .............  $129,541,337    $26,051,913
                                           ============    ===========

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

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

        Net unrealized appreciation on
          investments, written options,
          foreign currency, and swap contracts ..................  $431,173,223
        Post-October currency loss deferral .....................      (449,565)
        Undistributed ordinary income ...........................    11,337,666
        Other temporary differences .............................        (1,545)
                                                                   ------------
        Total ...................................................  $442,059,779
                                                                   ============

     The following summarizes the tax cost of investments, written options, swap
contracts,  and the related unrealized  appreciation/(depreciation)  at June 30,
2007:


                                                   GROSS              GROSS
                                  COST/         UNREALIZED         UNREALIZED       NET UNREALIZED
                                PROCEEDS       APPRECIATION       DEPRECIATION       APPRECIATION
                                --------       ------------      -------------     --------------
                                                                        
   Investments ............. $2,084,983,118    $525,098,625      $(23,257,605)      $501,841,020
   Swap contracts ..........             --       3,625,900          (595,042)         3,030,858
   Short sales .............     (9,824,509)        718,699                --            718,699
                             --------------    ------------      ------------       ------------
                             $2,075,158,609    $529,443,224      $(23,852,647)      $505,590,577
                             ==============    ============      ============       ============


     In July  2006,  the FASB  issued  Interpretation  No. 48,  "Accounting  for
Uncertainty in Income Taxes, an  Interpretation of FASB Statement No. 109" ("the
Interpretation").  The  Interpretation  established for all entities,  including
pass-through  entities  such as the Fund,  a  minimum  threshold  for  financial
statement  recognition  of the benefit of positions  taken in filing tax returns
(including  whether  an entity is  taxable in a  particular  jurisdiction),  and
required certain expanded tax disclosures. The Interpretation was implemented by
the Fund on June 29, 2007 and applied to all open tax years as of the  effective
date.  Management  has evaluated the  application of the  Interpretation  to the
Fund,  and the  adoption  of the  Interpretation  had no impact  on the  amounts
reported in the financial statements.

                                       18


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

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

     The Fund's total  return on the NAV of the common  shares is monitored on a
monthly basis to assess whether the total return on the NAV of the common shares
exceeds the stated dividend rate or  corresponding  swap rate of each particular
series of Cumulative  Preferred  Stock for the period.  For the six months ended
June 30, 2007, the Fund's total return on the NAV of the common shares  exceeded
the stated dividend rate or corresponding swap rate of all outstanding Preferred
Stock. Thus, management fees were accrued on these assets.

     During  the six  months  ended  June  30,  2007,  the Fund  paid  brokerage
commissions  of $756,778 to Gabelli & Company,  Inc.  ("Gabelli & Company"),  an
affiliate of the Adviser.

     The cost of calculating the Fund's NAV per share is a Fund expense pursuant
to the  Advisory  Agreement  between  the Fund and the  Adviser.  During the six
months ended June 30, 2007,  the Fund paid or accrued  $22,621 to the Adviser in
connection with the cost of computing the Fund's NAV.

     The Fund is  assuming  its  portion of the  allocated  cost of the  Gabelli
Funds'  Chief  Compliance  Officer in the  amount of $19,708  for the six months
ended June 30, 2007,  which is included in payroll  expenses in the Statement of
Operations.

     As per the approval of the Board, the Fund compensates officers of the Fund
that are employed by the Fund and are not employed by the Adviser  (although the
officers may receive  incentive-based  variable  compensation from affiliates of
the Adviser).  For the six months ended June 30, 2007,  the Fund paid or accrued
$110,341, which is included in payroll expenses in the Statement of Operations.

     The  Fund  recaptured  a gain of  $4,338  on the sale of its  shares  by an
affiliate of the Adviser.

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

4. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the six months ended June 30, 2007,  other than  short-term  and U.S  Government
securities, aggregated $939,187,337 and $462,095,228, respectively.

