QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS

Company

ELLSWORTH GROWTH & INCOME FUND LTD

Filed

August 28, 2006

Period of Report

June 30, 2006

Accession Number

0000793040-06-000016