NPORT-P false 0001751156 XXXXXXXX Ellington Income Opportunities Fund 811-23389 0001751156 549300AZITG6Y38UKP98 8500 Normandale Lake Blvd Suite 1900 Minneapolis 55437 952-897-5363 Ellington Income Opportunities Fund 549300AZITG6Y38UKP98 2025-12-31 2025-06-30 N 46599451.360000000000 8772149.920000000000 37827301.440000000000 0.000000000000 0.000000000000 6991000.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 4209741.450000000000 USD N N/A N/A SIRVA WORLDWIDE INC EXIT FACILITY N/A N/A 1020000.000000000000 PA USD 624600.000000000000 1.6511883645 Long LON CORP US N 3 2029-02-20 Fixed .000000000000 N N N N N N SKYAF III E (Westjet) N/A 830849105 1050000.000000000000 PA USD 847875.000000000000 2.2414366548 Long ABS-O CORP US N 3 2038-07-27 Fixed .000000000000 N N N N N N SOLRR Aircraft 2021-1 Limited N/A 83438LAC5 895653.000000000000 PA USD 859469.640000000000 2.2720881672 Long ABS-O CORP IE N 2 2046-10-15 Fixed 5.682000000000 N N N N N N STAR 2022-SFR3 Trust N/A 78474PAN7 2020000.000000000000 PA USD 2020000.000000000000 5.3400584316 Long ABS-O CORP US N 2 2039-05-17 Floating 8.811760000000 N N N N N N Stifel SBA IO Trust N/A 86063CAA4 28039518.000000000000 PA USD 1214475.650000000000 3.2105796707 Long ABS-MBS CORP US N 3 2038-08-15 Variable 1.826250000000 N N N N N N Stonepeak N/A 78433XAE0 414456.000000000000 PA USD 361560.480000000000 0.9558188563 Long ABS-O CORP US N 2 2033-02-28 Fixed 7.142000000000 N N N N N N Structured Asset Securities Co N/A 86359ARP0 118192.000000000000 PA USD 74968.890000000000 0.1981872540 Long ABS-MBS CORP US N 3 2033-03-25 Variable 5.990000000000 N N N N N N Tralee CDO Ltd 5493008UP9ZP8RMZTC21 89289EBW3 1250000.000000000000 PA USD 1244055.000000000000 3.2887754417 Long ABS-CBDO CORP KY N 2 2032-10-25 Floating 8.381770000000 N N N N N N Tralee CLO Ltd 54930005YIOSJ9Z81114 89300GAA2 800000.000000000000 PA USD 100000.000000000000 0.2643593283 Long ABS-CBDO CORP KY N 3 2034-10-20 Variable .000000000000 N N N N N N Tralee CLO Ltd 54930005YIOSJ9Z81114 89300GAE4 50000.000000000000 PA USD 37590.050000000000 0.0993728037 Long ABS-CBDO CORP KY N 2 2034-10-20 Floating 13.421080000000 N N N N N N Venture CDO Ltd 549300EDZDHKTKE7JV77 92330RAC2 1100000.000000000000 PA USD 110.000000000000 0.0002907953 Long ABS-CBDO CORP KY N 3 2028-10-20 Variable .000000000000 N N N N N N Venture CDO Ltd 549300MYRV6PEDBLPL32 92332EAB1 470000.000000000000 PA USD 4700.000000000000 0.0124248884 Long ABS-CBDO CORP KY N 2 2031-10-15 Variable .000000000000 N N N N N N Venture CDO Ltd 549300UP09C89Q3HWD39 92325RAE5 600000.000000000000 PA USD 60.000000000000 0.0001586156 Long ABS-CBDO CORP KY N 2 2031-07-18 Variable .000000000000 N N N N N N Vibrant CLO Ltd 5493007UH0SOAZ6NCZ28 92557RAC8 1200000.000000000000 PA USD 18000.000000000000 0.0475846791 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 93500.000000000000 0.2471759720 Long ABS-CBDO CORP KY N 3 2031-04-19 Variable .000000000000 N N N N N N Zais CLO 6 LTD 549300ZPQFDVEE67IB71 98887UAA3 1010223.000000000000 PA USD 752401.930000000000 1.9890446882 Long ABS-CBDO CORP KY N 3 2029-07-15 Floating 11.517710000000 N N N N N N A&D Mortgage Trust 984500E3BD374F778L95 00039GAE9 1420000.000000000000 PA USD 