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

                                    FORM N-Q

                   QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS OF
                    REGISTERED MANAGEMENT INVESTMENT COMPANY

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

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

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

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

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

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

                  Date of reporting period: September 30, 2007
                                            ------------------

Form N-Q is to be used by  management  investment  companies,  other  than small
business investment companies registered on Form N-5 (ss.ss. 239.24 and 274.5 of
this chapter), to file reports with the Commission, not later than 60 days after
the close of the first and third fiscal quarters,  pursuant to rule 30b1-5 under
the Investment  Company Act of 1940 (17 CFR 270.30b1-5).  The Commission may use
the  information  provided  on Form N-Q in its  regulatory,  disclosure  review,
inspection, and policymaking roles.

A registrant is required to disclose the information  specified by Form N-Q, and
the Commission will make this  information  public. A registrant is not required
to respond to the  collection  of  information  contained in Form N-Q 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 the
Secretary,  Securities and Exchange Commission, 100 F Street, NE, Washington, DC
20549.  The OMB has reviewed this collection of information  under the clearance
requirements of 44 U.S.C. ss. 3507.






ITEM 1. SCHEDULE OF INVESTMENTS.
The Schedule(s) of Investments is attached herewith.



                                                            [LOGO OMITTED]
                                                            THE GABELLI
                                                            DIVIDEND &
                                                            INCOME TRUST

                       THE GABELLI DIVIDEND & INCOME TRUST

                              Third Quarter Report
                               September 30, 2007

TO OUR SHAREHOLDERS,

      During the third quarter of 2007,  The Gabelli  Dividend & Income  Trust's
(the "Fund") total return was 0.92% on a net asset value ("NAV") basis, compared
to a gain of 2.33% for the  Standard  & Poor's  ("S&P")  500  Index.  The Fund's
market  price,  adjusted  for  distributions,  declined  2.31%  during the third
quarter of 2007. The Fund's market price on September 30, 2007 was $21.51, which
equates to a 13.68% discount to its NAV of $24.92 at the end of the quarter.

      Enclosed is the investment portfolio as of September 30, 2007.

COMPARATIVE RESULTS
--------------------------------------------------------------------------------
                          AVERAGE ANNUAL RETURNS THROUGH SEPTEMBER 30, 2007 (A)
                          -----------------------------------------------------


                                                                                                           SINCE
                                                                                                         INCEPTION
                                                                      QUARTER     1 YEAR       3 YEAR    (11/28/03)
                                                                      -------     ------       ------    ----------
                                                                                                
 GABELLI DIVIDEND & INCOME TRUST
    NAV TOTAL RETURN (B).........................................       0.92%     19.05%       16.10%      13.84%
    INVESTMENT TOTAL RETURN (C)..................................      (2.31)     19.87        13.08        8.83
  S&P 500 Index..................................................       2.33      16.78        13.24       12.12
  Dow Jones Industrial Average...................................       4.18      21.62        13.90       12.08
  Nasdaq Composite Index.........................................       3.77      19.62        12.51        8.71


(a)  RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE RESULTS.
     INVESTMENT RETURNS AND THE PRINCIPAL VALUE OF AN INVESTMENT WILL FLUCTUATE.
     WHEN  SHARES ARE SOLD,  THEY MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL
     COST. CURRENT  PERFORMANCE MAY BE LOWER OR HIGHER THAN THE PERFORMANCE DATA
     PRESENTED. VISIT WWW.GABELLI.COM FOR PERFORMANCE INFORMATION AS OF THE MOST
     RECENT  MONTH END.  PERFORMANCE  RETURNS FOR PERIODS LESS THAN ONE YEAR ARE
     NOT  ANNUALIZED.   INVESTORS  SHOULD  CAREFULLY   CONSIDER  THE  INVESTMENT
     OBJECTIVES,  RISKS, CHARGES, AND EXPENSES OF THE FUND BEFORE INVESTING. THE
     DOW  JONES   INDUSTRIAL   AVERAGE  IS  AN  UNMANAGED   INDEX  OF  30  LARGE
     CAPITALIZATION  STOCKS.  THE S&P 500 AND THE NASDAQ  COMPOSITE  INDICES ARE
     UNMANAGED INDICATORS OF STOCK MARKET PERFORMANCE.  DIVIDENDS ARE CONSIDERED
     REINVESTED  EXCEPT  FOR THE  NASDAQ  COMPOSITE  INDEX.  YOU  CANNOT  INVEST
     DIRECTLY IN AN INDEX.
(b)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT  CHANGES IN NAV PER SHARE
     AND  REINVESTMENT OF  DISTRIBUTIONS  AT NAV ON THE EX-DIVIDEND DATE AND ARE
     NET OF  EXPENSES.  SINCE  INCEPTION  RETURN IS BASED ON AN  INITIAL  NAV OF
     $19.06.
(c)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN CLOSING MARKET
     VALUES ON THE NEW YORK STOCK EXCHANGE AND  REINVESTMENT  OF  DISTRIBUTIONS.
     SINCE INCEPTION RETURN IS BASED ON AN INITIAL OFFERING PRICE OF $20.00.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
We  have  separated  the  portfolio  managers'  commentary  from  the  financial
statements  and  investment  portfolio due to corporate  governance  regulations
stipulated by the  Sarbanes-Oxley  Act of 2002. We have done this to ensure that
the content of the portfolio managers' commentary is unrestricted. The financial
statements and investment  portfolio are mailed  separately from the commentary.
Both the  commentary  and the financial  statements,  including the portfolio of
investments, will be available on our website at www.gabelli.com.
--------------------------------------------------------------------------------


