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, 2004
                                            -----------------

                     Date of reporting period: June 30, 2004
                                               -------------


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

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.







ITEM 1.  REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.






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

                                              SEMI-ANNUAL REPORT
                                              June 30, 2004

                                                                      GDV PQ2/04



                                                                          [LOGO]
                                                                    THE GABELLI
                                                                    DIVIDEND &
                                                                    INCOME TRUST

                       THE GABELLI DIVIDEND & INCOME TRUST

                               Semi-Annual Report
                                  June 30, 2004

TO OUR SHAREHOLDERS,

      The Gabelli  Dividend & Income  Trust's  ("the Trust") total return during
the second  quarter was 0.1% on a net asset value ("NAV")  basis,  compared to a
1.7% gain for the Standard & Poor's ("S&P") 500 Index. Year to date through June
30, 2004,  the Trust's  total return was 1.4% on an NAV basis versus a 3.4% gain
for the S&P 500 Index.  The Trust's market price declined 7.7% during the second
quarter and 10.2% for the first half of 2004.  The Trust's  market price on June
30, 2004 was $17.39,  which equates to an 8.1% discount to its NAV of $18.93. At
the close of the second  quarter,  we had invested 74% of the Trust's  assets in
common stocks,  preferred stocks and corporate bonds, with the balance of 26% in
cash equivalents.

      Enclosed are the financial  statements and the investment  portfolio as of
June 30, 2004.

SHAREHOLDER MEETING -- MAY 10, 2004 -- FINAL RESULTS

      The  Annual  Meeting  of  Shareholders  was  held on May  10,  2004 at the
Greenwich  Public  Library in Greenwich,  Connecticut.  At that meeting,  common
shareholders voting as a single class elected Mario J. Gabelli, Mario d'Urso and
Michael J.  Melarkey  as  Trustees of the Trust.  There were  81,405,796  votes,
81,363,900  votes and 81,402,083 votes cast in favor of each Trustee and 982,474
votes,  1,024,370  votes and  986,187  votes  were  withheld  for each  Trustee,
respectively.

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

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

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

--------------------------------------------------------------------------------
A description  of the Trust's proxy voting  policies and  procedures and how the
Trust voted  proxies  relating to  portfolio  securities  during the most recent
12-month  period  ended June 30, 2004 are  available  (i) without  charge,  upon
request, by calling 800-GABELLI  (800-422-3554);  (ii) by writing to The Gabelli
Funds at One Corporate Center,  Rye, NY 10580-1422;  and (iii) on the Securities
and Exchange Commission's website at www.sec.gov.
--------------------------------------------------------------------------------



                       THE GABELLI DIVIDEND & INCOME TRUST
                            PORTFOLIO OF INVESTMENTS
                            JUNE 30, 2004 (UNAUDITED)



                                                                                                  MARKET
   SHARES                                                                       COST               VALUE
-----------                                                                  -----------        -----------
                                                                                       
             COMMON STOCKS -- 68.5%
             AEROSPACE -- 0.7%
     12,000  Goodrich Corp. .....................................            $   336,523        $   387,960
    850,000  Titan Corp.+ .......................................             17,505,895         11,033,000
                                                                             -----------        -----------
                                                                              17,842,418         11,420,960
                                                                             -----------        -----------
             AUTOMOTIVE -- 1.7%
    555,200  Dana Corp. .........................................             11,323,289         10,881,920
     50,000  General Motors Corp. ...............................              2,359,932          2,329,500
    350,000  Genuine Parts Co. ..................................             11,536,889         13,888,000
                                                                             -----------        -----------
                                                                              25,220,110         27,099,420
                                                                             -----------        -----------
             BROADCASTING -- 0.1%
     30,000  Grupo Televisa SA, ADR .............................              1,316,516          1,358,100
     12,000  Liberty Corp. ......................................                585,559            563,400
                                                                             -----------        -----------
                                                                               1,902,075          1,921,500
                                                                             -----------        -----------
             BUSINESS SERVICES -- 0.1%
     40,000  Kroll Inc.+ ........................................              1,468,837          1,475,200
                                                                             -----------        -----------
             CONSUMER PRODUCTS -- 1.3%
     20,000  Altria Group Inc. ..................................              1,027,149          1,001,000
    100,000  Eastman Kodak Co. ..................................              2,584,519          2,698,000
     40,000  Gallaher Group plc, ADR ............................              1,968,423          1,936,000
      1,000  Kimberly-Clark Corp. ...............................                 54,269             65,880
     99,500  Procter & Gamble Co. ...............................              5,148,936          5,416,780
    273,800  UST Inc. ...........................................              9,958,167          9,856,800
                                                                             -----------        -----------
                                                                              20,741,463         20,974,460
                                                                             -----------        -----------
             DIVERSIFIED INDUSTRIAL -- 2.2%
    200,000  Bouygues SA ........................................              6,825,795          6,696,434
      9,000  Brascan Corp., Cl. A ...............................                210,697            254,160
     16,000  Cooper Industries Ltd.,
               Cl. A ............................................                895,875            950,560
    230,000  Dow Chemical Co. ...................................              9,240,880          9,361,000
    270,000  General Electric Co. ...............................              8,401,589          8,748,000
    205,000  Honeywell International Inc. .......................              6,723,319          7,509,150
    100,000  Sonoco Products Co. ................................              2,400,642          2,550,000
      1,000  Textron Inc. .......................................                 51,500             59,350
                                                                             -----------        -----------
                                                                              34,750,297         36,128,654
                                                                             -----------        -----------
             ENERGY AND UTILITIES: INTEGRATED -- 16.5%
     12,000  ALLETE Inc. ........................................                410,955            399,600
     10,000  Alliant Energy Corp. ...............................                250,267            260,800
    440,000  Ameren Corp. .......................................             19,834,894         18,902,400
    300,000  American Electric
               Power Co. Inc. ...................................              8,872,293          9,600,000
     20,000  Avista Corp. .......................................                343,413            368,400
     12,000  Burlington Resources Inc. ..........................                417,740            434,160
     17,000  Central Vermont Public
               Service Corp. ....................................                332,857            348,330
     19,000  CH Energy Group Inc. ...............................                906,192            882,360
     10,000  Chubu Electric
               Power Co. Inc. ...................................                213,256            211,245
     12,000  Chugoku Electric
               Power Co. Inc. ...................................                209,309            209,724
    310,000  Cinergy Corp. ......................................             11,727,396         11,780,000
     20,000  Cleco Corp. ........................................                349,431            359,600
    230,000  CONSOL Energy Inc. .................................              5,333,755          8,280,000
    290,000  Consolidated Edison Inc. ...........................             12,053,721         11,530,400
      2,000  Dominion Resources Inc. ............................                126,277            126,160
    376,500  DPL Inc. ...........................................              7,248,858          7,311,630
     17,500  DTE Energy Co. .....................................                667,957            709,450
    325,000  Duke Energy Corp. ..................................              6,249,958          6,594,250
    285,000  Duquesne Light
               Holdings Inc. ....................................              5,104,464          5,503,350
      1,500  Empire District Electric Co. .......................                 31,213             30,165
     30,000  Enel SpA, ADR ......................................              1,164,121          1,208,100
    145,100  Energy East Corp. ..................................              3,292,295          3,518,675
    173,100  FirstEnergy Corp. ..................................              6,043,125          6,475,671
     78,000  FPL Group Inc. .....................................              4,949,739          4,988,100
    550,000  Great Plains Energy Inc. ...........................             17,018,921         16,335,000
    130,000  Hawaiian Electric
               Industries Inc. ..................................              3,002,034          3,393,000
     10,000  Hera SpA ...........................................                 21,354             21,170
     12,000  Hokkaido Electric
               Power Co. Inc. ...................................                212,211            213,243
     12,000  Hokuriku Electric
               Power Co. ........................................                202,214            201,146
     12,000  Kansai Electric
               Power Co. Inc. ...................................                217,794            218,742
     12,000  Kyushu Electric
               Power Co. Inc. ...................................                221,253            223,800
      4,000  Maine & Maritimes Corp. ............................                128,278            128,000
     40,000  National Grid Transco
               plc, ADR .........................................              1,588,564          1,566,800
    240,000  NiSource Inc. ......................................              5,015,789          4,948,800
    265,000  NSTAR ..............................................             12,603,697         12,688,200
    510,000  OGE Energy Corp. ...................................             12,280,693         12,989,700
    557,000  Pepco Holdings Inc. ................................             10,492,679         10,181,960
    220,000  Pinnacle West Capital Corp. ........................              8,566,123          8,885,800
    320,000  Progress Energy Inc. ...............................             14,384,854         14,096,000
    251,000  Public Service Enterprise
               Group Inc. .......................................             10,641,689         10,047,530
    170,000  Scottish Power plc, ADR ............................              4,881,173          5,016,700
     12,000  Shikoku Electric Power
               Co. Inc. .........................................                210,360            211,483
    450,000  Southern Co. .......................................             13,262,037         13,117,500
      2,000  TECO Energy Inc. ...................................                 27,648             23,980
     12,000  Tohoku Electric
               Power Co. Inc. ...................................                201,568            202,135


