SCHEDULE 14A INFORMATION

Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934
                              (Amendment No. ___)

Filed by Registrant [ X ]
Filed by a Party other than the Registrant [   ]
Check the appropriate box:
[   ] Preliminary Proxy Statement
[   ] Confidential, for Use of the Commission Only (as permitted by Rule
      14a-6(e)(2))
[ X ] Definitive Proxy Statement
[   ] Definitive Additional Materials
[   ] Soliciting Material Pursuant to Sec. 240.14a-11(c) or Sec. 240.14a-12

                       THE GABELLI DIVIDEND & INCOME TRUST

                (Name of Registrant as Specified In Its Charter)

    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):
[ X ]  No fee required
[   ]  Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

       1)  Title of each class of securities to which transaction applies:

       2)  Aggregate number of securities to which transaction applies:

       3)  Per unit  price or other  underlying  value of  transaction  computed
           pursuant to Exchange Act Rule 0-11 (set forth the amount on which the
           filing fee is calculated and state how it was determined):

       4)  Proposed maximum aggregate value of transaction:

       5)  Total fee paid:

[   ]  Fee paid previously with preliminary materials.

[   ]  Check box if any part of the fee is offset as provided by Exchange  Act
       Rule  0-11(a)(2) and identify the filing for which the offsetting fee was
       paid previously.  Identify the previous filing by registration  statement
       number, or the Form or Schedule and the date of its filing.

       1) Amount Previously Paid:

       2) Form, Schedule or Registration Statement No.:

       3) Filing Party:

       4) Date Filed:





                       THE GABELLI DIVIDEND & INCOME TRUST

                              One Corporate Center
                            Rye, New York 10580-1422
                                 (914) 921-5070

                               ------------------
                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                           TO BE HELD ON MAY 10, 2004

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

To the Shareholders of
THE GABELLI DIVIDEND & INCOME TRUST

      Notice is hereby  given  that the  Annual  Meeting  of  Shareholders  (the
"Meeting") of The Gabelli  Dividend & Income Trust (the "Trust") will be held at
The Cole  Auditorium,  The Greenwich  Public  Library,  101 West Putnam  Avenue,
Greenwich,  Connecticut  06830, on Monday,  May 10, 2004, at 11:00 a.m., for the
following purposes:

     1.   To elect three (3) Trustees of the Trust by the holders of the Trust's
          Common Stock (PROPOSAL 1); and

     2.   To consider and vote upon such other matters, including adjournments,
          as may properly come before said Meeting or any adjournments thereof.

      These  items  are  discussed  in  greater  detail  in the  attached  Proxy
Statement.

      The close of  business on March 15, 2004 has been fixed as the record date
for the  determination of shareholders  entitled to notice of and to vote at the
Meeting and any adjournments thereof.

      YOUR VOTE IS  IMPORTANT  REGARDLESS  OF THE SIZE OF YOUR  HOLDINGS  IN THE
TRUST.  WHETHER  OR NOT YOU PLAN TO ATTEND THE  MEETING,  WE ASK THAT YOU PLEASE
COMPLETE AND SIGN THE ENCLOSED PROXY CARD AND RETURN IT PROMPTLY IN THE ENCLOSED
ENVELOPE,  WHICH NEEDS NO POSTAGE IF MAILED IN THE UNITED  STATES.  INSTRUCTIONS
FOR THE PROPER EXECUTION OF PROXIES ARE SET FORTH ON THE INSIDE COVER.

                                             By Order of the Board of Trustees

                                             JAMES E. MCKEE
                                             SECRETARY

April 16, 2004







                      INSTRUCTIONS FOR SIGNING PROXY CARDS

      The  following  general rules for signing proxy cards may be of assistance
to you and avoid the time and expense to the Trust  involved in validating  your
vote if you fail to sign your proxy card properly.

     1.   INDIVIDUAL ACCOUNTS: Sign your name exactly as it appears in the
          registration on the proxy card.

     2.   JOINT ACCOUNTS: Either party may sign, but the name of the party
          signing should conform exactly to the name shown in the registration.

     3.   ALL OTHER ACCOUNTS: The capacity of the individuals signing the proxy
          card should be indicated unless it is reflected in the form of
          registration. For example:

     REGISTRATION                                      VALID SIGNATURE
     ------------                                      ---------------

     CORPORATE ACCOUNTS

     (1) ABC Corp.                                     ABC Corp.
     (2) ABC Corp.                                     John Doe, Treasurer
     (3) ABC Corp.
         c/o John Doe, Treasurer                       John Doe
     (4) ABC Corp., Profit Sharing Plan                John Doe, Trustee

     TRUST ACCOUNTS

     (1) ABC Trust                                     Jane B. Doe, Trustee
     (2) Jane B. Doe, Trustee
         u/t/d 12/28/78                                Jane B. Doe

     CUSTODIAN OR ESTATE ACCOUNTS

     (1) John B. Smith, Cust.
         f/b/o John B. Smith, Jr. UGMA                 John B. Smith
     (2) John B. Smith, Executor
         Estate of Jane Smith                          John B. Smith, Executor

                            TELEPHONE/INTERNET VOTING

      Various  brokerage firms may offer the convenience of providing you voting
instructions  via  telephone or the Internet for shares held through such firms.
If  available,  instructions  are included  with this Proxy  Statement and proxy
card.





                       THE GABELLI DIVIDEND & INCOME TRUST

                                   ----------

                         ANNUAL MEETING OF SHAREHOLDERS

                                  MAY 10, 2004

                                   ----------

                                 PROXY STATEMENT

      This Proxy Statement is furnished in connection  with the  solicitation of
proxies by the Board of  Trustees of The  Gabelli  Dividend & Income  Trust (the
"Trust") for use at the Annual Meeting of  Shareholders  of the Trust to be held
on Monday,  May 10, 2004, at 11:00 a.m., at The Cole  Auditorium,  The Greenwich
Public Library, 101 West Putnam Avenue, Greenwich, Connecticut 06830, and at any
adjournments thereof (the "Meeting"). A Notice of Annual Meeting of Shareholders
and proxy card  accompany  this Proxy  Statement,  all of which are first  being
mailed to Shareholders on or about April 16, 2004.

     In addition to the  solicitation of proxies by mail,  officers of the Trust
and  officers  and  regular   employees   of   EquiServe   Trust   Company  N.A.
("EquiServe"),  the Trust's transfer agent, and affiliates of EquiServe or other
representatives  of the Trust also may solicit proxies by telephone,  telegraph,
Internet or in person. In addition, the Trust has retained Georgeson Shareholder
Communications  Inc.  pursuant  to  its  standard  contract  to  assist  in  the
solicitation  of  proxies  for a minimum  fee of $5,000  plus  reimbursement  of
expenses.  The  costs  of  proxy  solicitation  and  the  expenses  incurred  in
connection with preparing the Proxy Statement and its enclosures will be paid by
the Trust.  The Trust will also reimburse  brokerage  firms and others for their
expenses in forwarding  solicitation  materials to the beneficial  owners of its
shares.

