IDR Core Property Index Fund Ltd
SCHEDULE OF INVESTMENTS
As of September 30, 2022 (Unaudited)
| | Original | | | | | | | | | | | | |
| | Acquisition | | Shares/ | | | Percent of | | | | | | | |
| | Date | | Units | | | Net Assets | | | Cost | | | Fair Value | |
PRIVATE REAL ESTATE INVESTMENT FUNDS – 99.5% | | | | | | | | | | | | | | |
UNITED STATES OF AMERICA (a)(b) – 99.5% | | | | | | | | | | | | | | |
ASB Allegiance Real Estate Fund, LP | | 12/31/2021 | | | 711 | | | | 4.7 | % | | $ | 1,222,500 | | | $ | 1,390,167 | |
BGO Diversified U.S. Property Fund, LP | | 10/1/2021 | | | 546 | | | | 5.7 | % | | | 1,400,000 | | | | 1,721,888 | |
Blackrock US Core Property Fund, L.P. | | 1/1/2022 | | | n/a | | | | 4.5 | % | | | 1,222,500 | | | | 1,341,117 | |
CBRE U.S. Core Partners, LP | | 12/31/2021 | | | 1,489,378 | | | | 10.5 | % | | | 2,960,000 | | | | 3,110,734 | |
Clarion Lion Properties Fund, LP | | 4/1/2021 | | | 1,484 | | | | 10.2 | % | | | 2,312,559 | | | | 3,043,409 | |
Invesco Core Real Estate - U.S.A., L.P. | | 4/1/2021 | | | 12 | | | | 9.6 | % | | | 2,258,408 | | | | 2,859,917 | |
JP Morgan Strategic Property Fund FIV2 (U.S.), LP | | 10/1/2021 | | | 339,880 | | | | 15.6 | % | | | 4,000,000 | | | | 4,639,382 | |
Prime Property Fund, LLC | | 6/30/2021 | | | 156 | | | | 12.3 | % | | | 3,000,000 | | | | 3,657,820 | |
PRISA LP (c) | | 4/1/2021 | | | 1,205 | | | | 9.9 | % | | | 2,198,312 | | | | 2,933,664 | |
RREEF America REIT II, Inc. | | 1/1/2022 | | | 7,187 | | | | 4.0 | % | | | 1,100,000 | | | | 1,181,897 | |
Smart Markets Fund, L.P. | | 9/1/2021 | | | 999 | | | | 7.1 | % | | | 1,764,900 | | | | 2,109,713 | |
US Real Estate Investment Fund, LLC | | 7/1/2022 | | | 989 | | | | 5.4 | % | | | 1,585,000 | | | | 1,606,336 | |
| | | | | | | | | | | | | | | | | | |
TOTAL PRIVATE REAL ESTATE INVESTMENT FUNDS | | | | | | | | | | | | | 25,024,179 | | | | 29,596,044 | |
| | | | | | | | | | | | | | | | | | |
TOTAL INVESTMENTS – 99.5% | | | | | | | | | | | | | 25,024,179 | | | | 29,596,044 | |
Other assets in excess of liabilities – 0.5% | | | | | | | | | | | | | | | | | 161,763 | |
NET ASSETS – 100% | | | | | | | | | | | | | | | | $ | 29,757,807 | |
(a) | Restricted security. The total cost and fair value of these restricted investments as of September 30, 2022 was $25,024,179 and $29,596,044, respectively, which represents 99.5% of total net assets of the Company. |
(b) | Redemptions permitted quarterly and redemption notices for the private real estate investment funds is 90 days. |
(c) | As of September 30, 2022, PRISA LP held an investment in PRISA UHC LP, a U.S. domiciled private real estate investment fund. The fair value of the Company's proportionate ownership of PRISA UHC LP as of September 30, 2022 was approximately $2.93 million, approximately 9.86% of the Company's Net Assets. |