1432623.800000000000 3.7872746547 Long ABS-MBS CORP US N 2 2069-02-25 Variable 8.500000000000 N N N N N N AASET 2021-1 Trust N/A 00038PAC4 149520.000000000000 PA USD 120640.300000000000 0.3189238867 Long ABS-O CORP US N 2 2041-11-16 Fixed 5.822000000000 N N N N N N AGNC INVESTMENT CORP 5TRACI5HRMELWV32OF39 00123Q872 49521.000000000000 NS USD 1243472.310000000000 3.2872350463 Long EP CORP US N 1 N N N Alinea CLO LTD N/A 016268AD6 1200000.000000000000 PA USD 1174165.200000000000 3.1040152358 Long ABS-CBDO CORP KY N 2 2031-07-20 Floating 10.219470000000 N N N N N N Allegro CLO Ltd 635400EBXLHIKFL2MP73 01750DAC5 2100000.000000000000 PA USD 62388.900000000000 0.1649308770 Long ABS-CBDO CORP KY N 3 2031-06-13 Variable .000000000000 N N N N N N ANN 08/09/32 @ 2.61% N/A N/A 1 NC USD -20678.02 -0.0546642748 N/A DIR US N 2 J.P. MORGAN SECURITIES LLC ZBUT11V806EZRVTWT807 Y 2032-08-09 0.000000000000 USD 31702.330000000000 USD 339223 USD 11024.310000000001 N N N ANN 2/25/2027 @ 4.037500% N/A N/A 1 NC USD -9448.6 -0.0249782555 N/A DIR US N 2 J.P. MORGAN SECURITIES LLC ZBUT11V806EZRVTWT807 Y 2027-02-25 0.000000000000 USD 0.000000000000 USD -1400000 USD -9448.6 N N N ANN 6/17/2031 @ 3.888500% N/A N/A 1 NC USD -13074.75 -0.0345643213 N/A DIR US N 2 J.P. MORGAN SECURITIES LLC ZBUT11V806EZRVTWT807 Y 2031-06-17 0.000000000000 USD 0.000000000000 USD -650000 USD -13074.75 N N N ANNALY CAPITAL MGMT 2DTL0G3FPRYUT58TI025 035710862 1594.000000000000 NS USD 39451.500000000000 0.1042937204 Long EP CORP US N 1 N N N Atrium CDO Corp 549300UTF8S11AHH4P70 04964LAJ8 1120000.000000000000 PA USD 1115616.320000000000 2.9492358099 Long ABS-CBDO CORP KY N 2 2030-05-28 Floating 11.041550000000 N N N N N N AVENTIV TECHNOLOGIES LLC NEW MONEY LOAN N/A N/A 787669.000000000000 PA USD 817206.650000000000 2.1603620107 Long LON CORP US N 3 2030-04-24 Fixed .000000000000 N N N N N N AVENTIV TECHNOLOGIES LLC SECOND OUT TL N/A N/A 33234.000000000000 PA USD 32070.980000000000 0.0847826273 Long LON CORP US N 3 2025-07-31 Fixed .000000000000 N N N N N N Barclays Commercial Mortgage S N/A 05491VAL0 1390000.000000000000 PA USD 1181244.240000000000 3.1227293384 Long ABS-MBS CORP US N 2 2038-08-05 Variable 4.266500000000 N N N N N N BDS Ltd N/A 05555MAL3 1000000.000000000000 PA USD 997714.000000000000 2.6375500287 Long ABS-CBDO CORP US N 2 2039-09-19 Floating 8.754790000000 N N N N N N Bean Creek CLO LTD 635400STD6UUTEW5KM07 07378XAG1 1000000.000000000000 PA USD 996180.000000000000 2.6334947566 Long ABS-CBDO CORP KY N 3 2031-04-20 Floating 10.281080000000 N N N N N N Blackbird Capital Aircraft N/A 09229CAB5 670039.000000000000 PA USD 624894.280000000000 1.6519663212 Long ABS-O CORP US N 2 2046-07-15 Fixed 3.446000000000 N N N N N N Blackrock CLO 549300N3N5OOLMSHXG32 09263GAU1 1230000.000000000000 PA USD 1226551.080000000000 3.2425021963 Long ABS-CBDO CORP US N 2 2035-04-20 Floating 10.832380000000 N N N N N N Bluemountain CLO Ltd N/A 09629WAE1 1000000.000000000000 PA USD 1000.000000000000 0.0026435933 Long ABS-CBDO CORP KY N 3 2031-08-15 Variable .000000000000 N N N N N N BPR Trust N/A 05592AAQ3 1000000.000000000000 PA USD 987637.000000000000 2.6109105392 Long ABS-MBS CORP US N 2 2038-09-15 Floating 