      THE  TRUST'S  MOST  RECENT  ANNUAL  REPORT,  INCLUDING  AUDITED  FINANCIAL
STATEMENTS  FOR THE FISCAL  PERIOD ENDED  DECEMBER 31, 2003,  IS AVAILABLE  UPON
REQUEST,  WITHOUT CHARGE, BY WRITING TO THE TRUST AT ONE CORPORATE CENTER,  RYE,
NEW YORK  10580-1422 OR BY CALLING THE TRUST AT 800-422-3554 OR VIA THE INTERNET
AT WWW.GABELLI.COM.

      If the  enclosed  proxy is properly  executed  and  returned in time to be
voted at the Meeting,  the Shares (as defined below) represented thereby will be
voted "FOR" the election of the nominees as Trustees listed in the  accompanying
Notice of Annual Meeting of  Shareholders,  unless  instructions to the contrary
are  marked  thereon,  and in the  discretion  of the  proxy  holders  as to the
transaction of any other business that may properly come before the Meeting. Any
shareholder  who has given a proxy has the right to revoke it at any time  prior
to its exercise  either by attending the Meeting and voting his or her shares in
person or by submitting a letter of  revocation  or a  later-dated  proxy to the
Trust at the above address prior to the date of the Meeting.

      In the event a quorum is not present at the Meeting,  or in the event that
a quorum is present at the  Meeting but  sufficient  votes to approve any of the
proposed items are not received, the persons named as proxies may propose one or
more adjournments of such Meeting to permit further  solicitation of proxies.  A
shareholder  vote  may be taken on one or more of the  proposals  in this  Proxy
Statement prior to such  adjournment if sufficient  votes have been received for
approval and it is otherwise appropriate.  Any such adjournment will require the
affirmative  vote of a majority of those shares present at the Meeting in person
or by proxy.  If a quorum is  present,  the persons  named as proxies  will vote
those  proxies  which they are  entitled to vote "FOR" any  proposal in favor of
such  adjournment and will vote those proxies required to be voted "AGAINST" any
proposal against any such adjournment.

      The close of  business on March 15, 2004 has been fixed as the record date
for the  determination of shareholders  entitled to notice of and to vote at the
Meeting and all adjournments thereof.



                                       1



      Each  Shareholder  is  entitled  to one vote for each  full  share  and an
appropriate  fraction of a vote for each  fractional  share held.  On the record
date,  March 15, 2004,  there were 85,063,205  shares of Common Stock, par value
$0.001 per share, (the "Common Stock" or the "Shares") outstanding.

      As of the record date, there were no persons known to the Trust to be
beneficial owners of more than 5% of the Trust's outstanding shares of Common
Stock.

      In order  that your  Shares may be  represented  at the  Meeting,  you are
requested to vote on the following matters:

              PROPOSAL 1: TO ELECT THREE (3) TRUSTEES OF THE TRUST

NOMINEES FOR THE BOARD OF TRUSTEES

      The Board of Trustees is divided into three  classes,  each class having a
term of three  years.  Each year the term of office  of one class  will  expire.
Mario J. Gabelli,  Mario d'Urso and Michael J. Melarkey have each been nominated
by the Board of Trustees  for a  three-year  term to expire at the Trust's  2007
Annual Meeting of  Shareholders  or until their  successors are duly elected and
qualified.  Each of the Trustees of the Trust has served in that capacity  since
the October 23, 2003 organizational meeting of the Trust. All of the Trustees of
the Trust are also directors or trustees of other investment companies for which
Gabelli Funds,  LLC (the "Adviser") or its affiliates  serve as adviser with the
exception of Mario d'Urso, Michael J. Melarkey, Edward T. Tokar and Salvatore M.
Salibello.  The business address of each Trustee is One Corporate  Center,  Rye,
New York 10580-1422. The classes of Trustees are indicated below:

NOMINEES TO SERVE UNTIL 2007 ANNUAL MEETING OF SHAREHOLDERS
-----------------------------------------------------------
Mario J. Gabelli, CFA
Mario d'Urso
Michael J. Melarkey

TRUSTEES SERVING UNTIL 2006 ANNUAL MEETING OF SHAREHOLDERS
----------------------------------------------------------
James P. Conn
Karl Otto Pohl
Salvatore M. Salibello
Edward T. Tokar

TRUSTEES SERVING UNTIL 2005 ANNUAL MEETING OF SHAREHOLDERS
----------------------------------------------------------
Anthony J. Colavita
Frank J. Fahrenkopf, Jr.
Anthonie C. van Ekris
Salvatore J. Zizza

      Unless authority is withheld,  it is the intention of the persons named in
the proxy to vote the proxy "FOR" the election of the nominees named above. Each
nominee has indicated  that he has consented to serve as a Trustee if elected at
the Meeting.  If a designated nominee declines or otherwise becomes  unavailable
for  election,  however,  the proxy confers  discretionary  power on the persons
named therein to vote in favor of a substitute nominee or nominees.



                                       2



INFORMATION ABOUT TRUSTEES AND OFFICERS

      Set forth in the table below are the  existing  Trustees  and Nominees for
election to the Board of the Trust, and officers, including information relating
to their  respective  positions held with the Trust, a brief  statement of their
principal  occupations  during the past five years and other  directorships,  if
any.




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

MARIO J. GABELLI               Since 2003*  Chairman of the Board and Chief             Director of Morgan Group        24
Trustee and                                 Executive Officer of Gabelli Asset          Group Holdings, Inc.
Chief Investment Officer                    Management Inc. and Chief Investment        (holding company); Vice
Age: 61                                     Officer of Gabelli Funds, LLC and           Chairman of Lynch
                                            GAMCO Investors, Inc.; Vice Chairman        Corporation (diversified
                                            and Chief Executive Officer of Lynch        manufacturing)
                                            Interactive Corporation (multimedia
                                            and services)

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

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

NON-INTERESTED TRUSTEES/NOMINEES:
---------------------------------

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

JAMES P. CONN                 Since 2003**  Former Managing Director and                Director of LaQuinta            12
Trustee                                     Chief Investment Officer of Financial       Corp. (hotels) and First
Age: 66                                     Security Assurance Holdings Ltd.            Republic Bank
                                            (1992-1998) (insurance holding
                                            company)

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


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




                                       3






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

NON-INTERESTED TRUSTEES/NOMINEES (CONTINUED):
---------------------------------------------

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

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

ANTHONIE C. VAN EKRIS         Since 2003*** Managing Director of BALMAC                 Director of Aurado              20
Trustee                                     International, Inc. (commodities)           Exploration Inc. (oil
Age: 69                                                                                 and gas operations)

SALVATORE J. ZIZZA            Since 2003*** Chairman, Hallmark Electrical               Director of Hollis Eden         23
Trustee                                     Supplies Corp.                              Pharmaceuticals; Director
Age: 58                                                                                 of Earl Scheib Inc.
                                                                                        (automotive services)

OFFICERS:
---------

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

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

MATTHEW A. HULTQUIST           Since 2003   Assistant Vice President of Gabelli                   --                    --
Vice President and                          Asset Management Company since 2001.
Ombudsman                                   Prior to 2001, student at Wake Forest
Age: 24                                     University.