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

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

               COMMON STOCKS -- 92.0%
               AEROSPACE -- 1.2%
      10,000   Goodrich Corp................................  $      682,300
      60,000   Kaman Corp...................................       2,073,600
     100,000   Rockwell Automation Inc......................       6,951,000
   2,000,000   Rolls-Royce Group plc+.......................      21,380,637
                                                              --------------
                                                                  31,087,537
                                                              --------------
               AGRICULTURE -- 0.1%
      90,000   Archer-Daniels-Midland Co....................       2,977,200
                                                              --------------
               AUTOMOTIVE -- 0.5%
      30,000   Copart Inc.+.................................       1,031,700
     300,000   General Motors Corp..........................      11,010,000
      10,000   Navistar International Corp.+. ..............         617,000
                                                              --------------
                                                                  12,658,700
                                                              --------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.8%
     100,000   Dana Corp.+..................................          19,500
     390,000   Genuine Parts Co.............................      19,500,000
       2,000   Keystone Automotive Industries Inc.+.........          95,520
                                                              --------------
                                                                  19,615,020
                                                              --------------
               AVIATION: PARTS AND SERVICES -- 0.5%
      82,000   Sequa Corp., Cl. A+..........................      13,593,960
                                                              --------------
               BROADCASTING -- 1.0%
     700,000   Clear Channel Communications Inc. ...........      26,208,000
                                                              --------------
               BUILDING AND CONSTRUCTION -- 0.1%
      10,000   Florida Rock Industries Inc..................         624,900
      15,000   Layne Christensen Co.+.......................         832,200
                                                              --------------
                                                                   1,457,100
                                                              --------------
               BUSINESS SERVICES -- 0.2%
      10,000   CDW Corp.+...................................         872,000
      50,000   Intermec Inc.+...............................       1,306,000
     142,000   PHH Corp.+...................................       3,731,760
       1,000   United Rentals Inc...........................          32,170
                                                              --------------
                                                                   5,941,930
                                                              --------------
               CABLE AND SATELLITE -- 1.9%
     600,000   Cablevision Systems Corp., Cl. A+ ...........      20,964,000
      14,200   Cogeco Inc...................................         539,647
     230,000   EchoStar Communications Corp., Cl. A+ .......      10,766,300
      81,734   Liberty Global Inc., Cl. A+..................       3,352,729
      34,318   Liberty Global Inc., Cl. C+..................       1,326,734
     215,000   Rogers Communications Inc., Cl. B ...........       9,788,950
      50,000   The DIRECTV Group Inc.+......................       1,214,000
                                                              --------------
                                                                  47,952,360
                                                              --------------

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

               COMMUNICATIONS EQUIPMENT -- 0.0%
      15,000   Thomas & Betts Corp.+........................  $      879,600
                                                              --------------
               CONSUMER PRODUCTS -- 3.6%
     270,000   Alberto-Culver Co............................       6,693,300
     400,000   Altadis SA...................................      28,142,423
      10,000   Altria Group Inc.............................         695,300
     115,000   Avon Products Inc............................       4,315,950
      40,000   Eastman Kodak Co.............................       1,070,400
      44,000   Fortune Brands Inc...........................       3,585,560
      55,000   Hanesbrands Inc.+............................       1,543,300
      80,000   Harman International Industries Inc. ........       6,921,600
      40,000   Kimberly-Clark Corp..........................       2,810,400
      60,000   Mattel Inc...................................       1,407,600
      40,000   Oakley Inc...................................       1,161,200
     175,000   Procter & Gamble Co..........................      12,309,500
   1,000,000   Swedish Match AB.............................      20,794,215
                                                              --------------
                                                                  91,450,748
                                                              --------------
               DIVERSIFIED INDUSTRIAL -- 3.2%
     153,000   Bouygues SA..................................      13,197,065
     230,000   Cooper Industries Ltd., Cl. A................      11,750,700
     500,000   General Electric Co..........................      20,700,000
     275,000   Honeywell International Inc..................      16,354,250
     100,000   ITT Corp.....................................       6,793,000
       2,000   Pentair Inc..................................          66,360
       2,000   Textron Inc..................................         124,420
   1,051,000   Tomkins plc..................................       4,886,647
     190,000   Tyco International Ltd.......................       8,424,600
     129,900   WHX Corp.+...................................         974,250
                                                              --------------
                                                                  83,271,292
                                                              --------------
               ELECTRONICS -- 1.4%
   1,075,000   Intel Corp...................................      27,799,500
     283,000   Trans-Lux Corp.+ (d).........................       1,485,750
     190,000   Tyco Electronics Ltd.........................       6,731,700
                                                              --------------
                                                                  36,016,950
                                                              --------------
               ENERGY AND UTILITIES: ELECTRIC -- 4.5%
      30,000   Allegheny Energy Inc.+.......................       1,567,800
     105,000   ALLETE Inc...................................       4,699,800
     280,000   American Electric Power Co. Inc. ............      12,902,400
     425,000   DPL Inc......................................      11,160,500
      17,500   DTE Energy Co................................         847,700
     273,000   Electric Power Development Co. Ltd...........      10,623,863
     220,000   FPL Group Inc................................      13,393,600
     590,000   Great Plains Energy Inc......................      16,997,900
     370,000   Integrys Energy Group Inc....................      18,955,100
     150,000   Pepco Holdings Inc...........................       4,062,000
     240,000   Pinnacle West Capital Corp...................       9,482,400

               See accompanying notes to schedule of investments.