                See accompanying notes to financial statements.


                                       2


                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2004 (UNAUDITED)



                                                                                                  MARKET
   SHARES                                                                       COST               VALUE
-----------                                                                  -----------        -----------
                                                                                       
             COMMON STOCKS (CONTINUED)
             ENERGY AND UTILITIES: INTEGRATED (CONTINUED)
     10,000  Tokyo Electric
               Power Co. Inc. ...................................            $    227,460       $    226,825
      1,000  TXU Corp. ..........................................                  28,289             40,510
    610,800  Unisource Energy Corp. 15,032,028 ..................              15,178,380
    350,000  Westar Energy Inc. .................................               6,688,493          6,968,500
     50,000  Wisconsin Energy Corp. .............................               1,549,654          1,630,500
    150,000  WPS Resources Corp. ................................               6,859,067          6,952,500
  1,250,000  Xcel Energy Inc. ...................................              21,418,131         20,887,500
                                                                             ------------       ------------
                                                                              263,117,541        266,627,974
                                                                             ------------       ------------
             ENERGY AND UTILITIES: NATURAL GAS -- 3.7%
     15,000  AGL Resources Inc. .................................                 414,386            435,750
     20,000  Atmos Energy Corp. .................................                 491,816            512,000
      3,000  Energen Corp. ......................................                 124,550            143,970
    447,000  KeySpan Corp. ......................................              16,221,023         16,404,900
     22,000  Kinder Morgan Energy
               Partners LP ......................................                 910,803            895,180
     15,000  Laclede Group Inc. .................................                 413,864            411,150
    300,000  National Fuel Gas Co. ..............................               7,226,378          7,500,000
    215,000  Nicor Inc. .........................................               7,320,919          7,303,550
    220,000  ONEOK Inc. .........................................               4,679,265          4,837,800
    250,000  Peoples Energy Corp. ...............................              10,457,701         10,537,500
    232,000  SEMCO Energy Inc. ..................................               1,328,548          1,350,240
    211,300  Sempra Energy ......................................               6,081,369          7,275,059
     12,000  South Jersey Industries Inc. .......................                 497,736            528,000
     19,000  Southwest Gas Corp. ................................                 446,190            458,470
     49,200  Vectren Corp. ......................................               1,194,154          1,234,428
     13,632  Western Gas Resources Inc. .........................                 335,755            442,767
                                                                             ------------       ------------
                                                                               58,144,457         60,270,764
                                                                             ------------       ------------
             ENERGY AND UTILITIES: OIL -- 9.3%
      1,000  Amerada Hess Corp. .................................                  65,905             79,190
      6,000  Anadarko Petroleum Corp. ...........................                 325,515            351,600
     28,000  Apache Corp. .......................................               1,167,116          1,219,400
     12,000  Baker Hughes Inc. ..................................                 431,183            451,800
    150,000  BP plc, ADR ........................................               6,894,243          8,035,500
    150,000  ChevronTexaco Corp. ................................              12,027,641         14,116,500
      1,000  Cimarex Energy Co.+ ................................                  28,300             30,230
    210,000  ConocoPhillips .....................................              12,638,305         16,020,900
      3,000  Devon Energy Corp. .................................                 182,520            198,000
    300,000  Diamond Offshore
               Drilling Inc. ....................................               6,478,892          7,149,000
     75,000  Eni SpA, ADR .......................................               6,854,713          7,525,500
    190,000  Exxon Mobil Corp. ..................................               7,612,848          8,437,900
    152,000  Halliburton Co. ....................................               4,438,269          4,599,520
    212,300  Kerr-McGee Corp. ...................................               9,798,336         11,415,371
    283,000  Marathon Oil Corp. .................................               8,736,356         10,708,720
     30,000  Murphy Oil Corp. ...................................               1,942,620          2,211,000
     85,000  Nabors Industries Ltd.+ ............................               3,696,719          3,843,700
    190,000  Occidental Petroleum
               Corp .............................................               7,528,943          9,197,900
    300,000  Repsol YPF SA, ADR .................................               6,299,340          6,558,000
    160,000  Royal Dutch Petroleum Co. ..........................               7,585,140          8,267,200
     40,000  Schlumberger Ltd. ..................................               2,128,651          2,540,400
    945,000  Statoil ASA, ADR ...................................              10,531,040         12,020,400
    100,000  Sunoco Inc. ........................................               4,897,834          6,362,000
    100,000  Total SA, ADR ......................................               8,864,810          9,608,000
                                                                             ------------       ------------
                                                                              131,155,239        150,947,731
                                                                             ------------       ------------
             ENERGY AND UTILITIES: WATER -- 0.1%
      3,000  American States Water Co. ..........................                  69,243             69,720
     38,000  Aqua America Inc. ..................................                 812,206            761,900
      1,500  Artesian Resources Corp.,
               Cl. A ............................................                  41,584             39,675
      2,000  California Water
               Service Group ....................................                  57,970             55,100
      1,000  Connecticut Water
               Service Inc. .....................................                  26,688             25,660
      2,000  Middlesex Water Co. ................................                  40,085             38,760
      2,200  Pennichuck Corp. ...................................                  59,981             56,837
     14,000  SJW Corp. ..........................................                 476,487            476,000
      3,000  Southwest Water Co. ................................                  38,059             37,560
     22,000  United Utilities plc, ADR ..........................                 429,085            420,640
      3,000  York Water Co. .....................................                  58,950             55,320
                                                                             ------------       ------------
                                                                                2,110,338          2,037,172
                                                                             ------------       ------------
             ENTERTAINMENT -- 0.6%
    400,000  The Walt Disney Co. ................................               9,232,656         10,196,000
                                                                             ------------       ------------
             Equipment and Supplies -- 2.1%
    350,000  CNH Global NV ......................................               6,922,214          7,224,000
    370,000  Deere & Co. ........................................              25,563,057         25,951,800
     10,500  Lufkin Industries Inc. .............................                 332,178            335,790
     44,000  RPC Inc. ...........................................                 636,343            694,760
      5,000  Weatherford
               International Ltd.+ ..............................                 207,060            224,900
                                                                             ------------       ------------
                                                                               33,660,852         34,431,250
                                                                             ------------       ------------
             FINANCIAL SERVICES -- 12.1%
    300,000  Alliance Capital Management
               Holding LP .......................................              10,119,503         10,185,000
    235,000  American Express Co. ...............................              11,691,402         12,074,300
     80,000  American International
               Group Inc. .......................................               5,569,228          5,702,400
    255,000  Bank of America Corp. ..............................              19,574,268         21,578,100
    361,400  Bank of New York Co. Inc. ..........................              11,720,504         10,654,072
    199,000  Bank One Corp. .....................................               9,701,087         10,149,000
    200,000  Charter One Financial Inc. .........................               8,781,400          8,838,000
    340,000  Citigroup Inc. .....................................              16,810,830         15,810,000
     25,000  Deutsche Bank AG, ADR ..............................               2,065,488          1,977,750

