Edgar Filing: FIRST TRUST/FIDAC MORTGAGE INCOME FUND

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 811-21727
----------------------------

FIRST TRUST/FIDAC MORTGAGE INCOME 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: OCTOBER 31
-----------

Date of reporting period: JANUARY 31, 2007
-----------------

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, 100 F Street, NE, Washington, DC
20549. 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(s) of Investments is attached herewith.

FIRST TRUST/FIDAC MORTGAGE INCOME FUND
PORTFOLIO OF INVESTMENTS
JANUARY 31, 2007 (UNAUDITED)

PRINCIPAL MARKET
VALUE DESCRIPTION VALUE
------ ---------------------------------------------------------- ---------------

U.S. GOVERNMENT AGENCY MORTGAGE-BACKED SECURITIES - 89.1%

FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) - 8.3%
6,117,807 Gold, Pool A38042, 6.00%, 10/01/35................................ $ 6,145,055
----------------
FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA) - 80.8%
9,660,467 Pool 256182, 6.00%, 3/01/36....................................... 9,646,882
14,689,364 Pool 256328, 6.50%, 7/01/36....................................... 14,861,505
9,294,157 Pool 831145, 6.00%, 12/01/35...................................... 9,333,078
8,715,517 Pool 843971, 6.00%, 11/01/35...................................... 8,752,015
6,881,055 Pool 872303, 6.00%, 5/01/36....................................... 6,908,482
10,604,638 Pool 880203, 6.00%, 2/01/36....................................... 10,579,784
----------------
60,081,746
----------------

TOTAL U.S. GOVERNMENT AGENCY MORTGAGE-BACKED SECURITIES........... 66,226,801
----------------
(Cost $65,993,351)

COLLATERALIZED MORTGAGE OBLIGATIONS - 39.9%

5,000,000 Federal Home Loan Mortgage Corp.,
Series 1, 7.50%, 12/27/21 + ................................. 4,963,500
610,954 Federal Home Loan Mortgage Corp.,
Series 2716, Class CI, IO, 5.00%, 5/15/19 ................... 55,991
3,604,173 Federal Home Loan Mortgage Corp.,
Series 2747, Class IH, IO, 5.00%, 12/15/13 .................. 136,642
14,398,517 Federal Home Loan Mortgage Corp.,
Series 2807, 2.13% Class SB, IO, 11/15/33 + ................. 1,397,352
2,360,100 Federal Home Loan Mortgage Corp.,
Series 2836, Class PI, IO, 5.00%, 9/15/22 ................... 173,560
4,739,600 Federal Home Loan Mortgage Corp.,
Series 2870, Class JI, IO, 5.00%, 10/15/27 .................. 771,305
792,000 Federal Home Loan Mortgage Corp.,
Series 2888, Class OI, IO, 5.00%, 1/15/27 ................... 130,344
1,774,808 Federal Home Loan Mortgage Corp.,
Series 2921, Class IQ, IO, 5.00%, 1/15/29 ................... 329,110
2,101,432 Federal Home Loan Mortgage Corp.,
Series 2938, Class PI, IO, 5.00%, 11/15/28 .................. 257,517
1,933,440 Federal Home Loan Mortgage Corp.,
Series 2943, Class JI, IO, 5.00%, 1/15/24 ................... 195,753
30,261,604 Federal Home Loan Mortgage Corp., STRIP,
Series 227, Class IO, IO, 5.00%, 12/01/34 ................... 7,455,651
6,127,880 Federal Home Loan Mortgage Corp., STRIP,
Series 231, Class IO, IO, 5.50%, 8/01/35 .................... 1,496,597
11,436,183 Federal Home Loan Mortgage Corp., STRIP,
Series 232, Class IO, IO, 5.00%, 8/01/35 .................... 2,811,624
3,261,401 Federal Home Loan Mortgage Corp., STRIP,
Series 235, Class IO, IO, 5.50%, 2/01/36 .................... 814,135
4,852,851 Federal Home Loan Mortgage Corp., STRIP,
Series 240, Class IO, IO, 5.50%, 7/15/36 .................... 1,214,780

See Notes to Quarterly Portfolio of Investments. Page 1

FIRST TRUST/FIDAC MORTGAGE INCOME FUND
PORTFOLIO OF INVESTMENTS - (CONTINUED)
JANUARY 31, 2007 (UNAUDITED)

PRINCIPAL MARKET
VALUE DESCRIPTION VALUE
------ ---------------------------------------------------------- ---------------

COLLATERALIZED MORTGAGE OBLIGATIONS - (CONTINUED)
4,519,850 Federal National Mortgage Association,
Series 2005-122, Class SN, 7.32%, 1/25/36 + ................. $ 4,386,800
2,235,505 Federal National Mortgage Association,
Series 2005-39, Class BI, IO, 5.00%, 6/25/28 ................ 255,719
11,468,550 Federal National Mortgage Association, STRIP,
Series 360, Class 2, IO, 5.00%, 8/01/35 ..................... 2,834,114
----------------

TOTAL COLLATERALIZED MORTGAGE OBLIGATIONS......................... 29,680,494
----------------
(Cost $28,849,957)

TOTAL INVESTMENTS - 129.0%........................................ 95,907,295
----------------
(Cost $94,843,308)*

REVERSE REPURCHASE AGREEMENT - (29.7%)
(22,074,000) With UBS Securities 5.32% dated 1/31/07, to be repurchased
at $22,077,262 on 2/01/07, collateralized by $25,713,003 FNMA
6.00%, due 11/01/35, FNMA 6.00% due 12/01/35 and FNMA
6.00% due 5/01/36., (22,074,000)
----------------

