NPORT-P false 0001751156 XXXXXXXX Ellington Income Opportunities Fund 811-23389 0001751156 549300AZITG6Y38UKP98 8500 Normandale Lake Blvd Suite 1900 Minneapolis 55437 952-897-5395 Ellington Income Opportunities Fund 549300AZITG6Y38UKP98 2025-12-31 2025-12-31 N 43567117.120000000000 6277370.120000000000 37289747.000000000000 0.000000000000 0.000000000000 3476000.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 4981191.120000000000 USD N N/A N/A ANN 08/09/32 @ 2.61% N/A N/A 1 NC USD -18667.1 -0.0500596049 N/A DIR US N 2 J.P. MORGAN SECURITIES LLC ZBUT11V806EZRVTWT807 Y 2032-08-09 0.000000000000 USD 31702.330000000000 USD 339223 USD 13035.230000000003 N N N ANN 2/25/2027 @ 4.037500% N/A N/A 1 NC USD -10207.4 -0.0273732080 N/A DIR US N 2 J.P. MORGAN SECURITIES LLC ZBUT11V806EZRVTWT807 Y 2027-02-25 0.000000000000 USD 0.000000000000 USD -1400000 USD -10207.4 N N N ANN 6/17/2031 @ 3.888500% N/A N/A 1 NC USD -13783.25 -0.0369625731 N/A DIR US N 2 J.P. MORGAN SECURITIES LLC ZBUT11V806EZRVTWT807 Y 2031-06-17 0.000000000000 USD 0.000000000000 USD -650000 USD -13783.25 N N N ANNALY CAPITAL MGMT 2DTL0G3FPRYUT58TI025 035710862 1594.000000000000 NS USD 39738.420000000000 0.1065666120 Long EP CORP US N 1 N N N AVENTIV TECHNOLOGIES LLC SECOND OUT TL N/A N/A 36120.000000000000 PA USD 36480.990000000000 0.0978311545 Long LON CORP US N 3 2025-07-31 Fixed .000000000000 N N N N N N AVENTIV TECHNOLOGIES LLC NEW MONEY LOAN N/A N/A 787669.000000000000 PA USD 830006.270000000000 2.2258297167 Long LON CORP US N 3 2030-04-24 Fixed .000000000000 N N N N N N Barclays Commercial Mortgage S N/A 05491VAL0 1390000.000000000000 PA USD 1216398.730000000000 3.2620192623 Long ABS-MBS CORP US N 2 2038-08-05 Variable 4.266500000000 N N N N N N Black Diamond CLO Ltd N/A 09203GAA8 1500000.000000000000 PA USD 1495557.000000000000 4.0106386348 Long ABS-CBDO CORP JE N 2 2035-10-25 Floating 11.357980000000 N N N N N N BDS Ltd N/A 05555MAL3 1000000.000000000000 PA USD 997942.000000000000 2.6761833487 Long ABS-CBDO CORP US N 2 2039-09-19 Floating 8.168250000000 N N N N N N Blackbird Capital Aircraft N/A 09229CAB5 636826.000000000000 PA USD 610909.980000000000 1.6382786936 Long ABS-O CORP US N 2 2046-07-15 Fixed 3.446000000000 N N N N N N Bluemountain CLO Ltd N/A 09629WAE1 1000000.000000000000 PA USD 100.000000000000 0.0002681702 Long ABS-CBDO CORP KY N 2 2031-08-15 Variable .000000000000 N N N N N N BX Trust N/A 05608BAS9 1000000.000000000000 PA USD 966083.000000000000 2.5907469954 Long ABS-MBS CORP US N 2 2034-04-15 Floating 7.396300000000 N N N N N N BPR Trust N/A 05592AAQ3 1000000.000000000000 PA USD 991828.000000000000 2.6597874209 Long ABS-MBS CORP US N 2 2038-09-15 Floating 8.065480000000 N N N N N N BX Trust N/A 05594LAJ3 1100000.000000000000 PA USD 1102742.300000000000 2.9572265535 Long ABS-MBS CORP US N 2 2042-11-15 Floating 7.150120000000 N N N N N N BX Trust N/A 05594CAN4 976448.000000000000 PA USD 977926.670000000000 2.6225081924 Long ABS-MBS CORP US N 2 2040-06-15 Floating 7.700120000000 N N N N N N Countrywide Alternative Loan T N/A 12668EAD9 130624.000000000000 PA USD 74373.520000000000 