JAMES E. MCKEE                 Since 2003   Vice President, General Counsel and                   --                    --
Secretary                                   Secretary of Gabelli Asset Management
Age: 40                                     Inc. since 1999 and of GAMCO
                                            Investors, Inc. since 1993; Secretary of
                                            all investment companies advised by
                                            Gabelli Advisers, Inc. and Gabelli
                                            Funds, LLC.

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


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

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

      *  Nominee to serve until the Trust's 2007 Annual Meeting of Shareholders
         and until his successor is duly elected and qualified.

     **  Term expires at the Trust's 2006 Annual Meeting of Shareholders and
         until his successor is duly elected and qualified.

    ***  Term expires at the Trust's 2005 Annual Meeting of Shareholders and
         until his successor is duly elected and qualified.

3     "Interested  person" of the Trust, as defined in the 1940 Act, as amended.
      Messrs.  Gabelli  and Pohl  are each  considered  an  "interested  person"
      because of their  affiliation  with Gabelli  Funds,  LLC which acts as the
      Trust's investment  adviser,  as officers or directors of Gabelli Funds or
      an affiliated  company (and in the case of Mr.  Gabelli,  as a controlling
      shareholder). Mr. Tokar is an "interested person" of the Trust as a result
      of his son's employment by an affiliate of the Investment Adviser.


                                       4


BENEFICIAL  OWNERSHIP  OF SHARES HELD IN THE TRUST AND THE FUND COMPLEX FOR EACH
TRUSTEE AND NOMINEE FOR ELECTION AS TRUSTEE

      Set forth in the table below is the dollar range of equity securities held
in the Trust and the  aggregate  dollar range of equity  securities  in the Fund
complex beneficially owned by each Trustee and Nominee for election as Trustee.




   NAME OF TRUSTEE/NOMINEE            DOLLAR RANGE OF EQUITY           AGGREGATE DOLLAR RANGE OF EQUITY
                                          SECURITIES HELD                      SECURITIES HELD
                                        IN THE TRUST*(1)(2)                    IN FUND COMPLEX*
                                                                                 
INTERESTED TRUSTEES/NOMINEES:
-----------------------------

Mario J. Gabelli                                 E                                     E
Karl Otto Pohl                                   A                                     A
Edward T. Tokar                                  A                                     A

NON-INTERESTED TRUSTEES/NOMINEES:
---------------------------------

Anthony J. Colavita**                            B                                     E
James P. Conn                                    E                                     E
Mario d'Urso                                     A                                     A
Frank J. Fahrenkopf, Jr.                         A                                     B
Michael J. Melarkey                              C                                     E
Salvatore M. Salibello                           A                                     E
Anthonie C. van Ekris**                          C                                     E
Salvatore J. Zizza                               D                                     E


--------------------------
*  Key to Dollar Ranges
A. None
B. $1 - $10,000
C. $10,001 - $50,000
D. $50,001 - $100,000
E. Over $100,000
All shares were valued as of December 31, 2003.

**    Messrs. Colavita and van Ekris each beneficially own less than 1% of the
      common stock of Lynch Corporation, having a value of $10,450 and $12,540,
      respectively, as of December 31, 2003. Mr. van Ekris beneficially owns
      less than 1% of the common stock of Lynch Interactive Corporation, having
      a value of $57,240 as of December 31, 2003. Lynch Corporation and Lynch
      Interactive Corporation may be deemed to be controlled by Mario J. Gabelli
      and in that event would be deemed to be under common control with the
      Trust's Adviser.

(1)   This information has been furnished by each Trustee and Nominee for
      election as Trustee as of December 31, 2003. "Beneficial Ownership" is
      determined in accordance with Section 16a-1(a)(2) of the Securities
      Exchange Act of 1934, as amended (the "1934 Act").


      Set forth in the table below is the amount of shares beneficially owned by
each Trustee and Officer of the Trust.




                                              AMOUNT AND NATURE OF                 PERCENT OF SHARES
NAME OF TRUSTEE/NOMINEE                     BENEFICIAL OWNERSHIP (1)                OUTSTANDING (2)
-----------------------                     ------------------------                ---------------
                                                                                 

INTERESTED TRUSTEES/NOMINEES:
-----------------------------
      Mario J. Gabelli                             2,363,205 (3)                        2.8%
      Karl Otto Pohl                                   0                                  *
      Edward T. Tokar                                  0                                  *


                                       5






                                              AMOUNT AND NATURE OF                 PERCENT OF SHARES
NAME OF TRUSTEE/NOMINEE                     BENEFICIAL OWNERSHIP (1)                OUTSTANDING (2)
-----------------------                     ------------------------                ---------------

NON-INTERESTED TRUSTEES/NOMINEES:
---------------------------------
                                                                                  
      Anthony J. Colavita                             500 (4)                           *
      James P. Conn                                  5,000                              *
      Mario d'Urso                                     0                                *
      Frank J. Fahrenkopf, Jr.                         0                                *
      Michael J. Melarkey                            2,000                              *
      Salvatore M. Salibello                           0                                *
      Anthonie C. van Ekris                          9,500                              *
      Salvatore J. Zizza                             4,000 (5)                          *

--------------------------
(1)   This information has been furnished by each Trustee and Nominee for
      election as Trustee as of December 31, 2003. "Beneficial Ownership" is
      determined in accordance with Section 16a-1(a)(2) of the 1934 Act.
(2)   An asterisk indicates that the ownership amount constitutes less than 1%
      of the total shares outstanding.
(3)   Includes 2,363,205 shares owned by affiliates of the Adviser for which Mr.
      Gabelli disclaims beneficial ownership.
(4)   Includes 500 shares owned by Mr. Colavita's spouse.
(5)   Includes 3,000 shares owned by Mr. Zizza's three sons.


      The  Trust  pays each  Trustee  not  affiliated  with the  Adviser  or its
affiliates, a fee of $12,000 per year plus $1,500 per meeting attended in person
and $1,000  per  telephonic  meeting or  Committee  meeting,  together  with the
Trustees'  actual  out-of-pocket  expenses  relating to their attendance at such
meetings. In addition,  effective in 2004, the Audit Committee Chairman receives
an annual fee of $3,000 and the Nominating Committee Chairman receives an annual
fee of $2,000. The aggregate remuneration (not including out-of-pocket expenses)
paid by the Trust to such  Trustee  during  the year  ended  December  31,  2003
amounted to $28,060.  During the year ended  December 31, 2003,  the Trustees of
the Trust met three times, one of which was a special meeting of Trustees.  Each
Trustee then serving in such  capacity  attended at least 75% of the meetings of
Trustees and of any Committee of which he is a member.

AUDIT COMMITTEE  REPORT

      The role of the Trust's Audit Committee is to assist the Board of Trustees
in its  oversight  of (i) the quality  and  integrity  of the Trust's  financial
statements  reporting process and the independent audit and reviews therof; (ii)
the Trust's  accounting  and financial  reporting  policies and  practices,  its
internal controls and, as appropriate,  the internal controls of certain service
providers;  (iii) the Trust's compliance with legal and regulatory requirements;
and (iv) the independent auditor's qualifications, independence and performance.
The Audit  Committee  is also  required  to  prepare an audit  committee  report
pursuant to the rules of the Securities and Exchange  Commission (the "SEC") for
inclusion in the Trust's annual proxy  statement.  The Audit Committee  operates
pursuant to the Audit  Committee  Charter (the "Charter") that was most recently
reviewed and approved by the Board of Trustees on February 25, 2004. The Charter
is attached as Appendix A to this Proxy Statement.  As set forth in the Charter,
management is responsible for maintaining appropriate systems for accounting and
internal control,  and the Trust's  independent  accountants are responsible for
planning and carrying out proper audits and reviews. The independent accountants
are ultimately  accountable to the Board of Trustees and to the Audit Committee,
as  representatives of shareholders.  The independent  accountants for the Trust
report directly to the Audit Committee.

