DUKE REALTY INVESTMENTS INC
424B2, 1995-04-28
REAL ESTATE INVESTMENT TRUSTS
Previous: DUKE REALTY INVESTMENTS INC, 10-K/A, 1995-04-28
Next: DUKE REALTY INVESTMENTS INC, 10-Q, 1995-04-28



<PAGE>
           Filed Pursuant to Rule 424(b)(2) Registration No. 33-54997
                             SUBJECT TO COMPLETION
             PRELIMINARY PROSPECTUS SUPPLEMENT DATED APRIL 28, 1995

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED AUGUST 29, 1994)
                                2,500,000 SHARES

                                     [LOGO]

                         DUKE REALTY INVESTMENTS, INC.

                                  COMMON STOCK
                            ------------------------

    Duke  Realty Investments,  Inc. (the  "Company") is  a self-administered and
self-managed real  estate  investment  trust that  began  operations  through  a
predecessor  in 1972. The Company owns a diversified portfolio of 136 in-service
industrial,  office  and  retail  properties,  encompassing  approximately  14.4
million  square  feet and  located in  eight  states, and  19 buildings  and two
building expansions encompassing approximately 3.0 million square feet currently
under development. The  Company also owns  approximately 900 acres  of land  for
future   development.  The  Company  has  the  largest  commercial  real  estate
operations in Indianapolis and Cincinnati and is one of the largest real  estate
companies  in  the  Midwest. The  Company  expects  to continue  to  pay regular
quarterly dividends to its shareholders.

    All of the  shares of  Common Stock  offered hereby  are being  sold by  the
Company.  The Common Stock  is listed on  the New York  Stock Exchange under the
symbol DRE. The last reported sale price for the Common Stock on April 26,  1995
was $27.00 per share.
                            ------------------------

THESE  SECURITIES HAVE NOT BEEN APPROVED  OR DISAPPROVED BY THE SECURITIES AND
  EXCHANGE COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
    SECURITIES  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
      PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS  SUPPLEMENT
       OR  THE PROSPECTUS TO WHICH  IT RELATES. ANY REPRESENTATION TO
                      THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
                                                    PRICE TO               UNDERWRITING              PROCEEDS TO
                                                     PUBLIC                DISCOUNT (1)              COMPANY (2)
<S>                                          <C>                      <C>                      <C>
Per Share..................................             $                        $                        $
Total (3)..................................             $                        $                        $
<FN>
(1)  The Company  has  agreed  to indemnify  the  several  Underwriters  against
     certain  liabilities,  including liabilities  under  the Securities  Act of
     1933, as amended. See "Underwriting."
(2)  Before deducting expenses payable by the Company estimated at $325,000.
(3)  The Company has granted the several  Underwriters an option to purchase  up
     to  an additional 375,000 shares of  Common Stock to cover over-allotments.
     If all such shares are purchased,  the total Price to Public,  Underwriting
     Discount  and Proceeds to Company  will be $       ,  $       and $       ,
     respectively. See "Underwriting."
</TABLE>

                            ------------------------

THE  ATTORNEY  GENERAL  OF  THE  STATE  OF  NEW  YORK  HAS  NOT  PASSED  ON   OR
        ENDORSED THE MERITS OF THIS OFFERING. ANY REPRESENTATION
                             TO THE CONTRARY IS UNLAWFUL.
                              -------------------

    The  shares of Common Stock are offered by the several Underwriters, subject
to prior sale, when,  as and if  delivered to and accepted  by them, subject  to
approval  of  certain  legal  matters  by  counsel  for  the  Underwriters.  The
Underwriters reserve the right to withdraw,  cancel or modify such offer and  to
reject orders in whole or in part. It is expected that delivery of the shares of
Common  Stock offered hereby will be made in  New York, New York on or about May
  , 1995.
                            ------------------------
MERRILL LYNCH & CO.
       ALEX. BROWN & SONS
             INCORPORATED
                                            DEAN WITTER REYNOLDS INC.
                                                    A.G. EDWARDS & SONS, INC.
                                                              MCDONALD & COMPANY
                                                         SECURITIES, INC.
                               -----------------

            The date of this Prospectus Supplement is May   , 1995.
<PAGE>
                                    [ MAP ]

    IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR  EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK AT
LEVELS  ABOVE  THOSE WHICH  MIGHT  OTHERWISE PREVAIL  IN  THE OPEN  MARKET. SUCH
TRANSACTIONS  MAY  BE  EFFECTED  ON  THE   NEW  YORK  STOCK  EXCHANGE,  IN   THE
OVER-THE-COUNTER  MARKET OR  OTHERWISE. SUCH  STABILIZING, IF  COMMENCED, MAY BE
DISCONTINUED AT ANY TIME.

                                      S-2
<PAGE>
                         PROSPECTUS SUPPLEMENT SUMMARY

    THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY, AND SHOULD BE READ IN
CONJUNCTION  WITH,  THE MORE  DETAILED INFORMATION  APPEARING ELSEWHERE  IN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS OR INCORPORATED HEREIN AND
THEREIN BY REFERENCE. UNLESS INDICATED  OTHERWISE, THE INFORMATION CONTAINED  IN
THIS  PROSPECTUS  SUPPLEMENT  (I)  ASSUMES  NO  EXERCISE  OF  THE  UNDERWRITERS'
OVER-ALLOTMENT OPTION AND (II) IS PRESENTED AS OF MARCH 31, 1995. ALL REFERENCES
TO THE "COMPANY" IN THIS  PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING  PROSPECTUS
INCLUDE  THE  COMPANY, THOSE  ENTITIES OWNED  OR CONTROLLED  BY THE  COMPANY AND
PREDECESSORS OF THE COMPANY, UNLESS THE CONTEXT INDICATES OTHERWISE.