0.1994476391 Long ABS-MBS CORP US N 2 2036-09-25 Fixed 6.500000000000 N N N N N N CIFC Funding Ltd 549300JZARV9CBLL1S14 12552NAA4 1500000.000000000000 PA USD 1490215.500000000000 3.9963143220 Long ABS-CBDO CORP KY N 3 2031-04-24 Floating 10.027020000000 N N N N N N Countrywide Home Loans N/A 12669EF76 9367.000000000000 PA USD 8671.320000000000 0.0232538987 Long ABS-MBS CORP US N 2 2033-12-19 Variable 5.420000000000 N N N N N N Santander Bank Auto Credit-Lin N/A 80290CCV4 1000000.000000000000 PA USD 1000542.000000000000 2.6831557747 Long ABS-O CORP US N 2 2034-01-16 Fixed 7.343000000000 N N N N N N Santander Bank Auto Credit-Lin N/A 80280BAF5 1306142.000000000000 PA USD 1326512.650000000000 3.5573120139 Long ABS-O CORP US N 2 2033-01-18 Fixed 8.881000000000 N N N N N N SBA_JVB_03 N/A N/A 7594681.000000000000 PA USD 607620.030000000000 1.6294560271 Long LON CORP US N 3 2035-05-01 Fixed 2.510000000000 N N N N N N A&D Mortgage Trust 984500E3BD374F778L95 00039GAE9 1420000.000000000000 PA USD 1428727.320000000000 3.8314213288 Long ABS-MBS CORP US N 2 2069-02-25 Variable 8.470000000000 N N N N N N Alinea CLO LTD N/A 016268AD6 1200000.000000000000 PA USD 1190163.600000000000 3.1916644540 Long ABS-CBDO CORP KY N 2 2031-07-20 Floating 9.834440000000 N N N N N N AGNC INVESTMENT CORP 5TRACI5HRMELWV32OF39 00123Q872 49521.000000000000 NS USD 1215245.340000000000 3.2589262137 Long EP CORP US N 1 N N N Allegro CLO Ltd 635400EBXLHIKFL2MP73 01750DAC5 2790000.000000000000 PA USD 2.790000000000 0.0000074819 Long ABS-CBDO CORP KY N 3 2031-06-13 Variable .000000000000 N N N N N N Crown Point CLO Ltd N/A 22846BAQ0 1000000.000000000000 PA USD 996383.000000000000 2.6720025749 Long ABS-CBDO CORP KY N 2 2034-10-20 Floating 7.846050000000 N N N N N N Crown City CLO I 549300K60T4GC7BSX929 22823RBE8 440000.000000000000 PA USD 440601.480000000000 1.1815619988 Long ABS-CBDO CORP KY N 2 2038-07-20 Floating 7.163000000000 N N N N N N Elevation CLO Ltd 549300D7IKXB86IQMC13 28623GAE2 1500000.000000000000 PA USD 1473381.000000000000 3.9511692048 Long ABS-CBDO CORP KY N 2 2038-07-25 Floating 11.969550000000 N N N N N N Flagship Credit Auto Trust N/A 33843VAN3 770000.000000000000 PA USD 718930.520000000000 1.9279576233 Long ABS-O CORP US N 2 2031-05-15 Fixed 8.600000000000 N N N N N N SIRVA WORLDWIDE INC EXIT FACILITY N/A N/A 1020000.000000000000 PA USD 953700.000000000000 2.5575394759 Long LON CORP US N 3 2029-02-20 Fixed .000000000000 N N N N N N SOLRR Aircraft 2021-1 Limited N/A 83438LAC5 709545.000000000000 PA USD 691315.820000000000 1.8539032190 Long ABS-O CORP IE N 2 2046-10-15 Fixed 5.682000000000 N N N N N N SKYAF III E (Westjet) N/A 830849105 1050000.000000000000 PA USD 1155000.000000000000 3.0973661473 Long ABS-O CORP US N 3 2038-07-27 Fixed .000000000000 N N N N N N STAR 2022-SFR3 Trust N/A 78474PAN7 959724.000000000000 PA USD 964787.130000000000 2.5872718579 Long ABS-O CORP US N 2 2039-05-17 Floating 8.250120000000 N N N N N N Stifel SBA IO Trust N/A 86063CAA4 25848050.000000000000 PA USD 1063207.840000000000 2.8512069015 Long ABS-MBS CORP US N 3 2038-08-15 Variable 1.841900000000 