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 811-21586
                                                    ----------------------------

            FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
--------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)

                        1001 Warrenville Road, Suite 300
                                 LISLE, IL 60532
--------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip code)

                             W. Scott Jardine, Esq.
                           First Trust Portfolios L.P.
                        1001 Warrenville Road, Suite 300
                                 LISLE, IL 60532
--------------------------------------------------------------------------------
                     (Name and address of agent for service)

       Registrant's telephone number, including area code: (630) 241-4141
                                                          ---------------

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

                    Date of reporting period: MARCH 31, 2005
                                             ---------------

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, 450 Fifth Street, NW, Washington,
DC 20549-0609.  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 of Investments is attached herewith.

FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS
MARCH 31, 2005 (UNAUDITED)


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

 COMMON STOCKS+ - 102.0%


              CAPITAL MARKETS - 6.7%
       49,700 Lehman Brothers Holdings, Inc. ..................  $  4,679,752
      215,500 Merrill Lynch & Company, Inc. ...................    12,197,300
       77,000 The Goldman Sachs Group, Inc. ...................     8,469,230
                                                                 -------------
                                                                   25,346,282
                                                                 -------------

              HEALTH CARE PROVIDERS & SERVICES - 6.6%
       64,000 Quest Diagnostics, Inc. .........................     6,728,320
      191,000 UnitedHealth Group, Inc. ........................    18,217,580
                                                                 -------------
                                                                   24,945,900
                                                                 -------------

              CONSUMER FINANCE - 6.0%
      208,500 American Express Company ........................    10,710,645
      495,000 MBNA Corp. ......................................    12,152,250
                                                                 -------------
                                                                   22,862,895
                                                                 -------------

              INDUSTRIAL CONGLOMERATES - 5.4%
      327,500 General Electric Company ........................    11,809,650
      260,000 Tyco International Ltd. .........................     8,788,000
                                                                 -------------
                                                                   20,597,650
                                                                 -------------

              OIL & GAS - 5.4%
       74,300 Apache Corp. ....................................     4,549,389
      139,200 Exxon Mobil Corp. ...............................     8,296,320
       52,300 Occidental Petroleum Corp. ......................     3,722,191
       54,400 Valero Energy Corp. .............................     3,985,888
                                                                 -------------
                                                                   20,553,788
                                                                 -------------

              MACHINERY - 4.9%
      119,600 Caterpillar, Inc. ...............................    10,936,224
      110,300 Deere & Company .................................     7,404,439
                                                                 -------------
                                                                   18,340,663
                                                                 -------------

              HEALTH CARE EQUIPMENT & SUPPLIES - 4.8%
      230,500 Boston Scientific Corp.* ........................     6,751,345
      105,000 Medtronic, Inc. .................................     5,349,750
       77,000 Zimmer Holdings, Inc.* ..........................     5,991,370
                                                                 -------------
                                                                   18,092,465
                                                                 -------------

              SOFTWARE - 4.7%
      318,000 BEA Systems, Inc.* ..............................     2,534,460
      163,000 Computer Associates International, Inc. .........     4,417,300
       84,700 Electronic Arts, Inc.* ..........................     4,385,766
      310,000 Symantec Corp.* .................................     6,612,300
                                                                 -------------
                                                                   17,949,826
                                                                 -------------
              SEMICONDUCTORS &
                SEMICONDUCTOR EQUIPMENT - 4.3%
      177,000 Broadcom Corp., Class A* ........................     5,295,840
      170,000 Intel Corp. .....................................     3,949,100
      277,500 Texas Instruments, Inc. .........................     7,073,475
                                                                 -------------
                                                                   16,318,415
                                                                 -------------


                  See Notes to Portfolio of Investments.                  Page 1



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)



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

 COMMON STOCKS+ - (CONTINUED)


              METALS & MINING - 4.1%
       90,700 Nucor Corp. .....................................  $  5,220,692
      101,000 Phelps Dodge Corp. ..............................    10,274,730
                                                                 -------------
                                                                   15,495,422
                                                                 -------------

              DIVERSIFIED TELECOMMUNICATION SERVICES - 4.1%
      100,500 ALLTEL Corp. ....................................     5,512,425
      226,900 Amdocs Ltd.* ....................................     6,443,960
       99,000 Verizon Communications, Inc. ....................     3,514,500
                                                                 -------------
                                                                   15,470,885
                                                                 -------------