                See accompanying notes to financial statements.


                                       3


                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2004 (UNAUDITED)



                                                                                                  MARKET
   SHARES                                                                       COST               VALUE
-----------                                                                  -----------        -----------
                                                                                       
             COMMON STOCKS (CONTINUED)
             FINANCIAL SERVICES (CONTINUED)
     31,000  Eaton Vance Corp. ..................................            $  1,183,077       $  1,184,510
    240,000  JP Morgan Chase & Co. ..............................               8,605,807          9,304,800
    530,000  KeyCorp ............................................              15,953,881         15,841,700
        900  Lloyds TSB Group
               plc, ADR .........................................                  27,756             28,692
    209,300  MONY Group Inc.+ ...................................               6,509,870          6,551,090
     20,000  Morgan Stanley .....................................               1,059,080          1,055,400
     30,000  North Fork
               Bancorporation Inc. ..............................               1,096,516          1,141,500
    238,500  PNC Financial
               Services Group ...................................              12,797,327         12,659,580
      1,000  Progressive Corp. ..................................                  89,520             85,300
    210,000  St. Paul Travelers
               Companies Inc. ...................................               8,399,839          8,513,400
     10,000  Sterling Bancorp ...................................                 275,190            276,200
     50,000  T. Rowe Price Group Inc. ...........................               2,455,119          2,520,000
     20,000  Unitrin Inc. .......................................                 762,845            852,000
    265,000  Wachovia Corp. .....................................              12,292,962         11,792,500
    210,000  Waddell & Reed Financial
               Inc., Cl. A ......................................               4,944,481          4,643,100
    260,000  Washington Mutual Inc. .............................              10,553,406         10,046,400
     93,400  Waypoint Financial Corp. ...........................               2,482,979          2,576,906
      3,500  Webster Financial Corp. ............................                 155,536            164,570
    130,000  Wells Fargo & Co. ..................................               7,427,111          7,439,900
     72,500  Wilmington Trust Corp. .............................               2,609,287          2,698,450
                                                                             ------------       ------------
                                                                              195,715,299        196,344,620
                                                                             ------------       ------------
             FOOD AND BEVERAGE -- 3.5%
    400,000  Archer-Daniels-
               Midland Co. ......................................               6,603,428          6,712,000
     45,000  Coca-Cola Co. ......................................               2,278,905          2,271,600
    120,000  ConAgra Foods Inc. .................................               3,217,583          3,249,600
    400,200  Dreyer's Grand Ice Cream
               Holdings Inc., Cl. A .............................              30,994,261         31,651,818
     50,000  Heinz (H.J.) Co. ...................................               1,822,252          1,960,000
      1,000  Kellogg Co. ........................................                  35,550             41,850
    250,000  Sara Lee Corp. .....................................               5,562,239          5,747,500
     90,000  Wrigley (Wm.) Jr. Co. ..............................               5,049,681          5,674,500
                                                                             ------------       ------------
                                                                               55,563,899         57,308,868
                                                                             ------------       ------------
             HEALTH CARE -- 2.1%
    150,000  Bristol-Myers Squibb Co. ...........................               3,745,475          3,675,000
    100,000  CIMA Labs Inc.+ ....................................               3,340,370          3,373,000
     70,000  Eli Lilly & Co. ....................................               4,821,972          4,893,700
     30,000  Johnson & Johnson ..................................               1,518,214          1,671,000
    150,000  Merck & Co. Inc. ...................................               6,680,261          7,125,000
     61,000  Owens & Minor Inc. .................................               1,524,529          1,579,900
     40,000  Oxford Health Plans Inc. ...........................               2,192,770          2,201,600
    260,000  Pfizer Inc. ........................................               9,026,009          8,912,800
                                                                             ------------       ------------
                                                                               32,849,600         33,432,000
                                                                             ------------       ------------
             HOTELS AND GAMING -- 1.3%
  1,000,000  Hilton Group plc ...................................               4,259,668          5,005,257
    500,000  Hilton Hotels Corp. ................................               8,538,103          9,330,000
     91,400  Mandalay Resort Group ..............................               6,193,180          6,273,696
                                                                             ------------       ------------
                                                                               18,990,951         20,608,953
                                                                             ------------       ------------
             METALS AND MINING -- 0.3%
     10,000  Arch Coal Inc. .....................................                 314,774            365,900
      3,000  Fording Canadian
               Coal Trust .......................................                 112,385            126,300
    125,000  Freeport-McMoRan
               Copper & Gold Inc.,
               Cl. B ............................................               4,615,644          4,143,750
     10,000  Massey Energy Co. ..................................                 235,475            282,100
      5,000  Peabody Energy Corp. ...............................                 234,935            279,950
      3,000  Westmoreland Coal Co.+ .............................                  52,605             58,350
                                                                             ------------       ------------
                                                                                5,565,818          5,256,350
                                                                             ------------       ------------
             REAL ESTATE INVESTMENT TRUSTS -- 0.3%
     37,500  Catellus Development
               Corp .............................................                 849,675            924,375
    140,000  Keystone Property Trust ............................               3,342,600          3,364,200
                                                                             ------------       ------------
                                                                                4,192,275          4,288,575
                                                                             ------------       ------------
             RETAIL -- 1.1%
    250,000  Albertson's Inc. ...................................               5,748,440          6,635,000
    130,000  Blockbuster Inc., Cl. A ............................               1,965,296          1,973,400
     49,600  Ingles Markets Inc., Cl. A .........................                 549,795            554,032
    300,000  Safeway Inc.+ ......................................               6,711,464          7,602,000
     50,000  Saks Inc.+ .........................................                 829,848            750,000
                                                                             ------------       ------------
                                                                               15,804,843         17,514,432
                                                                             ------------       ------------
             SATELLITE -- 0.0%
     20,000  PanAmSat Corp.+ ....................................                 460,252            464,400
                                                                             ------------       ------------
             SPECIALTY CHEMICALS -- 1.0%
     65,000  Ashland Inc. .......................................               2,781,776          3,432,650
    225,000  E.I. du Pont de Nemours
               and Co. ..........................................               9,942,700          9,994,500
    140,000  Olin Corp. .........................................               2,582,194          2,466,800
                                                                             ------------       ------------
                                                                               15,306,670         15,893,950
                                                                             ------------       ------------
             TELECOMMUNICATIONS -- 6.1%
     42,000  ALLTEL Corp. .......................................               2,091,522          2,126,040
    550,000  AT&T Corp. .........................................              10,399,722          8,046,500
    800,000  BCE Inc. ...........................................              17,612,964         16,032,000
    200,000  BellSouth Corp. ....................................               5,333,936          5,244,000
     74,000  BT Group plc, ADR ..................................               2,312,412          2,708,400
    180,000  CenturyTel Inc. ....................................               5,307,733          5,407,200


                See accompanying notes to financial statements.