N N N N N N Structured Asset Securities Co N/A 86359ARP0 118192.000000000000 PA USD 80500.250000000000 0.2158777049 Long ABS-MBS CORP US N 3 2033-03-25 Variable 5.880000000000 N N N N N N Stonepeak N/A 78433XAE0 384301.000000000000 PA USD 341671.550000000000 0.9162613788 Long ABS-O CORP US N 2 2033-02-28 Fixed 7.142000000000 N N N N N N SWAP25-1248 N/A N/A 1 NC USD -255.26 -0.0006845313 N/A DIR US N 2 J.P. MORGAN SECURITIES LLC ZBUT11V806EZRVTWT807 Y 2030-08-12 0.000000000000 USD 0.000000000000 USD -105000 USD -255.26 N N N Tralee CLO Ltd 54930005YIOSJ9Z81114 89300GAE4 50000.000000000000 PA USD 36279.400000000000 0.0972905501 Long ABS-CBDO CORP KY N 3 2034-10-20 Floating 13.036050000000 N N N N N N Tralee CLO Ltd 54930005YIOSJ9Z81114 89300GAA2 800000.000000000000 PA USD 69600.000000000000 0.1866464795 Long ABS-CBDO CORP KY N 3 2034-10-20 Variable .000000000000 N N N N N N Venture CDO Ltd 549300EDZDHKTKE7JV77 92330RAC2 1100000.000000000000 PA USD 110.000000000000 0.0002949873 Long ABS-CBDO CORP KY N 3 2028-10-20 Variable .000000000000 N N N N N N Venture CDO Ltd 549300UP09C89Q3HWD39 92325RAE5 600000.000000000000 PA USD 60.000000000000 0.0001609021 Long ABS-CBDO CORP KY N 2 2031-07-18 Variable .000000000000 N N N N N N Venture CDO Ltd 549300MYRV6PEDBLPL32 92332EAB1 470000.000000000000 PA USD 47.000000000000 0.0001260400 Long ABS-CBDO CORP KY N 3 2031-10-15 Variable .000000000000 N N N N N N Vibrant CLO Ltd 5493007UH0SOAZ6NCZ28 92557RAC8 1200000.000000000000 PA USD 24000.000000000000 0.0643608550 Long ABS-CBDO CORP KY N 3 2031-01-20 Variable .000000000000 N N N N N N Voya CLO Ltd N/A 92917BAC8 1100000.000000000000 PA USD 68873.200000000000 0.1846974183 Long ABS-CBDO CORP KY N 3 2031-04-19 Variable .000000000000 N N N N N N Zais CLO 6 LTD 549300ZPQFDVEE67IB71 98887UAB1 1460000.000000000000 PA USD 146.000000000000 0.0003915285 Long ABS-CBDO CORP KY N 2 2029-07-15 Variable .000000000000 N N N N N N Zais CLO 6 LTD 549300ZPQFDVEE67IB71 98887UAA3 202073.000000000000 PA USD 141450.950000000000 0.3793293368 Long ABS-CBDO CORP KY N 3 2029-07-15 Floating 11.166150000000 N N N N N N Greywolf CLO Ltd 5493008JNE27URH1VF66 39810JAL0 1250000.000000000000 PA USD 267682.500000000000 0.7178447738 Long ABS-CBDO CORP KY N 3 2034-04-17 Variable .000000000000 N N N N N N Fortress Credit BSL Limited N/A 34961RAE6 1240000.000000000000 PA USD 1222532.120000000000 3.2784671883 Long ABS-CBDO CORP KY N 2 2033-04-20 Floating 9.664190000000 N N N N N N LendingPoint Asset Securitizat N/A 52606YAC8 272765.000000000000 PA USD 272372.050000000000 0.7304207508 Long ABS-O CORP US N 2 2028-10-15 Fixed 7.699000000000 N N N N N N Magnetite CLO Ltd 549300RI4HRUG7CFWM27 55953VAC6 1385000.000000000000 PA USD 734050.000000000000 1.9685035675 Long ABS-CBDO CORP KY N 2 2037-10-25 Variable .000000000000 N N N N N N MCF CLO LLC 2549007R1O92GDXNLZ38 55282EAE2 990000.000000000000 PA USD 975808.350000000000 2.6168274888 Long ABS-CBDO CORP KY N 2 2036-04-17 Floating 11.941630000000 N N N N N N Marble Point CLO XX Ltd N/A 566069AG5 300000.000000000000 PA USD 293766.300000000000 0.7877937600 Long ABS-CBDO