NPORT-P false 0002000182 XXXXXXXX Denali Structured Return Strategy Fund 811-23918 0002000182 5299002VHGI83LMKRW03 3550 Lenox Road NE Suite 2550 Atlanta 30326 770-350-8700 Denali Structured Return Strategy Fund 5299002VHGI83LMKRW03 2026-03-31 2025-12-31 N 135316705.990000000000 319652.490000000000 134997053.500000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 353307.950000000000 USD N S&P 500 Total Return Index SPTR Bijan & Co, Inc N/A N/A 225000 PA USD 225000 0.1666703044 Long LON US N 3 N N N Rafka2 N/A N/A 650000 PA USD 650000 0.4814919905 Long LON US N 3 N N N Zoya 2 N/A N/A 200000 PA USD 200000 0.1481513817 Long LON US N 3 N N N Zoya N/A N/A 300000 PA USD 300000 0.2222270725 Long LON US N 3 N N N N/A N/A N/A 191 NC USD 3078920 2.2807312606 N/A DE US N 2 Cboe Options Exchange 529900RLNSGA90UPEH54 Call Purchased S&P 500 INDEX US78378X1072 100 6685.000000000000 USD 2025-12-31 XXXX -1202232.09 N N N N/A N/A N/A -146 NC USD -365 -0.0002703763 N/A DE US N 2 Cboe Options Exchange 529900RLNSGA90UPEH54 Call Written S&P 500 INDEX US78378X1072 100 7020.000000000000 USD 2025-12-31 XXXX 870250.69 N N N Tailor Ridge Real Estate Lending Fund LP N/A N/A 2800000 PA USD 2880323.6 2.1336196053 Long PF US N N/A N N N Virage Opportunity Fund Credit Facility N/A N/A 2065210.64 PA USD 2097066.51 1.5534165048 Long LON PF US N 3 2028-12-20 Fixed 18.25 N N N N N N Virage Opportunity Fund LP N/A N/A 482610.82 PA USD 482610.82 0.3574972990 Long PF US N N/A N N N N/A N/A N/A 81 NC USD 115627.5 0.0856518694 N/A DE US N 2 Options Composite/NBBO Pricing N/A Call Purchased S&P 500 Mini Index XSP 100 669.000000000000 USD 2025-12-31 XXXX -20405.27 N N N Aero Capital Solutions Fund IV LP N/A N/A 1497129 PA USD 1796819.79 1.3310066727 Long PF US N N/A N N N Altriarch Specialty Finance SPV II, LLC N/A N/A 6696651.57 PA USD 6782375.41 5.0240914406 Long LON US N 3 2026-12-31 Fixed 8 N N N N N N IVY Auto 4 N/A N/A 250000 PA USD 250521.25 0.1855753467 Long LON US N 3 2026-05-25 Fixed 13.5 N N N N N N IVY Auto 5 N/A N/A 300000 PA USD 300713.7 0.2227557507 Long LON US N 3 2026-07-07 Fixed 13.5 N N N N N N Cliffwater Enhanced Lending Fu 549300GSOYHH68H7U345 18685P108 229666.8985 NS USD 2482699.17 1.8390765618 Long RF US N 1 N N N First American Treasury Obliga 549300UU586IAH2B8H03 31846V328 4035921.99 NS USD 4035921.99 2.9896370960 Long STIV RF US N 1 N N N Holbrook Structured Income Fun 549300VN9LSTDZVMEG10 90214Q626 274928.364 NS USD 2688799.4 1.9917467310 Long RF US N 1 N N N BasePoint Income Solutions Evergreen Fund LP N/A N/A 2300000 PA USD 2344928.2 1.7370217640 Long PF US N N/A N N N Bay Point Capital Partners II, LP N/A N/A 285792.56 PA USD 295532.66 0.2189178596 Long PF US N N/A N N N C-Cubed 308 Productions N/A N/A 650000 PA USD 647856.95 0.4799045114 Long LON US N 3 2026-10-17 Fixed 21.6 N N N N N N CRWD Specialty Finance LLC N/A N/A 1000000 PA USD 1002094 0.7423080534 Long LON US N 3 2026-05-15 Fixed 18 N N N N N N CA Credit SPV, LLC N/A N/A 1400000 PA USD 1418036.2 1.0504201116 Long LON US N 3 2027-06-30 Fixed 12.25 N N N N N N CA CO SPV, LLC N/A N/A 4600000 PA USD 4660853.4 3.4525593553 Long LON US N 3 2027-06-30 Fixed 12 N N N N N N Coromandel LS LLC Beta Corp N/A N/A 1006250 PA USD 1007369.96 0.7462162572 Long LON