                                  THE COMPANY

    The Company is a self-administered  and self-managed real estate  investment
trust  (a  "REIT") that  began  operations through  a  predecessor in  1972. The
Company owns a diversified  portfolio of 136  in-service industrial, office  and
retail  properties (the  "Properties"), encompassing  approximately 14.4 million
square feet  and located  in eight  states, and  19 buildings  and two  building
expansions  encompassing approximately  3.0 million square  feet currently under
development. The Company also owns approximately 900 acres of unencumbered  land
(the  "Land") for  future development, of  which approximately 80%  is zoned for
industrial use and which  is typically located adjacent  to the Properties.  The
Company  provides  leasing,  management,  construction,  development  and  other
tenant-related services for the Properties and certain properties owned by third
parties. The  Company  has the  largest  commercial real  estate  operations  in
Indianapolis  and Cincinnati and is one of  the largest real estate companies in
the Midwest. The Company  believes that the Midwest  offers a relatively  strong
and  stable economy compared to other regions  of the United States and provides
significant  growth  potential   due  to  its   central  location,   established
manufacturing base, skilled work force and moderate labor costs.

    The Company has developed over 35 million square feet of commercial property
since  its founding. According to published industry reports, the Company is one
of the most  active developers of  industrial properties in  the United  States,
based  on  square footage  under construction.  During the  last six  years, the
Company developed an average of approximately 2.1 million square feet per  year.
In  1994,  the  Company  placed  in  service  1.3  million  square  feet  of new
development and acquired 931,000 square feet  of property. In the first  quarter
of  1995, the Company placed  in service and acquired  an additional 835,000 and
712,000 square feet of properties, respectively. Also, the Company currently has
3.0 million square feet under development.

    The Company  manages  approximately  27 million  square  feet  of  property,
including  over  12 million  square  feet owned  by  third parties.  The Company
manages  approximately  30%  of  all  suburban  office,  warehousing  and  light
manufacturing  space  in  Indianapolis,  and approximately  18%  of  all office,
warehousing  and  light  manufacturing  space  in  Cincinnati.  In  addition  to
providing services to approximately 1,100 tenants in the Properties, the Company
provides  such services  to over 1,300  tenants in  approximately 150 properties
owned by  others.  Based  on market  data,  the  Company believes  that  it  was
responsible  in 1994  for approximately 66%  of the net  absorption (gross space
leased minus  lease  terminations  and expirations)  of  warehousing  and  light
manufacturing  space in Indianapolis and approximately 29% of the net absorption
of warehousing and light manufacturing space in Cincinnati. The Company believes
its dominant position  in its markets  gives it a  competitive advantage in  its
real estate activities.

    After  completion of this offering (the "Offering"), the six senior officers
of the Company, who collectively have over  115 years of experience in the  real
estate  industry and have been with the Company for an average of over 16 years,
will  beneficially  own  Common   Stock  and  partnership  interests   ("Units")
exchangeable  for Common Stock that represent approximately 14% of the Company's
Common Stock on a fully diluted basis.

                                      S-3
<PAGE>
    The following table provides an overview of the Properties.

                             SUMMARY OF PROPERTIES
                       (IN THOUSANDS, EXCEPT PERCENTAGES)

<TABLE>
<CAPTION>
                                                                                               PERCENT
                                                                                ANNUAL        OF TOTAL
                                                                PERCENT          NET        NET EFFECTIVE      OCCUPANCY
                                                               OF TOTAL       EFFECTIVE        ANNUAL             AT
TYPE OF PROPERTY                               SQUARE FEET    SQUARE FEET      RENT (1)         RENT        MARCH 31, 1995
- ---------------------------------------------  -----------  ---------------  ------------  ---------------  ---------------
<S>                                            <C>          <C>              <C>           <C>              <C>
Industrial...................................       9,089             63%     $   34,241             40%           94.53%
Office.......................................       3,987             28%         40,225             46%           90.50%
Retail.......................................       1,366              9%         12,315             14%           96.78%
                                               -----------           ---     ------------           ---            -----
Total........................................      14,442            100%     $   86,781            100%           93.62%
                                               -----------           ---     ------------           ---            -----
                                               -----------           ---     ------------           ---            -----
<FN>
- ------------------------
(1)  Represents annual net effective  rent due from tenants  in occupancy as  of
     March  31,  1995.  Net effective  rent  ("Net Effective  Rent")  equals the
     average annual rental  property revenue  over the terms  of the  respective
     leases,  excluding additional rent due as operating expense reimbursements,
     landlord allowances for operating expenses and percentage rents.
</TABLE>

                              RECENT DEVELOPMENTS

    REORGANIZATION, 1993 AND 1994 OFFERINGS  AND DIVIDEND INCREASE.  In  October
1993, the Company acquired substantially all of the properties and businesses of
Duke  Associates, a related  full-service commercial real  estate firm operating
primarily in the Midwest (the "Reorganization"). As part of the  Reorganization,
the  Company  sold  additional  Common  Stock  through  an  offering  (the "1993
Offering"), raising  net proceeds  of  $309.3 million.  In September  1994,  the
Company  completed an  additional Common  Stock offering  (the "1994 Offering"),
raising net proceeds of $92.1 million.  In July 1994, the Company increased  its
quarterly dividend from $.45 to $.47 per share.

    DEVELOPMENT  AND ACQUISITION ACTIVITY.   During 1994,  the Company completed
development of and placed in service 10 properties with 1.3 million square  feet
having  a total cost of $52.4 million. In the first quarter of 1995, the Company
placed in service two  additional properties with 835,000  square feet having  a
total  cost of $17.2  million. The Company  currently has 19  properties and two
property expansions under development comprising  3.0 million square feet  which
will  have a total cost of $168.8 million upon completion. Also during 1994, the
Company acquired five  properties with 931,000  square feet at  a total cost  of
$33.6  million. In the first quarter of 1995, the Company acquired an additional
six properties with 712,000 square feet at a total cost of $18.5 million.

