# EDGAR Filing Document

**Accession Number:** 0001783964
**File Stem:** 0001398344-23-005811
**Filing Date:** 2023-3
**Character Count:** 71711
**Document Hash:** a3cc6510e3dda880082b9d0e0b1d442f
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001398344-23-005811.hdr.sgml**: 20230308

**ACCESSION NUMBER**: 0001398344-23-005811

**CONFORMED SUBMISSION TYPE**: N-CSRS

**PUBLIC DOCUMENT COUNT**: 3

**CONFORMED PERIOD OF REPORT**: 20221231

**FILED AS OF DATE**: 20230308

**DATE AS OF CHANGE**: 20230308

**EFFECTIVENESS DATE**: 20230308

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** IDR Core Property Index Fund Ltd
- **CENTRAL INDEX KEY:** 0001783964
- **IRS NUMBER:** 000000000
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** N-CSRS
- **SEC ACT:** 1940 Act
- **SEC FILE NUMBER:** 811-23460
- **FILM NUMBER:** 23716091

**BUSINESS ADDRESS:**
- **STREET 1:** 3 SUMMIT PARK DRIVE
- **STREET 2:** SUITE 450
- **CITY:** INDEPENDENCE
- **STATE:** OH
- **ZIP:** 44131
- **BUSINESS PHONE:** 212-622-0004

**MAIL ADDRESS:**
- **STREET 1:** 3 SUMMIT PARK DRIVE
- **STREET 2:** SUITE 450
- **CITY:** INDEPENDENCE
- **STATE:** OH
- **ZIP:** 44131

U.S. SECURITIES AND EXCHANGE COMMISSION<br> Washington, D.C. 20549

**FORM N-CSR**

**CERTIFIED SHAREHOLDER REPORT**

**OF REGISTERED MANAGEMENT**

**INVESTMENT COMPANY**

Investment Company Act File Number 811-23460

**IDR Core Property Index Fund Ltd**

(Exact name of registrant as specified in charter)

3 Summit Park Drive

Suite 450

Independence, OH 44131

(Address of Principal Executive Offices)

Gary A. Zdolshek

IDR Investment Management, LLC

3 Summit Park Drive

Suite 450

Independence, OH 44131

(Name and address of agent for service)

Registrant's Telephone Number, including Area Code: (216) 622-0004

Date of fiscal year end: June 30

Date of reporting period: December 31, 2022

Form N-CSR is to be used by management investment companies to file reports with the Commission not later than 10 days after the transmission to stockholders of any report that is required to be transmitted to stockholders under Rule 30e-1 under the Investment Company Act of 1940 (17 CFR 270.30e-1). The Commission may use the information provided on Form N-CSR in its regulatory, disclosure review, inspection, and policymaking roles.

A registrant is required to disclose the information specified by Form N-CSR, and the Commission will make this information public. A registrant is not required to respond to the collection of information contained in Form N-CSR 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 Secretary, Securities and Exchange Commission, 100 F Street, NE, Washington, DC 20549-1090. The OMB has reviewed this collection of information under the clearance requirements of 44 U.S.C. § 3507.

**Item 1. Report to Shareholders**

(a) **![](fp0081663-1_i.jpg) Core Property Index Fund Ltd** 

**Semi-Annual Report** 

For the Six Months Ended December 31, 2022<br> (Unaudited)

**IDR Core Property Index Fund Ltd** 

**TABLE OF CONTENTS**<br> For the Six Months Ended December 31, 2022 (Unaudited)

---

| | |
|:---|:---|
| Schedule of Investments  | 1 |
| Statement of Assets and Liabilities  | 3 |
| Statement of Operations  | 4 |
| Statements of Changes in Net Assets  | 5 |
| Statement of Cash Flows  | 6 |
| Financial Highlights  | 7 |
| Notes to Financial Statements  | 8 |
| Other Information  | 16 |

---

*This report is submitted for the general information of the stockholders of the Company. It is not authorized for distribution to prospective investors unless preceded or accompanied by an effective prospectus, which includes information regarding the Fund's risks, objectives, fees and expenses, experience of its management and other information.*

**IDR Core Property Index Fund Ltd** 

Schedule of Investments <br> As of December 31, 2022 (Unaudited)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Original<br> Acquisition<br> Date** | **Shares/<br> Units** | **Percent of<br> Net Assets** | **Cost** | **Fair Value** |
| **PRIVATE REAL ESTATE INVESTMENT FUNDS – 98.9%** |  |  |  |  |  |
| **UNITED STATES OF AMERICA <sup>(a)(b)</sup>** **– 98.9%** |  |  |  |  |  |
| ARA Core Property Fund, LP  | 10/3/2022 | 6 | 2.9% | $1000000 | $935793 |
| ASB Allegiance Real Estate Fund, LP  | 12/31/2021 | 709 | 4.1% | 1222500 | 1331030 |
| BGO Diversified U.S. Property Fund, LP  | 10/1/2021 | 546 | 5.0% | 1400000 | 1619912 |
| Blackrock US Core Property Fund, L.P.  | 1/1/2022 | n/a | 3.9% | 1222500 | 1274374 |
| CBRE U.S. Core Partners, LP  | 12/31/2021 | 1489378 | 8.6% | 2960000 | 2798199 |
| Clarion Lion Properties Fund, LP  | 4/1/2021 | 1484 | 8.8% | 2312559 | 2863143 |
| Invesco Core Real Estate - U.S.A., L.P.  | 4/1/2021 | 12 | 8.3% | 2258408 | 2697431 |
| JP Morgan Strategic Property Fund FIV2 (U.S.), LP  | 10/1/2021 | 337405 | 13.5% | 4000000 | 4377807 |
| Prime Property Fund, LLC  | 6/30/2021 | 278 | 19.1% | 5604405 | 6222180 |
| PRISA LP <sup>(c)</sup>  | 4/1/2021 | 1196 | 8.4% | 2182845 | 2742690 |
| RREEF America REIT II, Inc.  | 1/1/2022 | 11292 | 5.5% | 1775000 | 1775641 |
| Smart Markets Fund, L.P.  | 9/1/2021 | 999 | 6.2% | 1764900 | 2003204 |
| US Real Estate Investment Fund, LLC  | 7/1/2022 | 989 | 4.6% | 1585000 | 1498054 |
| **TOTAL PRIVATE REAL ESTATE INVESTMENT FUNDS**  |  |  |  | **29288117** | **32139458** |
| **TOTAL INVESTMENTS – 98.9%**  |  |  |  | **29288117** | **32139458** |
| Other assets in excess of liabilities – 1.1%  |  |  |  |  | 359525 |
| **NET ASSETS – 100%**  |  |  |  |  | $**32498983** |

---

<sup>(a)</sup> Restricted security. The total cost and fair value of these restricted investments as of December 31, 2022 was $29,288,117 and $32,139,458, respectively, which represents 98.9% of total net assets of the Company. 