                                       2


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

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

               COMMON STOCKS (CONTINUED)
               ENERGY AND UTILITIES: ELECTRIC (CONTINUED)
     110,000   The Southern Co..............................  $    3,990,800
     255,000   Unisource Energy Corp........................       7,621,950
                                                              --------------
                                                                 116,305,813
                                                              --------------
               ENERGY AND UTILITIES: INTEGRATED -- 9.4%
      12,000   Alliant Energy Corp..........................         459,840
     145,000   Ameren Corp..................................       7,612,500
   2,600,000   Aquila Inc.+.................................      10,426,000
      50,000   Avista Corp..................................       1,017,500
      15,000   Black Hills Corp.............................         615,300
      33,000   CH Energy Group Inc..........................       1,577,400
     108,000   Chubu Electric Power Co. Inc.................       2,797,197
     275,000   CONSOL Energy Inc............................      12,815,000
     200,000   Consolidated Edison Inc......................       9,260,000
       1,000   Dominion Resources Inc.......................          84,300
     205,000   Duke Energy Corp.............................       3,831,450
     430,000   Edison SpA...................................       1,404,127
     300,000   El Paso Corp.................................       5,091,000
      20,000   Endesa SA....................................       1,143,322
     300,000   Enel SpA.....................................       3,396,598
      47,000   Enel SpA, ADR................................       2,649,390
     144,000   Energy East Corp.............................       3,895,200
     168,000   FirstEnergy Corp.............................      10,641,120
     150,000   Hawaiian Electric Industries Inc. ...........       3,256,500
     250,000   Hera SpA.....................................       1,032,027
     121,500   Hokkaido Electric Power Co. Inc..............       2,628,542
     121,500   Hokuriku Electric Power Co...................       2,374,679
     114,958   Iberdrola SA, ADR............................       6,735,688
      80,500   Korea Electric Power Corp., ADR..............       1,863,575
     121,500   Kyushu Electric Power Co. Inc................       3,215,601
      21,000   Maine & Maritimes Corp.+.....................         594,720
      80,000   MGE Energy Inc...............................       2,675,200
      35,102   National Grid plc, ADR.......................       2,816,233
     255,000   NiSource Inc.................................       4,880,700
     600,000   NSTAR........................................      20,886,000
     481,000   OGE Energy Corp..............................      15,921,100
      33,000   Ormat Technologies Inc.......................       1,529,220
     330,000   Progress Energy Inc..........................      15,460,500
     155,000   Public Service Enterprise Group Inc. ........      13,638,450
     121,500   Shikoku Electric Power Co. Inc. .............       3,051,647
      15,000   TECO Energy Inc..............................         246,450
     121,500   The Chugoku Electric Power Co. Inc. .........       2,469,878
      35,000   The Empire District Electric Co. ............         790,650
     121,500   The Kansai Electric Power Co. Inc. ..........       2,776,629
     108,000   The Tokyo Electric Power Co. Inc. ...........       2,726,679
     121,500   Tohoku Electric Power Co. Inc................       2,596,809
     330,000   TXU Corp.....................................      22,595,100
     205,000   Vectren Corp.................................       5,594,450
     470,000   Westar Energy Inc............................      11,543,200

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

      85,000   Wisconsin Energy Corp........................  $    3,827,550
     230,000   Xcel Energy Inc..............................       4,954,200
                                                              --------------
                                                                 241,399,221
                                                              --------------
               ENERGY AND UTILITIES: NATURAL GAS -- 2.8%
       8,000   AGL Resources Inc............................         316,960
      70,000   Atmos Energy Corp............................       1,982,400
      20,000   Delta Natural Gas Co. Inc....................         492,200
       6,000   Energen Corp.................................         342,720
      20,000   Kinder Morgan Energy Partners LP ............         988,000
     350,000   National Fuel Gas Co.........................      16,383,500
     210,000   Nicor Inc....................................       9,009,000
     220,000   ONEOK Inc....................................      10,428,000
     300,000   SEMCO Energy Inc.+...........................       2,367,000
     200,000   Sempra Energy................................      11,624,000
      30,000   South Jersey Industries Inc..................       1,044,000
      70,000   Southern Union Co............................       2,177,700
     150,000   Southwest Gas Corp...........................       4,243,500
     340,000   Spectra Energy Corp..........................       8,323,200
      60,000   The Laclede Group Inc........................       1,936,800
                                                              --------------
                                                                  71,658,980
                                                              --------------
               ENERGY AND UTILITIES: OIL -- 12.0%
      20,000   Anadarko Petroleum Corp......................       1,075,000
      40,000   Apache Corp..................................       3,602,400
      46,900   BG Group plc, ADR............................       4,041,870
     160,000   BP plc, ADR..................................      11,096,000
      40,000   Cameron International Corp.+.................       3,691,600
     140,000   Chesapeake Energy Corp.......................       4,936,400
     319,000   Chevron Corp.................................      29,852,020
       1,000   Cimarex Energy Co............................          37,250
     415,000   ConocoPhillips...............................      36,424,550
      78,000   Devon Energy Corp............................       6,489,600
     185,000   Eni SpA, ADR.................................      13,645,600
     225,000   Exxon Mobil Corp.............................      20,826,000
      30,000   Hess Corp....................................       1,995,900
     580,000   Marathon Oil Corp............................      33,071,600
     145,000   Murphy Oil Corp..............................      10,134,050
       4,000   Nabors Industries Ltd.+......................         123,080
       1,000   Niko Resources Ltd...........................          97,773
      10,000   Noble Corp...................................         490,500
     370,000   Occidental Petroleum Corp....................      23,709,600
      14,000   Oceaneering International Inc.+ .............       1,061,200
      30,000   PetroChina Co. Ltd., ADR.....................       5,553,300
     280,000   Repsol YPF SA, ADR...........................       9,940,000
     200,000   Royal Dutch Shell plc, Cl. A, ADR............      16,436,000
     885,000   Statoil ASA, ADR.............................      30,019,200
     200,000   Sunoco Inc...................................      14,156,000
     200,000   Total SA, ADR................................      16,206,000
      90,000   Transocean Inc.+.............................      10,174,500
                                                              --------------
                                                                 308,886,993
                                                              --------------

               See accompanying notes to schedule of investments.

                                       3


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


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

               COMMON STOCKS (CONTINUED)
               ENERGY AND UTILITIES: SERVICES -- 3.7%
     135,000   ABB Ltd., ADR................................  $    3,541,050
      20,000   Baker Hughes Inc.............................       1,807,400
     266,000   Diamond Offshore Drilling Inc................      30,135,140
      19,500   Exterran Holdings Inc.+......................       1,566,633
     640,000   Halliburton Co...............................      24,576,000
     120,000   Schlumberger Ltd.............................      12,600,000
     290,000   Weatherford International Ltd.+..............      19,482,200
                                                              --------------
                                                                  93,708,423
                                                              --------------
               ENERGY AND UTILITIES: WATER -- 0.3%
      11,000   American States Water Co.....................         429,000
      53,333   Aqua America Inc.............................       1,209,592
       6,000   Artesian Resources Corp., Cl. A .............         114,000
       3,000   California Water Service Group...............         115,470
      11,500   Connecticut Water Service Inc................         266,340
       1,000   Consolidated Water Co. Ltd...................          30,020
       6,000   Middlesex Water Co...........................         113,400
      25,466   Pennichuck Corp..............................         616,532
      82,000   SJW Corp.....................................       2,799,480
      16,800   Southwest Water Co...........................         212,184
       5,000   Suez SA......................................         295,099
     168,000   Suez SA, Strips+.............................           2,396
      36,000   United Utilities plc, ADR....................       1,026,832
       9,000   York Water Co................................         151,650
                                                              --------------
                                                                   7,381,995
                                                              --------------
               ENTERTAINMENT -- 0.6%
       8,000   Grupo Televisa SA, ADR ......................         193,360
     300,000   Time Warner Inc..............................       5,508,000
     200,000   Vivendi......................................       8,441,586
                                                              --------------
                                                                  14,142,946
                                                              --------------
               ENVIRONMENTAL SERVICES -- 0.7%
      80,000   Allied Waste Industries Inc.+................       1,020,000
       1,000   Hyflux Ltd...................................           1,932
      12,375   Veolia Environnement.........................       1,065,645
     409,000   Waste Management Inc.........................      15,435,660
                                                              --------------
                                                                  17,523,237
                                                              --------------
               EQUIPMENT AND SUPPLIES -- 1.4%
     110,000   CIRCOR International Inc.....................       4,995,100
      30,000   Lufkin Industries Inc........................       1,650,600
      60,000   Mueller Industries Inc.......................       2,168,400
     420,000   RPC Inc......................................       5,968,200
     300,000   Tenaris SA, ADR..............................      15,786,000
     300,000   Xerox Corp.+.................................       5,202,000
                                                              --------------
                                                                  35,770,300
                                                              --------------