              COMMUNICATIONS EQUIPMENT - 3.4%
      316,100 Cisco Systems, Inc.* ............................     5,655,029
      197,700 QUALCOMM, Inc. ..................................     7,245,705
                                                                 -------------
                                                                   12,900,734
                                                                 -------------

              AIR FREIGHT & LOGISTICS - 3.4%
      134,900 FedEx Corp. .....................................    12,673,855
                                                                 -------------

              AEROSPACE & DEFENSE - 3.3%
       43,000 General Dynamics Corp. ..........................     4,603,150
       79,000 United Technologies Corp. .......................     8,031,140
                                                                 -------------
                                                                   12,634,290
                                                                 -------------

              SPECIALTY RETAIL - 3.2%
      104,000 Best Buy Company, Inc. ..........................     5,617,040
       65,000 Lowe's Companies, Inc. ..........................     3,710,850
       73,300 The Home Depot, Inc. ............................     2,802,992
                                                                 -------------
                                                                   12,130,882
                                                                 -------------

              MEDIA - 3.1%
      245,200 Comcast Corp., Class A* .........................     8,282,856
      205,700 Time Warner, Inc.* ..............................     3,610,035
                                                                 -------------
                                                                   11,892,891
                                                                 -------------

              COMMERCIAL BANKS - 2.7%
       85,000 Bank of America Corp. ...........................     3,748,500
      129,000 Wachovia Corp. ..................................     6,567,390
                                                                 -------------
                                                                   10,315,890
                                                                 -------------

              PHARMACEUTICALS - 2.7%
      386,700 Pfizer, Inc. ....................................    10,158,609
                                                                 -------------

              HOTELS, RESTAURANTS & LEISURE - 2.6%
       57,800 Harrah's Entertainment, Inc. ....................     3,732,724
      221,200 International Game Technology ...................     5,897,192
                                                                 -------------
                                                                    9,629,916
                                                                 -------------

              DIVERSIFIED FINANCIAL SERVICES - 2.4%
      203,200 Citigroup, Inc. .................................     9,131,808
                                                                 -------------

              COMPUTERS & PERIPHERALS - 2.0%
      193,500 Dell, Inc.* .....................................     7,434,270
                                                                 -------------

Page 2               See Notes to Portfolio of Investments.



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)


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

 COMMON STOCKS+ - (CONTINUED)


              BIOTECHNOLOGY - 1.9%
       74,500 Amgen, Inc.* ....................................  $  4,336,645
       49,400 Genentech, Inc.* ................................     2,796,534
                                                                 -------------
                                                                    7,133,179
                                                                 -------------

              TEXTILES, APPAREL & LUXURY GOODS - 1.8%
       81,800 NIKE, Inc., Class B .............................     6,814,758
                                                                 -------------

              MULTILINE RETAIL - 1.8%
      121,400 Nordstrom, Inc. .................................     6,723,132
                                                                 -------------

              FOOD & STAPLES RETAILING - 1.6%
      116,000 CVS Corp. .......................................     6,103,920
                                                                 -------------

              ELECTRICAL EQUIPMENT - 1.6%
       91,500 Emerson Electric Company ........................     5,941,095
                                                                 -------------

              HOUSEHOLD PRODUCTS - 1.5%
      107,700 The Procter & Gamble Company ....................     5,708,100
                                                                 -------------

              COMMERCIAL SERVICES - 1.4%
      222,500 Accenture Ltd.* .................................     5,373,375
                                                                 -------------

              INSURANCE - 1.4%
       95,000 American International Group, Inc. ..............     5,263,950
                                                                 -------------

              TECHNOLOGY HARDWARE & EQUIPMENT - 1.2%
      102,000 Automatic Data Processing, Inc. .................     4,584,900
                                                                 -------------

              THRIFTS & MORTGAGE FINANCE - 1.0%
       62,100 MGIC Investment Corp. ...........................     3,829,707
                                                                 -------------

              LEISURE EQUIPMENT & PRODUCTS - 1.0%
      115,000 Eastman Kodak Company ...........................     3,743,250
                                                                 -------------

              TOTAL COMMON STOCKS+ ............................   386,096,702
                                                                 -------------
              (Cost $398,479,535)


              TOTAL INVESTMENTS - 102.0% ......................   386,096,702
              (Cost $398,479,535)**


              CALL OPTIONS WRITTEN - (3.6%) ...................   (13,738,593)
              (Premiums received $19,884,847)

              NET OTHER ASSETS & LIABILITIES - 1.6% ...........     6,178,643
                                                                 -------------
              NET ASSETS - 100.0% .............................  $378,536,752
                                                                 =============

--------------------------------------------------------------------------------
       *   Non-income  producing  security.
      **   Aggregate  cost for federal tax purposes.
       +   Securities or partial  securities on which call options were written;
           all Common Stocks are pledged as collateral.

