QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS

Company

ELLSWORTH GROWTH & INCOME FUND LTD

Filed

August 24, 2005

Period of Report

June 30, 2005

Accession Number

0000793040-05-000013