                                       19


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

     Option  contracts  written by the Fund during the six months ended June 30,
2007 were as follows:

                                                    NUMBER OF
                                                    CONTRACTS        PREMIUMS
                                                   -----------      -----------
       Options outstanding at December 31, 2006 ...  5,544         $ 1,898,621
       Options written ............................    364              76,346
       Options exercised .......................... (3,833)         (1,590,614)
       Options expired ............................ (2,075)           (384,353)
                                                    ------         -----------
       Options outstanding at June 30, 2007 .......     --         $        --
                                                    ======         ===========

5. CAPITAL. The Fund is authorized to issue an unlimited number of common shares
of  beneficial  interest  (par  value  $0.001).  The  Board has  authorized  the
repurchase  of its shares on the open  market  when the shares are  trading at a
discount of 7.5% or more (or such other  percentage  as the Board may  determine
from time to time) from the NAV of the shares.  During the six months ended June
30, 2007, the Fund repurchased 44,100 shares of beneficial  interest in the open
market at a cost of $992,992  and an average  discount of  approximately  11.24%
from its NAV. All shares of beneficial interest repurchased have been retired.

     Transactions in shares of beneficial interest were as follows:



                                          SIX MONTHS ENDED
                                            JUNE 30, 2007             YEAR ENDED
                                             (UNAUDITED)           DECEMBER 31, 2006
                                       ----------------------   ----------------------
                                         SHARES       AMOUNT     SHARES        AMOUNT
                                       ----------- ----------   ----------   ---------
                                                                
Net decrease from
  repurchase of common shares .......   (44,100)    $(992,992)   (340,235)  $(6,491,041)


     The Fund's Declaration of Trust, as amended,  authorizes the issuance of an
unlimited number of shares of $0.001 par value  Cumulative  Preferred Stock. The
Cumulative  Preferred  Stock is senior to the common  shares and  results in the
financial leveraging of the common shares. Such leveraging tends to magnify both
the risks and opportunities to common  shareholders.  Dividends on shares of the
Cumulative Preferred Stock are cumulative.  The Fund is required by the 1940 Act
and by the  Statements of  Preferences to meet certain asset coverage tests with
respect  to the  Cumulative  Preferred  Stock.  If the Fund  fails to meet these
requirements  and does not  correct  such  failure,  the Fund may be required to
redeem, in part or in full, the 5.875% Series A, Series B Auction Market, Series
C Auction Market, 6.00% Series D, and Series E Auction Rate Cumulative Preferred
Stock  at  redemption  prices  of  $25,  $25,000,  $25,000,  $25,  and  $25,000,
respectively,  per share  plus an amount  equal to the  accumulated  and  unpaid
dividends  whether  or not  declared  on such  shares  in  order  to meet  these
requirements.  Additionally,  failure  to  meet  the  foregoing  asset  coverage
requirements  could  restrict  the  Fund's  ability to pay  dividends  to common
shareholders  and could lead to sales of  portfolio  securities  at  inopportune
times.  The income received on the Fund's assets may vary in a manner  unrelated
to the fixed and  variable  rates,  which  could  have  either a  beneficial  or
detrimental  impact  on net  investment  income  and gains  available  to common
shareholders.
     On October 12, 2004, the Fund received net proceeds of  $77,280,971  (after
underwriting discounts of $2,520,000 and offering expenses of $199,029) from the
public  offering of 3,200,000  shares of 5.875%  Series A  Cumulative  Preferred
Stock. Commencing October 12, 2009 and thereafter,  the Fund, at its option, may
redeem the 5.875% Series A Cumulative Preferred Stock in whole or in part at the
redemption  price at any time. The Board has authorized the repurchase of Series
A  Cumulative  Preferred  Stock in the open  market at prices  less than the $25
liquidation value per share. During the six months ended June 30, 2007, the Fund
did not repurchase any shares of 5.875% Series A Cumulative  Preferred Stock. At
June 30, 2007,  3,200,000  shares of 5.875% Series A Cumulative  Preferred Stock
were outstanding and accrued dividends amounted to $78,334.