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

               FINANCIAL SERVICES -- 16.0%
      84,000   A.G. Edwards Inc.............................  $    7,035,000
     100,000   ABN AMRO Holding NV..........................       5,268,862
      20,000   ABN AMRO Holding NV, ADR.....................       1,050,000
      40,000   AFLAC Inc....................................       2,281,600
     180,000   AllianceBernstein Holding LP.................      15,852,600
     380,000   American Express Co..........................      22,560,600
     300,000   American International Group Inc. ...........      20,295,000
      40,000   Ameriprise Financial Inc.....................       2,524,400
      41,000   Astoria Financial Corp.......................       1,087,730
      67,635   Banco Bilbao Vizcaya
                 Argentaria SA, ADR.........................       1,574,544
     390,000   Bank of America Corp.........................      19,605,300
       5,000   BlackRock Inc................................         867,050
     100,000   Capital One Financial Corp...................       6,643,000
      50,000   CIGNA Corp...................................       2,664,500
      40,000   CIT Group Inc................................       1,608,000
     800,000   Citigroup Inc................................      37,336,000
     230,000   Commerce Bancorp Inc.........................       8,919,400
      40,000   Deutsche Bank AG.............................       5,135,600
     217,500   Discover Financial Services+.................       4,524,000
     140,000   Federal National Mortgage Association .......       8,513,400
      48,909   Fidelity National Financial Inc., Cl. A .....         854,929
      21,496   Fidelity National Information
                 Services Inc.  ............................         953,777
     160,000   Fifth Third Bancorp..........................       5,420,800
     100,000   First Horizon National Corp..................       2,666,000
      52,100   Flushing Financial Corp......................         875,280
      27,000   Hartford Financial Services Group Inc. ......       2,498,850
      70,000   HSBC Holdings plc, ADR.......................       6,482,000
      40,000   Hudson City Bancorp Inc......................         615,200
       1,000   International Securities
                 Exchange Holdings Inc......................          66,470
     470,000   JPMorgan Chase & Co..........................      21,535,400
      92,000   Legg Mason Inc...............................       7,754,680
      10,000   Lehman Brothers Holdings Inc.................         617,300
     100,000   Marshall & Ilsley Corp.......................       4,377,000
     162,000   Merrill Lynch & Co. Inc......................      11,547,360
     135,000   Morgan Stanley...............................       8,505,000
      64,000   National Australia Bank Ltd., ADR ...........      11,245,210
     190,000   New York Community Bancorp Inc...............       3,619,500
     100,000   NewAlliance Bancshares Inc...................       1,468,000
     200,000   Nuveen Investments Inc., Cl. A ..............      12,388,000
     200,000   PNC Financial Services Group Inc.............      13,620,000
     280,000   Popular Inc..................................       3,438,400
     220,000   Regions Financial Corp.......................       6,485,600
     100,000   SLM Corp.....................................       4,967,000
     545,220   Sovereign Bancorp Inc........................       9,290,549
      44,050   Sterling Bancorp.............................         616,700
     100,000   T. Rowe Price Group Inc......................       5,569,000

               See accompanying notes to schedule of investments.


                                       4


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

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


               COMMON STOCKS (CONTINUED)
               FINANCIAL SERVICES (CONTINUED)
      60,000   The Allstate Corp............................  $    3,431,400
     330,190   The Bank of New York Mellon Corp. ...........      14,574,587
       4,000   The Progressive Corp.........................          77,640
     290,000   The Travelers Companies Inc..................      14,598,600
       5,000   Unitrin Inc..................................         247,950
      30,974   Valley National Bancorp......................         687,003
     250,000   Wachovia Corp................................      12,537,500
     400,000   Waddell & Reed Financial Inc., Cl. A ........      10,812,000
      10,000   Washington Mutual Inc........................         353,100
       4,000   Webster Financial Corp.......................         168,480
     450,000   Wells Fargo & Co.............................      16,029,000
      85,200   Wilmington Trust Corp........................       3,314,280
     177,000   Zions Bancorporation.........................      12,154,590
                                                              --------------
                                                                 411,810,721
                                                              --------------
               FOOD AND BEVERAGE -- 7.3%
     180,000   Anheuser-Busch Companies Inc.................       8,998,200
     229,200   Cadbury Schweppes plc, ADR...................      10,662,384
      45,000   Campbell Soup Co.............................       1,665,000
      80,000   China Mengniu Dairy Co. Ltd..................         348,347
     185,000   ConAgra Foods Inc............................       4,834,050
     900,000   Davide Campari-Milano SpA....................       9,240,115
     300,000   General Mills Inc............................      17,403,000
     360,000   Groupe Danone................................      28,336,352
     100,000   H.J. Heinz Co................................       4,620,000
     140,000   ITO EN Ltd...................................       3,412,702
      42,000   ITO EN Ltd., Preference+.....................         835,502
       1,000   Kellogg Co...................................          56,000
     170,000   Kikkoman Corp................................       2,566,317
     380,000   Kraft Foods Inc., Cl. A......................      13,113,800
     100,000   Morinaga Milk Industry Co. Ltd. .............         400,470
     270,000   Nissin Food Products Co. Ltd.................       9,637,400
     500,000   Parmalat SpA.................................       1,775,300
     339,450   Parmalat SpA, GDR (a)........................       1,202,060
     320,000   PepsiAmericas Inc............................      10,380,800
      20,000   PepsiCo Inc..................................       1,465,200
       1,500   Pernod-Ricard SA.............................         327,318
       2,500   Remy Cointreau SA............................         181,095
      20,000   Royal Numico NV..............................       1,551,427
   1,100,000   Sara Lee Corp................................      18,359,000
     290,000   The Coca-Cola Co.............................      16,666,300
     100,000   The Hershey Co...............................       4,641,000
      62,000   Wm. Wrigley Jr. Co...........................       3,982,260
       3,000   Wm. Wrigley Jr. Co., Cl. B...................         190,830
     480,000   YAKULT HONSHA Co. Ltd........................      10,927,611
                                                              --------------
                                                                 187,779,840
                                                              --------------