US N 3 2028-06-30 Floating 13.82 N N N N N N EWP LS Funding, LLC N/A N/A 1250000 PA USD 1250295 0.9261646588 Long LON US N 3 2027-12-15 Fixed 7.5 N N N N N N EWP Oceana Garage SPV LLC A N/A N/A 2000000 PA USD 2002306 1.4832220023 Long LON US N 3 2027-10-30 Fixed 5 N N N N N N EWP Oceana Garage SPV LLC B N/A N/A 1000000 PA USD 1000941 0.7414539607 Long LON US N 3 2027-10-30 Fixed 18 N N N N N N HSFA, LLC N/A N/A 10674500 PA USD 11051181.76 8.1862392352 Long PF US N N/A N N N IVY Auto 1 N/A N/A 500000 PA USD 502086.5 0.3719240435 Long LON US N 3 2026-12-24 Fixed 13.5 N N N N N N IVY Auto 2 N/A N/A 300000 PA USD 300041.1 0.2222575176 Long LON US N 3 2027-01-07 Fixed 13.5 N N N N N N IVY Auto 3 N/A N/A 300000 PA USD 300387.9 0.2225144121 Long LON US N 3 2026-03-12 Fixed 13.5 N N N N N N Winston Legal Capital LLC N/A N/A 1500000 PA USD 1509252 1.1179888456 Long US N 3 2026-12-31 Fixed 15.5 N N N N N N IVY Auto 6 N/A N/A 500000 PA USD 501432.5 0.3714395885 Long LON US N 3 2026-07-20 Fixed 13.5 N N N N N N IVY Auto 7 N/A N/A 250000 PA USD 250733.75 0.1857327575 Long LON US N 3 2026-08-10 Fixed 13.5 N N N N N N Ivy Battery, LLC N/A N/A 5151613.25 PA USD 5153988.14 3.8178523208 Long LON US N 3 2026-11-23 Fixed 12.25 N N N N N N Ivy Evergreen Fund QP, LP N/A N/A 2903771.68 PA USD 2927768.45 2.1687647057 Long PF US N N/A N N N IVY Iron, LLC N/A N/A 500000 PA USD 500044.5 0.3704114179 Long LON US N 3 2027-01-03 Fixed 13.5 N N N N N N Monroe Capital Income Plus Corp N/A N/A 500000 PA USD 486055.5 0.3600489695 Long PF US N N/A N N N Oak Institutional Credit Solutions, LLC N/A N/A 3625000 PA USD 3729284 2.7624928866 Long PF US N N/A N N N Ciel at Cedar Mill Senior Living N/A N/A 750000 PA USD 750546 0.5559721346 Long LON US N 3 2027-10-03 Floating 8.87 N N N N N N Dodson Courtyard Apartments Owner, LLC N/A N/A 750000 PA USD 749903.25 0.5554960131 Long LON US N 3 2027-02-27 Floating 10.62 N N N N N N PFF LLC 10 N/A N/A 600000 PA USD 603219 0.4468386416 Long LON US N 3 2027-05-21 Fixed 12.25 N N N N N N PFF LLC 11 N/A N/A 1000000 PA USD 1000341 0.7410095066 Long LON US N 3 2026-01-25 Fixed 11.16 N N N N N N PFF LLC 12 N/A N/A 500000 PA USD 501035.5 0.3711455080 Long LON US N 3 2026-08-15 Fixed 11.72 N N N N N N PFF LLC 13 N/A N/A 1000000 PA USD 999273 0.7402183782 Long LON US N 3 2027-10-24 Fixed 15 N N N N N N PFF LLC 1 N/A N/A 1506125 PA USD 1515658.77 1.1227347047 Long LON US N 3 2026-05-18 Fixed 12.11 N N N N N N PFF LLC 2 N/A N/A 1506125 PA USD 1510852.73 1.1191745974 Long LON US N 3 2026-06-19 Fixed 11.86 N N N N N N PFF LLC 3 N/A N/A 1506125 PA USD 1515720.52 1.1227804465 Long LON US N 3 2026-05-18 Fixed 11.61 N N N N N N PFF LLC 4 N/A N/A 750000 PA USD 753930 0.5584788560 Long LON US N 3 2026-05-13 Fixed 11.99 N N N N N N PFF LLC 5 N/A N/A 1506125 PA USD 1510741.27 1.1190920326 Long LON US N 3 2026-06-18 Fixed 12.36 N N N N N N PFF LLC 6 N/A N/A 1000000 PA USD 1000340 0.7410087658 Long LON US N 3 2026-01-24 Fixed 12.01 N N N N N N PFF LLC 7 N/A N/A 1000000 PA USD 1003936 0.7436725276 Long LON US N 3 2026-08-20 Fixed 12.28 N N N N N N PFF LLC 8 N/A N/A 500000 PA USD 501443 0.3714473664 Long LON US N 3 2026-09-11 Fixed 11.94 N N N N N N PFF LLC 9 N/A N/A 500000 PA USD 500891.5 0.3710388390 Long LON US N 3 