<sup>(b)</sup> Redemptions permitted quarterly and redemption notices for the private real estate investment funds is 90 days.

<sup>(c)</sup> As of December 31, 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 December 31, 2022 was approximately $2.73 million, approximately 8.44% of the Company's Net Assets. 

 

*The accompanying notes are an integral part of these Financial Statements.*

 

**IDR Core Property Index Fund Ltd** 

SUMMARY OF INVESTMENTS <br> As of December 31, 2022 (Unaudited)

---

| | |
|:---|:---|
| **Security Type/Country of Incorporation** | **Percent of<br> Net Assets** |
| Private Real Estate Investment Funds  |  |
| &nbsp;&nbsp;&nbsp;United States  | 98.9% |
| **Total Private Real Estate Investment Funds**  | **98.9%** |
| **Total Investments**  | **98.9%** |
| Other assets in excess of liabilities  | 1.1% |
| **Net Assets**  | **100.0%** |

---

*The accompanying notes are an integral part of these Financial Statements.*

**IDR Core Property Index Fund Ltd** 

Statement of Assets and Liabilities<br> As of December 31, 2022 (Unaudited)

---

| | |
|:---|:---|
| **Assets:** |  |
| &nbsp;&nbsp;&nbsp;Investments, at value (cost $29,288,117)  | $32139458 |
| &nbsp;&nbsp;&nbsp;Cash  | 828465 |
| &nbsp;&nbsp;&nbsp;Cash held in escrow for subscriptions received in advance  | 511094 |
| &nbsp;&nbsp;&nbsp;Receivable from Manager  | 68195 |
| &nbsp;&nbsp;&nbsp;Distributions from investments receivable  | 125972 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets  | 33673184 |
| **Liabilities:** |  |
| &nbsp;&nbsp;&nbsp;Proceeds from sale of shares received in advance  | 510000 |
| &nbsp;&nbsp;&nbsp;Capital withdrawals payable  | 295379 |
| &nbsp;&nbsp;&nbsp;Professional fees payable  | 20250 |
| &nbsp;&nbsp;&nbsp;Directors' fees payable  | 236250 |
| &nbsp;&nbsp;&nbsp;Chief Compliance Officer fees  | 12658 |
| &nbsp;&nbsp;&nbsp;Accrued other expenses  | 99664 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities  | 1174201 |
| **Net Assets**  | $32498983 |
| **Components of Net Assets:** |  |
| &nbsp;&nbsp;&nbsp;Paid-in capital (Common stock, $0.001 par value; 1,000,000,000 shares authorized)  | $29690109 |
| &nbsp;&nbsp;&nbsp;Total distributable earnings  | 2808874 |
| **Net Assets**  | $32498983 |
| **Class A Common Stock:** |  |
| &nbsp;&nbsp;&nbsp;Net assets applicable to common shares outstanding  | $32498983 |
| &nbsp;&nbsp;&nbsp;Common shares issued and outstanding  | 2726141 |
| &nbsp;&nbsp;&nbsp;Net asset value per share  | $11.92 |

---

*The accompanying notes are an integral part of these Financial Statements.*

 

**IDR Core Property Index Fund Ltd** 

Statement of Operations <br> For the Six Months Ended December 31, 2022 (Unaudited)

---

| | |
|:---|:---|
| **Investment Income:** |  |
| &nbsp;&nbsp;&nbsp;Dividend income  | $352908 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total investment income  | 352908 |
| **Expenses:** |  |
| &nbsp;&nbsp;&nbsp;Directors' fees  | 67500 |
| &nbsp;&nbsp;&nbsp;Management fees  | 62241 |
| &nbsp;&nbsp;&nbsp;Accounting and administration fees  | 45022 |
| &nbsp;&nbsp;&nbsp;Chief Compliance Officer fees  | 37975 |
| &nbsp;&nbsp;&nbsp;Professional fees  | 20500 |
| &nbsp;&nbsp;&nbsp;Tax expense  | 18772 |
| &nbsp;&nbsp;&nbsp;Custodian fees  | 1778 |
| &nbsp;&nbsp;&nbsp;Other expenses  | 55691 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses  | 309479 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Management fees waived and other expenses reimbursed  | (10805) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net expenses  | 298674 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net investment income**  | 54234 |
| **Net Realized Gain and Change in Unrealized Depreciation:** |  |
| &nbsp;&nbsp;&nbsp;Net realized gain on investments  | 8911 |
| &nbsp;&nbsp;&nbsp;Net change in unrealized depreciation on investments  | (1768804) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net realized gain and change in unrealized depreciation**  | (1759893) |
| **Net Decrease in Net Assets from Operations**  | $(1705659) |

---

*The accompanying notes are an integral part of these Financial Statements.*

**IDR Core Property Index Fund Ltd** 

Statements of Changes in Net Assets <br>

---

| | | |
|:---|:---|:---|
|  | **For the<br> Six Months Ended<br> December 31, 2022<br> (Unaudited)** | **For the<br> Year Ended<br> June 30, 2022** |
| **Changes in Net Assets from:** |  |  |
| **Operations:** |  |  |
| &nbsp;&nbsp;&nbsp;Net investment income (loss)  | $54234 | $414033 |
| &nbsp;&nbsp;&nbsp;Net realized gain on investments  | 8911 | 14820 |
| &nbsp;&nbsp;&nbsp;Net change in unrealized appreciation/(depreciation) on investments  | (1768804) | 4391003 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net increase/(decrease) in Net Assets from operations** | (1705659) | 4819856 |
| **Distributions to Shareholders:** |  |  |
| &nbsp;&nbsp;&nbsp;Distributions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | (326418) | (197967) |
| &nbsp;&nbsp;&nbsp;Return of capital: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | (239997) | (310786) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total distributions to shareholders**  | (566415) | (508753) |
| **Capital Transactions:** |  |  |
| &nbsp;&nbsp;&nbsp;Proceeds from sale of shares: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | 6805000 | 17807500 |
| &nbsp;&nbsp;&nbsp;Reinvestment of distributions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | 135164 | 84956 |
| &nbsp;&nbsp;&nbsp;Payments for shares repurchased: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | (372384) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net increase in Net Assets from capital transactions**  | 6567780 | 17892456 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total increase in Net Assets**  | 4295706 | 23385900 |
| **Net Assets:** |  |  |
| &nbsp;&nbsp;&nbsp;Beginning of period  | 28203277 | 5999718 |
| &nbsp;&nbsp;&nbsp;End of period  | $32498983 | $28203277 |
| **Capital Share Transactions:** |  |  |
| &nbsp;&nbsp;&nbsp;Shares sold: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | 540202 | 1613818 |
| &nbsp;&nbsp;&nbsp;Shares reinvested: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | 10715 | 7314 |
| &nbsp;&nbsp;&nbsp;Shares repurchased: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Class A common stock  | (29573) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net increase in capital share transactions**  | 521344 | 1621132 |