    These property additions (the "New Properties"), totaling 6.8 million square
feet, consist of 71% industrial, 17%  office and 12% retail projects. The  total
cost (including allocation of land) of the New Properties is $290.5 million. The
New  Properties  in service  at March  31, 1995  are 94.1%  leased, and  the New
Properties under construction are 79.3% pre-leased for a combined total of 87.6%
leased. The  New  Properties provide  an  initial weighted  average  unleveraged
return  on cost  (computed as property  annual contractual  net operating income
("NOI") divided by total  project costs) of 10.5%  assuming no further  leasing.
The  Company expects  the weighted average  unleveraged return to  be 11.8% with
anticipated leasing activity. The  annual contractual NOI  to be generated  from
the New Properties, once placed in service, will be $30.0 million, increasing to
$34.2  million  with  anticipated  additional  leasing.  The  cost  of  the  New
Properties expected to be  placed in service  in the second  quarter of 1995  is
$26.9  million, in  the third quarter  of 1995  is $32.8 million,  in the fourth
quarter of 1995 is $65.1 million and in 1996 is $44.0 million.

                                      S-4
<PAGE>
    The total cost of the New  Properties of $290.5 million includes land  basis
of  $13.9 million  which represents non-cash  allocations of the  portion of the
Company's unencumbered Land used in the  development of the New Properties.  The
stabilized  weighted average unleveraged  return on cost  for the New Properties
net of  this land  basis  is expected  to  be 12.4%  as  compared to  the  11.8%
including  the  land  basis.  Assuming completion  of  the  Offering,  these net
development and acquisition expenditures  of $276.6 million  will be funded  54%
through equity and 46% through debt financings.

    The  following  table  sets  forth information  regarding  each  of  the New
Properties.

<TABLE>
<CAPTION>
  IN-SERVICE OR                                                                                     PERCENT
   ANTICIPATED                                                   PROPERTY   PERCENTAGE   SQUARE    LEASED OR
 IN-SERVICE DATE        PROJECT/ TENANT           LOCATION         TYPE     OWNERSHIP     FEET     PRE-LEASED(1) INITIAL LEASE TERM
- ------------------  ------------------------  ----------------  ----------  ---------   ---------  ----------   -------------------
<S>                 <C>                       <C>               <C>         <C>         <C>        <C>          <C>
DEVELOPMENT COMPLETED IN 1994:
  1st Qtr. 1994     Xetron                    Cincinnati, OH    Industrial     10%        100,193     100%          10 years
  1st Qtr. 1994     Caterpillar               Indianapolis, IN  Industrial    100%        336,000     100%           6 years
  2nd Qtr. 1994     Daydream Publishing       Indianapolis, IN  Industrial    100%         98,000     100%          10 years
  2nd Qtr. 1994     Redken                    Cincinnati, OH    Industrial    100%        166,400     100%           5 years
  2nd Qtr. 1994     CR Services               Cincinnati, OH    Industrial    100%        214,840     100%          10 years
  3rd Qtr. 1994     Indiana Insurance         Columbus, OH      Office        100%         49,600     100%          10 years
  3rd Qtr. 1994     Veteran's Administration  Columbus, OH      Office        100%        118,000     100%          20 years
  3rd Qtr. 1994     Sports Unlimited          Cincinnati, OH    Retail        100%         67,148     100%          20 years
  4th Qtr. 1994     Galyan's                  Columbus, OH      Retail        100%         74,636     100%          20 years
  4th Qtr. 1994     Kohl's                    Cincinnati, OH    Retail        100%         80,684     100%          25 years
                                                                                        ---------     ---
                                                                                        1,305,501     100%
                                                                                        ---------     ---
DEVELOPMENT COMPLETED IN 1995:
  1st Qtr. 1995     Park 100 Building 97      Indianapolis, IN  Industrial    100%        280,800      79%            Varies
  1st Qtr. 1995     Silver Burdett            Indianapolis, IN  Industrial    100%        553,900     100%           7 years
                                                                                        ---------     ---
                                                                                          834,700      93%
                                                                                        ---------     ---
UNDER DEVELOPMENT:
  2nd Qtr. 1995     Building 98 Expansion     Indianapolis, IN  Industrial    100%         97,000     100%           6 years
  2nd Qtr. 1995     World Park Building 17    Cincinnati, OH    Industrial    100%        304,000     100%          10 years
  2nd Qtr. 1995     Sterling Software         Columbus, OH      Office        100%         57,660     100%          15 years
  2nd Qtr. 1995     John Alden                Columbus, OH      Office        100%        101,200     100%          15 years
  3rd Qtr. 1995     Park 100 Building 127     Indianapolis, IN  Industrial    100%         93,600      69%          10 years(2),(3)
  3rd Qtr. 1995     Park 100 Building 99      Indianapolis, IN  Industrial     50%        364,800      42%          10 years(2),(3)
  3rd Qtr. 1995     Petsmart Expansion        Columbus, OH      Industrial    100%        132,000     100%          15 years
  3rd Qtr. 1995     Southpointe Building I    Columbus, OH      Industrial    100%        293,824      70%              (4)
  3rd Qtr. 1995     Haywood Oaks Bldg. 7      Nashville, TN     Industrial    100%         66,523      30%           5 years(2),(5)
  3rd Qtr. 1995     St. Francis Hospital      Indianapolis, IN  Office        100%         95,579      69%            Varies
  3rd Qtr. 1995     Office Max                Cincinnati, OH    Retail        100%         23,500     100%          15 years
  4th Qtr. 1995     Park 100 Building 100     Indianapolis, IN  Industrial    100%        117,500      24%          10 years(2),(3)
  4th Qtr. 1995     Dayco                     Louisville, KY    Industrial    100%        282,539     100%          15 years
  4th Qtr. 1995     Community Hospital        Indianapolis, IN  Office        100%         38,193     100%          15 years
  4th Qtr. 1995     Cardinal Health           Columbus, OH      Office        100%        132,854     100%            Varies
  4th Qtr. 1995     John Alden                Miami, FL         Office        100%        251,316     100%          20 years
  4th Qtr. 1995     Sofa Express              Cincinnati, OH    Retail        100%         15,000     100%          10 years
  4th Qtr. 1995     Best Buy                  Columbus, OH      Retail        100%         68,400      85%          15 years(2)
  1st Qtr. 1996     Parkwood Crossing         Indianapolis, IN  Office         50%         93,300      48%          10 years(2)
  2nd Qtr. 1996     Wal-Mart                  Columbus, OH      Retail        100%        149,429     100%          21 years
  4th Qtr. 1996     Ohio National             Cincinnati, OH    Office        100%        212,125      69%          20 years(2),(6)
                                                                                        ---------     ---
                                                                                        2,990,342      79%
                                                                                        ---------     ---
1994 ACQUISITIONS:
  2nd Qtr. 1994     Park 100 Building 126     Indianapolis, IN  Industrial    100%         60,100     100%            Varies
  2nd Qtr. 1994     Coldwater Crossing        Fort Wayne, IN    Retail        100%        246,365      95%            Varies
  3rd Qtr. 1994     Park 100 Building 98      Indianapolis, IN  Industrial    100%        406,900      93%            Varies
  4th Qtr. 1994     Greenbriar Business Park  Nashville, TN     Industrial    100%        134,759      98%            Varies
  4th Qtr. 1994     MBM Building              Columbus, OH      Industrial    100%         83,000     100%           3 years
                                                                                        ---------     ---
                                                                                          931,124      95%
                                                                                        ---------     ---
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<CAPTION>
  IN-SERVICE OR                                                                                     PERCENT
   ANTICIPATED                                                   PROPERTY   PERCENTAGE   SQUARE    LEASED OR
 IN-SERVICE DATE        PROJECT/ TENANT           LOCATION         TYPE     OWNERSHIP     FEET     PRE-LEASED(1) INITIAL LEASE TERM
- ------------------  ------------------------  ----------------  ----------  ---------   ---------  ----------   -------------------
<S>                 <C>                       <C>               <C>         <C>         <C>        <C>          <C>
1995 ACQUISITIONS:
  1st Qtr. 1995     Park 100 Building 107     Indianapolis, IN  Industrial    100%         58,783      89%            Varies
  1st Qtr. 1995     Palomar Building          Indianapolis, IN  Industrial    100%         99,350     100%          10 years
  1st Qtr. 1995     Franklin Rd. Center       Indianapolis, IN  Industrial    100%        367,065      69%            Varies
  1st Qtr. 1995     University Moving         Cincinnati, OH    Industrial    100%         70,000     100%           6 years
  1st Qtr. 1995     Keebler Building          Nashville, TN     Industrial    100%         36,150     100%           6 years
  1st Qtr. 1995     Eastgate Square           Cincinnati, OH    Retail        100%         80,682     100%            Varies
                                                                                        ---------     ---
                                                                                          712,030      83%
                                                                                        ---------     ---
Grand Total                                                                             6,773,697      88%
                                                                                        ---------     ---
                                                                                        ---------     ---
<FN>
- ------------------------------
(1)  Represents completed leasing  activity through  April 26,  1995, except  as
     described in footnote 4.