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

               HEALTH CARE -- 4.0%
      10,000   Advanced Medical Optics Inc.+................  $      305,900
       1,000   Bausch & Lomb Inc............................          64,000
     200,000   Boston Scientific Corp.+.....................       2,790,000
     115,000   Bristol-Myers Squibb Co......................       3,314,300
     155,000   Covidien Ltd.+...............................       6,432,500
     150,000   Dade Behring Holdings Inc....................      11,452,500
     175,000   Eli Lilly & Co...............................       9,962,750
      10,000   Health Management Associates Inc.,
                 Cl. A .....................................          69,400
      90,000   IMS Health Inc...............................       2,757,600
      50,000   Kyphon Inc.+.................................       3,500,000
       1,000   Manor Care Inc...............................          64,400
     220,000   Merck & Co. Inc..............................      11,371,800
     140,000   Owens & Minor Inc............................       5,332,600
     900,000   Pfizer Inc...................................      21,987,000
       8,300   Schiff Nutrition International Inc. .........          49,717
     250,000   Sierra Health Services Inc.+.................      10,547,500
      42,000   St. Jude Medical Inc.+.......................       1,850,940
       1,500   Ventana Medical Systems Inc.+................         128,865
     130,000   Wyeth........................................       5,791,500
      45,000   Zimmer Holdings Inc.+........................       3,644,550
                                                              --------------
                                                                 101,417,822
                                                              --------------
               HOTELS AND GAMING -- 1.3%
      22,000   Boyd Gaming Corp..............................        942,700
      95,000   Harrah's Entertainment Inc....................      8,258,350
     300,000   Hilton Hotels Corp............................     13,947,000
     705,882   Ladbrokes plc.................................      6,235,464
      45,000   Pinnacle Entertainment Inc.+..................      1,225,350
      32,000   Station Casinos Inc...........................      2,799,360
                                                              --------------
                                                                  33,408,224
                                                              --------------
               MACHINERY -- 0.4%
     150,000   CNH Global NV.................................      9,111,000
                                                              --------------
               MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 0.0%
       4,000   Skyline Corp..................................        120,320
                                                              --------------
               METALS AND MINING -- 1.3%
     130,000   Alcan Inc.....................................     13,010,400
     170,000   Alcoa Inc.....................................      6,650,400
      10,000   Alliance Holdings GP L.P......................        240,800
      20,000   Arch Coal Inc.................................        674,800
       8,000   BHP Billiton Ltd., ADR........................        628,800
       3,000   Fording Canadian Coal Trust...................        116,340
     100,000   Freeport-McMoRan Copper &
                 Gold Inc. ..................................     10,489,000
      10,000   Massey Energy Co..............................        218,200
      25,000   Peabody Energy Corp...........................      1,196,750
       1,000   Rio Tinto plc, ADR............................        343,400
       3,000   Westmoreland Coal Co.+........................         59,790
                                                              --------------
                                                                  33,628,680
                                                              --------------

               See accompanying notes to schedule of investments.

                                       5


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

      SHARES/                                                      MARKET
       UNITS                                                        VALUE
     --------                                                     --------

               COMMON STOCKS (CONTINUED)
               PAPER AND FOREST PRODUCTS -- 0.3%
     200,000   International Paper Co........................ $    7,174,000
                                                              --------------
               PUBLISHING -- 0.6%
     215,100   Dow Jones & Co. Inc...........................     12,841,470
      38,500   Idearc Inc....................................      1,211,595
      59,000   Tribune Co....................................      1,611,880
                                                              --------------
                                                                  15,664,945
                                                              --------------
               REAL ESTATE -- 0.0%
      18,000   Brookfield Asset Management Inc.,
                 Cl. A ......................................        693,000
                                                              --------------
               REAL ESTATE INVESTMENT TRUSTS -- 0.1%
     110,000   Equity Inns Inc...............................      2,483,800
                                                              --------------
               RETAIL -- 1.2%
     170,000   CVS Caremark Corp.............................      6,737,100
     142,000   Ingles Markets Inc., Cl. A....................      4,069,720
     410,000   Safeway Inc...................................     13,575,100
      22,000   Saks Inc......................................        377,300
     310,000   Sally Beauty Holdings Inc.+...................      2,619,500
      80,000   SUPERVALU Inc.................................      3,120,800
      20,000   Whole Foods Market Inc........................        979,200
                                                              --------------
                                                                  31,478,720
                                                              --------------
               SPECIALTY CHEMICALS -- 1.4%
       5,000   Arkema, ADR+..................................        303,701
     140,000   Ashland Inc...................................      8,429,400
     140,000   E.I. du Pont de Nemours & Co..................      6,938,400
     230,000   Ferro Corp....................................      4,595,400
     150,000   Huntsman Corp.................................      3,973,500
      10,000   Lyondell Chemical Co..........................        463,500
     100,000   Olin Corp.....................................      2,238,000
     225,000   The Dow Chemical Co...........................      9,688,500
      18,146   Tronox Inc., Cl. B............................        163,858
                                                              --------------
                                                                  36,794,259
                                                              --------------
               TELECOMMUNICATIONS -- 7.1%
     230,000   Alltel Corp...................................     16,026,400
     400,000   AT&T Inc......................................     16,924,000
     560,000   Avaya Inc.+...................................      9,497,600
     550,000   BCE Inc.......................................     22,027,500
      47,125   Bell Aliant Regional
                 Communications
                 Income Fund (a)(b)..........................      1,518,006
      71,000   BT Group plc, ADR.............................      4,460,930
       2,000   CenturyTel Inc................................         92,440
      50,000   Compania de Telecomunicaciones
                 de Chile SA, ADR  ..........................        411,500