---

*The accompanying notes are an integral part of these Financial Statements.*

**IDR Core Property Index Fund Ltd** 

Statement of Cash Flows <br> For the Six Months Ended December 31, 2022 (Unaudited)

---

| | |
|:---|:---|
| **Cash flows from operating activities:**  |  |
| Net decrease in Net Assets from operations  | $(1705659) |
| Adjustments to reconcile net decrease in net assets from operations to net cash used in operating activities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Capital called by Investment Funds  | (6029405) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Capital distributions received from Investment Funds  | 39159 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net realized gain on investments  | (8911) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net change in unrealized depreciation on investments  | 1768804 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Decrease in receivable from Manager  | 1195930 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in receivable for distributions from investments  | (492) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Decrease in offering costs payable  | (284020) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Decrease in organizational costs payable  | (383735) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Decrease in professional fees payable  | (331196) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in directors' fees payable  | 67500 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in Chief Compliance Officer fees payable  | 6329 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Increase in accrued other expenses payable  | 31259 |
| Net cash used in operating activities  | (5634437) |
| **Cash flows from financing activities:** |  |
| &nbsp;&nbsp;&nbsp;Proceeds from shares sold, including proceeds from sale of shares in advance  | 5540000 |
| &nbsp;&nbsp;&nbsp;Payments for shares repurchased, net of capital withdrawals payable  | (77005) |
| &nbsp;&nbsp;&nbsp;Distributions paid to shareholders, net of reinvestments and change in distributions payable  | (431251) |
| Net cash provided by financing activities  | 5031744 |
| Net decrease in cash  | (602693) |
| Cash: |  |
| &nbsp;&nbsp;&nbsp;Beginning of period  | 1942252 |
| &nbsp;&nbsp;&nbsp;End of period  | $1339559 |

---

Non cash financing activities not included herein consist of $135,164 of reinvested dividends.

*The accompanying notes are an integral part of these Financial Statements.*

 

**IDR Core Property Index Fund Ltd** 

Financial Highlights <br> Class A Common Stock

*Per share operating performance.<br> For a capital share outstanding throughout each period.* 

---

| | | | |
|:---|:---|:---|:---|
|  | **For the <br> Six Months Ended<br> December 31, <br> 2022<br> (Unaudited)** | **For the<br> Year Ended<br> June 30, 2022** | **For the Period<br> April 1, 2021\*<br> through<br> June 30, 2021** |
| **Net asset value, beginning of period**  | $12.79 | $10.28 | $10.00 |
| **Income from Investment Operations:** |  |  |  |
| &nbsp;&nbsp;&nbsp;Net investment income (loss)  | 0.03 | 0.10 | (0.01) |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gain (loss)  | (0.65) | 2.74 | 0.39 |
| Total from investment operations  | (0.62) | 2.84 | 0.38 |
| **Less Distributions:** |  |  |  |
| &nbsp;&nbsp;&nbsp;From net investment income  | (0.14) | (0.13) | —<sup>1</sup> |
| &nbsp;&nbsp;&nbsp;From return of capital  | (0.11) | (0.20) | (0.10) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total distributions**  | (0.25) | (0.33) | (0.10) |
| **Net asset value, end of period**  | $11.92 | $12.79 | $10.28 |
| Total Return<sup>2</sup>  | (4.97)%<sup>5</sup> | 27.96% | 3.79%<sup>5</sup> |
| **Ratios and Supplemental Data:** |  |  |  |
| Net assets, end of period (in thousands)  | $32499 | $28203 | $6000 |
| Net investment income (loss) to average net assets<sup>3</sup>  | 0.33%<sup>6</sup> | 2.05% | (0.58)%<sup>6</sup> |
| Ratio of gross expenses to average net assets<sup>3,4</sup>  | 1.91%<sup>6</sup> | 6.66% | 45.52%<sup>6</sup> |
| Ratio of expense waiver to average net assets<sup>3</sup>  | (0.07)%<sup>6</sup> | (6.52)% | (42.78)%<sup>6</sup> |
| Ratio of net expenses to average net assets<sup>3</sup>  | 1.84%<sup>6</sup> | 0.14% | 2.74%<sup>6</sup> |
| Portfolio Turnover  | 0.13%<sup>5</sup> | 0.39% | 0%<sup>5</sup> |

---

\* Commencement of operations.

<sup>1</sup> Amount represents less than $0.01 per share. 

<sup>2</sup> Total Return based on net asset value per share is the combination of changes in net asset value per share and reinvested dividend income at net asset value per share, if any. Total returns would have been lower had the Manager not waived its fees and reimbursed expenses. 

<sup>3</sup> The ratios do not include investment income, management fees, performance fees or incentive allocations, or other expenses of the Investment Funds in which the Company invests.

<sup>4</sup> Represents the ratio of expenses to average Net Assets absent fee waivers and/or expense reimbursement by the Adviser.

<sup>5</sup> Not annualized.

<sup>6</sup> Annualized, except for non-recurring expenses.<sup></sup>

*The accompanying notes are an integral part of these Financial Statements.*

**IDR Core Property Index Fund Ltd** 

Notes to Financial Statements <br> December 31, 2022 (Unaudited)

**1. Organization** 

IDR Core Property Index Fund Ltd was organized as a Maryland corporation (the "Company") on April 11, 2019 and is registered under the Investment Company Act of 1940, as amended (the "1940 Act"), that operates as a closed-end non-diversified, management investment company. The Company intends to elect to be treated for U.S. federal income tax purposes, and to qualify annually thereafter, as a "real estate investment trust" pursuant to the Internal Revenue Code of 1986, as amended (the "Code"), Sections 856 through 860 (a "REIT"). The Company is managed by IDR Investment Management, LLC (the "Manager"). The Company's registration statement permits it to offer two classes of shares known as the Class A Common Stock and Class B Common Stock. The Company commenced investment operations on April 1, 2021 with the Class A Common Stock. As of December 31, 2022, no Class B Common Stock had been sold.

The Company's investment objective is to employ an indexing investment approach that seeks to track the NCREIF Fund Index — Open End Diversified Core Equity X (the "NFI-ODCE X" or the "NFI-ODCE X Index") on a net-of-fee basis while minimizing tracking error. The Company will pursue its investment objective by investing primarily in real estate investment vehicles that comprise the NFI-ODCE X Index (the "Eligible Component Funds"), actively managing allocations to such Eligible Component Funds to approximate the relative weighting of such Eligible Component Funds within the NFI-ODCE X Index, and investing in short-term temporary investments and cash equivalents on an interim basis pending investment in Eligible Component Funds. In accordance with the foregoing, pending investment in Eligible Component Funds, the Company may invest excess cash in cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment. The Company will attempt to replicate the target index by investing all, or substantially all, of its assets in the Eligible Component Funds that make up the NFI-ODCE X Index, holding each Eligible Component Fund in approximately the same proportion as its weighting in the NFI-ODCE X Index. The Company anticipates investing, under normal circumstances, at least 80% of its total assets in Eligible Component Funds that comprise the NFI-ODCE X Index. There can be no assurance the Company will achieve its investment objective.