2026-05-09 Fixed 11.63 N N N N N N Peachtree Group PCF IV LO Atlanta 3343 SIDE CAR LLC N/A N/A 420000 PA USD 419256.18 0.3105669117 Long LON US N 3 2028-08-01 Floating 8.91 N N N N N N Revere BCF Funding, LLC N/A N/A 306039.98 PA USD 305734.86 0.2264752097 Long LON US N 3 2029-03-01 Floating 15.17 N N N N N N Revere Tactical Opportunities Fund IV N/A N/A 1800000 PA USD 1867001.4 1.3829941851 Long PF US N N/A N N N Revere Specialty Finance Fund LP N/A N/A 3200000 PA USD 3387129.6 2.5090396510 Long PF US N N/A N N N Revere Capital Los Alamos MF LLC N/A N/A 3114714 PA USD 3127577.77 2.3167748398 Long EP US N 3 2026-12-31 Fixed 10.2 N N N N N N Revere UPL Participation N/A N/A 1500000 PA USD 1641465 1.2159265387 Long US N 3 N N N RIM SPV, LLC N/A N/A 5650000 PA USD 5731631.2 4.2457454081 Long LON US N 3 2028-09-30 Fixed 14 N N N N N N N/A N/A N/A -15 NC USD -7.5 -0.0000055557 N/A DE US N 2 Options Composite/NBBO Pricing N/A Call Written S&P 500 Mini Index XSP 100 702.000000000000 USD 2025-12-31 XXXX 8632.9 N N N EAJF Leveraged Feeder N/A N/A 5700000 PA USD 6473153.7 4.7950333227 Long PF US N N/A N N N Coromandel Credit Income Evergreen Fund LP N/A N/A 9500000 PA USD 9869103.5 7.3106065978 Long PF US N N/A N N N Coromandel LS 15 LLC N/A N/A 2705714.58 PA USD 2707389.42 2.0055174167 Long LON US N 3 2027-03-01 Floating 12.87 N N N N N N Coromandel LS 16 LLC N/A N/A 200000 PA USD 200248.4 0.1483353857 Long LON US N 3 2027-03-08 Floating 12.87 N N N N N N Coromandel LS 17 LLC N/A N/A 500000 PA USD 499811 0.3702384512 Long LON US N 3 2027-04-15 Floating 12.87 N N N N N N Coromandel LS LLC Beta SPV N/A N/A 743750 PA USD 743242.02 0.5505616610 Long LON US N 3 2028-06-30 Floating 13.82 N N N N N N Delgatto Diamond Finance Fund LP N/A N/A 1285846.7 PA USD 1403667.55 1.0397764348 Long PF US N N/A N N N Assil N/A N/A 1500000 PA USD 1500738 1.1116820413 Long LON US N 3 2026-03-10 Fixed 13.2 N N N N N N Jewel N/A N/A 250000 PA USD 250131.25 0.1852864515 Long LON US N 3 2026-06-09 Fixed 13.2 N N N N N N Safdico2 N/A N/A 750000 PA USD 750168.75 0.5556926841 Long LON US N 3 2026-04-18 Fixed 13.2 N N N N N N Safdico3 N/A N/A 1000000 PA USD 1000558 0.7411702508 Long LON US N 3 2026-05-28 Fixed 13.2 N N N N N N Sddia3 N/A N/A 325000 PA USD 325125.78 0.2408391676 Long LON US N 3 2026-06-03 Fixed 13.2 N N N N N N Yafasj2 N/A N/A 500000 PA USD 500298.5 0.3705995702 Long LON US N 3 2026-03-27 Fixed 13.2 N N N N N N Yafasj3 N/A N/A 375000 PA USD 375190.88 0.2779252363 Long LON US N 3 2026-04-08 Fixed 13.2 N N N N N N BR Diamonds N/A N/A 162500 PA USD 162500 0.1203729976 Long LON US N 3 N N N LuxTech 2 Geneva SA N/A N/A 25000 PA USD 25000 0.0185189227 Long LON US N 3 N N N LuxTech 3 Geneva SA N/A N/A 100000 PA USD 100000 0.0740756908 Long LON US N 3 N N N PGA Mastermind, LLC N/A N/A 750000 PA USD 750000 0.5555676813 Long LON US N 3 N N N Rio Diamond 2 N/A N/A 500000 PA USD 500000 0.3703784542 Long LON US N 3 N N N Rio Diamond N/A N/A 300000 PA USD 300000 0.2222270725 Long LON US N 3 N N N Safdico Botswana Ltd N/A N/A 675000 PA USD 675000 0.5000109132 Long LON US N 3 N N N Sddia N/A N/A 500000 PA USD 500000 0.3703784542 Long LON US N 3 N N N 2026-02-26 Denali Structured Return Strategy Fund /s/ Adam Stewart Adam Stewart President XXXX