                                       4


                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2004 (UNAUDITED)



                                                                                                  MARKET
   SHARES                                                                         COST             VALUE
-----------                                                                  -------------      ------------
                                                                                       
             COMMON STOCKS (CONTINUED)
             TELECOMMUNICATIONS (CONTINUED)
     20,000  Compania de
               Telecomunicaciones de
               Chile SA, ADR ....................................            $      235,616     $      243,800
     14,675  Crown Castle
               International Corp.+ .............................                   198,319            216,456
     80,000  Deutsche Telekom
               AG, ADR+ .........................................                 1,415,732          1,416,800
     50,000  France Telecom SA, ADR .............................                 1,219,023          1,314,000
    240,000  Hellenic Telecommunications
               Organization SA, ADR .............................                 1,884,444          1,552,800
    100,000  Manitoba Telecom
               Services Inc. ....................................                 3,413,530          3,382,435
    150,000  Qwest Communications
               International Inc.+ ..............................                   554,860            538,500
    300,000  SBC Communications Inc. ............................                 7,416,654          7,275,000
    850,000  Sprint Corp. .......................................                15,268,415         14,960,000
    307,000  TDC A/S, ADR .......................................                 5,394,086          5,034,800
     12,000  Telecom Corp. of New
               Zealand Ltd., ADR ................................                   322,396            357,600
     30,000  Telecom Italia SpA, ADR ............................                   935,236            938,700
     20,000  Telefonica SA, ADR .................................                   913,342            892,600
    143,524  Telefonos de Mexico SA
               de CV, Cl. L, ADR ................................                 4,843,123          4,775,057
    160,000  Telstra Corp. Ltd., ADR ............................                 2,939,066          2,828,800
    160,000  TELUS Corp., Non-
               Voting, ADR ......................................                 2,942,901          2,403,431
    320,000  Verizon Communications
               Inc. .............................................                10,911,182         11,580,800
                                                                             --------------     --------------
                                                                                103,866,214         99,275,719
                                                                             --------------     --------------
             TRANSPORTATION -- 0.2%
     10,000  Frontline Ltd. .....................................                   255,550            345,100
      2,500  Ship Finance International
               Ltd. .............................................                    35,187             37,375
     61,400  Teekay Shipping Corp. ..............................                 1,601,611          2,295,132
                                                                             --------------     --------------
                                                                                  1,892,348          2,677,607
                                                                             --------------     --------------
             WIRELESS COMMUNICATIONS -- 2.1%
  2,300,000  AT&T Wireless
               Services Inc.+ ...................................                31,867,194         32,936,000
     31,800  Rogers Wireless
               Communications Inc.,
               Cl. B+ ...........................................                   840,250            860,190
                                                                             --------------     --------------
                                                                                 32,707,444         33,796,190
                                                                             --------------     --------------
             TOTAL COMMON
              STOCKS ............................................             1,082,261,896      1,110,392,749
                                                                             --------------     --------------
             PREFERRED STOCKS -- 0.1%
             CLOSED END FUNDS -- 0.1%
     75,000  General American Investors
               Co. Inc.,
               5.950% Cumulative Pfd. ...........................                 1,860,400          1,751,250
                                                                             --------------     --------------

             CONVERTIBLE PREFERRED STOCKS -- 4.5%
             AEROSPACE -- 0.1%
      8,315  Northrop Grumman Corp.,
               7.000% Cv. Pfd., Ser. B ..........................                   997,555          1,093,422
                                                                             --------------     --------------
             AUTOMOTIVE -- 0.1%
     25,000  General Motors Corp.,
               4.500% Cv. Pfd., Ser. A ..........................                   645,050            639,000
                                                                             --------------     --------------
             AVIATION: PARTS AND SERVICES -- 0.0%
      6,500  Sequa Corp.,
               $5.00 Cv. Pfd. ...................................                   591,440            632,125
                                                                             --------------     --------------
             BROADCASTING -- 0.7%
    268,000  Sinclair Broadcast Group Inc.,
               6.000% Cv. Pfd., Ser. D ..........................                12,510,660         11,591,000
                                                                             --------------     --------------
             BUILDING AND CONSTRUCTION -- 0.0%
        200  Fleetwood Capital Trust,
               6.000% Cv. Pfd.+ .................................                     6,210              9,100
                                                                             --------------     --------------
             BUSINESS SERVICES -- 0.0%
      7,200  Allied Waste Industries Inc.,
               6.250% Cv. Pfd. ..................................                   506,554            513,216
                                                                             --------------     --------------
             CONSUMER PRODUCTS -- 0.4%
    138,900  Newell Financial Trust,
               5.250% Cv. Pfd. ..................................                 6,516,450          6,181,050
                                                                             --------------     --------------
             DIVERSIFIED INDUSTRIAL -- 0.5%
    179,400  Owens-Illinois Inc.,
               4.750% Cv. Pfd. ..................................                 5,956,159          6,029,634
     80,502  Smurfit-Stone Container Corp.,
               7.000% Cv. Pfd., Ser. A ..........................                 2,008,346          1,973,265
      1,000  US Steel Corp.,
               7.000% Cv. Pfd., Ser. B ..........................                    88,510            117,080
                                                                             --------------     --------------
                                                                                  8,053,015          8,119,979
                                                                             --------------     --------------
             ENERGY AND UTILITIES: ELECTRIC -- 0.5%
    160,600  Calpine Capital Trust,
               5.750% Cv. Pfd. ..................................                 7,981,200          7,809,175
                                                                             --------------     --------------
             ENERGY AND UTILITIES: INTEGRATED -- 0.1%
      9,750  Arch Coal Inc.,
               5.000% Cv. Pfd. ..................................                   733,750            919,912


                See accompanying notes to financial statements.