The NCREIF Fund Index — Open End Diversified Core Equity (the "NFI-ODCE") is the first fund index promulgated by the National Council of Real Estate Investment Fiduciaries ("NCREIF"). The NFI-ODCE is an index of investment returns reporting on both a historical and current basis the results of open-end commingled funds pursuing a core real estate investment strategy, some of which have performance histories dating back to the 1970s.

The NFI-ODCE is currently comprised of twenty-six component funds (the "Component Funds"). These Component Funds are generally defined as funds which purchase the four main property types (office, retail, apartments and industrial) in the U.S. using less than 35% leverage. The NFI-ODCE performance is reported on a capitalization-weighted and equal-weighted basis and returns are reported gross and net of fees. Performance measurement and reporting is time-weighted. The Manager has signed a licensing agreement with NCREIF to also provide the NFI-ODCE X Index as a secondary index which tracks only "Eligible Component Funds" (i.e., only those Component Funds that are not considered "group trusts") that rely on Internal Revenue Service's Revenue Ruling 81-100, as modified, from time to time, by the Internal Revenue Service. Under the above Revenue Ruling, the only investors that are permitted to invest in such group trusts are U.S. public and private pension plans and individual retirement accounts. The NFI-ODCE X Index is designed to provide investors that are not able to access all Component Funds in the NFI-ODCE Index a more accurate index to benchmark their core holdings.

**2. Significant Accounting Policies** 

**Basis of Preparation and Use of Estimates** 

The Company is an investment company and follows the accounting and reporting guidance under Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 946, *Financial Services – Investment Companies* and Accounting Standards Update ("ASU") 2013-08. The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of the financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from these estimates.

**IDR Core Property Index Fund Ltd** 

NOTES TO FINANCIAL STATEMENTS - Continued<br> December 31, 2022 (Unaudited)

**Valuation of Investments** 

The Board of Directors ("Board") has established an Audit Committee to oversee the valuation of the Company's investments on behalf of the Company. The Board has approved a valuation policy for the Company (the "Fair Valuation Policy"). The Audit Committee recommends and the Board determines the fair value of the Company's portfolio of assets on a quarterly basis in connection with the preparation of the Company's financial statements and SEC reports as required by the 1940 Act. Among other factors, the Audit Committee and the Board may consider reports prepared by an independent valuation firm with respect to some or all of the Company's portfolio assets when determining the value of the Company's portfolio assets. All investments are recorded at fair value, as described in Note 5.

**Investment Transactions, Interest and Dividends** 

Investment transactions are recorded on trade date. Realized gains and losses on investment transactions are determined on a specific identification basis and are included as net realized gain (loss) on investments in the accompanying statement of operations. The difference between the cost and the fair value of open investments is reflected as unrealized appreciation (depreciation) on investments, and any change in that amount from the prior period is reflected in the accompanying statement of operations. Interest income and expense is recognized under the accrual basis. Dividend income is recognized on the ex-dividend date.

**Income from Investment Companies** 

Distributions received or receivable from investments in investment companies are evaluated by the Manager to determine if the distribution is income or a return of capital. Generally, income is not recorded unless the manager of the investment company has declared the distribution, there is cash available to make the distribution and there are accumulated earnings in excess of the amount recorded as income. Distributions classified as a return of capital are a reduction in the cost basis of the investment.

Amounts shown as expenses in the statement of operations and financial highlights include only those expenses charged directly to the Company and do not reflect management fees, advisory fees, performance fees or incentive allocations, brokerage commissions and other expenses incurred by investment companies in which the Company is invested. These amounts are included in net change in unrealized appreciation on investments in the accompanying statement of operations. Also, included in the net change in unrealized appreciation on underlying investments is the Company's allocable share of realized and unrealized gains or losses from underlying investments held by the investment companies.

**Federal Income Taxes** 

The Company intends to qualify as a "real estate investment trust" pursuant to the Code. The Company will be organized and operated in such a manner as to qualify for taxation as a REIT under the applicable provisions of the Code.

The Company's qualification as a REIT depends upon the continuing satisfaction by the Company of requirements of the Code relating to qualification for REIT status. Some of these requirements depend upon actual operating results, distribution levels, diversity of stock ownership, asset composition, source of income and record keeping. Accordingly, while the Company intends to continue to qualify to be taxed as a REIT, the actual results of the Company or of certain subsidiaries that are also REITs ("REIT Subsidiaries") for any particular year might not satisfy these requirements since the ability to satisfy such requirements depends on the operations of the underlying Eligible Component Funds over which the Company has no control. The Company will not monitor the REIT Subsidiaries' compliance with the requirements for REIT qualification.

The Company recognizes the tax benefits of uncertain tax positions only where the position is "more likely than not" to be sustained assuming examination by tax authorities. Management has analyzed the Company's tax positions and has concluded that no liability for unrecognized tax benefits should be recorded related to uncertain tax positions taken on returns filed for the open tax year ended December 31, 2022 or expected to be taken in the Company's December 31, 2023 year-end tax returns. The Company identified its major tax jurisdictions as U.S. federal and Ohio where the Company makes significant investments; however, the Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next twelve months.

**Distributions to Shareholders** 

To the extent the Company has earnings available for distribution, it expects to distribute quarterly dividends. The specific tax characteristics of the Company's distributions will be reported to shareholders after the end of the calendar year. The Company's quarterly dividends, if any, will be authorized and determined by the Board.

**IDR Core Property Index Fund Ltd** 

NOTES TO FINANCIAL STATEMENTS - Continued<br> December 31, 2022 (Unaudited)

The Company determines annually whether to distribute any net realized long-term capital gains in excess of net realized short-term capital losses (including capital loss carryover); however, it may distribute any excess annually to its shareholders.

The Company has adopted a tax year end of December 31. The exact amount of distributable income for each tax year can only be determined at the end of the Company's tax year ended December 31. Under Section 19 of the Investment Company Act, the Company is required to indicate the sources of certain distributions to shareholders. The estimated distribution composition may vary from quarter to quarter because it may be materially impacted by future income, expenses and realized gains and losses on securities and fluctuations in the value of the currencies in which Company assets are denominated.

The Company, in order to qualify as a REIT, is required to distribute dividends, other than capital gain dividends, to the Company's shareholders in an amount at least equal to (1) the sum of (a) 90% of the Company's "real estate investment trust taxable income," computed without regard to the dividends paid deduction and the Company's net capital gain, and (b) 90% of the Company's net after-tax income, if any, from foreclosure property minus (2) the sum of certain items of non-cash income.

**3. Principal Risks** 

**Non-Diversified Status** 

The Company is a "non-diversified" management investment company. Thus, there are no percentage limitations imposed by the Investment Company Act on the Company's assets that may be invested, directly or indirectly, in the securities of any one issuer. Consequently, if one or more securities are allocated a relatively large percentage of the Company's assets, losses suffered by such securities could result in a higher reduction in the Company's capital than if such capital had been more proportionately allocated among a larger number of securities. The Company may also be more susceptible to any single economic or regulatory occurrence than a diversified investment company.