8.626480000000 N N N N N N BX Trust N/A 05608BAS9 1000000.000000000000 PA USD 936111.000000000000 2.4746967517 Long ABS-MBS CORP US N 2 2034-04-15 Floating 7.958300000000 N N N N N N BX Trust N/A 05594CAN4 1100000.000000000000 PA USD 1101793.000000000000 2.9126925740 Long ABS-MBS CORP US N 2 2040-06-15 Floating 8.261760000000 N N N N N N Carlyle Global Market Strategi N/A 14316DAA9 1250000.000000000000 PA USD 1240500.000000000000 3.2793774675 Long ABS-CBDO CORP KY N 3 2031-04-20 Floating 11.231080000000 N N N N N N CENTURYLINK INC TERM B 1L GTD SR. SECD N/A N/A 242095.000000000000 PA USD 211832.940000000000 0.5600001373 Long LON CORP US N 3 2027-03-15 Fixed .000000000000 N N N N N N CIFC Funding Ltd 549300PC4RPZFE70AI24 12548FAS9 1100000.000000000000 PA USD 1098108.000000000000 2.9029509328 Long ABS-CBDO CORP KY N 2 2030-07-16 Floating 11.172150000000 N N N N N N Countrywide Alternative Loan T N/A 12668EAD9 131217.000000000000 PA USD 74302.000000000000 0.1964242681 Long ABS-MBS CORP US N 2 2036-09-25 Fixed 6.500000000000 N N N N N N Countrywide Home Loans N/A 12669EF76 32661.000000000000 PA USD 30131.360000000000 0.0796550609 Long ABS-MBS CORP US N 2 2033-12-19 Variable 6.090000000000 N N N N N N Crown Point CLO Ltd N/A 22846BAQ0 1000000.000000000000 PA USD 1003670.000000000000 2.6532952703 Long ABS-CBDO CORP KY N 2 2034-10-20 Floating 8.231080000000 N N N N N N DBGS Mortgage Trust N/A 23308LAJ3 1300000.000000000000 PA USD 1256361.600000000000 3.3213090868 Long ABS-MBS CORP US N 2 2036-10-15 Floating 6.725980000000 N N N N N N Greywolf CLO Ltd 5493008JNE27URH1VF66 39810JAL0 1250000.000000000000 PA USD 298980.000000000000 0.7903815197 Long ABS-CBDO CORP KY N 3 2034-04-17 Variable .000000000000 N N N N N N LendingPoint Asset Securitizat N/A 52606YAC8 526855.000000000000 PA USD 521210.210000000000 1.3778678102 Long ABS-O CORP US N 2 2028-10-15 Fixed 7.699000000000 N N N N N N LP LMS Asset Securitization Tr N/A 50214VAC2 1000000.000000000000 PA USD 984053.000000000000 2.6014359009 Long ABS-O CORP US N 2 2033-10-17 Fixed 11.000000000000 N N N N N N Magnetite CLO Ltd 549300RI4HRUG7CFWM27 55953VAC6 1385000.000000000000 PA USD 831000.000000000000 2.1968260182 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 982926.450000000000 2.5984577609 Long ABS-CBDO CORP KY N 2 2036-04-17 Floating 12.339790000000 N N N N N N MFA FINANCIAL INC YW72IMH2RRC8Z1TGLG58 55272X508 11334.000000000000 NS USD 266575.680000000000 0.7047176771 Long EP CORP US N 1 N N N Monroe Capital MML CLO 549300015LLKJVT5UL74 61034VAN3 350000.000000000000 PA USD 346591.000000000000 0.9162456395 Long ABS-CBDO CORP KY N 2 2033-09-14 Floating 8.430080000000 N N N N N N Neuberger Berman CLO Ltd 549300MYVO80EQUJK294 64133CAE9 5000000.000000000000 PA USD 557225.000000000000 1.4730762671 Long ABS-CBDO CORP KY N 3 2033-01-19 Fixed 3.640000000000 N N N N N N OFSBS-2018-1A-FEE N/A N/A 1332000.000000000000 PA USD 133.200000000000 0.0003521266 Long DBT CORP CA N 3 2026-10-15 Fixed .000000000000 N N N N N N OFSI Fund LTD 549300ISCSFRB3LRFG70 67112NAC7 1400000.000000000000 PA USD 41556.200000000000 0.1098576912 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 1598033.600000000000 4.2245508909 Long ABS-O