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

     400,000   Deutsche Telekom AG, ADR...................... $    7,852,000
      30,000   Embarq Corp. .................................      1,668,000
      55,000   France Telecom SA, ADR........................      1,839,200
     210,000   Hellenic Telecommunications
                 Organization SA, ADR........................      3,945,900
     250,000   Portugal Telecom SGPS SA......................      3,504,256
      50,000   Portugal Telecom SGPS SA, ADR.................        702,000
      70,000   Qwest Communications
                 International Inc.+.........................        641,200
     840,000   Sprint Nextel Corp............................     15,960,000
      21,333   Telecom Corp. of New Zealand
                 Ltd., ADR  .................................        361,813
     200,000   Telecom Italia SpA, ADR.......................      6,054,000
      26,000   Telefonica SA, ADR............................      2,178,280
     205,000   Telefonos de Mexico SAB de CV,
                 Cl. L, ADR .................................      6,738,350
     130,000   Telstra Corp. Ltd., ADR.......................      2,507,947
      76,100   TELUS Corp., Non-Voting, ADR..................      4,288,619
   1,050,000   Verizon Communications Inc....................     46,494,000
     200,000   Vodafone Group plc, ADR.......................      7,260,000
                                                              --------------
                                                                 182,953,941
                                                              --------------
               TRANSPORTATION -- 0.5%
       4,000   Frontline Ltd.................................        193,120
     255,000   GATX Corp.....................................     10,901,262
      24,000   Golden Ocean Group Ltd........................        160,928
       3,000   Ship Finance International Ltd. ..............         78,810
      30,000   Teekay Corp...................................      1,764,300
                                                              --------------
                                                                  13,098,420
                                                              --------------
               WIRELESS COMMUNICATIONS -- 0.6%
       7,000   Crown Castle International Corp.+ ............        284,410
     400,000   Dobson Communications Corp.,
                 Cl. A+ .....................................      5,116,000
     110,000   United States Cellular Corp.+. ...............     10,802,000
      15,000   Vimpel-Communications, ADR....................        405,600
                                                              --------------
                                                                  16,608,010
                                                              --------------
               TOTAL COMMON STOCKS...........................  2,364,114,007
                                                              --------------

               CONVERTIBLE PREFERRED STOCKS -- 1.5%
               AEROSPACE -- 0.0%
       8,200   Northrop Grumman Corp.,
                 7.000% Cv. Pfd., Ser. B.....................      1,184,490
                                                              --------------
               AUTOMOTIVE -- 0.0%
      12,000   General Motors Corp.,
                 4.500% Cv. Pfd., Ser. A.....................        251,460
                                                              --------------
               BROADCASTING -- 0.0%
      20,460   Emmis Communications Corp.,
                 6.250% Cv. Pfd., Ser. A.....................        777,582
                                                              --------------

               See accompanying notes to schedule of investments.

                                       6


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

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

               CONVERTIBLE PREFERRED STOCKS (CONTINUED)
               BUILDING AND CONSTRUCTION -- 0.0%
         200   Fleetwood Capital Trust,
                 6.000% Cv. Pfd.............................. $        6,000
                                                              --------------
               DIVERSIFIED INDUSTRIAL -- 0.4%
     178,400   Owens-Illinois Inc.,
                 4.750% Cv. Pfd..............................      8,028,000
      75,000   Smurfit-Stone Container Corp.,
                 7.000% Cv. Pfd., Ser. A.....................      1,560,000
                                                              --------------
                                                                   9,588,000
                                                              --------------
               ENERGY AND UTILITIES -- 0.3%
       5,000   Chesapeake Energy Corp.,
                 5.000% Cv. Pfd. (a).........................        732,500
      20,000   CMS Energy Corp.,
                 4.500% Cv. Pfd., Ser. B.....................      1,760,000
     129,900   El Paso Energy Capital Trust I,
                 4.750% Cv. Pfd., Ser. C.....................      5,350,581
                                                              --------------
                                                                   7,843,081
                                                              --------------
               ENTERTAINMENT -- 0.1%
      80,000   Six Flags Inc.,
                 7.250% Cv. Pfd., Ser. B.....................      1,674,400
                                                              --------------
               FINANCIAL SERVICES -- 0.2%
       1,500   Doral Financial Corp.,
                 4.750% Cv. Pfd..............................        183,750
     137,000   Newell Financial Trust I,
                 5.250% Cv. Pfd..............................      6,452,700
                                                              --------------
                                                                   6,636,450
                                                              --------------
               HEALTH CARE -- 0.0%
      12,000   Omnicare Inc.,
                 4.000% Cv. Pfd., Ser. B.....................        555,000
                                                              --------------
               TELECOMMUNICATIONS -- 0.4%
      50,000   Cincinnati Bell Inc.,
                 6.750% Cv. Pfd., Ser. B.....................      2,274,500
     120,000   Crown Castle International Corp.,
                 6.250% Cv. Pfd..............................      7,110,000
                                                              --------------
                                                                   9,384,500
                                                              --------------
               TRANSPORTATION -- 0.1%
       1,500   GATX Corp.,
                 $2.50 Cv. Pfd. .............................        326,250
         982   Kansas City Southern,
                 4.250% Cv. Pfd..............................      1,311,865
                                                              --------------
                                                                   1,638,115
                                                              --------------
               TOTAL CONVERTIBLE
                 PREFERRED STOCKS............................     39,539,078
                                                              --------------

   PRINCIPAL                                                      MARKET
    AMOUNT                                                         VALUE
   ---------                                                     --------