                                       5


                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2004 (UNAUDITED)



                                                                                                  MARKET
   SHARES                                                                       COST               VALUE
-----------                                                                  -----------        -----------
                                                                                       
             CONVERTIBLE PREFERRED STOCKS (CONTINUED)
             ENERGY AND UTILITIES: INTEGRATED (CONTINUED)
     20,000  CMS Energy Corp.,
               4.500% Cv. Pfd. (a) ..............................            $ 1,069,062        $ 1,135,000
                                                                             -----------        -----------
                                                                               1,802,812          2,054,912
                                                                             -----------        -----------
             ENERGY AND UTILITIES: OIL -- 0.5%
             Chesapeake Energy Corp.,
     20,000    5.000% Cv. Pfd. ..................................              2,193,750          2,220,000
      1,000    6.750% Cv. Pfd. ..................................                 85,050             96,400
      2,700    6.000% Cv. Pfd. ..................................                194,400            196,425
    130,000  El Paso Corp.,
               4.750% Cv. Pfd. ..................................              4,680,219          3,633,500
     39,615  Hanover Compressor Co.,
               7.250% Cv. Pfd. ..................................              1,980,375          1,955,991
                                                                             -----------        -----------
                                                                               9,133,794          8,102,316
                                                                             -----------        -----------
             ENTERTAINMENT -- 0.2%
    160,000  Six Flags Inc.,
               7.250% Cv. Pfd. ..................................              3,740,806          3,584,000
                                                                             -----------        -----------
             Financial Services -- 0.6%
      3,920  Doral Financial Corp.,
               4.750% Cv. Pfd. (a) ..............................              1,029,000          1,032,920
    232,600  National Australia Bank Ltd.,
               7.875% Cv. Pfd., Ser.
               UNIT .............................................              8,875,235          8,247,996
      5,100  United Fire & Casualty Co.,
               6.375% Cv. Pfd., Ser. A ..........................                152,000            186,711
                                                                             -----------        -----------
                                                                              10,056,235          9,467,627
                                                                             -----------        -----------
             HEALTH CARE -- 0.2%
     57,436  McKesson Financing Trust,
               5.000% Cv. Pfd. ..................................              2,888,529          2,937,851
     10,000  Omnicare Inc.,
               4.000% Cv. Pfd. ..................................                605,400            620,300
                                                                             -----------        -----------
                                                                               3,493,929          3,558,151
                                                                             -----------        -----------
             METALS AND MINING -- 0.1%
      6,000  Phelps Dodge Corp.,
               6.750% Cv. Pfd. ..................................              1,002,916            930,000
                                                                             -----------        -----------
             REAL ESTATe -- 0.0%
      2,100  Equity Office Properties Trust,
               5.250% Cv. Pfd., Ser. B ..........................                104,120            105,473
                                                                             -----------        -----------
             TELECOMMUNICATIONS -- 0.5%
     35,100  Cincinnati Bell Inc.,
               6.750% Cv. Pfd., Ser. B ..........................              1,503,978          1,473,498
    121,000  Crown Castle
               International Corp.,
               6.250% Cv. Pfd. ..................................            $ 5,568,000        $ 5,384,500
     17,460  Emmis Communications Corp.,
               6.250% Cv. Pfd., Ser. A ..........................                828,081            772,605
                                                                             -----------        -----------
                                                                               7,900,059          7,630,603
                                                                             -----------        -----------
             TRANSPORTATION -- 0.0%
        800  GATX Corp.,
               $2.50 Cv. Pfd. ...................................                109,840            100,000
        982  Kansas City Southern,
               4.250% Cv. Pfd. ..................................                551,884            525,432
                                                                             -----------        -----------
                                                                                 661,724            625,432
                                                                             -----------        -----------
             TOTAL CONVERTIBLE
              PREFERRED STOCKS ..................................             75,704,529         72,646,581
                                                                             -----------        -----------

   PRINCIPAL
    AMOUNT
   --------
                                                                                       
             CONVERTIBLE CORPORATE BONDS -- 0.7%
             AEROSPACE -- 0.1%
 $  650,000  GenCorp Inc.,
               Sub. Deb. Cv.,
               5.750%, 04/15/07 .................................                639,728            689,000
                                                                             -----------        -----------
             AGRICULTURE -- 0.1%
    750,000  Bunge Ltd. Financial
               Corp., Cv.,
               3.750%, 11/15/22 .................................                812,506            989,062
                                                                             -----------        -----------
             AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
    500,000  Standard Motor Products Inc.,
               Sub. Deb. Cv.,
               6.750%, 07/15/09 .................................                474,130            495,000
                                                                             -----------        -----------
             ELECTRONICS -- 0.2%
    650,000  Agere Systems Inc.,
               Sub. Deb. Cv.,
               6.500%, 12/15/09 .................................                873,065            757,250
    950,000  Trans-Lux Corp.,
               Sub. Deb. Cv.,
               8.250%, 03/01/12 .................................                945,647            916,750
  2,000,000  Trans-Lux Corp.,
               Sub. Deb. Cv.,
               7.500%, 12/01/06 .................................              2,011,026          2,027,500
                                                                             -----------        -----------
                                                                               3,829,738          3,701,500
                                                                             -----------        -----------
             ENTERTAINMENT -- 0.0%
    287,000  The Walt Disney Co., Cv.,
               2.125%, 04/15/23 .................................                298,257            309,243
                                                                             -----------        -----------


                See accompanying notes to financial statements.


                                       6


                       THE GABELLI DIVIDEND & INCOME TRUST
                      PORTFOLIO OF INVESTMENTS (CONTINUED)
                            JUNE 30, 2004 (UNAUDITED)




  PRINCIPAL                                                                                               MARKET
   AMOUNT                                                                            COST                  VALUE
------------                                                                    --------------        --------------
                                                                                             
                CONVERTIBLE CORPORATE BONDS  (CONTINUED)
                EQUIPMENT AND SUPPLIES -- 0.0%
$    300,000    Robbins & Myers Inc.,
                  Sub. Deb. Cv.,
                  8.000%, 01/31/08 ................................             $      317,337        $      317,625
                                                                                --------------        --------------
                FINANCIAL SERVICES -- 0.0%
     250,000    AON Corp., Sub. Deb. Cv.,
                  3.500%, 11/15/12 ................................                    294,047               350,625
                                                                                --------------        --------------
                FOOD AND BEVERAGE -- 0.0%
   2,300,000    Parmalat Soparfi SA,
                  Sub. Deb. Cv.,
                  6.125%, 05/23/32+ (b) ...........................                  1,715,396               262,480
                                                                                --------------        --------------
                HEALTH CARE -- 0.0%
     300,000    Quest Diagnostics Inc.,
                  Sub. Deb. Cv.,
                  1.750%, 11/30/21 ................................                    306,907               317,250
                                                                                --------------        --------------
                REAL ESTATE -- 0.1%
     900,000    Palm Harbor Homes Inc., Cv.,
                  3.250%, 05/15/24 (a) ............................                    877,016               864,000
                                                                                --------------        --------------
                RETAIL -- 0.0%
     375,000    School Specialty Inc.,
                  Sub. Deb. Cv.,
                  6.000%, 08/01/08 ................................                    391,753               429,844
                                                                                --------------        --------------
                TRANSPORTATION -- 0.2%
   2,700,000    GATX Corp., Cv.,
                  7.500%, 02/01/07 ................................                  3,114,013             3,105,000
                                                                                --------------        --------------
                TOTAL CONVERTIBLE
                 CORPORATE BONDS ..................................                 13,070,828            11,830,629
                                                                                --------------        --------------

                CORPORATE BONDS -- 0.1%
                DIVERSIFIED INDUSTRIAL -- 0.1%
   1,000,000    WHX Corp.,
                  10.500%, 04/15/05 ...............................                    937,070               895,000
                                                                                --------------        --------------

                U.S. GOVERNMENT OBLIGATIONS -- 13.8%
 224,008,000    U.S. Treasury Bills,
                  0.933% to 1.297%++,
                  07/01/04 to 10/14/04 ............................                223,665,327           223,598,345
                                                                                --------------        --------------