                  See Notes to Portfolio of Investments.                  Page 3



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)


 NUMBER OF                                                           MARKET
 CONTRACTS                                                            VALUE
------------                                                      ------------

 CALL OPTIONS WRITTEN - (3.6%)

                 Accenture Ltd. Calls
          875    @ 25 due Apr 05 ..............................  $    (39,375)
          175    @ 25 due May 05 ..............................       (11,813)
        1,175    @ 25 due Aug 05 ..............................      (167,437)
                                                                 -------------
                                                                     (218,625)
                                                                 -------------
                 ALLTEL Corp. Calls
           75    @ 55 due May 05 ..............................       (12,375)
           75    @ 60 due Oct 05 ..............................        (9,937)
          855    @ 60 due Jan 06 ..............................      (158,175)
                                                                 -------------
                                                                     (180,487)
                                                                 -------------
                 Amdocs Ltd. Calls
        1,434    @ 30 due Jul 05 ..............................      (247,365)
          795    @ 30 due Jan 06 ..............................      (262,350)
           40    @ 35 due Jan 06 ..............................        (6,100)
                                                                 -------------
                                                                     (515,815)
                                                                 -------------
                 American Express Company Calls
          150    @ 55 due Apr 05 ..............................        (1,500)
        1,935    @ 60 due Jan 06 ..............................      (270,900)
                                                                 -------------
                                                                     (272,400)
                                                                 -------------
                 American International Group, Inc. Calls
          503    @ 60 due May 05 ..............................       (52,815)
          447    @ 65 due May 05 ..............................       (13,410)
                                                                 -------------
                                                                      (66,225)
                                                                 -------------
                 Amgen, Inc. Calls
          175    @ 60 due Apr 05 ..............................        (6,125)
          570    @ 65 due Jan 06 ..............................      (148,200)
                                                                 -------------
                                                                     (154,325)
                                                                 -------------
                 Apache Corp. Calls
          203    @ 65 due Apr 05 ..............................        (7,105)
          332    @ 65 due Jul 05 ..............................       (83,000)
          208    @ 65 due Oct 05 ..............................       (93,600)
                                                                 -------------
                                                                     (183,705)
                                                                 -------------
                 Automatic Data Processing, Inc. Calls
          135    @ 45 due Apr 05 ..............................        (7,425)
          750    @ 45 due May 05 ..............................       (90,000)
          135    @ 47.5 due Aug 05 ............................       (13,500)
                                                                 -------------
                                                                     (110,925)
                                                                 -------------
                 Bank of America Corp. Call
          850    @ 47.5 due Aug 05 ............................       (42,500)
                                                                 -------------

                 BEA Systems, Inc. Calls
          424    @ 10 due Sep 05 ..............................        (9,540)
        2,756    @ 10 due Jan 06 ..............................      (110,240)
                                                                 -------------
                                                                     (119,780)
                                                                 -------------
                 Best Buy Company, Inc. Calls
          148    @ 55 due Apr 05 ..............................       (17,020)
          692    @ 55 due May 05 ..............................      (131,480)
          200    @ 60 due Jan 06 ..............................       (64,000)
                                                                 -------------
                                                                     (212,500)
                                                                 -------------

Page 4                 See Notes to Portfolio of Investments.



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)


 NUMBER OF                                                           MARKET
 CONTRACTS                                                            VALUE
------------                                                      ------------

 CALL OPTIONS WRITTEN - (CONTINUED)