      In performing  its oversight  function,  at a meeting held on February 20,
2004, the Audit  Committee  reviewed and discussed with  management of the Trust
and     the     independent     accountants,      PricewaterhouseCoopers     LLP
("PricewaterhouseCoopers"),  the audited financial statements of the Trust as of
and for the fiscal  period ended  December 31, 2003,  and discussed the audit of
such financial statements with the independent accountants.

      In  addition,   the  Audit   Committee   discussed  with  the  independent
accountants  the  accounting  principles  applied  by the Trust  and such  other
matters  brought to the  attention  of the Audit  Committee  by the  independent
accountants  required by Statement of Auditing Standards No. 61,  COMMUNICATIONS
WITH  AUDIT  COMMITTEES,  as  currently  modified  or  supplemented.  The  Audit
Committee also received from the independent accountants the written disclosures
and statements required by the SEC's independence rules, delineating


                                       6



relationships  between the  independent  accountants and the Trust and discussed
the  impact  that any  such  relationships  might  have on the  objectivity  and
independence of the independent accountants.

      As set forth above, and as more fully set forth in the Charter,  the Audit
Committee has  significant  duties and powers in its oversight role with respect
to the Trust's financial reporting procedures, internal control systems, and the
independent audit process.

      The  members  of the  Audit  Committee  are  not,  and  do  not  represent
themselves  to  be,  professionally  engaged  in the  practice  of  auditing  or
accounting  and  are  not  employed  by  the  Trust  for  accounting,  financial
management or internal control purposes. Moreover, the Audit Committee relies on
and  makes  no  independent  verification  of  the  facts  presented  to  it  or
representations  made by management  or  independent  verification  of the facts
presented to it or representations made by management or the Trust's independent
accountants.  Accordingly,  the Audit Committee's  oversight does not provide an
independent  basis to  determine  that  management  has  maintained  appropriate
accounting  and/or  financial  reporting  principles  and policies,  or internal
controls and procedures, designed to assure compliance with accounting standards
and  applicable  laws  and  regulations.   Furthermore,  the  Audit  Committee's
considerations  and discussions  referred to above do not provide assurance that
the audit of the Trust's financial statements has been carried out in accordance
with generally accepted  accounting  standards or that the financial  statements
are presented in accordance with generally accepted accounting principles.

      Based on its  consideration  of the audited  financial  statements and the
discussions  referred  to above  with  management  and the  Trust's  independent
accountants,  and subject to the limitations on the responsibilities and role of
the Audit  Committee  set forth in the Charter and those  discussed  above,  the
Audit  Committee  recommended to the Board of Trustees that the Trust's  audited
financial  statements  be included in the Trust's  Annual  Report for the fiscal
period ended December 31, 2003.

      SUBMITTED BY THE AUDIT COMMITTEE OF THE TRUST'S BOARD OF TRUSTEES

      Salvatore J. Zizza, Chairman
      Frank J. Fahrenkopf, Jr.
      Anthonie C. van Ekris

      February 25, 2004

      The Audit  Committee met once during the fiscal period ended  December 31,
2003. The Audit  Committee is composed of three of the Trust's  independent  (as
such term is defined by the New York Stock  Exchange,  Inc.'s listing  standards
(the "NYSE Listing Standards")) Trustees, namely Messrs.  Fahrenkopf,  van Ekris
and Zizza.

NOMINATING COMMITTEE

      The  Board  of  Trustees  has a  Nominating  Committee  composed  of three
independent  (as such term is defined by the NYSE Listing  Standards)  Trustees,
namely Messrs.  Colavita,  Melarkey and Zizza. The Nominating  Committee did not
meet during the fiscal period ended December 31, 2003. The Nominating  Committee
is  responsible  for  identifying  and  recommending  to the  Board of  Trustees
individuals believed to be qualified to become Board members in the event that a
position is vacated or created.  The Nominating  Committee will consider Trustee
candidates  recommended by shareholders.  In considering candidates submitted by
shareholders, the Nominating Committee will take into consideration the needs of
the Board of Trustees,  the qualifications of the candidate and the interests of
shareholders.  The  Nominating  Committee may also take into  consideration  the
number of shares  held by the  recommending  shareholder  and the length of time
that  such  shares  have  been  held.  To  have a  candidate  considered  by the
Nominating  Committee,  a shareholder must submit the  recommendation in writing
and must include the following information:

      o     The name of the shareholder  and evidence of the person's  ownership
            of shares of the Trust, including the number of shares owned and the
            length of time of ownership;

      o     The name of the candidate,  the  candidate's  resume or a listing of
            his or her  qualifications  to be a  Trustee  of the  Trust  and the
            person's  consent  to be  named  as a  Trustee  if  selected  by the
            Nominating Committee and nominated by the Board of Trustees; and

      o     If requested by the  Nominating  Committee,  a completed  and signed
            Trustees questionnaire.


                                       7


      The shareholder  recommendation  and  information  described above must be
sent to the Trust's Secretary c/o Gabelli Funds, LLC, James E. McKee and must be
received by the Secretary no less than 120 days prior to the anniversary date of
the Trust's most recent annual  meeting of  shareholders  or, if the meeting has
moved by more than 30 days, a reasonable amount of time before the meeting.

      The  Nominating  Committee  believes that the minimum  qualifications  for
serving  as a  Trustee  of the  Trust are that the  individual  demonstrate,  by
significant  accomplishment in his or her field, an ability to make a meaningful
contribution to the Board of Trustees'  oversight of the business and affairs of
the Trust and have an impeccable  record and  reputation  for honest and ethical
conduct in both his or her  professional and personal  activities.  In addition,
the Nominating Committee examines a candidate's specific experiences and skills,
time availability in light of other commitments, potential conflicts of interest
and independence  from management and the Trust.  The Nominating  Committee also
seeks to have the Board of Trustees  represent a diversity  of  backgrounds  and
experience.

      The Trust's Nominating  Committee has not adopted a charter.  In the event
that a charter is adopted in the future,  it will be  available  at that time on
the Trust's website (www.gabelli.com).

OTHER BOARD-RELATED MATTERS

      The Board of Trustees has established the following procedures in order to
facilitate  communications  between the Board and the  shareholders of the Trust
and other interested parties.

RECEIPT OF COMMUNICATIONS
-------------------------

     Shareholders  and other  interested  parties  may  contact the Board or any
member of the Board by mail or electronically.  To communicate with the Board or
any member of the Board,  correspondence should be addressed to the Board or the
Board  members with whom you wish to  communicate  by either name or title.  All
such  correspondence  should be sent c/o the Trust at One Corporate Center, Rye,
NY 10580-1422.  To communicate with the Board  electronically,  shareholders may
send email to gabellifundsboard@gabelli.com.