               CONVERTIBLE CORPORATE BONDS -- 1.2%
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
 $   500,000   Standard Motor Products Inc.,
                 Sub. Deb. Cv.,
                 6.750%, 07/15/09............................ $      478,750
                                                              --------------
               BROADCASTING -- 0.5%
     100,000   Lin Television Corp., Sub. Deb. Cv.,
                 2.500%, 05/15/33............................         97,750
  13,000,000   Sinclair Broadcast Group Inc.,
                 Sub. Deb. Cv.,
                 6.000%, 09/15/12............................     12,155,000
                                                              --------------
                                                                  12,252,750
                                                              --------------
               COMMUNICATIONS EQUIPMENT -- 0.4%
  10,000,000   Agere Systems Inc., Sub. Deb. Cv.,
                 6.500%, 12/15/09............................     10,150,000
                                                              --------------
               ENTERTAINMENT -- 0.1%
   1,500,000   The Walt Disney Co., Cv.,
                 2.125%, 04/15/23............................      1,835,625
                                                              --------------
               FINANCIAL SERVICES -- 0.0%
     250,000   AON Corp., Deb. Cv.,
                 3.500%, 11/15/12............................        522,500
                                                              --------------
               REAL ESTATE -- 0.0%
               Palm Harbor Homes Inc., Cv.,
     100,000     3.250%, 05/15/24                                     77,500
   1,000,000     3.250%, 05/15/24 (a)                                775,000
                                                              --------------
                                                                     852,500
                                                              --------------
               TELECOMMUNICATIONS -- 0.2%
   3,750,000   Nortel Networks Corp., Cv.,
                 4.250%, 09/01/08............................      3,698,438
                                                              --------------
               TOTAL CONVERTIBLE
                 CORPORATE BONDS.............................     29,790,563
                                                              --------------

      SHARES
     --------

               WARRANTS -- 0.0%
               FOOD AND BEVERAGE -- 0.0%
         650   Parmalat SpA, GDR,
                 expire 12/31/15+ (a)(b)(c)..................          1,178
                                                              --------------

               See accompanying notes to schedule of investments.

                                       7


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

     PRINCIPAL                                                    MARKET
      AMOUNT                                                       VALUE
     ---------                                                   --------

               SHORT-TERM OBLIGATIONS -- 5.3%
               REPURCHASE AGREEMENTS -- 5.0%
 $87,573,000   Barclays Capital Inc.,
                 3.900%, dated 09/28/07,
                 due 10/01/07, proceeds at maturity,
                 $87,601,461 (e)............................. $   87,573,000
  40,000,000   Daiwa Securities America Inc.,
                 3.850%, dated 09/28/07,
                 due 10/01/07, proceeds at maturity,
                 $40,012,833 (f).............................     40,000,000
                                                              --------------
                                                                 127,573,000
                                                              --------------
               U.S. TREASURY BILLS -- 0.3%
   8,780,000   U.S. Treasury Bill,
                 4.952%++, 10/18/07..........................      8,759,995
                                                              --------------
               TOTAL SHORT-TERM
                 OBLIGATIONS    .............................    136,332,995
                                                              --------------

   TOTAL INVESTMENTS -- 100.0%
     (Cost $2,063,505,775)................................... $2,569,777,821
                                                              ==============

   --------------
            Aggregate cost................................... $2,063,505,775
                                                              ==============
            Gross unrealized appreciation.................... $  550,782,798
            Gross unrealized depreciation....................    (44,510,752)
                                                              --------------
            Net unrealized appreciation (depreciation) ...... $  506,272,046
                                                              ==============

(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 September
     30, 2007, the market value of Rule 144A securities amounted to $4,228,744
     or 0.16% of total investments. Except as noted in (c), these securities are
     liquid.
(b)  Security fair valued under procedures established by the Board of Trustees.
     The procedures may include reviewing available financial information about
     the company and reviewing the valuation of comparable securities and other
     factors on a regular basis. At September 30, 2007, the market value of fair
     valued securities amounted to $1,519,184 or 0.06% of total investments.
(c)  At September 30, 2007, the Fund held an investment in a restricted and
     illiquid security amounting to $1,178 or 0.00% of total investments, which
     was valued under methods approved by the Board, as follows:

                                                                      09/30/07
ACQUISITION                             ACQUISITION  ACQUISITION  CARRYING VALUE
  SHARES     ISSUER                         DATE         COST        PER UNIT
-----------  ------                     -----------  -----------  --------------
   650       Parmalat SpA, GDR
              warrants expire 12/31/15 ...11/09/05      $0.00        $1.8123

(d)  Security considered an affiliated holding because the Fund owns at least 5%
     of the outstanding shares.
(e)  Collateralized by $77,275,000 U.S. Treasury Bond, 6.250%, due 08/15/23,
     market value $89,324,460.
(f)  Collateralized by $39,709,000 U.S. Treasury Note, 5.625%, due 05/15/08,
     market value $40,800,998.
+    Non-income producing security.
++   Represents annualized yield at date of purchase.
ADR  American Depository Receipt
GDR  Global Depository Receipt

                                         % OF
                                        MARKET      MARKET
                                        VALUE        VALUE
                                       -------      ------
GEOGRAPHIC DIVERSIFICATION
North America ....................      79.7%   $2,047,497,066
Europe............................      14.3       366,104,437
Latin America.....................       2.7        69,207,915
Japan.............................       2.4        63,041,527
Asia/Pacific......................       0.9        23,926,876
                                      ------    --------------
Total Investments ................     100.0%   $2,569,777,821
                                      ======    ==============


               See accompanying notes to schedule of investments.

                                       8


                       THE GABELLI DIVIDEND & INCOME TRUST
                  NOTES TO SCHEDULE OF INVESTMENTS (UNAUDITED)

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

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

Securities and assets for which market  quotations are not readily available are
fair valued as determined by the Board.

2. SWAP  AGREEMENTS.  The Fund may enter into interest rate swap,  interest rate
cap,  or  equity  swap  transactions.  The use of  swaps  and  caps is a  highly
specialized  activity that involves  investment  techniques and risks  different
from those associated with ordinary portfolio transactions.  Swap agreements may
involve,  to  varying  degrees,  elements  of market and  counterparty  risk and
exposure to loss in excess of the related amounts reflected below.

In an interest rate swap,  the Fund would agree to pay to the other party to the
interest  rate swap (which is known as the  counterparty)  periodically  a fixed
rate  payment  in  exchange  for the  counterparty  agreeing  to pay to the Fund
periodically a variable rate payment that is intended to approximate  the Fund's
variable  rate payment  obligation on Series B Preferred  Stock.  In an interest
rate cap,  the Fund would pay a premium to the  counterparty  and, to the extent
that a specified  variable rate index exceeds a predetermined  fixed rate, would
receive from that counterparty  payments of the difference based on the notional
amount of such cap.