**Limited Liquidity** 

Stockholders (each, a "Stockholder" and collectively, the "Stockholders") will have limited rights to redeem capital from the Company. As a result, a Stockholder that desires to liquidate his or her investment in the Company may be unable to do so within a given timeframe, if at all. Therefore, Stockholders must be prepared to bear the financial risks of an investment in shares of the Company for an indefinite period of time.

**Credit Risk** 

Financial assets which potentially expose the Company to credit risk consist principally of cash and investments. The Company, at times, may maintain deposits with a single high-quality financial institution in amounts that are in excess of federally insured limits; however, the Company has not experienced, nor does it anticipate, incurring any losses in its cash accounts. Investments in other investment companies are subject to credit risk should those other investment companies be unable to fulfill their redemption obligations.

**Market Risk** 

The Company invests in other investment companies which are subject to the terms of the respective investment companies' agreements, private placement memoranda and other governing agreements. The Company's investments in other investment companies are subject to the market and credit risks of investments held by those entities. The Company bears the risk of loss only to the extent of the cost of its respective investment in the other investment companies.

**4. Investment Advisory Agreement and Other Agreements with Related Parties** 

IDR Investment Management, LLC serves as the Company's investment adviser. Pursuant to the Management Agreement, the Company has agreed to pay the Manager the Management Fee for services rendered under the Management Agreement. The Management Fee is payable quarterly in arrears. Management Fees for any partial quarter will be appropriately prorated and adjusted for any share issuances or repurchases during the relevant quarter. The Management Fee will be calculated at an annual rate of 0.40% of the Company's net assets at the end of the most recently completed calendar quarter. The Manager has agreed to waive 0.10% of its management fee that it would otherwise be entitled to under the Management Agreement during the first twenty-four months following the Company's initial closing. As a result, the base management fee due under the Management Agreement will be 0.30% during such period through quarter ending March 31, 2023. For the six months ended December 31, 2022, the Manager waived

**IDR Core Property Index Fund Ltd** 

NOTES TO FINANCIAL STATEMENTS - Continued<br> December 31, 2022 (Unaudited)

$15,560 of its management fee which is included in management fees waived and other expenses reimbursed in the statement of operations. The Manager will not be entitled to receive any other advisory fees (including any incentive fee) under the Management Agreement, other than the Management Fee.

The Manager has incurred and/or paid certain organizational and offering-related expenses ("O&O Expenses") on behalf of the Company in connection with its formation and the private placement offering of shares of its Class A Common Stock, which amounts are reimbursable by the Company. The Manager and the Company have entered into an organization and offering expense limitation agreement (the "O&O Expense Limitation") under which the Company shall only be required to reimburse the Manager for aggregate O&O Expenses incurred and/or paid on the Company's behalf in an amount equal to 0.50% of the aggregate gross proceeds raised by the Company in connection with offer and sale of its shares of Class A Common Stock (the "Reimbursement Limit") until all of the O&O Expenses incurred and/or paid by the Manager have been recovered; provided, that the reimbursement of any O&O Expenses in excess of the then current Reimbursement Limit shall be deferred until otherwise payable for a period of up to five (5) years following the date on which such O&O Expenses were originally incurred and/or paid by the Manager. For the six months ended December 31, 2022, the Manager recovered O&O expenses in the amount of $96,116 which is included in management fees waived and other expenses reimbursed in the statement of operations. At December 31, 2022, the total amount of these potentially recoverable O&O expenses is $1,347,124, which expire as follows:

---

| | |
|:---|:---|
| June 30, 2026  | $747642 |
| June 30, 2027  | 599482 |
| Total  | $1347124 |

---

The Manager and the Company have entered into an operational expense limitation agreement (the "Expense Limitation") under which the Manager has agreed, during the calendar quarter commencing July 1, 2021 and ending September 30, 2021 and during the calendar quarter commencing October 1, 2021 and ending December 31, 2021 and during the calendar quarter commencing January 1, 2022 and ending March 31, 2022 and during the calendar quarter commencing April 1, 2022 and ending June 30, 2022 and during the calendar quarter commencing July 1, 2022 and ending September 30, 2022 (each a "Limitation Period"), to absorb the ordinary operating expenses of the Company (excluding interest, brokerage commissions and extraordinary expenses of the Company) ("Operating Expenses") that exceed 0.20%, 0.00%, 0.00% , 0.02% and 0.15% per quarter, respectively, of the Company's net assets attributable to interests in the Company at the end of the Limitation Period.

For the six months ended December 31, 2022, the Manager absorbed operational expenses totaling $163,377 and the Manager recovered $72,017 in operational expenses previously absorbed which is included in management fees waived and other expenses reimbursed in the statement of operations. The Company agrees to carry forward for a period not to exceed three (3) years from the end of the Limitation Period (the "Subsequent Reimbursement Period") any Operating Expenses in excess of the Expense Limitation incurred during the Limitation Period that are paid or assumed by the Manager (or an affiliate of the Manager) pursuant to this Agreement ("Excess Operating Expenses") and to reimburse the Manager (or an affiliate of the Manager) in the amount of such Excess Operating Expenses as set forth herein. Such reimbursement will be made as promptly as possible, but only to the extent it does not cause the Operating Expenses for any calendar quarter subsequent to the Limitation Period (a "Subsequent Quarter") to exceed the applicable limitation on the Company's Operating Expenses set forth in any expense limitation agreement in form and substance similar to this Agreement (a "Subsequent Expense Limitation Agreement") in effect with respect to such Subsequent Quarter (a "Subsequent Expense Limitation"), or in the absence of any Subsequent Expense Limitation Agreement, the Expense Limitation. At December 31, 2022, the total amount of these potentially recoverable expenses is $1,033,513, which expire as follows:

---

| | |
|:---|:---|
| June 30, 2024  | $173703 |
| September 30, 2024  | 256844 |
| December 31, 2024  | 31485 |
| March 31, 2025  | 185650 |
| June 30, 2025  | 222454 |
| September 30, 2025  | 163377 |
| Total  | $1033513 |

---

**IDR Core Property Index Fund Ltd** 

NOTES TO FINANCIAL STATEMENTS - Continued<br> December 31, 2022 (Unaudited)

ACA Group (Formerly Foreside Fund Officer Services, LLC) provides Chief Compliance Officer ("CCO") services to the Company; UMB Fund Services, Inc. ("UMBFS") serves as the Company's fund accountant, transfer agent and administrator; Wilmington Savings Fund Society, FSB, serves as the Company's custodian. The Company's allocated fees incurred for services provided for the six months ended December 31, 2022, are reported on the Statement of Operations.

Two Directors and certain Officers of the Company are also Officers of the Adviser. Trustees and Officers, who are affiliated with the Adviser are not compensated by the Company for their services.