CORP US N 2 2033-02-08 Fixed 7.250000000000 N N N N N N Prime Mortgage Trust N/A 74160MDA7 13760.000000000000 PA USD 3002.330000000000 0.0079369394 Long ABS-MBS CORP US N 3 2034-01-25 Variable 5.960000000000 N N N N N N Progress Residential Trust N/A 74333VAS3 750000.000000000000 PA USD 735270.000000000000 1.9437548332 Long ABS-O CORP US N 2 2026-05-17 Fixed 4.750000000000 N N N N N N Raistone - First Brands Supply Chain Finance Program 09/24/25 N/A N/A 744939.000000000000 PA USD 723844.820000000000 1.9135513041 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 818097.470000000000 2.1627169765 Long LON CORP US N 3 2025-10-01 Fixed .000000000000 N N N N N N Raptor Aircraft Finance LLC 549300QFYP8PTWJMXQ65 75383HAA9 763609.000000000000 PA USD 706189.450000000000 1.8668776865 Long ABS-O CORP KY N 2 2044-08-23 Fixed 4.213000000000 N N N N N N Residential Asset Securitizati N/A 45660NXK6 306196.000000000000 PA USD 185891.600000000000 0.4914217851 Long ABS-MBS CORP US N 3 2034-02-25 Variable 5.580000000000 N N N N N N RITHM CAPITAL CORP 549300WNTHGEO5LP2G31 64828T508 7054.000000000000 NS USD 172823.000000000000 0.4568737219 Long EP CORP US N 1 N N N Santander Bank Auto Credit-Lin N/A 80280BAF5 1470000.000000000000 PA USD 1480803.030000000000 3.9146409435 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 7689519.000000000000 PA USD 607348.980000000000 1.6055836840 Long LON CORP US N 3 2035-05-01 Fixed 2.510000000000 N N N N N N SFO Commerical Mortgage Trust N/A 78432WAJ2 1000000.000000000000 PA USD 964791.000000000000 2.5505150071 Long ABS-MBS CORP US N 2 2038-05-15 Floating 7.326480000000 N N N N N N USD REPO N/A N/A -786000 OU Private Investment USD -786000 -2.0778643204 Short RA CORP US N N/A Reverse repurchase Y 5.56 2025-07-14 -786000 USD -786000 USD ABS N N N USD REPO N/A N/A -755000 OU Private Investment USD -755000 -1.9959129286 Short RA CORP US N N/A Reverse repurchase Y 5.37 2025-08-08 -755000 USD -755000 USD ABS N N N USD REPO N/A N/A -813000 OU Private Investment USD -813000 -2.1492413391 Short RA CORP US N N/A Reverse repurchase Y 5.27 2025-08-25 -813000 USD -813000 USD ABS N N N USD REPO N/A N/A -629000 OU Private Investment USD -629000 -1.6628201750 Short RA CORP US N N/A Reverse repurchase Y 5.67 2025-08-25 -629000 USD -629000 USD ABS N N N USD REPO N/A N/A -904000 OU Private Investment USD -904000 -2.3898083278 Short RA CORP US N N/A Reverse repurchase Y 5.28 2025-08-04 -904000 USD -904000 USD ABS N N N USD REPO N/A N/A -711000 OU Private Investment USD -711000 -1.8795948242 Short RA CORP US N N/A Reverse repurchase Y 5.61054 2025-07-17 -711000 USD -711000 USD ABS N N N USD REPO N/A N/A -1518000 OU Private Investment USD -1518000 -4.0129746036 Short RA CORP US N N/A Reverse repurchase Y 5.56999 2025-09-08 -1518000 USD -1518000 USD ABS N N N USD REPO N/A N/A -875000 OU Private Investment USD -875000 -2.3131441226 Short RA CORP US N N/A Reverse repurchase Y 5.26 2025-07-07 -875000 USD -875000 USD ABS N N N JP Morgan Mortgage Trust N/A 466247E41 19458.687 PA USD 13697.05 0.0362094294 Long ABS-MBS CORP US N 2 2036-02-25 Variable 6.87 N N N N N N 2025-08-29 Ellington Income Opportunities Fund /s/ Michael Sabre Michael Sabre Treasurer