(2)  Represents term of the leased portion of this building.

(3)  Located  in Park 100 Industrial Park where  the Company owns or manages 6.6
     million square feet of similar space which is 97% leased.

(4)  The  Company  has  letters  of   intent  and  is  completing  final   lease
     negotiations  with two tenants for the 70% leased percentage indicated. The
     leases with these tenants are expected to be executed by May 15, 1995  with
     terms of 5 to 7 years.

(5)  Located within Haywood Oaks TechneCenter where the Company owns and manages
     324,000 square feet of similar space which is 95% leased.

(6)  This  project is currently  owned in a  joint venture in  which the Company
     owns a 50% interest;  however, the Company has  a contract to purchase  its
     joint  venture  partner's  interest.  This acquisition  is  expected  to be
     completed by May 15, 1995.
</TABLE>

    LAND ACTIVITY.   The  above development  activities used  205 acres  of  the
Company's  unencumbered Land. The Company has  acquired 86 additional acres, has
leased 20 acres and has sold 85  acres of Land, leaving approximately 900  acres
of  unencumbered Land held  for its future  development activities. In addition,
the Company controls 800 acres of  industrial land through options which  expire
over the next 15 years.

    ST. LOUIS.  Consistent with its business strategy of expanding in attractive
Midwestern   markets,  the  Company  has  carefully  analyzed  the  real  estate
investment potential of several major Midwestern metropolitan areas. Based  upon
this  analysis, management  has concluded that  the St. Louis  market offers the
most attractive real estate  investment returns in  the industrial and  suburban
office  markets based on the following factors: (i) fragmented competition; (ii)
strong real estate fundamentals; and (iii) favorable economic conditions.

    Management believes that  St. Louis is  not currently served  by a  dominant
industrial  or office property owner, developer  or manager. The Company expects
to utilize its experience and  capabilities to pursue real estate  opportunities
and  to establish a  significant market presence in  St Louis. Demonstrating its
commitment to expanding its operations in St. Louis, the Company is establishing
a regional office and recently entered into a contract to purchase three Class A
suburban office buildings totaling 339,000 square feet for an aggregate purchase
price in excess  of $29 million.  Although the contract  is non-binding and  the
closing  of  the acquisition  is  subject to  final  due diligence,  the Company
expects this acquisition  to be  completed in the  second quarter  of 1995.  The
Company   is  also   actively  exploring   other  development   and  acquisition
opportunities in St. Louis.