                                       20


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

     On October 12, 2004, the Fund received net proceeds of $217,488,958  (after
underwriting discounts of $2,200,000 and offering expenses of $311,042) from the
public offering of 4,000 shares of Series B and 4,800 shares of Series C Auction
Market Cumulative  Preferred Stock,  respectively.  The dividend rate, as set by
the auction  process,  which is generally  held every seven days, is expected to
vary with  short-term  interest  rates.  The dividend  rates of Series B Auction
Market  Cumulative  Preferred  Stock  ranged from 4.70% to 5.31%  during the six
months  ended  June 30,  2007.  The  dividend  rates of Series C Auction  Market
Cumulative  Preferred  Stock  ranged  from 4.70% to 5.27%  during the six months
ended June 30, 2007. Existing  shareholders may submit an order to hold, bid, or
sell such shares on each auction date.  Series B and C Auction Market Cumulative
Preferred Stock  shareholders may also trade shares in the secondary market. The
Fund,  at its option,  may redeem the Series B and C Auction  Market  Cumulative
Preferred Stock in whole or in part at the redemption price at any time.  During
the six months ended June 30, 2007, the Fund did not redeem any shares of Series
B and C Auction Market  Cumulative  Preferred Stock. At June 30, 2007, 4,000 and
4,800 shares of the Series B and C Auction  Market  Cumulative  Preferred  Stock
were outstanding  with an annualized  dividend rate of 5.20% and 5.21% per share
and accrued dividends amounted to $72,222 and $52,100, respectively.

     On November 3, 2005, the Fund received net proceeds of  $62,617,239  (after
underwriting discounts of $2,047,500 and offering expenses of $335,261) from the
public  offering of  2,600,000  shares of 6.00%  Series D  Cumulative  Preferred
Stock. Commencing November 3, 2010 and thereafter,  the Fund, at its option, may
redeem the 6.00% Series D Cumulative  Preferred Stock in whole or in part at the
redemption  price at any time. The Board has authorized the repurchase of Series
D  Cumulative  Preferred  Stock in the open  market at prices  less than the $25
liquidation value per share. During the six months ended June 30, 2007, the Fund
did not repurchase any shares of 6.00% Series D Cumulative  Preferred  Stock. At
June 30, 2007,  2,600,000  shares of 6.00% Series D Cumulative  Preferred  Stock
were outstanding and accrued dividends amounted to $65,000.

     On November 3, 2005, the Fund received net proceeds of $133,379,387  (after
underwriting discounts of $1,350,000 and offering expenses of $270,613) from the
public  offering of 5,400 shares of Series E Auction Rate  Cumulative  Preferred
Stock. The dividend rate, as set by the auction process, which is generally held
every  seven  days,  is expected to vary with  short-term  interest  rates.  The
dividend rates of Series E Auction Rate  Cumulative  Preferred Stock ranged from
4.50% to 5.29% during the six months ended June 30, 2007. Existing  shareholders
may submit an order to hold,  bid,  or sell such  shares on each  auction  date.
Series E Auction Rate Preferred Stock  shareholders may also trade shares in the
secondary market.  The Fund, at its option, may redeem the Series E Auction Rate
Preferred Stock in whole or in part at the redemption price at any time.  During
the six months ended June 30, 2007, the Fund did not redeem any shares of Series
E Auction  Rate  Preferred  Stock.  At June 30,  2007,  5,400 shares of Series E
Auction Rate Preferred Stock were outstanding  with an annualized  dividend rate
of 5.15% and accrued dividends amounted to $77,250.

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

                                       21


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

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

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

                                       22


                       THE GABELLI DIVIDEND & INCOME TRUST
                              FINANCIAL HIGHLIGHTS


SELECTED DATA FOR A SHARE OF                       SIX MONTHS ENDED       YEAR ENDED DECEMBER 31,
BENEFICIAL INTEREST OUTSTANDING                      JUNE 30, 2007   ----------------------------------      PERIOD ENDED
THROUGHOUT EACH PERIOD:                               (UNAUDITED)       2006         2005       2004     DECEMBER 31, 2003 (H)
                                                    ---------------- ----------    --------   ---------  ---------------------
                                                                                               