FORWARDING THE COMMUNICATIONS
-----------------------------

      All  communications  received  will be opened by the office of the General
Counsel of the Adviser for the sole purpose of determining  whether the contents
represent a message to one or more Trustees.  The office of the General  Counsel
will forward  promptly to the addressee(s) any contents that relate to the Trust
and that  are not in the  nature  of  advertising,  promotion  of a  product  or
service,  or patently offensive  material.  In the case of communications to the
Board of Trustees or any committee or group of members of the Board, the General
Counsel's  office will make  sufficient  copies of the  contents to send to each
Trustee  who is a member of the group or  committee  to which  the  envelope  or
e-mail is addressed.

      The Trust does not expect  Trustees or Nominees for election as Trustee to
attend the Annual Meeting of  Shareholders.  The Trust has not had a Shareholder
meeting and accordingly has not maintained  information  regarding attendance of
Trustees at shareholder meetings in previous years.

      The  following  table  sets  forth  certain   information   regarding  the
compensation  of the Trust's  Trustees and officers for the fiscal  period ended
December 31, 2003. Officers of the Trust who are employed by the Adviser receive
no compensation or expense reimbursement from the Trust.


                                       8


                               COMPENSATION TABLE
                  FOR THE FISCAL PERIOD ENDED DECEMBER 31, 2003



                                                                               TOTAL COMPENSATION FROM
                                             AGGREGATE COMPENSATION               THE TRUST AND FUND
NAME OF PERSON AND POSITION                      FROM THE TRUST*        COMPLEX PAID TO TRUSTEES AND OFFICERS**
---------------------------                      ---------------        ---------------------------------------
                                                                                       

INTERESTED TRUSTEES/NOMINEES:
-----------------------------

MARIO J. GABELLI                                  $0                                 $0          (24)
Trustee and
Chief Investment Officer

KARL OTTO POHL                                    $0                                 $0          (33)
Trustee

EDWARD T. TOKAR                                   $2,951                             $2,951       (1)
Trustee

NON-INTERESTED TRUSTEES/NOMINEES:
---------------------------------
ANTHONY J. COLAVITA                               $2,951                             $160,543    (35)
Trustee

JAMES P. CONN                                     $2,951                             $58,451     (12)
Trustee

MARIO D'URSO                                      $2,951                             $2,951       (1)
Trustee

FRANK J. FAHRENKOPF, JR.                          $3,451                             $34,951      (4)
Trustee

MICHAEL J. MELARKEY                               $2,951                             $2,951       (1)
Trustee

SALVATORE M. SALIBELLO                            $2,951                             $2,951       (1)
Trustee

ANTHONIE C. VAN EKRIS                             $3,451                             $73,293     (20)
Trustee

SALVATORE J. ZIZZA                                $3,451                             $82,043     (11)
Trustee

------------------
 *    For the  period  from  the  Trust's  commencement  of  operations  through
      December 31, 2003.
**    Represents the total compensation paid to such persons during the calendar
      year ended December 31, 2003 by investment companies (including the Trust)
      or portfolios  thereof from which such person receives  compensation  that
      are  considered  part of the same fund  complex as the Trust  because they
      have common or affiliated advisers.  The number in parentheses  represents
      the number of such investment companies and portfolios.


REQUIRED VOTE

      The  election  of each of the  listed  nominees  for  Trustee of the Trust
requires the affirmative vote of the holders of a plurality of the Shares of the
Trust represented at the Meeting if a quorum is present.

      THE  BOARD  OF  TRUSTEES,   INCLUDING   THE   "NON-INTERESTED"   TRUSTEES,
UNANIMOUSLY  RECOMMENDS  THAT THE  SHAREHOLDERS  VOTE "FOR" THE ELECTION OF EACH
NOMINEE.

                             ADDITIONAL INFORMATION

INDEPENDENT ACCOUNTANTS

         PricewaterhouseCoopers,  1177  Avenue of the  Americas,  New  York,  NY
10036, has been selected to serve as the Trust's independent accountants for the
Trust's fiscal year ending  December 31, 2004.  PricewaterhouseCoopers  acted as
the Trust's  independent  accountants  for the fiscal period ended  December 31,
2003.  The Trust knows of no direct  financial  or material  indirect  financial
interest  of   PricewaterhouseCoopers   in  the  Trust.  A   representative   of
PricewaterhouseCoopers will not be present at the Meeting, but will be available
by telephone and will have an  opportunity  to make a statement,  if asked,  and
will be available to respond to appropriate questions.


                                       9



         Set forth in the table below are audit fees and non-audit  related fees
billed to the Trust by PricewaterhouseCoopers for professional services received
during and for the Trust's  fiscal period ended December 31, 2003. The Trust was
not in existence prior to 2003.




                    FISCAL PERIOD ENDED                       AUDIT-RELATED                           ALL
                       DECEMBER 31         AUDIT FEES*            FEES           TAX FEES**        OTHER FEES
                       -----------         -----------            ----           ----------        ----------

                                                                                           
                           2003              $63,666               --               $2,350              --

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

*     Includes non-recurring fees billed to the Trust by  PricewaterhouseCoopers
      in connection  with the initial  offering of Common Stock of the Trust.
**    "Tax Fees" are those fees billed by  PricewaterhouseCoopers  in connection
      with tax  compliance  services,  including  primarily  the  review  of the
      Trust's income tax returns.


         The Trust's Audit Committee  Charter  requires that the Audit Committee
pre-approve  all audit and non-audit  services to be provided by the auditors to
the Trust,  and all  non-audit  services to be  provided by the  auditors to the
Trust's investment adviser and service providers  controlling,  controlled by or
under common control with the Trust's  investment  adviser  ("affiliates")  that
provide on-going services to the Trust (a "Covered Services  Provider"),  if the
engagement  relates  directly to the operations  and financial  reporting of the
Trust.  The Audit Committee may delegate its  responsibility  to pre-approve any
such audit and  permissible  non-audit  services  to the  Chairman  of the Audit
Committee,  and the  Chairman  must report to the Audit  Committee,  at its next
regularly scheduled meeting after the Chairman's  pre-approval of such services,
his decision(s).  The Audit Committee may also establish  detailed  pre-approval
policies and procedures  for  pre-approval  of such services in accordance  with
applicable  laws,  including  the  delegation  of  some  or  all  of  the  Audit
Committee's  pre-approval  responsibilities  to other  persons  (other  than the
Adviser or the Trust's  officers).  Pre-approval  by the Audit  Committee of any
permissible  non-audit  services is not  required so long as: (i) the  aggregate
amount of all such  permissible  non-audit  services  provided to the Trust, the
Adviser and any Covered  Services  Provider  constitutes not more than 5% of the
total amount of revenues paid by the Trust to its  independent  auditors  during
the fiscal year in which the permissible  non-audit services are provided;  (ii)
the permissible  non-audit services were not recognized by the Trust at the time
of the engagement to be non-audit services; and (iii) such services are promptly
brought  to the  attention  of the Audit  Committee  and  approved  by the Audit
Committee  or the  Chairman  prior to the  completion  of the audit.  All of the
audit,    audit-related   and   tax   services   described   above   for   which
PricewaterhouseCoopersbilled the Trust fees for the fiscal period ended December
31, 2003 were pre-approved by the Audit Committee.