**5. Fair Value of Investments** 

ASC 820, Fair Value Measurements ("ASC 820"), defines fair value as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. ASC 820 establishes a fair value hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by prioritizing the use of the most observable input when available. Observable inputs are inputs that market participants would use in pricing the asset and liability based on market data obtained from sources independent of the reporting entity; unobservable inputs are inputs that reflect the Company's own assumptions about the assumptions market participants would use in pricing the asset or liability.

A financial instrument level within the fair value hierarchy is based on the lowest level of any input that is deemed significant to the fair value hierarchy, the hierarchy level is determined based on the lowest level input(s) that is (are) significant to the fair value measurement in its entirety.

The three levels of the fair value hierarchy that prioritize inputs to the valuation methods are as follows:

● Level 1 – Valuations based on quoted prices (unadjusted) in active markets for identical assets or liabilities.

● Level 2 – Valuations based on quoted prices for similar assets and liabilities in active markets and inputs that are observable for the asset or liability, either directly or indirectly.

● Level 3 – Valuations based on inputs that are unobservable and deemed significant to the overall fair value measurement. This includes situations where there is little, if any, market activity for the asset or liability.

Investments in other investment companies are valued at fair value based on the Company's applicable percentage of ownership of the investment companies' reported net assets as of the measurement date, which is a practical expedient for valuation and does not require these investments to be categorized within the fair value hierarchy as determined by the Manager. In determining fair value, the Manager utilizes valuations provided by the underlying investment companies. The underlying investment companies value securities, real estate and other financial instruments at fair value. The estimated fair values of certain investments of the underlying investment companies, which may include private placements, real estate and other securities for which prices are not readily available, are determined by the general partner or sponsor of the respective investment company and may not reflect amounts that could be realized upon immediate sale, nor amounts that ultimately may be realized. Accordingly, the estimated fair values may differ significantly from the values that would have been used had ready market existed for these investments. The fair value of the Company's investments in other investment companies generally represents the amount the Company would expect to receive if it were to liquidate its investment in the other investment companies excluding any redemption charges that may apply. As of December 31, 2022, the fair value of investments valued by the Company using the net asset value ("NAV") per share (or its equivalent) as a practical expedient for fair value is $32,139,458.

**6. Federal Income Taxes** 

The character of distributions made during the year from net investment income or net realized gains may differ from the characterization for federal income tax purposes due to differences in the recognition of income, expense and gains or loss items for financial statement and tax purposes. Where appropriate, reclassifications between net asset accounts are made for such differences that are permanent in nature.

Tax information is not yet available for the Company's tax year end, December 31, 2022. As such, the information in this section is as of the Company's previous tax year end, December 31, 2021.

**IDR Core Property Index Fund Ltd** 

NOTES TO FINANCIAL STATEMENTS - Continued<br> December 31, 2022 (Unaudited)

The tax character of distributions paid for the tax year ended December 31, 2021 is as follows:

---

| | |
|:---|:---|
| Distributions paid from: | Tax Year Ended <br> December 31, 2021 |
| &nbsp;&nbsp;&nbsp;&nbsp;Ordinary income  | $89391 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term capital gains  |  |
| Total distributions paid  | $89391 |

---

The cost of investments for federal income tax purposes is adjusted for items of taxable income allocated to the Company from the Investment Funds. The allocated taxable income is reported to the Company by the Investment Funds on Schedule K-1. The Company will not receive such Schedules K-1 for the year ended December 31, 2022 (the underlying Investment Funds' year-end) until 2023; therefore, the tax basis of investments for 2022 activity will not be finalized by the Company until after December 31, 2022. As of December 31, 2021 and adjusted for activity known by the Company through fiscal year ended June 30, 2022, the tax cost, gross unrealized appreciation and depreciation, and net unrealized are as follows:

---

| | |
|:---|:---|
| Cost of investments  | $23274760 |
| Gross unrealized appreciation  | 4634345 |
| Gross unrealized depreciation  |  |
| Net unrealized appreciation on investments  | $4634345 |

---

**7. Private Placements and Repurchases of Common Shares** 

The Company intends to conduct one or more private offerings (each, a "Private Placement") of its Common Shares from time to time in order raise capital to invest in accordance with its investment objective. The Company intends to conduct such Private Placements in conformity with Section 4(2) under the Securities Act of 1933, as amended (the "Securities Act"), or Regulation D promulgated thereunder, in order to permit the offer, issuance and sale of its Common Shares in connection therewith without registration under the Securities Act.

**Eligible Investors** 

Common Shares will be offered only to eligible investors. This means that to purchase Common Shares of the Company, a prospective Stockholder will be required to certify that the Common Shares are being acquired by an "accredited investor", as defined in Rule 501(a) of Regulation D promulgated under the Securities Act. An "accredited investor" includes, among other investors, a natural person who has a net worth (or a joint net worth with that person's spouse), excluding the value of such natural person's primary residence, immediately prior to the time of purchase in excess of $1 million, or income in excess of $200,000 (or joint income with the investor's spouse in excess of $300,000) in each of the two preceding years and has a reasonable expectation of reaching the same income level in the current year, and certain legal entities with total assets exceeding $5 million. Existing Stockholders seeking to purchase additional Common Shares will be required to qualify as eligible investors at the time of the additional purchase. The Manager may from time to time impose stricter or less stringent eligibility requirements. Common Shares may not be purchased by nonresident aliens, foreign corporations, foreign partnerships, foreign trusts or foreign estates, all as defined in the Code.

**Investor Subscriptions and Capital Calls** 

The Company intends to accept subscriptions from investors in connection with each Private Placement, pursuant to which such investors will commit to purchase up to an aggregate dollar amount of the Common Shares from time to time in one or more draw-downs of capital by the Company. The Company will generally draw down capital from subscribing investors and issue Common Shares to such investors on a quarterly basis (each, a "Capital Call"), depending upon availability of investments in Eligible Component Funds and the overall weighting of the Company's portfolio relative to the NFI-ODCE Index. A portion of the proceeds of such Capital Calls may also be used by the Company to pay expenses, including any fees or expenses payable to the Manager under the Management Agreement or Administration Agreement. The Company will provide subscribing investors with no less than five (5) business days' prior written notice of a Capital Call prior to the date on which any such capital contribution is due. Such Common Shares will initially be issued at a purchase price equal to $10 per Common Share, and thereafter at a purchase price equal to the Company's then current NAV per Common Share. As a result, the number of Common Shares investors will receive in connection with each Capital Call will vary depending upon the Company's then current NAV per Common Share.