CORP KY N 3 2034-04-23 Floating 7.421410000000 N N N N N N MFA FINANCIAL INC YW72IMH2RRC8Z1TGLG58 55272X508 11334.000000000000 NS USD 258641.880000000000 0.6936005224 Long EP CORP US N 1 N N N OFSBS-2018-1A-FEE N/A N/A 1332000.000000000000 PA USD 133.200000000000 0.0003572027 Long DBT CORP CA N 3 2026-10-15 Fixed .000000000000 N N N N N N Neuberger Berman CLO Ltd 549300MYVO80EQUJK294 64133CAE9 5000000.000000000000 PA USD 382780.000000000000 1.0265020034 Long ABS-CBDO CORP KY N 3 2033-01-19 Fixed 3.640000000000 N N N N N N OFSI Fund LTD 549300ISCSFRB3LRFG70 67112NAC7 1400000.000000000000 PA USD 2058.000000000000 0.0055189433 Long ABS-CBDO CORP KY N 3 2118-07-31 Variable .000000000000 N N N N N N Oportun Funding LLC N/A 68377TAD0 1600000.000000000000 PA USD 1598304.000000000000 4.2861755002 Long ABS-O CORP US N 2 2033-02-08 Fixed 7.250000000000 N N N N N N Progress Residential Trust N/A 74333VAS3 750000.000000000000 PA USD 744967.500000000000 1.9977810523 Long ABS-O CORP US N 2 2026-05-17 Fixed 4.750000000000 N N N N N N Prime Mortgage Trust N/A 74160MDA7 351.000000000000 PA USD 5.970000000000 0.0000160098 Long ABS-MBS CORP US N 3 2034-01-25 Variable 6.020000000000 N N N N N N Raistone - First Brands Supply Chain Finance Program 09/24/25 N/A N/A 744939.000000000000 PA USD 74493.930000000000 0.1997705428 Long LON CORP US N 3 2025-09-24 Fixed .000000000000 N N N N N N Raistone - First Brands Supply Chain Finance Program 10/01/25 N/A N/A 843941.000000000000 PA USD 84394.060000000000 0.2263197441 Long LON CORP US N 3 2025-10-01 Fixed .000000000000 N N N N N N Residential Asset Securitizati N/A 45660NXK6 305529.000000000000 PA USD 217904.270000000000 0.5843543803 Long ABS-MBS CORP US N 3 2034-02-25 Variable 5.580000000000 N N N N N N Raptor Aircraft Finance LLC 549300QFYP8PTWJMXQ65 75383HAA9 638478.000000000000 PA USD 592936.400000000000 1.5900789029 Long ABS-O CORP KY N 2 2044-08-23 Fixed 4.213000000000 N N N N N N ZAIS6-2017-1A-FEE N/A N/A 1460000.000000000000 PA USD .000000000000 0.0000000000 Long DBT CORP CA N 3 2029-07-15 Fixed .000000000000 N N N N N N RITHM CAPITAL CORP 549300WNTHGEO5LP2G31 64828T508 7054.000000000000 NS USD 175432.980000000000 0.4704590246 Long EP CORP US N 1 N N N USD REPO N/A N/A -722000 PA Private Investment USD -722000 -1.9361890549 Short RA CORP US N 2 Reverse repurchase Y 4.99959 2026-03-10 -722000 USD -722000 USD ABS N N N USD REPO N/A N/A -900000 PA Private Investment USD -900000 -2.4135320628 Short RA CORP US N 2 Reverse repurchase Y 4.86 2026-01-12 -900000 USD -900000 USD ABS N N N USD REPO N/A N/A -812000 PA Private Investment USD -812000 -2.1775422611 Short RA CORP US N 2 Reverse repurchase Y 4.64 2026-02-27 -812000 USD -812000 USD ABS N N N USD REPO N/A N/A -1042000 PA Private Investment USD -1042000 -2.7943337883 Short RA CORP US N 2 Reverse repurchase Y 4.94 2026-01-05 -1042000 USD -1042000 USD ABS N N N JP Morgan Mortgage Trust N/A 466247E41 18930 PA USD 13045 0.0349828064 Long ABS-MBS CORP US N 2 2036-02-25 Variable 6.0627 N N N N N N 2026-03-02 Ellington Income Opportunities Fund /s/ Michael Sabre Michael Sabre Treasurer