          For   the   Trust's   fiscal   period   ended   December   31,   2003,
PricewaterhouseCoopershas  represented  to the Trust that it did not provide any
non-audit  services  (or  bill  any  fees  for  such  services)  to the  Trust's
investment  adviser or any  affiliates  thereof  that  provide  services  to the
Trust.

THE INVESTMENT ADVISER AND ADMINISTRATOR

      Gabelli  Funds,  LLC is the  Trust's  Adviser  and  Administrator  and its
business address is One Corporate Center, Rye, New York 10580-1422.

COMPLIANCE WITH THE SECURITIES EXCHANGE ACT OF 1934

     Section  16(a) of the 1934 Act and Section  30(h) of the 1940 Act,  and the
rules  thereunder,  require the Trust's  officers  and  Trustees,  officers  and
Directors of the Adviser, affiliated persons of the Adviser, and persons who own
more than 10% of a registered class of the Trust's  securities,  to file reports
of  ownership  and  changes  in  ownership  with the SEC and the New York  Stock
Exchange,  Inc. and to furnish the Trust with copies of all Section  16(a) forms
they file.  Based  solely on the  Trust's  review of the copies of such forms it
receives,  the Trust  believes  that during the calendar  year ended 2003,  such
persons complied with all such applicable filing requirements.

BROKER NON-VOTES AND ABSTENTIONS

      The affirmative  vote of a plurality of votes cast for each Trustee by the
holders entitled to vote for a particular  Trustee is necessary for the election
of a Trustee.  Abstentions or broker non-votes will not be counted as votes cast
and will  have no  effect  on the  result  of the  vote.  Abstentions  or broker
non-votes, how-


                                       10



ever,  will  be  considered  to be  present  at  the  Meeting  for  purposes  of
determining  the  existence  of a  quorum.

Shareholders  of the Trust will be informed of the voting results of the Meeting
in the Trust's Semi-Annual Report dated June 30, 2004.

                    OTHER MATTERS TO COME BEFORE THE MEETING

      The  Trustees of the Trust do not intend to present any other  business at
the  Meeting,  nor are they  aware  that any  shareholder  intends to do so. If,
however, any other matters, including adjournments,  are properly brought before
the  Meeting,  the  persons  named in the  accompanying  form of proxy will vote
thereon in accordance with their judgment.

                              SHAREHOLDER PROPOSALS

     All  proposals  by  shareholders  of the Trust,  which are  intended  to be
presented at the Trust's next Annual Meeting of Shareholders to be held in 2005,
must be received by the Trust for  consideration  for  inclusion  in the Trust's
proxy  statement  and proxy  relating to that meeting no later than December 18,
2004. There are additional requirements regarding proposals of shareholders, and
a shareholder  contemplating  submission of a proposal is referred to Rule 14a-8
under the 1934 Act.

      IT IS IMPORTANT THAT PROXIES BE RETURNED PROMPTLY. SHAREHOLDERS WHO DO NOT
EXPECT TO ATTEND THE MEETING ARE  THEREFORE  URGED TO COMPLETE,  SIGN,  DATE AND
RETURN THE PROXY CARD AS SOON AS POSSIBLE IN THE ENCLOSED POSTAGE-PAID ENVELOPE.




                                       11


                                    APPENDIX A
                                    ----------
                       THE GABELLI DIVIDEND & INCOME TRUST
                                  (THE "TRUST")

                             AUDIT COMMITTEE CHARTER

I. ORGANIZATION AND QUALIFICATION OF COMMITTEE MEMBERS
------------------------------------------------------

      There  shall be an  audit  committee  (the  "Committee")  of the  Board of
Directors (the "Board") which shall be composed of at least three members of the
Board,  each of whom is  independent,  i.e.  not an  "interested  person" of the
Trust, as that term is defined in Section 2(a)(19) of the Investment Company Act
of 1940. In addition,  the members shall not receive any  compensation  from the
Trust,  or any  subsidiary  thereof,  if  applicable,  except  compensation  for
services as a member of the  Trust's  Board or a  committee  of the Board.  With
respect to closed-end  funds listed on the NYSE,  each member must also meet the
independence  requirements of audit committee members, as currently set forth in
Section  303.01  of  the  NYSE's  listing  standards.   Members  shall  have  no
relationships  with  the  Trust  or its  investment  adviser,  administrator  or
custodian  that may  interfere  with the  exercise  of their  independence  from
management of the Trust. The members and the Committee chair shall be elected by
the full Board.

      The members  shall be  "financially  literate,"  i.e.  have the ability to
understand  fundamental financial statements.  With respect to a closed-end fund
listed on the  NYSE,  at least one  member  shall  have  accounting  or  related
financial  management  expertise,  as the Board interprets such qualification in
its business judgment.  The Board shall determine annually whether any member of
the Committee is an "audit committee financial expert" (ACFE) as defined in Item
3 of Form N-CSR. The Board may presume that an ACFE has the requisite accounting
or related  financial  management  expertise,  with respect to a closed-end fund
listed on the NYSE. The  designation of a person as an ACFE shall not impose any
greater  responsibility  or liability on that person than the  responsibility or
liability imposed on such person as a member of the Committee.

      With  respect  to a  closed-end  fund  listed on the NYSE,  in the event a
member  simultaneously  serves on the audit committees of more than three public
companies,  the Board must  determine that such  simultaneous  service would not
impair the ability of such  member to  effectively  serve on the  Trust's  audit
committee.

II. STATEMENT OF PRINCIPLE
--------------------------

      The  function of the  Committee is to assist the Board in  fulfilling  its
oversight  responsibilities  relating to the Trust's  accounting  and  financial
reporting policies and practices. It is management's  responsibility to maintain
appropriate systems for accounting and internal control and for the presentation
and  integrity  of the  Trust's  financial  statements.  It is  the  independent
accountants' responsibility to plan and carry out proper audits and reviews. The
independent  accountants  are  ultimately  accountable  to the  Board and to the
Committee, as representatives of shareholders.

      The  independent  accountants  for the Trust shall report  directly to the
Committee.

III. DUTIES AND RESPONSIBILITIES
--------------------------------

A. GENERAL
----------

      1.  oversee the  quality  and  integrity  of the  Trust's  accounting  and
          financial  statement  reporting  process and the independent audit and
          reviews thereof;
      2.  review and evaluate any issues raised by the independent accountants
          or management regarding the accounting or financial reporting policies
          and practices of the Trust, its internal controls, and, as
          appropriate, the internal controls of certain  service  providers; and
          to resolve  disagreements  between management and the independent
          accountants  regarding financial reporting;  and act as a liaison
          between the Trust's independent accountants and the full Board; and
      3.  with respect to a closed-end fund listed on the NYSE, oversee, or, as
          appropriate, assist Board oversight of, (a) the Trust's compliance
          with legal and regulatory  requirements;  and (b) the  performance of
          the Trust's  internal audit function, if applicable.