OPERATING PERFORMANCE:
   Net asset value, beginning of period .............. $    23.65    $    20.62   $    20.12  $    19.26      $    19.06(i)
                                                       ----------    ----------   ----------  ----------      ----------
   Net investment income .............................       0.31          0.87         0.55        0.40              --
   Net realized and unrealized gain on investments,
     written options, swap contracts,
     securities sold short,
     and foreign currency transactions ...............       1.83          4.00         1.33        1.80            0.20
                                                       ----------    ----------   ----------  ----------      ----------
   Total from investment operations ..................       2.14          4.87         1.88        2.20            0.20
                                                       ----------    ----------   ----------  ----------      ----------
DISTRIBUTIONS TO PREFERRED SHAREHOLDERS: (A)
   Net investment income .............................      (0.05)(d)     (0.12)       (0.06)      (0.01)             --
   Net realized gain on investments ..................      (0.11)(d)     (0.19)       (0.10)      (0.01)             --
                                                       ----------    ----------   ----------  ----------      ----------
   Total distributions to preferred
     stock shareholders ..............................      (0.16)        (0.31)       (0.16)      (0.02)             --
                                                       ----------    ----------   ----------  ----------      ----------
   NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON
     SHAREHOLDERS RESULTING FROM OPERATIONS ..........       1.98          4.56         1.72        2.18              --
                                                       ----------    ----------   ----------  ----------      ----------
DISTRIBUTIONS TO COMMON SHAREHOLDERS:
   Net investment income .............................      (0.21)(d)     (0.61)       (0.48)      (0.39)             --
   Net realized gain on investments ..................      (0.41)(d)     (0.93)       (0.72)      (0.24)             --
   Return of capital .................................         --            --           --       (0.57)             --
                                                       ----------    ----------   ----------  ----------      ----------
   Total distributions to common shareholders ........      (0.62)        (1.54)       (1.20)      (1.20)             --
                                                       ----------    ----------   ----------  ----------      ----------
FUND SHARE TRANSACTIONS:
   Decrease in net asset value from
      common share transactions ......................         --            --           --       (0.05)             --
   Increase in net asset value from
      repurchase of common shares ....................       0.00(e)       0.01         0.02          --              --
   Recapture of gain on sale of Fund
      shares by an affiliate .........................       0.00(e)         --           --          --              --
   Offering costs for common shares
      charged to paid-in capital .....................         --            --           --       (0.01)             --
   Offering costs for preferred shares
      charged to paid-in capital .....................         --         (0.00)(e)    (0.04)      (0.06)             --
                                                       ----------    ----------   ----------  ----------      ----------
   Total from fund share transactions ................       0.00(e)       0.01        (0.02)      (0.12)             --
                                                       ----------    ----------   ----------  ----------      ----------
   NET ASSET VALUE ATTRIBUTABLE
     TO COMMON SHAREHOLDERS,
     END OF PERIOD ................................... $    25.01    $    23.65   $    20.62  $    20.12      $    19.26
                                                       ==========    ==========   ==========  ==========      ==========
   NAV total return + ................................       8.79%        24.09%        9.47%      11.56%            1.0%*
                                                       ==========    ==========   ==========  ==========      ==========
   Market value, end of period ....................... $    22.34    $    21.47   $    17.62  $    17.95      $    20.00
                                                       ==========    ==========   ==========  ==========      ==========
   Investment total return ++ ........................       6.99%        31.82%        4.85%      (4.15)%           0.0%**
                                                       ==========    ==========   ==========  ==========      ==========

                 See accompanying notes to financial statements.