                 Boston Scientific Corp. Calls
          395    @ 32.5 due May 05 ............................  $    (11,850)
        1,910    @ 35 due Jan 06 ..............................      (286,500)
                                                                 -------------
                                                                     (298,350)
                                                                 -------------
                 Broadcom Corp. Calls
        1,325    @ 35 due May 05 ..............................       (59,625)
           90    @ 35 due Aug 05 ..............................       (11,925)
          355    @ 35 due Jan 06 ..............................       (95,850)
                                                                 -------------
                                                                     (167,400)
                                                                 -------------
                 Caterpillar, Inc. Calls
          650    @ 100 due Aug 05 .............................      (143,000)
          546    @ 100 due Jan 06 .............................      (267,540)
                                                                 -------------
                                                                     (410,540)
                                                                 -------------
                 Cisco Systems, Inc. Calls
          341    @ 20 due Apr 05 ..............................        (1,705)
          590    @ 22.5 due Apr 05 ............................        (2,950)
        1,563    @ 20 due Jul 05 ..............................       (54,705)
          333    @ 20 due Oct 05 ..............................       (21,645)
          334    @ 20 due Jan 06 ..............................       (33,400)
                                                                 -------------
                                                                     (114,405)
                                                                 -------------
                 Citigroup, Inc. Calls
          915    @ 47.5 due Apr 05 ............................        (4,575)
          101    @ 47.5 due Jun 05 ............................        (5,050)
          915    @ 50 due Jun 05 ..............................        (9,150)
          101    @ 50 due Jan 06 ..............................       (10,100)
                                                                 -------------
                                                                      (28,875)
                                                                 -------------
                 Comcast Corp. Calls
        1,019    @ 35 due Jul 05 ..............................       (96,805)
        1,433    @ 35 due Jan 06 ..............................      (340,337)
                                                                 -------------
                                                                     (437,142)
                                                                 -------------
                 Computer Associates International, Inc. Calls
          575    @ 30 due May 05 ..............................        (7,475)
        1,055    @ 30 due Aug 05 ..............................       (68,575)
                                                                 -------------
                                                                      (76,050)
                                                                 -------------
                 CVS Corp. Calls
          400    @ 55 due Aug 05 ..............................       (78,000)
          258    @ 50 due Jan 06 ..............................      (158,670)
          502    @ 55 due Jan 06 ..............................      (175,700)
                                                                 -------------
                                                                     (412,370)
                                                                 -------------
                 Deere & Company Calls
          223    @ 70 due Jun 05 ..............................       (40,140)
           68    @ 75 due Jun 05 ..............................        (3,740)
          326    @ 70 due Jan 06 ..............................      (156,480)
          486    @ 80 due Jan 06 ..............................       (81,405)
                                                                 -------------
                                                                     (281,765)
                                                                 -------------

                  See Notes to Portfolio of Investments.                  Page 5



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)


 NUMBER OF                                                           MARKET
 CONTRACTS                                                            VALUE
------------                                                      ------------

 CALL OPTIONS WRITTEN - (CONTINUED)

                 Dell, Inc. Calls
          930    @ 40 due May 05 ..............................  $    (60,450)
        1,005    @ 42.5 due Aug 05 ............................       (65,325)
                                                                 -------------
                                                                     (125,775)
                                                                 -------------
                 Eastman Kodak Company Calls
          603    @ 35 due Jul 05 ..............................       (51,255)
          547    @ 35 due Jan 06 ..............................      (123,075)
                                                                 -------------
                                                                     (174,330)
                                                                 -------------
                 Electronic Arts, Inc. Calls
          545    @ 60 due May 05 ..............................       (23,163)
          302    @ 60 due Jun 05 ..............................       (24,160)
                                                                 -------------
                                                                      (47,323)
                                                                 -------------
                 Emerson Electric Company Call
          915    @ 70 due Jun 05 ..............................       (36,600)
                                                                 -------------

                 Exxon Mobil Corp. Calls
           80    @ 60 due Apr 05 ..............................        (8,400)
          163    @ 60 due Jul 05 ..............................       (47,270)
          739    @ 65 due Jul 05 ..............................       (84,985)
          294    @ 65 due Oct 05 ..............................       (61,740)
          116    @ 65 due Jan 06 ..............................       (31,320)
                                                                 -------------
                                                                     (233,715)
                                                                 -------------
                 FedEx Corp. Calls
          923    @ 95 due May 05 ..............................      (147,680)
          426    @ 100 due Jul 05 .............................       (78,810)
                                                                 -------------
                                                                     (226,490)
                                                                 -------------
                 Genentech, Inc. Calls
           52    @ 55 due Apr 05 ..............................       (13,000)
          192    @ 60 due Sep 05 ..............................       (80,640)
          250    @ 60 due Jan 06 ..............................      (150,000)
                                                                 -------------
                                                                     (243,640)
                                                                 -------------
                 General Dynamics Corp. Calls
          286    @ 110 due May 05 .............................       (42,900)
          144    @ 110 due Aug 05 .............................       (49,680)
                                                                 -------------
                                                                      (92,580)
                                                                 -------------
                 General Electric Company Call
        3,275    @ 37.5 due Jun 05 ............................      (147,375)
                                                                 -------------