    The St. Louis office and industrial markets are characterized by  decreasing
supply  and increasing demand. According  to F.W. Dodge, for  the period 1989 to
1994, building permits issued  in St. Louis for  construction of new  industrial
properties  declined  by 37%  from  1,517,000 to  956,000  square feet,  and for
construction of new  office properties  by 24%  from 915,000  to 693,000  square
feet. CB Commercial Real

                                      S-6
<PAGE>
Estate  Group, Inc. ("CB Commercial") also reported a decrease in industrial and
office vacancy rates from 5.2% to 4.9% and from 14.3% to 7.6%, respectively, for
the same  period.  These  vacancy  rates compare  favorably  with  the  national
averages for industrial and office properties of 7.4% and 15.0%, respectively.

    St. Louis is well suited as a distribution hub, having a central location at
the  intersection  of  four  interstate highways.  According  to  the  St. Louis
Regional Commerce and Growth Association ("RCGA"),  St. Louis ranks second as  a
rail  center and inland port,  has the lowest total  mileage from the 24 largest
cities in the mid-United States to  the same metropolitan area, and ranks  fifth
nationally as the site of corporate headquarters.

    With more than 2.5 million residents, the St. Louis metropolitan area is the
sixteenth most populous metropolitan area in the United States. According to the
United States Department of Labor's Bureau of Labor Statistics, the unemployment
rate  from  January 1,  1994  to January  1, 1995  declined  from 5.4%  to 4.3%,
significantly lower than the  national average of 5.7%  on January 1, 1995.  St.
Louis  also experienced a 1994 job growth rate of 3.2%. St. Louis' economic base
includes distribution, government,  manufacturing, wholesale  and retail  trade,
and  service related industries. According to the RCGA, St. Louis has the lowest
cost of living among the top 20 metropolitan areas.

    DEBT FINANCING.  In  August 1994, the  Company closed on  a seven year,  $60
million  mortgage loan which bears interest at a fixed annual rate of 8.72%. The
final funding of this mortgage loan occurred in December 1994. Substantially all
of the proceeds from  the mortgage loan were  used to fund property  development
and acquisitions.

    In  April  1995,  the  Company replaced  its  existing  $60  million secured
revolving line of credit with a $100 million unsecured revolving line of credit.
The new line of credit  bears interest at the  30 day London Interbank  Offering
Rate  ("LIBOR") plus  200 basis  points and matures  in April  1998. The Company
intends to use  the revolving line  of credit to  fund property development  and
acquisitions.

                                  THE OFFERING

<TABLE>
<S>                                                           <C>
Common Stock Offered........................................  2,500,000 shares (1)
Common Stock to be Outstanding After the Offering...........  26,896,660 shares (2)
Use of Proceeds.............................................  Principally to retire interim
                                                              financing  incurred  to  fund
                                                              the Company's development and
                                                              acquisition activities and to
                                                              fund current development  and
                                                              acquisition projects.
New York Stock Exchange Symbol..............................  DRE
<FN>
- ------------------------
(1)  Assumes  the Underwriters' over-allotment option  to purchase up to 375,000
     shares of Common Stock is not exercised. See "Underwriting."

(2)  Includes 1,291,808 unregistered shares of Common Stock and 4,004,741  Units
     issued  by Duke  Realty Limited  Partnership (the  "Operating Partnership")
     which are exchangeable by the holders for shares of Common Stock. Does  not
     include  766,500 shares of Common Stock issuable upon exercise of outstand-
     ing employee stock options or 132,997 Units issued subsequent to March  31,
     1995 in connection with the acquisition of property by the Company.
</TABLE>

                                      S-7
<PAGE>
                      SUMMARY CONSOLIDATED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                                                              YEAR ENDED DECEMBER
                                                                                                      31,
                                                                                             ----------------------
                                                               ACTUAL THREE MONTHS ENDED
                                                                       MARCH 31,              ACTUAL   PRO FORMA(1)
                                                              ----------------------------   --------  ------------
                                                                  1995            1994         1994        1993
                                                              -------------   ------------   --------  ------------
                                                              (IN THOUSANDS, EXCEPT PROPERTIES AND PER SHARE DATA)
<S>                                                           <C>             <C>            <C>       <C>
OPERATING DATA:
  Revenues:
    Rental properties.......................................    $ 24,929        $20,334      $ 87,786    $79,639
    Property management, maintenance and leasing fees.......       2,476          2,452        11,084     11,496
    Construction and development fees.......................       1,155          1,639         6,107      4,875
    Interest and other income...............................         861            547         2,854      1,893
                                                              -------------   ------------   --------  ------------
  Total operating revenue...................................    $ 29,421        $24,972      $107,831    $97,903
                                                              -------------   ------------   --------  ------------
                                                              -------------   ------------   --------  ------------
  Interest expense..........................................    $  5,145        $ 4,231      $ 18,920    $17,280
  Depreciation and amortization.............................       5,592          4,019        18,036     18,078
  Equity in earnings of unconsolidated companies............         439            561         1,056        598
  Income before minority interest...........................       9,067          7,762        34,056     24,978
  Net income................................................    $  7,416        $ 5,599      $ 26,216    $19,076
                                                              -------------   ------------   --------  ------------
                                                              -------------   ------------   --------  ------------
  Net income per share......................................    $   0.36        $  0.35      $   1.53    $  1.19
                                                              -------------   ------------   --------  ------------
                                                              -------------   ------------   --------  ------------

OTHER DATA:
  Funds from Operations (2).................................    $ 14,604        $11,410      $ 49,359    $42,166
  Funds from Operations per share/unit (2)..................    $    .60        $   .56      $   2.30    $  2.06
  Common Stock outstanding at end of period (3).............      24,397         20,478        24,384     20,478
  Number of Properties at end of period.....................         136            117           128        114
  Square feet available at end of period....................      14,442         11,520        12,895     10,867

BALANCE SHEET DATA (as of March 31, 1995):
  Real estate investments, before accumulated
   depreciation.............................................    $758,395
  Total assets..............................................     772,999
  Total debt................................................     298,497
  Shareholders' equity......................................     443,242
<FN>
- ------------------------------
(1)  Reflects  October 1993 Reorganization  of the Company.  Presented as if the
     companies were combined as of January 1, 1993.

