QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS

Company

ELLSWORTH GROWTH & INCOME FUND LTD

Filed

February 28, 2005

Period of Report

December 31, 2004

Accession Number

0000793040-05-000002