                                       12


B. SPECIFIC
-----------

       1.    (a)  approve  the  selection,   retention,   termination   and
                  compensation  of  independent  accountants  and the  audit and
                  non-audit services to be rendered prior to their engagement to
                  provide  such  services,  and,  in  connection  therewith,  to
                  evaluate the  qualifications,  independence and performance of
                  the independent accountants;
            (b)   when required by applicable  rules,  to pre-approve  all audit
                  and  permissible  non-audit  services  to be  provided  by the
                  independent  accountants  to  the  Trust,  to  its  investment
                  adviser and to any entity controlling,  controlled by or under
                  common  control  with the  investment  adviser  that  provides
                  ongoing services to the Trust ("Covered  Services  Provider"),
                  if the  engagement  relates  directly  to the  operations  and
                  financial  reporting of the Trust;  and
            (c)   the Committee may delegate its  responsibility  to pre-approve
                  any such audit and permissible non-audit services to the chair
                  of the Committee, in accordance with applicable laws, pursuant
                  to the details of pre-approval policies and procedures adopted
                  by the Committee.
      2.    ensure receipt from the independent  accountants of a formal written
            statement  delineating  all the  relationships  between them and the
            Trust,  consistent  with  Independence  Standards  Board Standard 1;
            evaluate the independence of the accountants; and actively engage in
            a dialogue  with them  regarding  matters that might  reasonably  be
            expected to affect their independence;
      3.    consider in consultation with the independent accountants, the scope
            and plan of  upcoming  external  audits  to assure  completeness  of
            coverage and effective use of audit resources;
      4.    meet with the Trust's independent accountants, at least twice a year
            and more often if  required,  to review the  conduct  and results of
            each  audit and  review of the  Trust's  financial  statements,  and
            discuss  the  matters  stated in SAS 61  "Communications  with Audit
            Committees,"   as   amended   by  SAS  89  and  90,  and  any  other
            communications  required to be discussed with the Committee pursuant
            to applicable laws and regulations, including their:
            (a)   conclusions  and   recommendations  on  the  adequacy  of  the
                  internal  controls both of the Trust and its service providers
                  together  with the  responses of the  appropriate  management,
                  including the status of previous audit recommendations;
            (b)   reasoning  in accepting or  questioning  sensitive  accounting
                  estimates by management;
            (c)   reasoning  in  not  recognizing   material  audit  adjustments
                  proposed by them;
            (d)   judgments about the quality and appropriateness, (not just the
                  acceptability),  of the Trust's critical accounting principles
                  used,  including the degree of  aggressiveness or conservatism
                  in  the  application  of  such  principles  in  its  financial
                  reporting;
            (e)   views as to the  adequacy  and clarity of  disclosures  in the
                  Trust's financial statements in relation to generally accepted
                  accounting principles;
            (f)   views of how the use of generally  acceptable  alternatives to
                  critical accounting and tax principles,  disclosure  practices
                  and valuation policies, preferred by them, would have affected
                  the financial statements;
            (g)   conclusions regarding any serious disagreements,  difficulties
                  or disputes with management  encountered  during the course of
                  the audit;
            (h)   discussion of any significant  risks to which the Trust is, or
                  might  be  exposed,  and the  steps  management  has  taken to
                  minimize such risks;
            (i)   discussion of any significant changes to the audit plan;
            (j)   discussion  of other  matters  related  to the  conduct of the
                  audit  required  to be  communicated  to the  Committee  under
                  generally accepted auditing standards;
            (k)   material written communications to the management of the Trust
                  such as any  management  letter or schedules  of  unrecognized
                  audit adjustments; and
            (l)   non-audit   services  provided  by  the  Trust's   independent
                  accountants to the Trust's  investment  adviser or any adviser
                  affiliate that provides ongoing  services to the Trust,  which
                  services  were  not   pre-approved   by  the  Committee   (and
                  consideration  by the Committee of whether the  performance of
                  such services is compatible  with  maintaining the independent
                  accountant's independence).
      5.    meet  periodically  with  the  Trust's  independent  accountants  in
            separate   executive  sessions  to  discuss  any  other  matters  or
            communications  required under  applicable laws or which they or the
            Committee deem advisable or appropriate to discuss;


                                       13


      6.    meet  periodically with management in separate  executive  sessions,
            including  to review with the Trust's  principal  executive  officer
            and/or  principal  financial  officer in  connection  with  required
            certifications  on Form N-CSR any  significant  deficiencies  in the
            design or operation of internal control over financial  reporting or
            material  weaknesses  therein  and any  reported  evidence  of fraud
            involving  management or other employees who have a significant role
            in the Trust's internal control over financial reporting;
      7.    with  respect  to  closed-end   funds  listed  on  the  NYSE,   meet
            periodically  with the Trust's internal auditors (or other personnel
            responsible  for the internal audit  function),  if  applicable,  in
            separate executive sessions;
      8.    authorize  and oversee  investigations  into any matters  within the
            Committee's scope of responsibilities,  or as specifically delegated
            to the Committee by the Board;
      9.    consider  and  evaluate  the  effect  upon the Trust of  significant
            changes in accounting principles,  practices, controls or procedures
            proposed  or   contemplated   by  management   or  the   independent
            accountants;
      10.   review management's  discussion and analysis of financial statements
            to be included in the Trust's annual report;
      11.   establish  procedures  for the receipt,  retention  and treatment of
            complaints  received by the Trust relating to  accounting,  internal
            accounting  controls,  or auditing  matters,  and the  confidential,
            anonymous submission by employees of the Trust and its affiliates of
            concerns  about  accounting  or auditing  matters  pertaining to the
            Trust, and to address reports from attorneys or auditors of possible
            violations of federal or state law or fiduciary duty;
      12.   with respect to  closed-end  funds  listed on the NYSE,  discuss the
            Trust's earnings press releases, as applicable, as well as financial
            information and earnings  guidance  provided to analysts and ratings
            agencies;
      13.   with  respect  to  closed-end  funds  listed on the  NYSE,  at least
            annually,  obtain and review a report by the independent  accountant
            describing:  the firm's  internal  quality-control  procedures;  any
            material issues raised by the most recent  internal  quality-control
            review,  or  peer  review,  of  the  firm,  or  by  any  inquiry  or
            investigation  by governmental or professional  authorities,  within
            the preceding five years,  respecting one or more independent audits
            carried  out by the firm,  and any steps taken to deal with any such
            issues; and (to assess the auditor's independence) all relationships
            between the independent auditor and the Trust;
      14.   with  respect  to  closed-end  funds  listed on the NYSE,  set clear
            hiring policies for employees or former employees of the independent
            accountants; and
      15.   with respect to closed-end funds, provide the audit committee report
            required by Item 306 of Regulation S-K for proxy statements relating
            to the election of Trustees; and
      16.   report to the Board on a regular and timely  basis.