                SHORT-TERM OBLIGATIONS -- 12.3%
                REPURCHASE AGREEMENTS -- 12.3%
$100,000,000    ABN Amro, 1.250%,
                  dated 06/30/04, due 07/01/04,
                  proceeds at maturity,
                  $100,003,472 (c) ................................             $  100,000,000        $  100,000,000
 100,000,000    State Street Bank & Trust Co.,
                  1.180%, dated 06/30/04,
                  due 07/01/04,
                  proceeds at maturity,
                  $100,003,278 (d) ................................                100,000,000           100,000,000
                                                                                --------------        --------------
                TOTAL SHORT-TERM
                 OBLIGATIONS ......................................                200,000,000           200,000,000
                                                                                --------------        --------------
TOTAL INVESTMENTS -- 100.0% .......................................             $1,597,500,050         1,621,114,554
                                                                                ==============

LIABILITIES IN EXCESS OF OTHER ASSETS .............................                                      (12,542,301)
                                                                                                      --------------

NET ASSETS -- COMMON STOCK
  (84,994,505 common shares outstanding) ..........................                                   $1,608,572,253
                                                                                                      ==============
NET ASSET VALUE PER COMMON SHARE
   ($1,608,572,253 / 84,994,505 shares outstanding) ...............                                   $        18.93
                                                                                                      ==============
----------
                For Federal tax purposes:
                Aggregate cost ....................................                                   $1,597,500,050
                                                                                                      ==============
                Gross unrealized appreciation .....................                                   $   51,192,401
                Gross unrealized depreciation .....................                                      (27,577,897)
                                                                                                      --------------
                Net unrealized appreciation .......................                                   $   23,614,504
                                                                                                      ==============


----------
(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,
      2004, the Rule 144A securities are considered  liquid and the market value
      amounted to $3,031,920 or 0.19% of total net assets.

(b)   Security in default.

(c)   Collateralized by U.S. Treasury Notes,  5.250% to 8.125%,  due 08/15/21 to
      11/15/28, market value $102,001,941.

(d)   Collateralized by U.S. Treasury Note, 7.250%,  due 08/15/22,  market value
      $102,001,623.

+     Non-income producing security.

++    Represents annualized yield at date of purchase.

ADR   - American Depository Receipt.

                See accompanying notes to financial statements.


                                       7


                       THE GABELLI DIVIDEND & INCOME TRUST

                       STATEMENT OF ASSETS AND LIABILITIES
                            JUNE 30, 2004 (UNAUDITED)

ASSETS:
  Investments, at value (cost $1,397,500,050) ..............    $ 1,421,114,554
  Repurchase agreements, at value (cost $200,000,000) ......        200,000,000
  Cash and foreign currency, at value (cost $2,074,978) ....          2,082,168
  Receivable for investments sold ..........................         10,624,116
  Dividends and interest receivable ........................          2,637,121
  Other assets .............................................             26,226
                                                                ---------------
  TOTAL ASSETS .............................................      1,636,484,185
                                                                ---------------
LIABILITIES:
  Dividends payable ........................................          4,407,834
  Payable for investments purchased ........................         21,327,866
  Payable for investment advisory fees .....................          1,322,834
  Other accrued expenses and liabilities ...................            853,398
                                                                ---------------
  TOTAL LIABILITIES ........................................         27,911,932
                                                                ---------------
  NET ASSETS applicable to 84,994,505
    shares outstanding .....................................    $ 1,608,572,253
                                                                ===============
NET ASSETS CONSIST OF:
  Shares of beneficial interest, at par value ..............    $        84,995
  Additional paid-in capital ...............................      1,619,984,954
  Accumulated distributions in excess of net
    investment income ......................................        (35,110,919)
  Net unrealized appreciation on investments and
    foreign currency transactions ..........................         23,613,223
                                                                ---------------
  TOTAL NET ASSETS .........................................    $ 1,608,572,253
                                                                ===============
NET ASSET VALUE
  ($1,608,572,253 / 84,994,505 shares outstanding;
    unlimited number of shares authorized
    of $0.001 par value) ...................................             $18.93
                                                                         ======

                             STATEMENT OF OPERATIONS
               FOR THE SIX MONTHS ENDED JUNE 30, 2004 (UNAUDITED)

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $384,347) .............    $    17,032,540
  Interest .................................................          3,210,784
                                                                ---------------
  TOTAL INVESTMENT INCOME ..................................         20,243,324
                                                                ---------------
EXPENSES:
  Investment advisory fees .................................          8,074,514
  Shareholder communications expenses ......................            248,636
  Shareholder services fees ................................             93,772
  Payroll ..................................................             92,710
  Trustees' fees ...........................................             82,760
  Legal and audit fees .....................................             76,101
  Custodian fees ...........................................             41,733
  Miscellaneous expenses ...................................             78,833
                                                                ---------------
  TOTAL EXPENSES ...........................................          8,789,059
                                                                ---------------
  NET INVESTMENT INCOME ....................................         11,454,265
                                                                ---------------
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS
  AND FOREIGN CURRENCY TRANSACTIONS:
  Net realized gain on investments .........................          4,460,909
  Net realized gain on foreign currency transactions .......                741
                                                                ---------------
  Net realized gain on investments and foreign
    currency transactions ..................................          4,461,650
                                                                ---------------
  Net change in unrealized appreciation/depreciation
    on investments and foreign currency transactions .......          8,447,341
                                                                ---------------
  NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS
    AND FOREIGN CURRENCY TRANSACTIONS ......................         12,908,991
                                                                ---------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ........................................    $    24,363,256
                                                                ===============

                 See accompanying notes to financial statements.


                                       8


                       THE GABELLI DIVIDEND & INCOME TRUST

                       STATEMENT OF CHANGES IN NET ASSETS



                                                                                            SIX MONTHS ENDED
                                                                                              JUNE 30, 2004        PERIOD ENDED
                                                                                               (UNAUDITED)      DECEMBER 31, 2003(a)
                                                                                            ----------------    --------------------
                                                                                                           
OPERATIONS:
   Net investment income/(loss) ..........................................................   $    11,454,265     $       (49,373)
   Net realized gain on investments and foreign currency transactions ....................         4,461,650              16,702
   Net change in unrealized appreciation on investments and foreign currency transactions          8,447,341          15,165,882
                                                                                             ---------------     ---------------
   NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ..................................        24,363,256          15,133,211
                                                                                             ---------------     ---------------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
   Net investment income .................................................................       (11,454,265)                 --
   Net realized short-term gain on investments and foreign currency transactions .........        (4,472,739)                 --
   Return of capital .....................................................................       (35,110,919)*                --
                                                                                             ---------------     ---------------
   TOTAL DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS ......................................       (51,037,923)                 --
                                                                                             ---------------     ---------------
TRUST SHARE TRANSACTIONS:
   Net increase in net assets from common shares issued in offering ......................       185,270,000       1,439,300,001
   Net decrease from repurchase of common stock ..........................................        (1,190,979)                 --
   Offering costs for offering of common shares charged to paid-in capital ...............          (482,527)         (2,920,000)
                                                                                             ---------------     ---------------
   NET INCREASE IN NET ASSETS FROM TRUST SHARE TRANSACTIONS ..............................       183,596,494       1,436,380,001
                                                                                             ---------------     ---------------
   NET INCREASE IN NET ASSETS ............................................................       156,921,827       1,451,513,212
                                                                                             ---------------     ---------------
NET ASSETS:
   Beginning of period ...................................................................     1,451,650,426             137,214
                                                                                             ---------------     ---------------
   End of period .........................................................................   $ 1,608,572,253     $ 1,451,650,426
                                                                                             ===============     ===============


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

*     Based on current earnings and subject to change and recharacterization at
      fiscal year end.