**IDR Core Property Index Fund Ltd** 

NOTES TO FINANCIAL STATEMENTS - Continued<br> December 31, 2022 (Unaudited)

**Share Repurchase Program and Redemption Shares** 

The Company intends to offer to repurchase Common Shares on a quarterly basis and on such terms as may be determined by its Board, in its sole discretion, unless, in the judgment of the Board, such repurchases would not be in the Company's best interests or would violate applicable law (the "Share Repurchase Program"). The Company will conduct such repurchase offers in accordance with the requirements of Regulation 14E and Rule 13e-4 under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and in reliance on Section 4(2) under the Securities Act, or Regulation D thereunder, the Securities Act and Section 23(c)(1) the 1940 Act. Any offer to repurchase shares will be conducted solely through tender offer materials delivered to each Stockholder and is not being made through this Registration Statement. In accordance with the requirements of Regulation M, the Company will not issue new Common Shares while a repurchase offer remains open.

The Company will limit the number of Common Shares to be repurchased under the Share Repurchase Program in any calendar year to 20% of the weighted average number of Common Shares outstanding in the prior calendar year, or 5% in each quarter, though the actual number of Common Shares that the Company offers to repurchase may be less in light of the limitations noted below. While the Company may, at the discretion of the Board, use cash on hand, cash available from borrowings and cash from the sale of investments as of the end of the applicable quarter to repurchase Common Shares, given the illiquid nature of the Company's investments, it generally expects to issue redeeming Stockholders shares of its Class B Common Stock (the "Redemption Shares") on a one for one basis for each of its Common Shares repurchased in connection with the Share Repurchase Program. The Company expects to issue such Redemption Shares in connection with such repurchase offers in accordance with Section 4(2) under the Securities Act or Regulation D promulgated thereunder in order to permit the offer and issuance of such Redemption Shares without registration under the Securities Act.

Each Redemption Share will have the same NAV and be entitled to the same distributions as each of the Company's Common Shares while outstanding. Such Redemption Shares will be redeemable at the Company's discretion at their then current NAV per Redemption Share, and the Company will generally commit, in connection with each repurchase offer to use any available funds, either from new investor subscriptions or the disposition of the Company's investments, to redeem such Redemption Shares within one year after their issuance. Pursuant to the Charter, the Company will redeem Redemption Shares in the order in which they were issued, provided, that to the extent the Company redeems less than the full number of Redemption Shares issued on a specific date, it will do so on a pro rata basis. The Company intends to treat the Redemption Shares as a "senior security" for purposes of the 1940 Act. As a result, the Company must generally have an asset coverage ratio of at least 200%, taking into account the aggregate repurchase obligation with respect to its outstanding Redemption Shares and any other senior securities it may have outstanding, which will limit the number of Redemption Shares the Company may have outstanding at any one time. In addition, in accordance with the 1940 Act, at any time the Company has Redemption Shares outstanding, two of the members of its Board will be designated as subject to election by the holders of such outstanding Redemption Shares, voting as a separate class. A majority of the outstanding voting securities of a company is defined under the 1940 Act as the lesser of: (a) 67% or more of such Company's voting securities present at a meeting if more than 50% of the outstanding voting securities of such company are present or represented by proxy, or (b) more than 50% of the outstanding voting securities of such company.

In connection with its consideration of whether to offer to exchange Common Shares for Redemption Shares, the Board will consider any requests it has received from Stockholders. If the amount of repurchase requests exceeds the number of Common Shares the Company seeks to repurchase, the Company will repurchase or exchange such Common Shares on a pro rata basis. As a result, the Company may repurchase less than the full amount of Common Shares that a Stockholder requests to have repurchased. Further, the Company will not be obligated to repurchase Common Shares or redeem Redemption Shares issued in any repurchase offers if doing so would violate restrictions on distributions under applicable federal or Maryland law, including Section 2-311 of the Maryland General Corporation Law, prohibiting distributions that would cause the Company to fail to meet statutory tests of solvency. If the Company does not repurchase the full amount of a Stockholder's shares that such Stockholder has requested to be repurchased, or the Board determines not to make repurchases of its Common Shares or to redeem any Redemption Shares issued in connection with prior repurchase offers, Stockholders may not be able to dispose of their Common Shares or Redemption Shares. In addition, any redemption of Redemption Shares issued in connection with repurchase offers will be subject in part to the Company's available cash and compliance with the REIT qualification rules promulgated under the Code and the 1940 Act. The Company will not borrow funds to redeem Redemption Shares.

**IDR Core Property Index Fund Ltd** 

NOTES TO FINANCIAL STATEMENTS - Continued<br> December 31, 2022 (Unaudited)

While the Company intends to conduct quarterly repurchases of its Common Shares as described above, the Company is not required to do so, and the Board may suspend or terminate the share repurchase program at any time. While it is unlikely to do so, the Company may also conduct repurchases of its Common Stock at other times outside the Share Repurchase Program if it determines that doing so would be in the best interests of the Company.

Redemption Shares are also subject to a number of further significant limitations which preclude redemption by the Company if such redemption (i) could cause the Company to fail to maintain its qualification as a REIT or as a "domestically controlled qualified investment entity" within the meaning of Section 897(h)(4)(B) of the Code, (ii) may cause the Company to be treated as a "pension-held REIT" within the meaning of Section 856(h)(3)(D) of the Code, or (iii) together with all other repurchase offers during any applicable fiscal quarter would require the Company to pay less than $250,000 in respect of such requests.

**Default by a Subscribing Investor** 

All capital commitments by an investor to the Company are irrevocable. Upon any default by an investor to make a capital contribution when due that is not cured within five business days, such defaulting investor shall be deemed a "Defaulted Stockholder" and the Company may take any or all of the following actions, in the Company's discretion: (i) cause the amount due to bear interest payable to the Company at a rate of the higher of (x) 12% per annum and (y) any default rate per annum that may be imposed by any Eligible Component Fund on the Company in connection with a default by the Company to make a capital contribution when due to such Eligible Component Fund that was caused by the default of the Defaulted Stockholder; (ii) cancel the Defaulted Stockholder's remaining capital commitment in whole or in part; or (iii) acquire all of the Common Shares and/or Redemption Shares of the Defaulted Stockholder for a price equal to 70% of the then current NAV per share.

**8. Investment Transactions** 

For the six months ended Decmeber 31, 2022, total capital called by Investment Funds amounted to $6,029,405 and total capital distributions received from Investment Funds amounted to $39,159.

**9. Indemnifications** 

In the normal course of business, the Company enters into contracts that contain a variety of representations which provide general indemnifications. The Company's maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Company that have not yet occurred. However, the Company expects the risk of loss to be remote.

**10. Subsequent Events** 

In preparing these financial statements, management has evaluated subsequent events through the date of issuance of the financial statements included herein. There have been no subsequent events that occurred during such period that would require disclosure or would be required to be recognized in the financial statements.

**IDR Core Property Index Fund Ltd** 

Other Information<br> December 31, 2022 (Unaudited)

**Proxy Voting** 

The Company is required to file Form N-PX, with its complete proxy voting record for the 12 months ended June 30, no later than August 31. The Company's Form N-PX filing and a description of the Company's proxy voting policies and procedures are available: (i) without charge, upon request, by calling the Fund at 1.210.459.0596 or (ii) by visiting the SEC's website at www.sec.gov.