An equity swap is a swap where a set of future cash flows are exchanged  between
two counterparties.  One of these cash flow streams will typically be based on a
reference  interest rate combined with the  performance  of a notional  value of
shares of a stock. The other will be based on the performance of the shares of a
stock.

Interest rate swap, equity swap, and cap transactions  introduce additional risk
because the Fund would remain  obligated to pay preferred  stock  dividends when
due in  accordance  with the  Articles  Supplementary  even if the  counterparty
defaulted.  If there is a default by the  counterparty  to a swap contract,  the
Fund will be limited to contractual  remedies pursuant to the agreements related
to the transaction.  There is no assurance that the swap contract counterparties
will be able to meet their  obligations  pursuant to a swap contract or that, in
the event of default,  the Fund will succeed in pursuing  contractual  remedies.
The Fund thus  assumes  the risk that it may be  delayed  in or  prevented  from
obtaining payments owed to it pursuant to a swap contract.  The creditworthiness
of the swap contract counterparties is closely monitored in

                                       9


                       THE GABELLI DIVIDEND & INCOME TRUST
            NOTES TO SCHEDULE OF INVESTMENTS (CONTINUED) (UNAUDITED)

order to  minimize  this risk.  Depending  on the  general  state of  short-term
interest rates and the returns on the Fund's portfolio  securities at that point
in time,  such a default  could  negatively  affect the  Fund's  ability to make
dividend payments.  In addition, at the time an interest rate swap, equity swap,
or cap transaction reaches its scheduled  termination date, there is a risk that
the Fund will not be able to obtain a replacement  transaction or that the terms
of the replacement will not be as favorable as on the expiring  transaction.  If
this  occurs,  it could  have a negative  impact on the  Fund's  ability to make
dividend payments.

The  change in value of swaps,  including  the  accrual of  periodic  amounts of
interest to be paid or received on swaps is reported as unrealized  appreciation
or depreciation.

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


                                                                                  NET
         NOTIONAL                        FLOATING RATE*       TERMINATION     UNREALIZED
          AMOUNT        FIXED RATE    (RATE RESET MONTHLY)       DATE        APPRECIATION
          ------        ----------    --------------------       ----        ------------
                                                           
       $100,000,000        4.01%              5.72%            06/02/10      $1,413,899

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

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


                                                                                                                        NET
                                                                                                                    UNREALIZED
         NOTIONAL                         EQUITY SECURITY                 INTEREST RATE/            TERMINATION    APPRECIATION/
          AMOUNT                             RECEIVED                 EQUITY SECURITY PAID              DATE      (DEPRECIATION)
          ------                             --------                 --------------------          -----------   --------------
                                                                                                         
                                           Market Value                Overnight LIBOR plus
                                         Appreciation on:          Market Value Depreciation on:
 $ 4,020,415 (344,000 Shares)          Cadbury Schweppes plc            Cadbury Schweppes plc         02/15/08       $(35,394)
  23,303,430 (1,800,000 Shares)  Imperial Chemical Industries plc  Imperial Chemical Industries plc   05/15/08        203,309
                                                                                                                    ---------
                                                                                                                     $167,915
                                                                                                                     ========


3. TAX  INFORMATION.  Under the current tax law,  capital  and  currency  losses
realized  after  October  31 and  prior  to the  Fund's  fiscal  year end may be
deferred  as  occurring  on the first day of the  following  fiscal  year.  Post
October currency losses at December 31, 2006 were $449,565.







                                       10


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




TRUSTEES

Mario J. Gabelli, CFA
   CHAIRMAN & CHIEF EXECUTIVE OFFICER,
   GAMCO INVESTORS, INC.

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

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

Mario d'Urso
   CHAIRMAN, MITTEL CAPITAL MARKETS SPA

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

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

Salvatore M. Salibello
   CERTIFIED PUBLIC ACCOUNTANT,
   SALIBELLO & BRODER, LLP

Edward T. Tokar
   SENIOR MANAGING DIRECTOR,
   BEACON TRUST COMPANY

Anthonie C. van Ekris
   CHAIRMAN, BALMAC INTERNATIONAL, INC.

Salvatore J. Zizza
   CHAIRMAN, ZIZZA & CO., LTD.

OFFICERS

Bruce N. Alpert
   PRESIDENT

Carter W. Austin
   VICE PRESIDENT

Peter D. Goldstein
   CHIEF COMPLIANCE OFFICER

James E. McKee
   SECRETARY

Agnes Mullady
   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
Computershare Trust Company, N.A.

STOCK EXCHANGE LISTING
                                    5.875%       6.00%
                        Common     Preferred   Preferred
                        ------     ---------   ---------
NYSE-Symbol:              GDV       GDV PrA     GDV PrD
Shares Outstanding:   83,888,570   3,200,000   2,600,000

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

The Net Asset Value per share may be obtained each day by calling (914) 921-5070
or visiting www.gabelli.com.
--------------------------------------------------------------------------------
For   general   information   about  the   Gabelli   Funds,   call   800-GABELLI
(800-422-3554),  fax us at 914-921-5118,  visit Gabelli Funds' Internet homepage
at: WWW.GABELLI.COM or e-mail us at: closedend@gabelli.com
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940, as amended,  that the Fund may, from time to time, purchase
its common  shares in the open  market  when the Fund's  shares are trading at a
discount of 7.5% or more from the net asset  value of the  shares.  The Fund may
also, from time to time, purchase its Series A and Series D Cumulative Preferred
Shares in the open  market  when the  shares are  trading  at a discount  to the
Liquidation Value of $25.00.
--------------------------------------------------------------------------------



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






                                                      THIRD QUARTER REPORT
                                                      SEPTEMBER 30, 2007




                                                                     GDV Q3/2007

ITEM 2. 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  quarter that have  materially  affected,  or are reasonably
             likely to materially affect, the registrant's internal control over
             financial reporting.

ITEM 3. EXHIBITS.

Certifications  pursuant to Rule 30a-2(a)  under the 1940 Act and Section 302 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                       November 27, 2007
    ----------------------------------------------------------------------------


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


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


Date                       November 27, 2007
    ----------------------------------------------------------------------------


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


Date                       November 27, 2007
    ----------------------------------------------------------------------------



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