                 Harrah's Entertainment, Inc. Calls
           83    @ 65 due May 05 ..............................       (19,505)
          495    @ 70 due Aug 05 ..............................      (103,950)
                                                                 -------------
                                                                     (123,455)
                                                                 -------------
                 Intel Corp. Calls
          430    @ 25 due Apr 05 ..............................        (4,300)
        1,270    @ 25 due Jul 05 ..............................       (76,200)
                                                                 -------------
                                                                      (80,500)
                                                                 -------------
                 International Game Technology Calls
        1,021    @ 30 due Jul 05 ..............................       (66,365)
        1,191    @ 35 due Jan 06 ..............................       (65,505)
                                                                 -------------
                                                                     (131,870)
                                                                 -------------

Page 6                 See Notes to Portfolio of Investments.



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)


 NUMBER OF                                                           MARKET
 CONTRACTS                                                            VALUE
------------                                                      ------------

 CALL OPTIONS WRITTEN - (CONTINUED)

                 Lehman Brothers Holdings, Inc. Calls
          203    @ 95 due Apr 05 ..............................  $    (28,420)
           91    @ 95 due May 05 ..............................       (25,025)
          203    @ 95 due Jul 05 ..............................       (85,260)
                                                                 -------------
                                                                     (138,705)
                                                                 -------------
                 Lowe's Companies, Inc. Calls
          440    @ 60 due Apr 05 ..............................        (4,400)
          210    @ 60 due Jul 05 ..............................       (24,675)
                                                                 -------------
                                                                      (29,075)
                                                                 -------------
                 MBNA Corp. Calls
          820    @ 25 due Apr 05 ..............................       (20,500)
          845    @ 27.5 due Jun 05 ............................       (14,788)
        2,059    @ 30 due Jun 05 ..............................       (20,590)
        1,226    @ 30 due Jan 06 ..............................       (52,105)
                                                                 -------------
                                                                     (107,983)
                                                                 -------------
                 Medtronic, Inc. Calls
          685    @ 55 due May 05 ..............................       (17,125)
          290    @ 55 due Aug 05 ..............................       (31,900)
           75    @ 55 due Nov 05 ..............................       (13,875)
                                                                 -------------
                                                                      (62,900)
                                                                 -------------
                 Merrill Lynch & Company, Inc. Calls
        1,565    @ 60 due Apr 05 ..............................       (23,475)
          590    @ 65 due Jan 06 ..............................      (103,250)
                                                                 -------------
                                                                     (126,725)
                                                                 -------------
                 MGIC Investment Corp. Calls
          376    @ 65 due Apr 05 ..............................       (12,220)
          125    @ 65 due Jun 05 ..............................       (17,188)
          120    @ 75 due Jan 06 ..............................       (17,400)
                                                                 -------------
                                                                      (46,808)
                                                                 -------------
                 NIKE, Inc. Calls
          479    @ 85 due May 05 ..............................       (81,430)
           89    @ 85 due Jul 05 ..............................       (27,590)
          250    @ 95 due Jul 05 ..............................       (10,625)
                                                                 -------------
                                                                     (119,645)
                                                                 -------------
                 Nordstrom, Inc. Calls
          488    @ 55 due Jul 05 ..............................      (163,480)
          285    @ 55 due Oct 05 ..............................      (135,375)
          441    @ 55 due Jan 06 ..............................      (253,575)
                                                                 -------------
                                                                     (552,430)
                                                                 -------------
                 Nucor Corp. Calls
          172    @ 65 due May 05 ..............................       (23,220)
          166    @ 60 due Jul 05 ..............................       (69,720)
          167    @ 65 due Jul 05 ..............................       (45,090)
          235    @ 65 due Oct 05 ..............................      (101,050)
          167    @ 65 due Jan 06 ..............................       (86,840)
                                                                 -------------
                                                                     (325,920)
                                                                 -------------


                  See Notes to Portfolio of Investments.                  Page 7



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)


 NUMBER OF                                                           MARKET
 CONTRACTS                                                            VALUE
------------                                                      ------------

 CALL OPTIONS WRITTEN - (CONTINUED)