                 See accompanying notes to financial statements.


                                       9


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

1.  ORGANIZATION.  The  Gabelli  Dividend  & Income  Trust  (the  "Trust")  is a
closed-end,  non-diversified  management  investment company organized under the
laws of the State of Delaware and registered under the Investment Company Act of
1940, as amended (the "1940 Act"). The Trust sold 7,184 shares to Gabelli Funds,
LLC (the  "Adviser")  for $137,214 on November 18, 2003.  Investment  operations
commenced on November 28, 2003. See Note 5 for share transactions.

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

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  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 the Adviser.

      Portfolio  securities  primarily  traded on foreign  markets are generally
valued at the preceding  closing values of such  securities on their  respective
exchanges or if after the close, market conditions change significantly, certain
foreign securities may be fair valued pursuant to procedures  established by the
Board.  Debt instruments that are not credit impaired with remaining  maturities
of 60 days or less are valued at  amortized  cost,  unless the Board  determines
such does not reflect the securities' fair value, in which case these securities
will be valued at their fair value as determined by the Board.  Debt instruments
having a maturity  greater than 60 days for which market  quotations are readily
available are valued at the latest average of the bid and asked prices. If there
were no asked  prices  quoted  on such day,  the  security  is valued  using the
closing  bid  price.  Futures  contracts  are  valued  at the  official  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  valued at their  fair value as  determined  in good faith  under
procedures  established by and under the general  supervision of 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.

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


                                       10


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

adequacy  of the  collateral.  If the  seller  defaults  and  the  value  of the
collateral  declines or if bankruptcy  proceedings are commenced with respect to
the seller of the security,  realization  of the  collateral by the Trust may be
delayed or limited.

      OPTIONS. The Trust may purchase or write call or put options on securities
or  indices.  As a writer of put  options,  the Trust  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 Trust 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 Trust
would  realize  a gain,  to the  extent  of the  premium,  if the  price  of the
financial instrument increases or stays the same between those dates.

      As a purchaser of put  options,  the Trust 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 Trust would realize a gain upon sale or exercise. If the
price of the  underlying  security  increases or stays the same, the Trust 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 Trust
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) 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 plus the appreciation in
market price of the underlying security up to the exercise price will be greater
than the  appreciation  in the price of the underlying  security alone. In these
circumstances,  if the market price of the underlying  security declines and the
security is sold at this lower price,  the amount of any  realized  loss will be
offset wholly or in part by the premium received. 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.

      The option  activity  for the Trust for the six months ended June 30, 2004
was as follows:

                                                         NUMBER OF
                                                         CONTRACTS     PREMIUMS
                                                         ---------     --------
         Call options written during the period ......        5          $ 295
         Call options exercised during the period ....       (5)          (295)
                                                          -----          -----
         Call options outstanding at June 30, 2004 ...       --             --
                                                          =====          =====

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

      SECURITIES TRANSACTIONS AND INVESTMENT INCOME. Securities transactions are
accounted  for as of the trade date with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

      DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS. Distributions to shareholders
are recorded on the  ex-dividend  date.  Income  distributions  and capital gain
distributions  are determined in accordance with Federal income tax regulations,
which may differ from  accounting  principles  generally  accepted in the United
States.  These  differences are primarily due to differing  treatments of income
and gains on various investment securities held by the Trust, timing differences
and differing characterization of distributions made by the Trust.


                                       11


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

      For the year  ended  December  31,  2003,  reclassifications  were made to
increase accumulated net investment loss for $49,373 and to decrease accumulated
net realized gain on investments  for $5,613,  with an offsetting  adjustment to
additional paid-in capital.

      PROVISION FOR INCOME  TAXES.  The Trust intends to qualify and elect to be
treated as a regulated  investment  company  under  Subchapter M of the Internal
Revenue  Code of 1986,  as amended  (the  "Code").  It is the Trust's  policy 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.

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

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


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


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

      During  the six  months  ended  June 30,  2004,  Gabelli &  Company,  Inc.
received  $1,267,222 in brokerage  commissions  as a result of executing  agency
transactions in portfolio securities on behalf of the Trust.

      The cost of  calculating  the Trust's net asset value per share is a Trust
expense pursuant to the Investment  Advisory Agreement between the Trust and the
Adviser.  During the six months ended June 30, 2004,  the Trust  reimbursed  the
Adviser  $17,400 in connection  with the cost of computing the Trust's net asset
value.

4.  PORTFOLIO  SECURITIES.   Cost  of  purchases  and  proceeds  from  sales  of
securities,  other than short-term securities, for the six months ended June 30,
2004 aggregated $804,148,561 and $105,013,125, respectively.

5.  CAPITAL.  The Trust is  authorized  to issue an  unlimited  number of common
shares of beneficial interest,  par value $.001 per share. The Board of Trustees
of the Trust has authorized the repurchase of its shares on the open market when
the shares are trading at a discount  of 7.5% or more (or such other  percentage
as the Board of  Trustees  may  determine  from time to time) from the net asset
value of the  shares.  During the six  months  ended  June 30,  2004,  the Trust
repurchased 68,700 shares of beneficial interest in the open market at a cost of
$1,190,979  and an average  discount of  approximately  8.48% from its net asset
value. All shares of beneficial interest repurchased have been retired.

     Transactions in shares of beneficial interest were as follows:



                                                               SIX MONTHS ENDED
                                                                JUNE 30, 2004                       PERIOD ENDED
                                                                  (UNAUDITED)                   DECEMBER 31, 2003 (a)
                                                      --------------------------------    -------------------------------
                                                          SHARES            AMOUNT            SHARES           AMOUNT
                                                      --------------    --------------    --------------   --------------
                                                                                               
            Initial seed capital, November 18, 2003               --                --             7,184   $      137,214
            Shares issued in offering .............        9,700,000    $  184,787,473        75,356,021    1,436,380,001
            Shares repurchased ....................          (68,700)       (1,190,979)               --               --
                                                           ---------    --------------        ----------   --------------
            Net increase ..........................        9,631,300    $  183,596,494        75,363,205   $1,436,517,215
                                                           =========    ==============        ==========   ==============


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


                                       12


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

6. OTHER MATTERS.  On October 7, 2003,  the Fund's  Adviser  received a subpoena
from the Attorney  General of the State of New York  requesting  information  on
mutual fund shares trading practices. The Adviser has also received requests for
information from the SEC regarding  mutual fund trading  practices and valuation
of portfolio  securities.  The Adviser has responded to the  requests.  The Fund
does not believe that these matters will have a material  adverse  effect on the
Fund's financial position or the results of its operations.