IV. ADDITIONAL PROVISIONS
-------------------------

      The  Trust  shall  provide  appropriate  funding  (as  determined  by  the
Committee) for it to carry out its duties and its  responsibilities,  including:
(a) for payment of compensation to the Trust's independent  accountants or other
public accounting firm providing audit, review or attest services for the Trust,
(b) for  payment of  compensation  to any  special  counsel  and other  advisors
employed by the Committee,  (c) for the ordinary  administrative expenses of the
Committee, and (d) for continuing education programs to enable Committee members
to keep abreast of industry and regulatory  development  and to gain  continuing
insights to best  practices of audit  committees.  In performing  its duties the
Committee shall consult, as it deems appropriate, with the members of the Board,
officers and employees of the Trust, the investment adviser, the Trust's counsel
and the Trust's other service providers.

      On an annual basis,  the Committee  shall review and reassess the adequacy
of this charter and recommend to the full Board any changes the Committee  deems
appropriate.  In addition,  on an annual basis, the Committee shall evaluate its
performance as a whole and that of its  individual  members to assess whether it
is functioning effectively.

Adopted as of:    November 19, 2003, as amended on February 25, 2004


                                       14

                                                                  3774-PS-2004






                      THE GABELLI DIVIDEND & INCOME TRUST

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF TRUSTEES

The undersigned  hereby  appoints Mario J. Gabelli,  James E. McKee and Bruce N.
Alpert,  and each of them,  attorneys and proxies of the undersigned,  with full
powers of substitution and revocation,  to represent the undersigned and to vote
on behalf of the undersigned  all shares of The Gabelli  Dividend & Income Trust
(the "Trust") which the undersigned is entitled to vote at the Annual Meeting of
Shareholders  of the  Trust to be held at The  Cole  Auditorium,  The  Greenwich
Public Library, 101 West Putnam Avenue, Greenwich,  Connecticut 06830 on Monday,
May 10, 2004 at 11:00 a.m., and at any  adjournments  thereof.  The  undersigned
hereby  acknowledges  receipt of the Notice of Meeting and Proxy  Statement  and
hereby  instructs  said  attorneys  and proxies to vote said shares as indicated
herein. In their discretion,  the proxies are authorized to vote upon such other
business as may properly come before the Meeting.

A majority  of the  proxies  present  and acting at the  Meeting in person or by
substitute  (or, if only one shall be so present,  then that one) shall have and
may exercise  all of the power and  authority  of said  proxies  hereunder.  The
undersigned hereby revokes any proxy previously given.

This proxy,  if properly  executed,  will be voted in the manner directed by the
undersigned  shareholder.  If no direction is made, this proxy will be voted FOR
the  election of the  nominees as Trustees  and in the  discretion  of the proxy
holder as to any other matter that may properly come before the Meeting.  Please
refer to the Proxy Statement for a discussion of Proposal No. 1.

--------------------------------------------------------------------------------
PLEASE  VOTE,  DATE AND SIGN ON REVERSE  AND  RETURN  PROMPTLY  IN THE  ENCLOSED
ENVELOPE.
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Please sign this proxy  exactly as your name(s)  appear(s) in the records of the
Trust. If joint owners,  either may sign.  Trustees and other fiduciaries should
indicate the capacity in which they sign,  and where more than one name appears,
a majority  must sign. If a  corporation,  this  signature  should be that of an
authorized officer who should state his or her title.
--------------------------------------------------------------------------------

HAS YOUR ADDRESS CHANGED?                    DO YOU HAVE ANY COMMENTS?
_____________________________________        ___________________________________
_____________________________________        ___________________________________
_____________________________________        ___________________________________


                      THE GABELLI DIVIDEND & INCOME TRUST

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF TRUSTEES

The undersigned  hereby  appoints Mario J. Gabelli,  James E. McKee and Bruce N.
Alpert,  and each of them,  attorneys and proxies of the undersigned,  with full
powers of substitution and revocation,  to represent the undersigned and to vote
on behalf of the undersigned  all shares of The Gabelli  Dividend & Income Trust
(the "Trust") which the undersigned is entitled to vote at the Annual Meeting of
Shareholders  of the  Trust to be held at The  Cole  Auditorium,  The  Greenwich
Public Library, 101 West Putnam Avenue, Greenwich,  Connecticut 06830 on Monday,
May 10, 2004 at 11:00 a.m., and at any  adjournments  thereof.  The  undersigned
hereby  acknowledges  receipt of the Notice of Meeting and Proxy  Statement  and
hereby  instructs  said  attorneys  and proxies to vote said shares as indicated
herein. In their discretion,  the proxies are authorized to vote upon such other
business as may properly come before the Meeting.

A majority  of the  proxies  present  and acting at the  Meeting in person or by
substitute  (or, if only one shall be so present,  then that one) shall have and
may exercise  all of the power and  authority  of said  proxies  hereunder.  The
undersigned hereby revokes any proxy previously given.

This proxy,  if properly  executed,  will be voted in the manner directed by the
undersigned  shareholder.  If no direction is made, this proxy will be voted FOR
the  election of the  nominees as Trustees  and in the  discretion  of the proxy
holder as to any other matter that may properly come before the Meeting.  Please
refer to the Proxy Statement for a discussion of Proposal No. 1.

--------------------------------------------------------------------------------
PLEASE  VOTE,  DATE AND SIGN ON REVERSE  AND  RETURN  PROMPTLY  IN THE  ENCLOSED
ENVELOPE.
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Please sign this proxy  exactly as your name(s)  appear(s) in the records of the
Trust. If joint owners,  either may sign.  Trustees and other fiduciaries should
indicate the capacity in which they sign,  and where more than one name appears,
a majority  must sign. If a  corporation,  this  signature  should be that of an
authorized officer who should state his or her title.
--------------------------------------------------------------------------------

HAS YOUR ADDRESS CHANGED?                    DO YOU HAVE ANY COMMENTS?
_____________________________________        ___________________________________
_____________________________________        ___________________________________
_____________________________________        ___________________________________



X PLEASE MARK                                                               3774
  VOTES AS IN
  THIS EXAMPLE.

1. To elect three (3) Trustees of the Trust:

        (01) MARIO J. GABELLI
        (02) MARIO d' URSO
        (03) MICHAEL J. MELARKEY

        For All
        Nominees_______                Withhold_______

For All
Except__________________________________________________________________________
(INSTRUCTION: To withhold authority to vote for any individual nominee, write
that nominee's name in the space provided above.)

--------------------------------------------------------------------------------
THE GABELLI DIVIDEND & INCOME TRUST
--------------------------------------------------------------------------------


Mark box at right if an address change or comment has been noted on the reverse
side of this card._____

Please be sure to sign and date this proxy.

Signature:_________________ Date:______ Co-owner:_________________ Date:______





X PLEASE MARK                                                               3774
  VOTES AS IN
  THIS EXAMPLE.

1. To elect three (3) Trustees of the Trust:

        (01) MARIO J. GABELLI
        (02) MARIO d' URSO
        (03) MICHAEL J. MELARKEY

        For All
        Nominees_______                Withhold_______

For All
Except__________________________________________________________________________
(INSTRUCTION: To withhold authority to vote for any individual nominee, write
that nominee's name in the space provided above.)

--------------------------------------------------------------------------------
THE GABELLI DIVIDEND & INCOME TRUST
--------------------------------------------------------------------------------


Mark box at right if an address change or comment has been noted on the reverse
side of this card._____

Please be sure to sign and date this proxy.

Signature:_________________ Date:______ Signature:_________________ Date:______