TOTAL REVERSE REPURCHASE AGREEMENT................................ (22,074,000)
----------------
(Cost $22,074,000)

NET OTHER ASSETS AND LIABILITIES - 0.7%........................... 531,895
----------------
NET ASSETS - 100.0%............................................... $ 74,365,190
================

----------------------------------
* Aggregate cost for federal income tax and financial reporting
purposes.
+ Variable rate security. The interest rate shown reflects the
rate in effect at January 31, 2007.
IO Interest Only
STRIP Separate trading of registered interest and principal of
securities

Page 2 See Notes to Quarterly Portfolio of Investments.

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

FIRST TRUST/FIDAC MORTGAGE INCOME FUND
JANUARY 31, 2007

1. VALUATION AND INVESTMENT PRACTICES

A. PORTFOLIO VALUATION:

The net asset value ("NAV") of the Common Shares of the First Trust/FIDAC
Mortgage Income Fund (the "Fund") is computed based upon the value of the Fund's
portfolio securities and other assets less any accrued liabilities. The NAV is
determined as of the close of regular trading on the New York Stock Exchange
("NYSE"), normally 4:00 p.m. Eastern time, on each day the NYSE is open for
trading. Domestic debt securities and foreign securities are priced using data
reflecting the earlier closing of the principal markets for those securities.
The Fund calculates NAV per Common Share by subtracting the Fund's liabilities
(including accrued expenses, dividends payable and all borrowings of the Fund)
from the Fund's Total Assets (the value of the securities and other investments
the Fund holds plus cash or other assets, including interest accrued but not yet
received) and dividing the result by the total number of Common Shares
outstanding.

The Fund's investments are valued daily at market value or, in the absence of
market value with respect to any portfolio securities, at fair value according
to procedures adopted by the Fund's Board of Trustees. Securities for which
market quotations are readily available are valued at market value, which is
currently determined using the last reported sale price or, if no sales are
reported (as in the case of some securities traded over-the-counter), the last
reported bid price, except that certain U.S. government securities are valued at
the mean between the last reported bid and asked prices. The Fund will value
mortgage-backed securities ("MBS") and other debt securities not traded in an
organized market on the basis of valuations provided by dealers or by an
independent pricing service, approved by the Board of Trustees, which uses
information with respect to transactions in such securities, quotations from
dealers, market transactions for comparable securities, various relationships
between securities and yield to maturity in determining value. Debt securities
having a remaining maturity of less than sixty days when purchased and debt
securities originally purchased with maturities of sixty days or more but which
currently have maturities of less than sixty days are valued at cost adjusted
for amortization of premiums and accretion of discounts. In the event that
market quotations are not readily available, the pricing service does not
provide a valuation for a particular security, or the valuations are deemed
unreliable, or if events occurring after the close of the principal markets for
particular securities (e.g., domestic debt and foreign securities), but before
the Fund values its assets, would materially affect NAV, First Trust Advisors
L.P. may use a fair value method to value the Fund's securities and investments.
The use of fair value pricing by the Fund is governed by valuation procedures
adopted by the Fund's Board of Trustees, and in accordance with the provisions
of the Investment Company Act of 1940, as amended.

B. 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.

Securities purchased or sold on a when-issued or delayed-delivery basis may be
settled a month or more after the trade date; interest income is not accrued
until settlement date. The Fund maintains liquid assets with a current value at
least equal to the amount of its when-issued purchase commitments.

C. REVERSE REPURCHASE AGREEMENTS:

A reverse repurchase agreement, although structured as a sale and repurchase
obligation, acts as a financing under which the Fund will effectively pledge its
assets as collateral to secure a short-term loan. Generally, the other party to
the agreement makes the loan in an amount equal to a percentage of the market
value of the pledged collateral. At the maturity of the reverse repurchase
agreement, the Fund will be required to repay the loan and correspondingly
receive back its collateral. While used as collateral, the assets continue to
pay principal and interest which are for the benefit of the Fund.

Information for the period October 31, 2006 through January 31, 2007:

Maximum amount outstanding during the period.................... $ 23,998,000
Average amount outstanding during the period*................... $ 22,159,543
Average monthly shares outstanding during the period............ 4,045,236
Average debt per share outstanding during the period............ $ 5.48

*The average amount outstanding during the period was calculated by adding the
borrowings at the end of each day and dividing the sum by the number of days in
the period ended January 31, 2007.

Interest rates ranged from 5.27% to 5.37% during the three months ended January
31, 2007, on borrowings by the Fund under reverse repurchase agreements.

Page 3

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

FIRST TRUST/FIDAC MORTGAGE INCOME FUND
JANUARY 31, 2007

2. UNREALIZED APPRECIATION/(DEPRECIATION)

As of January 31, 2007, the aggregate gross unrealized appreciation for all
securities in which there was an excess of value over tax cost was $1,728,624
and the aggregate gross unrealized depreciation for all securities in which
there was an excess of tax cost over value was $664,637.

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/FIDAC MORTGAGE INCOME 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 MARCH 22, 2007
----------------------------------------------------------------------------

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.

Date MARCH 22, 2007
----------------------------------------------------------------------------

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

Date MARCH 22, 2007
----------------------------------------------------------------------------

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