                                       23


                       THE GABELLI DIVIDEND & INCOME TRUST
                        FINANCIAL HIGHLIGHTS (CONTINUED)



SELECTED DATA FOR A SHARE OF                       SIX MONTHS ENDED       YEAR ENDED DECEMBER 31,
BENEFICIAL INTEREST OUTSTANDING                      JUNE 30, 2007   ----------------------------------      PERIOD ENDED
THROUGHOUT EACH PERIOD:                               (UNAUDITED)       2006         2005       2004     DECEMBER 31, 2003 (H)
                                                    ---------------- ----------    --------   ---------  ---------------------
                                                                                               
RATIOS AND SUPPLEMENTAL DATA:
   Net assets including liquidation
     value of preferred shares,
     end of period (in 000's) .......................$2,599,115    $2,486,081   $2,238,155  $2,006,703              --
   Net assets attributable to common shares,
     end of period (in 000's) .......................$2,099,115    $1,986,081   $1,738,155  $1,706,703      $1,451,650
   Ratio of net investment income to
     average net assets attributable
     to common shares before preferred
     share distributions ............................      2.56%(f)      3.91%        2.75%       2.17%          (0.04)%(f)
    Ratio of operating expenses to average
     net assets attributable to
     common shares net of advisory
     fee reduction, if any ..........................      1.38%(f)(g)   1.41%(g)     1.33%(g)    1.12%           1.38%(f)
   Ratio of operating expenses to
     average net assets including
     liquidation value of preferred
     shares net of advisory
     fee reduction, if any ..........................      1.11%(f)(g)   1.11%(g)     1.12%(g)    1.07%             --
   Portfolio turnover rate ..........................      20.1%         28.8%        25.6%       33.3%            0.4%
    5.875% CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ......$   80,000    $   80,000   $   80,000  $   80,000              --
   Total shares outstanding (in 000's)                    3,200         3,200        3,200       3,200              --
   Liquidation preference per share .................$    25.00    $    25.00   $    25.00  $    25.00              --
   Average market value (b) .........................$    24.39    $    23.86   $    24.82  $    24.68              --
   Asset coverage per share .........................$   129.96    $   124.30   $   111.91  $   167.23              --
   AUCTION MARKET SERIES B CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ......$  100,000    $  100,000   $  100,000  $  100,000              --
   Total shares outstanding (in 000's) ..............         4             4            4           4              --
   Liquidation preference per share .................$   25,000    $   25,000   $   25,000  $   25,000              --
   Average market value (b) .........................$   25,000    $   25,000   $   25,000  $   25,000              --
   Asset coverage per share .........................$  129,956    $  124,304   $  111,908  $  167,225              --
   AUCTION MARKET SERIES C CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ......$  120,000    $  120,000   $  120,000  $  120,000              --
   Total shares outstanding (in 000's) ..............         5             5            5           5              --
   Liquidation preference per share .................$   25,000    $   25,000   $   25,000  $   25,000              --
   Average market value (b) .........................$   25,000    $   25,000   $   25,000  $   25,000              --
   Asset coverage per share .........................$  129,956    $  124,304   $  111,908  $  167,225              --
   6.00% CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ......$   65,000    $   65,000   $   65,000          --              --
   Total shares outstanding (in 000's) ..............     2,600         2,600        2,600          --              --
   Liquidation preference per share .................$    25.00    $    25.00   $    25.00          --              --
   Average market value (b) .........................$    24.92    $    24.37   $    24.72          --              --
   Asset coverage per share .........................$   129.96    $   124.30   $   111.91          --              --
   AUCTION RATE SERIES E CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ......$  135,000    $  135,000   $  135,000          --              --
   Total shares outstanding (in 000's) ..............         5             5            5          --              --
   Liquidation preference per share .................$   25,000    $   25,000   $   25,000          --              --
   Average market value (b) .........................$   25,000    $   25,000   $   25,000          --              --
   Asset coverage per share .........................$  129,956    $  124,304   $  111,908          --              --
   ASSET COVERAGE (C) ...............................       520%          497%         448%        669%             --