(2)  Funds from Operations ("FFO"),  as defined by  the National Association  of
     Real  Estate  Investment  Trusts  ("NAREIT"), is  net  income  adjusted for
     depreciation and amortization and gains or losses from property sales.  FFO
     does  not  represent cash  flows from  operations  as defined  by generally
     accepted accounting principles, should not be considered as an  alternative
     to net income as an indicator of the Company's operating performance and is
     not  indicative of  cash available  to fund all  cash flow  needs. In March
     1995,  NAREIT  issued  a  clarification  of  its  definition  of  FFO.  The
     clarification  provides that  amortization of deferred  financing costs and
     depreciation of non-rental  real estate assets  are no longer  to be  added
     back  to net income in arriving at FFO. These changes are to be implemented
     no later than 1996. The amounts in this table do NOT include the effect  of
     the  new  clarifications.  See  "Management's  Discussion  and  Analysis of
     Financial Condition and Results of Operations--Funds From Operations."

(3)  Includes 4,005 Units as of  March 31, 1995 held  by persons other than  the
     Company which are exchangeable for Common Stock.
</TABLE>

                                      S-8
<PAGE>
                                  THE COMPANY

    The  Company  is  a  self-administered  and  self-managed  REIT  that  began
operations through  a  predecessor  in  1972. The  Company  owns  a  diversified
portfolio   of  136   in-service  industrial,  office   and  retail  Properties,
encompassing approximately 14.4 million square feet and located in eight states,
and 19  buildings and  two building  expansions encompassing  approximately  3.0
million   square  feet  currently  under  development.  The  Company  also  owns
approximately 900 acres of  unencumbered Land for  future development, of  which
approximately  80% is  zoned for industrial  use and which  is typically located
adjacent  to  the   Properties.  The  Company   provides  leasing,   management,
construction,  development and other tenant-related  services for the Properties
and certain  properties owned  by third  parties. The  Company has  the  largest
commercial  real estate operations in Indianapolis  and Cincinnati and is one of
the largest real estate companies in the Midwest. The Company believes that  the
Midwest  offers a relatively strong and stable economy compared to other regions
of the  United States  and  provides significant  growth  potential due  to  its
central  location,  established  manufacturing  base,  skilled  work  force  and
moderate labor costs.

    The Company has developed over 35 million square feet of commercial property
since its founding. According to published industry reports, the Company is  one
of  the most  active developers of  industrial properties in  the United States,
based on  square footage  under construction.  During the  last six  years,  the
Company  developed an average of approximately 2.1 million square feet per year.
In 1994,  the  Company  placed  in  service  1.3  million  square  feet  of  new
development  and acquired 931,000 square feet  of property. In the first quarter
of 1995, the Company  placed in service and  acquired an additional 835,000  and
712,000 square feet of properties, respectively. Also, the Company currently has
3.0 million square feet under development.

    The  Company  manages  approximately  27 million  square  feet  of property,
including over  12 million  square  feet owned  by  third parties.  The  Company
manages  approximately  30%  of  all  suburban  office,  warehousing  and  light
manufacturing space  in  Indianapolis,  and approximately  18%  of  all  office,
warehousing  and  light  manufacturing  space  in  Cincinnati.  In  addition  to
providing services to approximately 1,100 tenants in the Properties, the Company
provides such services  to over  1,300 tenants in  approximately 150  properties
owned  by  others.  Based on  market  data,  the Company  believes  that  it was
responsible in 1994  for approximately 66%  of the net  absorption (gross  space
leased  minus  lease  terminations  and expirations)  of  warehousing  and light
manufacturing space in Indianapolis and approximately 29% of the net  absorption
of warehousing and light manufacturing space in Cincinnati. The Company believes
its  dominant position in  its markets gives  it a competitive  advantage in its
real estate activities.

    After completion of the  Offering, the six senior  officers of the  Company,
who  collectively have over 115 years of  experience in the real estate industry
and have been with the Company for an average of 16 years, will beneficially own
Common  Stock  and   Units  exchangeable   for  Common   Stock  that   represent
approximately 14% of the Company's Common Stock on a fully diluted basis.

BUSINESS STRATEGY

    The  Company's business objective  is to increase  its Funds from Operations
per share by (i) maintaining and increasing property occupancy and rental  rates
through  the aggressive management of its portfolio of existing properties; (ii)
expanding existing properties;  (iii) developing and  acquiring new  properties;
and  (iv) providing a full line of real estate services to the Company's tenants
and to third  parties. As a  fully integrated commercial  real estate firm,  the
Company   believes  that  its  in-house  leasing,  management,  development  and
construction services and the Company's  significant base of commercially  zoned
and  unencumbered  land in  existing business  parks should  give the  Company a
competitive advantage in its future development activities.