                 Occidental Petroleum Corp. Calls
          198    @ 75 due May 05 ..............................  $    (35,640)
          325    @ 75 due Aug 05 ..............................      (104,000)
                                                                 -------------
                                                                     (139,640)
                                                                 -------------
                 Pfizer, Inc. Calls
        1,598    @ 27.5 due Jun 05 ............................       (87,890)
        1,958    @ 27.5 due Jan 06 ............................      (352,440)
          311    @ 30 due Jan 06 ..............................       (29,545)
                                                                 -------------
                                                                     (469,875)
                                                                 -------------
                 Phelps Dodge Corp. Calls
           40    @ 105 due May 05 .............................       (16,400)
          162    @ 105 due Jul 05 .............................      (104,490)
          508    @ 110 due Jul 05 .............................      (223,520)
          300    @ 110 due Oct 05 .............................      (223,500)
                                                                 -------------
                                                                     (567,910)
                                                                 -------------
                 QUALCOMM, Inc. Calls
          685    @ 40 due Jul 05 ..............................       (82,200)
        1,292    @ 40 due Oct 05 ..............................      (277,780)
                                                                 -------------
                                                                     (359,980)
                                                                 -------------
                 Quest Diagnostics, Inc. Calls
          160    @ 100 due May 05 .............................      (104,800)
          320    @ 100 due Jan 06 .............................      (363,200)
          160    @ 105 due Jan 06 .............................      (134,400)
                                                                 -------------
                                                                     (602,400)
                                                                 -------------
                 Symantec Corp. Calls
          650    @ 25 due Apr 05 ..............................        (3,250)
        1,000    @ 22.5 due May 05 ............................       (75,000)
        1,450    @ 22.5 due Jul 05 ............................      (174,000)
                                                                 -------------
                                                                     (252,250)
                                                                 -------------
                 Texas Instruments, Inc. Calls
          760    @ 27.5 due Apr 05 ............................        (7,600)
        2,015    @ 27.5 due Jul 05 ............................      (171,275)
                                                                 -------------
                                                                     (178,875)
                                                                 -------------
                 The Goldman Sachs Group, Inc. Calls
          570    @ 110 due Jul 05 .............................      (290,700)
          200    @ 110 due Jan 06 .............................      (189,000)
                                                                 -------------
                                                                     (479,700)
                                                                 -------------
                 The Home Depot, Inc. Calls
          141    @ 40 due May 05 ..............................        (7,755)
          142    @ 42.5 due Aug 05 ............................        (9,230)
          450    @ 45 due Jan 06 ..............................       (40,500)
                                                                 -------------
                                                                      (57,485)
                                                                 -------------
                 The Procter & Gamble Company Calls
          447    @ 55 due Jul 05 ..............................       (37,995)
          630    @ 55 due Oct 05 ..............................      (107,100)
                                                                 -------------
                                                                     (145,095)
                                                                 -------------

Page 8                 See Notes to Portfolio of Investments.



FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
MARCH 31, 2005 (UNAUDITED)


 NUMBER OF                                                           MARKET
 CONTRACTS                                                            VALUE
------------                                                      ------------

 CALL OPTIONS WRITTEN - (CONTINUED)

                 Time Warner, Inc. Calls
          686    @ 19 due May 05 ..............................  $    (10,290)
        1,028    @ 19 due Jul 05 ..............................       (35,980)
          343    @ 20 due Jan 06 ..............................       (25,725)
                                                                 -------------
                                                                      (71,995)
                                                                 -------------
                 Tyco International Ltd. Calls
        2,038    @ 35 due Apr 05 ..............................       (40,760)
          562    @ 37.5 due Jul 05 ............................       (16,860)
                                                                 -------------
                                                                      (57,620)
                                                                 -------------
                 United Technologies Corp. Calls
          535    @ 105 due May 05 .............................       (85,600)
          255    @ 105 due Aug 05 .............................       (85,425)
                                                                 -------------
                                                                     (171,025)
                                                                 -------------
                 UnitedHealth Group, Inc. Calls
          710    @ 90 due Jun 05 ..............................      (589,300)
            5    @ 95 due Jun 05 ..............................        (2,500)
           60    @ 90 due Sep 05 ..............................       (60,300)
           90    @ 95 due Sep 05 ..............................       (63,900)
          483    @ 90 due Jan 06 ..............................      (608,580)
          562    @ 95 due Jan 06 ..............................      (539,520)
                                                                 -------------
                                                                   (1,864,100)
                                                                 -------------
                 Valero Energy Corp. Calls
          137    @ 70 due Apr 05 ..............................       (58,910)
           61    @ 70 due May 05 ..............................       (39,040)
          346    @ 70 due Jun 05 ..............................      (256,040)
                                                                 -------------
                                                                     (353,990)
                                                                 -------------
                 Verizon Communications, Inc. Call
          990    @ 37.5 due Jul 05 ............................       (39,600)
                                                                 -------------