**Availability of Quarterly Portfolio Schedules** 

The Company files its complete schedule of portfolio holdings with the SEC for the first and third quarters of each fiscal year on Form N-PORT. The Company's Form N-PORT is available, without charge and upon request, on the SEC's website at www.sec.gov.

**Board Approval of the Investment Advisory Agreement** 

At a meeting of the Board of Directors held on August 15, 2022, the Board of Directors approved the renewal of the Investment Advisory Agreement. In reaching a decision to approve the Investment Advisory Agreement, the independent directors reviewed a significant amount of information provided by the Adviser and considered, among other things:

● the nature, quality and extent of the advisory and other services to be provided to the Company by the Adviser;

● the investment performance of the Adviser;

● the costs of the services to be provided by the Adviser and the profits to be realized by the Adviser and any affiliates from its relationship with the Company;

● comparative data with respect to advisory fees or similar expenses paid by other registered investment companies with similar investment objectives;

● the Company's projected operating expenses and expense ratio compared to registered investment companies with similar investment objectives;

● any existing and potential sources of indirect income to the Adviser from its relationship with the Company and the profitability of such relationship;

● the extent to which economies of scale would be realized as the Company grows and whether the fees payable under the Investment Advisory Agreement reflect these economies of scale for the benefit of the Company's stockholders;

● information about the services to be performed and the personnel performing such services, under the Investment Advisory Agreement;

● the organizational capability and financial condition of the Adviser and its affiliates;

● the Adviser's practices regarding the selection and compensation of brokers (if any) that may execute portfolio transactions for the Company and the brokers' provision of brokerage and research services to the Adviser; and

● the possibility of obtaining similar services from other third-party service providers or through an internally managed structure.

Based on the information reviewed and the discussions thereof, the Board of Directors, including a majority of the directors who are not "interested persons" of the Company, as such term is defined under the 1940 Act, concluded that the fees payable to the Adviser pursuant to the Investment Advisory Agreement were not unreasonable in relation to the services to be provided and approved the renewal of the Investment Advisory Agreement as being in the best interests of the Company and its stockholders. The Board of Directors did not assign relative weights to the above factors or the other factors considered by it. Individual members of the Board of Directors may have given different weights to different factors.

**This page intentionally left blank.**

**Investment Adviser**<br> IDR Investment Management, LLC<br> 3 Summit Park Dr., Suite 450<br> Independence, OH 44131

**Custodian**<br> Wilmington Savings Fund Society, FSB<br> 500 Delaware Avenue, 11th Floor<br> Wilmington, DE 19801

**Fund Administrator, Transfer Agent, and Fund Accountant**<br> UMB Fund Services, Inc.<br> 235 W. Galena Street<br> Milwaukee, WI 53212-3949

**Independent Registered Public Accounting Firm**<br> RSM US LLP<br> 30 S. Wacker Dr., Suite 3300<br> Chicago, IL 60606

(b) Not applicable.

**Item 2.** **Code of Ethics.**

Not applicable to semi-annual reports.

**Item 3.** **Audit Committee Financial Expert.**

Not applicable to semi-annual reports.

**Item 4.** **Principal Accountant Fees and Services.**

Not applicable to semi-annual reports.

**Item 5.** **Audit Committee of Listed Registrants.**

Not applicable.

**Item 6.** **Investments.**

(a) Schedule of Investments in securities of unaffiliated issuers as of the close of the reporting period is included as part of the report to shareholders filed under Item 1(a) of this form.

(b) Not applicable.

**Item 7.** **Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies.**

Not applicable to semi-annual reports.

**Item 8.** **Portfolio Managers of Closed-End Management Investment Companies.**

(a) Not applicable to semi-annual reports.

(b) Not applicable.

**Item 9.** **Purchases of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers.**

Not applicable.

**Item 10. Submission of Matters to a Vote of Security Holders.**

There have been no material changes to the procedures by which the shareholders may recommend nominees to the registrant's board of directors, where those changes were implemented after the registrant last provided disclosure in response to the requirements of Item 407(c)(2)(iv) of Regulation S-K (17CFR 229.407), or this Item.

**Item 11. Controls and Procedures.**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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)).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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 period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

**Item 12. Disclosure of Securities Lending Activities for Closed-End Management Investment Companies.**

None.

 **Item 13**. **Exhibits.**

(a)(1) Not applicable to semi-annual reports.

(a)(2) [Certifications pursuant to Rule 30a-2(a) under the 1940 Act and Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.](fp0081663-3_ex99cert.htm)

(a)(3) Not applicable.

(a)(4) Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Not applicable.

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) | IDR Core Property Index Fund Ltd |
| By (Signature and Title)\* |  |
|  | /s/ Gary A. Zdolshek |
|  | Gary A. Zdolshek, President |
|  | (Principal Executive Officer) |
| Date | March 8, 2023 |

---

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 date indicated.

---

| | |
|:---|:---|
| By (Signature and Title)\* | /s/ Gary A. Zdolshek |
|  | Gary A. Zdolshek, President |
|  | (Principal Executive Officer) |
| Date | March 8, 2023 |
| By (Signature and Title)\* | /s/ Thomas J. Bartos |
|  | Thomas J. Bartos, Treasurer |
|  | (Principal Financial Officer) |
| Date | March 8, 2023 |

---

## Ex-99.Cert

**<u>Section 302 Certification<br></u>**

<br> I, Gary A. Zdolshek, certify that:

1. I have reviewed this report on Form N-CSR of IDR Core Property Index Fund Ltd;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period
covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations, changes in net assets, and cash flows (if the financial statements are required
to include a statement of cash flows) of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and
procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940) and internal control over financial reporting (as defined
in Rule 30a-3(d) under the Investment Company Act of 1940) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,
to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others
within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements
for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of a date within 90 days prior to the filing date of this report
based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the period
covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control
over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed to the registrant's auditors and the Audit Committee
of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which
are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information;
and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's
internal control over financial reporting.

Date: March 8, 2023

---

| |
|:---|
| /s/ Gary A. Zdolshek |
| Gary A. Zdolshek, President |
| (Principal Executive Officer) |

---

**<u>Section 302 Certification<br></u>**

<br> I, Thomas J. Bartos, certify that:

1. I have reviewed this report on Form N-CSR of IDR Core Property Index Fund Ltd;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period
covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations, changes in net assets, and cash flows (if the financial statements are required
to include a statement of cash flows) of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and
procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940) and internal control over financial reporting (as defined
in Rule 30a-3(d) under the Investment Company Act of 1940) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,
to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others
within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements
for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of a date within 90 days prior to the filing date of this report
based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the period
covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control
over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed to the registrant's auditors and the Audit Committee
of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which
are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information;
and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's
internal control over financial reporting.

Date: March 8, 2023

---

| |
|:---|
| /s/ Thomas J. Bartos |
| Thomas J. Bartos, Treasurer |
| (Principal Financial Officer) |

---