    The Company  believes that  the analysis  of real  estate opportunities  and
risks can be done most effectively at regional or local levels. As a result, the
Company  intends to  continue its  emphasis on  increasing its  market share and
effective rents  in  its existing  markets  primarily within  the  Midwest.  The
Company also

                                      S-9
<PAGE>
expects to utilize its approximately 900 acres of unencumbered Land and its many
business  relationships with  more than 2,400  commercial tenants  to expand its
build-to-suit business  (development  projects  substantially  pre-leased  to  a
single  tenant) and to pursue other development and acquisition opportunities in
its existing  markets  and elsewhere,  primarily  in the  Midwest.  The  Company
believes  that this  regional focus  will allow it  to assess  market supply and
demand for real estate more effectively as  well as to capitalize on its  strong
relationships with its tenant base.

    The  Company's policy is to  develop and seek to  acquire Class A commercial
properties located  in  markets  with  high growth  potential  for  Fortune  500
companies  and other quality regional and  local firms. The Company's industrial
and  suburban  office  development  focuses  on  business  parks  and  mixed-use
developments  suitable for development of multiple projects on a single site and
where the  Company  can  create  and control  the  business  environment.  These
business  parks  and mixed-use  developments  generally include  restaurants and
other amenities  which  the  Company  believes  create  an  atmosphere  that  is
particularly  efficient and desirable. The  Company's retail development focuses
on community, power and neighborhood centers in its existing markets. As a fully
integrated real estate company, the Company is able to arrange for or provide to
its industrial,  office  and retail  tenants  not  only well  located  and  well
maintained  facilities,  but  also  additional  services  such  as build-to-suit
construction, tenant finish construction, expansion flexibility and  advertising
and marketing services.

ST. LOUIS

    Consistent  with its business strategy of expanding in attractive Midwestern
markets, the Company has carefully analyzed the real estate investment potential
of several  major  Midwestern  metropolitan areas.  Based  upon  this  analysis,
management  has concluded that  the St. Louis market  offers the most attractive
real estate investment  returns in  the industrial and  suburban office  markets
based  on the  following factors: (i)  fragmented competition;  (ii) strong real
estate fundamentals; and (iii) favorable economic conditions.

    Management believes that  St. Louis is  not currently served  by a  dominant
industrial  or office property owner, developer  or manager. The Company expects
to utilize its experience and  capabilities to pursue real estate  opportunities
and  to establish a significant market  presence in St. Louis. Demonstrating its
commitment to expanding its operations in St. Louis, the Company is establishing
a regional office and recently entered into a contract to purchase three Class A
suburban office buildings totaling 339,000 square feet for an aggregate purchase
price in excess  of $29 million.  Although the contract  is non-binding and  the
closing  of  the acquisition  is  subject to  final  due diligence,  the Company
expects this acquisition  to be  completed in the  second quarter  of 1995.  The
Company   is  also   actively  exploring   other  development   and  acquisition
opportunities in St. Louis.

    The St. Louis office and industrial markets are characterized by  decreasing
supply  and increasing demand. According  to F.W. Dodge, for  the period 1989 to
1994, building permits issued  in St. Louis for  construction of new  industrial
properties  declined  by 37%  from  1,517,000 to  956,000  square feet,  and for
construction of new  office properties  by 24%  from 915,000  to 693,000  square
feet.  CB Commercial also  reported a decrease in  industrial and office vacancy
rates from 5.2%  to 4.9%  and from  14.3% to  7.6%, respectively,  for the  same
period.  These vacancy  rates compare favorably  with the  national averages for
industrial and office properties of 7.4% and 15.0%, respectively.

    St. Louis is well suited as a distribution hub, having a central location at
the intersection of four interstate highways.  According to the RCGA, St.  Louis
ranks second as a rail center and inland port, has the lowest total mileage from
the  24 largest cities in  the mid-United States to  the same metropolitan area,
and ranks fifth nationally as the site of corporate headquarters.

    With more than 2.5 million residents, the St. Louis metropolitan area is the
sixteenth most populous metropolitan area in the United States. According to the
United States Department of Labor's Bureau of Labor Statistics, the unemployment
rate from  January 1,  1994  to January  1, 1995  declined  from 5.4%  to  4.3%,
significantly  lower than the national  average of 5.7% on  January 1, 1995. St.
Louis also experienced a

                                      S-10
<PAGE>
1994 job growth rate  of 3.2%. St. Louis'  economic base includes  distribution,
government,  manufacturing,  wholesale  and retail  trade,  and  service related
industries. According to the RCGA, St. Louis has the lowest cost of living among
the top 20 metropolitan areas.

THE MIDWEST REAL ESTATE MARKET

    The Company believes that the Midwest offers a relatively strong and  stable
economy  compared to other regions of the United States and provides significant
growth potential due  to its central  location, established manufacturing  base,
skilled work force and moderate labor costs. In addition, the interstate highway
systems  serving  Indianapolis, Cincinnati  and  Columbus, principal  markets in
which the Properties are  located, help make those  cities prime industrial  and
office  property locations. According to the Chicago Association of Commerce and
Industry, these  three cities  rank first,  third and  fourth, respectively,  in
being centrally located to the top 100 markets in the United States.

    Employment  statistics are generally a useful  measure of the viability of a
commercial real estate market because the demand for industrial and office space
in a geographic area is  usually linked to the  levels of business activity  and
disposable  income. According to the United  States Department of Labor's Bureau
of Labor Statistics, the unemployment rate for February 1, 1995 was 3.47%, 3.94%
and 3.29%  in  the Indianapolis,  Cincinnati  and Columbus  metropolitan  areas,
respectively,  compared  to  7.4%  for the  United  States.  Additionally, total
non-farm employment has increased 15.19%, 8.63% and 12.28% from January 1989  to
December  1994 for the Indianapolis, Cincinnati and Columbus metropolitan areas,
respectively, as compared to 7.54% for the United States.