                 Wachovia Corp. Call
        1,290    @ 55 due Jan 06 ..............................      (212,850)
                                                                 -------------

                 Zimmer Holdings, Inc. Calls
           95    @ 80 due Apr 05 ..............................        (6,175)
          475    @ 75 due May 05 ..............................      (152,000)
          200    @ 75 due Jun 05 ..............................       (78,000)
                                                                 -------------
                                                                     (236,175)
                                                                 -------------

              TOTAL CALL OPTIONS WRITTEN ......................   (13,738,593)
                                                                 -------------
              (Premiums Received $19,884,847)


                  See Notes to Portfolio of Investments.                  Page 9



--------------------------------------------------------------------------------
NOTES TO PORTFOLIO OF INVESTMENTS (UNAUDITED)
--------------------------------------------------------------------------------

            FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
                                 MARCH 31, 2005

                      1. VALUATION AND INVESTMENT PRACTICES

PORTFOLIO VALUATION:

The First  Trust/Fiduciary  Asset  Management  Covered  Call  Fund (the  "Fund")
determines  the net asset value ("NAV") of its shares daily,  as of the close of
regular  trading on the New York Stock  Exchange  ("NYSE"),  normally  4:00 p.m.
Eastern  time,  every  day on which  the NYSE is open  for  trading.  The NAV is
computed  by  dividing  the value of all assets of the Fund  (including  accrued
interest and dividends),  less all liabilities  (including accrued expenses, the
value of call options written (sold) and dividends declared but unpaid),  by the
total number of shares outstanding.

The Fund's  investments  are valued at market value or, in the absence of market
value with  respect to any  portfolio  securities,  at fair value as  determined
according  to  procedures  adopted by the Fund's  Board of  Trustees.  Portfolio
securities  listed  on any  exchange  other  than  the  NASDAQ  National  Market
("NASDAQ")  are  valued at the last sale price on the  business  day as of which
such  value is being  determined.  If there  has been no sale on such  day,  the
securities  are valued at the mean of the most recent bid and ask prices on such
day.  Securities  traded on the NASDAQ are valued at the NASDAQ Official Closing
Price as  determined  by NASDAQ.  Portfolio  securities  traded on more than one
securities  exchange are valued at the last sale price on the business day as of
which such value is being  determined at the close of the exchange  representing
the principal market for such  securities.  Portfolio  securities  traded in the
over-the-counter  market,  but excluding  securities  trading on the NASDAQ, are
valued at the closing  bid  prices.  Fixed  income  securities  with a remaining
maturity of 60 days or more will be valued by the Fund using a pricing  service.
When price  quotes are not  available,  fair market  value is based on prices of
comparable securities. Short-term investments that mature in 60 days or less are
valued at amortized cost.

The Fund values  exchange-traded  options and other derivative  contracts at the
closing  price on the  exchange  on which it is  principally  traded,  or if not
traded,  or no closing price is available,  at the mean between the last bid and
ask price.


OPTION CONTRACTS:

COVERED  CALL  OPTIONS.   When  the  Fund  purchases   equity   securities,   it
simultaneously  writes (sells) covered call options on substantially all of such
equity  securities.  The  number of call  options  the Fund can write  (sell) is
limited by the amount of equity securities the Fund holds in its portfolio.  The
Fund will not write  (sell)  "naked"  or  uncovered  call  options.  By  writing
(selling) call options,  the Fund seeks to generate  additional  income,  in the
form of premiums  received  for writing  (selling)  the  options,  and provide a
partial hedge against a market decline in the underlying  equity security.  Call
options are  marked-to-market  daily and their value will be affected by changes
in the value and dividend rates of the underlying equity securities, an increase
in  interest  rates,  changes  in the  actual  or  perceived  volatility  of the
securities  markets and the underlying  equity securities and the remaining time
to the  options'  expiration.  The value of call  options may also be  adversely
affected if the market for the options becomes less liquid or smaller.