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

                              FINANCIAL HIGHLIGHTS

SELECTED  DATA FOR A  DIVIDEND  & INCOME  TRUST  SHARE  OF  BENEFICIAL  INTEREST
OUTSTANDING THROUGHOUT EACH PERIOD:



                                                                                   SIX MONTHS ENDED
                                                                                    JUNE 30, 2004              PERIOD ENDED
                                                                                      (UNAUDITED)         DECEMBER 31, 2003 (a)
                                                                                   ----------------       ---------------------
                                                                                                       
OPERATING PERFORMANCE:
   Net asset value, beginning of period .....................................       $       19.26            $       19.06(b)
                                                                                    -------------            -------------
   Net investment income (loss) .............................................                0.14                       --
   Net realized and unrealized gain on investments ..........................                0.16                     0.20
                                                                                    -------------            -------------
   Total from investment operations .........................................                0.30                     0.20
                                                                                    -------------            -------------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
   Net investment income ....................................................               (0.14)                      --
   Net realized gain on investments .........................................               (0.05)                      --
   Return of capital ........................................................               (0.41)***                   --
                                                                                    -------------            -------------
   Total distributions to common stock shareholders .........................               (0.60)                      --
                                                                                    -------------            -------------
CAPITAL SHARE TRANSACTIONS:
   Decrease in net asset value from common stock share transactions .........               (0.02)                      --
   Offering costs for common shares charged to paid-in capital ..............               (0.01)                      --
                                                                                    -------------            -------------
                                                                                            (0.03)                      --
                                                                                    -------------            -------------
   Net Asset Value, end of period ...........................................       $       18.93            $       19.26
                                                                                    =============            =============
   Net asset value total return* ............................................                 1.4%                     1.0%
                                                                                    =============            =============
   Market value, end of period ..............................................       $       17.39            $       20.00
                                                                                    =============            =============
   Total investment return** ................................................               (10.2)%                    0.0%
                                                                                    =============            =============
RATIOS TO AVERAGE NET ASSETS AND SUPPLEMENTAL DATA:
   Net assets, end of period (in 000's) .....................................       $   1,608,572            $   1,451,650
   Ratio of net investment income (loss) to average net assets ..............                1.41%(c)                (0.04)%(c)
   Ratio of operating expenses to average net assets ........................                1.09%(c)                 1.38%(c)
   Portfolio turnover rate ..................................................                11.3%                     0.4%


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

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

(c)   Annualized.

  *   Based on net asset value per share at commencement of operations of $19.06
      per  share.  Total  return  for the  period  of less  than one year is not
      annualized.

 **   Based on market value per share at initial  public  offering of $20.00 per
      share.  Total  return  for  the  period  of  less  than  one  year  is not
      annualized.

***   Based on current earnings and subject to change and  recharacterization at
      fiscal year end.

                 See accompanying notes to financial statements.


                                       13


                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLAN

ENROLLMENT IN THE PLAN

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

                       The Gabelli Dividend & Income Trust
                                  c/o EquiServe
                                 P.O. Box 43011
                            Providence, RI 02940-3011

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

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

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

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

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

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

VOLUNTARY CASH PURCHASE PLAN

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

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

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


                                       14


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

TRUSTEES

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

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

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

Mario d'Urso
   CHAIRMAN, MITTEL CAPITAL MARKETS SPA

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

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

Karl Otto Pohl
   FORMER PRESIDENT, DEUTSCHE BUNDESBANK

Salvatore M. Salibello
   CERTIFIED PUBLIC ACCOUNTANT,
   SALIBELLO & BRODER

Edward T. Tokar
   SENIOR MANAGING DIRECTOR, BEACON TRUST COMPANY

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

Salvatore J. Zizza
   CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.

OFFICERS

Bruce N. Alpert
   PRESIDENT

Carter W. Austin
   VICE PRESIDENT

Matthew A. Hultquist
   VICE PRESIDENT & OMBUDSMAN

James E. McKee
   SECRETARY

Richard C. Sell, Jr.
   TREASURER

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

CUSTODIAN
State Street Bank and Trust Company

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

TRANSFER AGENT AND REGISTRAR
EquiServe Trust Company

STOCK EXCHANGE LISTING

                                   Common
                                   ------
NYSE-Symbol:                         GDV
Shares Outstanding:              84,994,505

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

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

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

--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940, as amended, that the Dividend & Income Trust may, from time
to time, purchase its shares in the open market when the Dividend & Income Trust
shares are trading at a discount of 7.5% or more from the net asset value of the
shares.
--------------------------------------------------------------------------------


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

Not applicable.



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

Not applicable.




ITEM 8.  PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
         COMPANY AND AFFILIATED PURCHASERS.



                                            REGISTRANT PURCHASES OF EQUITY SECURITIES
=============================================================================================================================
                                                                               
                                                                                             (D) MAXIMUM NUMBER (0R
                                                          (C) TOTAL NUMBER OF SHARES    APPROXIMATE DOLLAR VALUE) OF SHARES
                 (A) TOTAL NUMBER       (B) AVERAGE      (OR UNITS) PURCHASED AS PART       (0R UNITS) THAT MAY YET BE
                   OF SHARES (OR       PRICE PAID PER     OF PUBLICLY ANNOUNCED PLANS       PURCHASED UNDER THE PLANS OR
     PERIOD       UNITS) PURCHASED     SHARE (OR UNIT)            OR PROGRAMS                         PROGRAMS
=============================================================================================================================
Month #1          Common - N/A          Common - N/A         Common - N/A                  Common - 85,063,205
01/01/04
through 01/31/04  Preferred - N/A       Preferred - N/A      Preferred - N/A               Preferred - N/A
=============================================================================================================================
Month #2          Common - N/A          Common - N/A         Common - N/A                  Common - 85,063,205
02/01/04
through 02/29/04  Preferred - N/A       Preferred - N/A      Preferred - N/A               Preferred - N/A
=============================================================================================================================
Month #3          Common - N/A          Common - N/A         Common - N/A                  Common - 85,063,205
03/01/04
through 03/31/04  Preferred - N/A       Preferred - N/A      Preferred - N/A               Preferred - N/A
=============================================================================================================================
Month #4          Common purchased by   Common purchased     Common - N/A                  Common - 85,063,205
04/01/04          an affiliate -        by an affiliate -
through 04/30/04  162,600               $18.6306             Preferred - N/A               Preferred - N/A

                  Preferred - N/A       Preferred - N/A
=============================================================================================================================
Month #5          Common purchased by   Common purchased     Common - N/A                  Common - 85,063,205
05/01/04          an affiliate -        by an affiliate -
through 05/31/04  100,000               $17.0518             Preferred - N/A               Preferred - N/A

                  Preferred - N/A       Preferred - N/A
=============================================================================================================================
Month #6          Common - 68,700       Common - $17.3355    Common - 68,700               Common - 85,063,205 - 68,700 =
06/01/04                                                                                   84,994,505
through 06/30/04  Preferred - N/A       Preferred - N/A      Preferred - N/A
                                                                                           Preferred - N/A
=============================================================================================================================
Total             Common - 68,700       Common - $17.3355    Common - 68,700               N/A

                  Common purchased by   Common purchased by  Preferred - N/A
                  an affiliate -        an affiliate -
                  262,600               $18.0294

                  Preferred - N/A       Preferred - N/A
=============================================================================================================================


a. The date each plan or program  was  announced  - The notice of the  potential
repurchase of common 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.

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 9.  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  7(d)(2)(ii)(G)  of Schedule  14A (17 CFR
240.14a-101), or this Item.



ITEM 10. CONTROLS AND PROCEDURES.

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


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


ITEM 11. EXHIBITS.

     (a)(1)   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(a)  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                       September 7, 2004
    ----------------------------------------------------------------------------


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


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


Date                       SEPTEMBER 7, 2004
    ----------------------------------------------------------------------------


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


Date                       September 7, 2004
    ----------------------------------------------------------------------------



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