 (a) Calculated based upon average common shares outstanding on the record dates
     throughout the year.
 (b) Based on weekly prices.
 (c) Asset coverage is calculated by combining all series of preferred stock.
 (d) Based on fiscal year to date book income. Amounts are subject to change and
     recharacterization at fiscal year end.
 (e) Amount represents less than $0.005 per share.
 (f) Annualized.
 (g) The ratios do not include a reduction of expenses for custodian fee credits
     on cash balances  maintained  with the custodian.  Including such custodian
     fee credits for the six months ended June 30, 2007, the ratios of operating
     expenses  to average  net assets  attributable  to common  stock net of fee
     reduction  would have been 1.37% and the ratios of  operating  expenses  to
     average net assets including  liquidation  value of preferred shares net of
     fee reduction  would have been 1.10%.  Custodian fee credits for the fiscal
     years ended December 31, 2006 and 2005 were minimal.
 (h) The Gabelli  Dividend & Income Trust  commenced  investment  operations  on
     November 28, 2003.
 (i) The beginning NAV includes a $0.04 reduction for costs  associated with the
     initial public offering.
 *   Based on net asset value per share at  commencement of operations of $19.06
     per share.
 **  Based on market  value per share at initial  public  offering of $20.00 per
     share.
   + Based  on  net  asset  value  per  share,   adjusted  for  reinvestment  of
     distributions  at prices  obtained under the Fund's  dividend  reinvestment
     plan. Total return for periods of less than one year are not annualized.
  ++ Based on market value per share, adjusted for reinvestment of distributions
     at prices  obtained  under the Fund's  dividend  reinvestment  plan.  Total
     return for periods of less than one year are not annualized.

                 See accompanying notes to financial statements.

                                       24


                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLANS

ENROLLMENT IN THE PLAN

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

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

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

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

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

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

                                       25


VOLUNTARY CASH PURCHASE PLAN

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

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

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

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

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

                                       26


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


                                                     
TRUSTEES                                                OFFICERS

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

Michael J. Melarkey                                     CUSTODIAN
   ATTORNEY-AT-LAW,                                     State Street Bank and Trust Company
   AVANSINO, MELARKEY, KNOBEL & MULLIGAN
                                                        COUNSEL
Salvatore M. Salibello                                  Skadden, Arps, Slate, Meagher & Flom, LLP
   CERTIFIED PUBLIC ACCOUNTANT,
   SALIBELLO & BRODER, LLP                              TRANSFER AGENT AND REGISTRAR
                                                        Computershare Trust Company, N.A.
Edward T. Tokar
   SENIOR MANAGING DIRECTOR,                            STOCK EXCHANGE LISTING
   BEACON TRUST COMPANY                                                                     5.875%       6.00%
                                                                                Common     Preferred   Preferred
Anthonie C. van Ekris                                                           ------     ---------   ---------
   CHAIRMAN, BALMAC INTERNATIONAL, INC.                 NYSE-Symbol:              GDV       GDV PrA     GDVPrD
                                                        Shares Outstanding:   83,929,070   3,200,000   2,600,000
Salvatore J. Zizza
   CHAIRMAN, ZIZZA & CO., LTD.                          The Net Asset Value per share appears in
                                                        the Publicly Traded Funds column, under
                                                        the heading "General Equity Funds," in
                                                        Monday's The Wall Street Journal. It is
                                                        also listed in Barron's Mutual
                                                        Funds/Closed End Funds section under the
                                                        heading "General Equity Funds."

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




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


--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940, as amended,  that the Fund may, from time to time, purchase
its common  shares in the open  market  when the Fund's  shares are trading at a
discount of 7.5% or more from the net asset  value of the  shares.  The Fund may
also, from time to time, purchase its Series A and Series D Cumulative Preferred
Shares in the open  market  when the  shares are  trading  at a discount  to the
Liquidation Value of $25.00.
--------------------------------------------------------------------------------



THE GABELLI DIVIDEND & INCOME TRUST
ONE CORPORATE CENTER
RYE, NY 10580-1422
(914) 921-5070
WWW.GABELLI.COM

SEMI-ANNUAL REPORT
JUNE 30, 2007

GDV Q2/2007



ITEM 2. CODE OF ETHICS.

Not applicable.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.



ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. SCHEDULE OF INVESTMENTS.

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



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

Not applicable.



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

There has been no change, as of the date of this filing, in any of the portfolio
managers  identified  in  response  to  paragraph  (a)(1)  of  this  Item in the
registrant's  most recently filed annual report on Form N-CSR.