Call  options the Fund writes  (sells)  will either be  exercised,  expire or be
cancelled  pursuant  to a closing  transaction.  If the price of the  underlying
equity  security  exceeds the  option's  exercise  price,  it is likely that the
option holder will exercise the option.  If a call option  written (sold) by the
Fund is exercised,  the Fund would be obligated to deliver the underlying equity
security to the option holder upon payment of the exercise  price. In this case,
the  call  option  premium  received  by the Fund  will be  added to the  amount
realized on the sale of the equity security for purposes of determining  gain or
loss.  If the  price of the  underlying  equity  security  is less than the call
option's  exercise  price,  the call  option will likely  expire  without  being
exercised. The call option premium will be treated as short term capital gain on
the expiration date of the call option. The Fund may also elect to close out its
position in a call option prior to its expiration by purchasing a call option of
the same option series as the call option written (sold) by the Fund.

The Fund  writes  (sells)  call  options on at least 80% of the  Fund's  Managed
Assets ("Managed Assets" is gross assets of the Fund minus the sum of the Fund's
accrued and unpaid dividends on Common Shares and accrued liabilities, including
the value of call options  written).  These call options give the option  holder
the right,  but not the obligation,  to purchase a security from the Fund at the
strike  price  on or prior to the  option's  expiration  date.  The  ability  to
successfully   implement  the  Fund's   investment   strategy   depends  on  the
Sub-Adviser's  ability to predict  pertinent market  movements,  which cannot be
assured.  Thus,  the use of  options  may  require  the  Fund to sell  portfolio
securities at  inopportune  times or for prices other than current market value,
may limit the amount of appreciation  the Fund can realize on an investment,  or
may cause  the Fund to hold a  security  that it might  otherwise  sell.  As the
writer (seller) of a covered call option, the Fund forgoes,  during the option's
life,  the  opportunity  to profit  from  increases  in the market  value of the
security  covering  the call option  above the sum of the premium and the strike
price of the call option,  but has retained the risk of loss should the price of
the

Page 10



--------------------------------------------------------------------------------
NOTES TO PORTFOLIO OF INVESTMENTS (UNAUDITED) - (CONTINUED)
--------------------------------------------------------------------------------

            FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
                                 MARCH 31, 2005

underlying  security  decline.  The writer  (seller) of an option has no control
over the time when it may be  required  to fulfill  its  obligation  as a writer
(seller) of the option.  Once an option writer (seller) has received an exercise
notice,  it cannot effect a closing  purchase  transaction in order to terminate
its obligation under the option and must deliver the underlying  security at the
exercise price.


SECURITIES TRANSACTIONS:

Securities  transactions  are recorded as of the trade date.  Realized gains and
losses from securities transactions are recorded on the identified cost basis.

                    2. UNREALIZED APPRECIATION/(DEPRECIATION)

As of March 31,  2005,  the  aggregate  gross  unrealized  appreciation  for all
securities  in which  there was an excess of value over tax cost was  $6,070,777
and the aggregate  gross  unrealized  depreciation  for all  securities in which
there was an excess of tax cost over value was $18,453,610.

                                                          NUMBER
                                                            OF
                                                         CONTRACTS     PREMIUMS
                                                         ---------     --------
WRITTEN OPTIONS
Options outstanding at December 31, 2004 ............     84,203    $24,108,747
Stock Split - eBay, Inc. ............................        550             --
Options written .....................................     96,788     22,349,572
Options expired .....................................     (8,608)      (681,823)
Options exercised ...................................    (83,000)   (25,802,052)
Options closed ......................................       (450)       (89,597)
                                                        --------    -----------
Options outstanding at March 31, 2005 ...............     89,483    $19,884,847
                                                        ========    ===========

                                                                         Page 11



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) FIRST TRUST/FIDUCIARY ASSET MANAGEMENT COVERED CALL FUND
            --------------------------------------------------------------------

By (Signature and Title)*  /S/ JAMES A. BOWEN
                         -------------------------------------------------------
                           James A. Bowen, Chairman  of the Board, President and
                           Chief Executive Officer
                           (principal executive officer)

Date              MAY 24, 2005
    ----------------------------------------------------------------------------


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/ JAMES A. BOWEN
                         -------------------------------------------------------
                           James A. Bowen, Chairman  of the Board, President and
                           Chief Executive Officer
                           (principal executive officer)

Date              MAY 24, 2005
    ----------------------------------------------------------------------------


By (Signature and Title)*  /S/ MARK R. BRADLEY
                         -------------------------------------------------------
                           Mark  R. Bradley,   Treasurer,   Controller,    Chief
                           Financial Officer and Chief Accounting Officer
                           (principal financial officer)

Date              MAY 24, 2005
    ----------------------------------------------------------------------------



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