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



                                       REGISTRANT PURCHASES OF EQUITY SECURITIES
=============================================================================================================================
                                                                  (C) TOTAL NUMBER OF         (D) MAXIMUM NUMBER (OR
                                                                   SHARES (OR UNITS)        APPROXIMATE DOLLAR VALUE) OF
             (A) TOTAL NUMBER OF                                  PURCHASED AS PART OF     SHARES (OR UNITS) THAT MAY YET
              SHARES (OR UNITS)      (B) AVERAGE PRICE PAID     PUBLICLY ANNOUNCED PLANS    BE PURCHASED UNDER THE PLANS
   PERIOD         PURCHASED            PER SHARE (OR UNIT)           OR PROGRAMS                    OR PROGRAMS
=============================================================================================================================
                                                                                 
Month #1     Common - N/A              Common - N/A               Common - N/A               Common - 83,973,170
01/01/07
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
01/31/07
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,600,000
=============================================================================================================================
Month #2     Common - N/A              Common - N/A               Common - N/A               Common - 83,973,170
02/01/07
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
02/28/07
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,600,000
=============================================================================================================================
Month #3     Common - N/A              Common - N/A               Common - N/A               Common - 83,973,170
03/01/07
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
03/31/07
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,600,000
=============================================================================================================================
Month #4     Common - N/A              Common - N/A               Common - N/A               Common - 83,973,170
04/01/07
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A   Preferred Series A - 3,200,000
04/30/07
             Preferred Series D - N/A  Preferred Series D - N/A   Preferred Series D - N/A   Preferred Series D - 2,600,000
=============================================================================================================================
Month #5     Common - 20,000           Common - $20.6225          Common - 20,000            Common - 83,973,170 - 20,000 =
05/01/07                                                                                     83,953,170
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
05/31/07                                                                                     Preferred Series A - 3,200,000
             Preferred  Series D - N/A Preferred Series D - N/A   Preferred Series D - N/A
                                                                                             Preferred Series D - 2,600,000
=============================================================================================================================
Month #6     Common - 24,100           Common - $22.4125          Common - 24,100            Common - 83,953,170 - 24,100 =
06/01/07                                                                                     83,929,070
through      Preferred Series A - N/A  Preferred Series A - N/A   Preferred Series A - N/A
06/30/07                                                                                     Preferred Series A - 3,200,000
             Preferred  Series D - N/A Preferred Series D - N/A   Preferred Series D - N/A
                                                                                             Preferred Series D - 2,600,000
=============================================================================================================================
Total        Common - 44,100           Common - $22.5168          Common - 44,100            N/A

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

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



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

a.       The date  each  plan or  program  was  announced  - The  notice  of the
         potential repurchase of common and preferred shares occurs quarterly in
         the Fund's  quarterly  report in  accordance  with Section 23(c) of the
         Investment Company Act of 1940, as amended.
b.       The  dollar  amount  (or share or unit  amount)  approved  - Any or all
         common shares  outstanding  may be  repurchased  when the Fund's common
         shares are  trading  at a  discount  of 7.5% or more from the net asset
         value of the shares.  Any or all preferred  shares  outstanding  may be
         repurchased  when the Fund's preferred shares are trading at a discount
         to the liquidation value of $25.00.
c.       The  expiration  date (if any) of each  plan or  program  - The  Fund's
         repurchase plans are ongoing.
d.       Each plan or program that has expired  during the period covered by the
         table - The Fund's repurchase plans are ongoing.
e.       Each plan or program the registrant  has determined to terminate  prior
         to expiration,  or under which the  registrant  does not intend to make
         further purchases. - The Fund's repurchase plans are ongoing.


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

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


ITEM 11. CONTROLS AND PROCEDURES.

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


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


ITEM 12. EXHIBITS.

     (a)(1)  Not applicable.

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

     (a)(3)  Not applicable.

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



                                   SIGNATURES

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

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

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


Date              August 31, 2007
    ----------------------------------------------------------------------------


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


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


Date              August 31, 2007
    ----------------------------------------------------------------------------


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


Date              August 31, 2007
    ----------------------------------------------------------------------------



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