    Management believes that  the Company's  assets are located  in strong  real
estate  markets with good investment potential. The Winter 1995 issue of Ernst &
Young's MARKETSCORE ("MarketScore")  rated 63 metropolitan  areas in the  United
States in terms of their real estate investment potential for the succeeding two
years.  The  study  segmented  each  metropolitan  area  by  property  type  and
considered real  estate,  economic and  demographic  variables such  as  vacancy
rates, construction, rental trends, job growth, population and household growth,
and  household income. Approximately  14.2 million square  feet of the Company's
in-service and under development Properties are in markets considered by Ernst &
Young to have good  or excellent investment potential.  The March 1995 issue  of
Lehman   Brothers  METROVIEW   ("Metroview")  ranks   Cincinnati,  Columbus  and
Indianapolis among the ten best industrial markets in the United States.

    INDIANAPOLIS, INDIANA.  With more  than 1.4 million residents,  Indianapolis
is  Indiana's  largest  metropolitan  area.  With  a  central  location  at  the
intersection of four interstate highways, Indianapolis continues to attract  new
growth  by offering a skilled work force and stable economic base. Indianapolis'
economic base includes  distribution, government,  manufacturing, retail  trade,
service and tourism related industries. According to the Indianapolis Chamber of
Commerce,   United  Airlines,  Federal  Express  and  Dow-Elanco  have  recently
established major new facilities  in Indianapolis which  are expected to  create
20,000  new  jobs.  The  Indianapolis  industrial  market  continues  to  have a
declining vacancy rate. According to CB Commercial, the industrial vacancy  rate
decreased 1.4% over the twelve months ended December 31, 1994 to 3.6%, less than
half  of  the national  industrial vacancy  rate average  of 7.4%.  According to
Landauer Real Estate Counselor's 1994 Real Estate Market Forecast and the Winter
1995 issue of MarketScore,  Indianapolis is rated as  the first and second  best
warehouse  and  distribution market,  respectively,  in the  United  States. The
Indianapolis suburban office market has also strengthened in 1994. According  to
CB  Commercial, at December  31, 1994, Indianapolis had  a 12.5% suburban office
vacancy rate compared  to a national  average of 15.0%.  Moreover, from 1992  to
1994,  Indianapolis was  the fifth most  improved suburban office  market in the
country in terms of vacancy rate change as reported by CB Commercial.

    CINCINNATI, OHIO.   Cincinnati is  the second largest  metropolitan area  in
Ohio with a population of more than 1.5 million. With an unemployment rate which
is  below  the  national  average, Cincinnati's  economic  base  is  healthy and
diverse. Balanced  between  major  Fortune  500  employers  and  entrepreneurial
enterprises,   Cincinnati's  economic   base  includes   banking,  distribution,
manufacturing, retail trade and service

                                      S-11
<PAGE>
related industries. Relatively low  taxes, an expanding  airport (a major  North
American  hub  for  Delta Airlines)  and  aggressive state  and  local incentive
packages designed to attract  new business have  contributed to major  corporate
relocations  in Cincinnati. Indicative  of the economic  strength in Cincinnati,
the industrial vacancy  rate as reported  by CB Commercial  declined by 1.2%  to
3.7%  over the twelve months ended December  31, 1994, half the national average
of 7.4%. As  reported by CB  Commercial, the Cincinnati  suburban office  market
vacancy  rate improved 3.1% in 1994 to 14.0% at December 31, 1994 as compared to
a national average  of 15.0%, and  the Cincinnati downtown  office vacancy  rate
improved  2.0% to 14.3% at December 31, 1994 as compared to the national average
of 16.3%.

    COLUMBUS, OHIO.    The  Columbus  metropolitan  area  has  a  population  of
approximately  1.4 million and  is the third largest  metropolitan area in Ohio.
The city's central location,  well-trained work force and  high quality of  life
have  established Columbus  as a  major transportation  and distribution center.
Columbus' economic base includes distribution, government, manufacturing, retail
trade and  service  related industries.  As  reported  by CB  Commercial  as  of
December  31, 1994, the industrial and suburban office vacancy rates in Columbus
declined to 5.3% and 8.1% compared to  the national averages of 7.4% and  15.0%,
respectively.  This suburban office vacancy rate is the seventh lowest out of 53
markets surveyed by CB Commercial.  Additionally, the Company believes that  the
Class  A suburban office submarket in which it operates has a vacancy rate below
5%. Metroview rated  Columbus as  the second best  office market  in the  United
States.

                              RECENT DEVELOPMENTS

    REORGANIZATION,  1993 AND 1994 OFFERINGS AND  DIVIDEND INCREASE.  As part of
the Reorganization, the Company acquired substantially all of the properties and
businesses of Duke  Associates, a  related full-service  commercial real  estate
firm operating primarily in the Midwest. The Company also sold additional Common
Stock  through the  1993 Offering,  raising net  proceeds of  $309.3 million. In
September 1994, the Company completed the 1994 Offering, raising net proceeds of
$92.1 million. In July 1994, the  Company increased its quarterly dividend  from
$.45 to $.47 per share.

    DEVELOPMENT  AND ACQUISITION ACTIVITY.   During 1994,  the Company completed
development of and placed in service 10 properties with 1.3 million square  feet
having  a total cost of $52.4 million. In the first quarter of 1995, the Company
placed in service two  additional properties with 835,000  square feet having  a
total  cost of $17.2  million. The Company  currently has 19  properties and two
property expansions under development comprising  3.0 million square feet  which
will  have a total cost of $168.8 million upon completion. Also during 1994, the
Company acquired five  properties with 931,000  square feet at  a total cost  of
$33.6  million. In the first quarter of 1995, the Company acquired an additional
six properties with 712,000 square feet at a total cost of $18.5 million.

    The New  Properties,  totaling  6.8  million square  feet,  consist  of  71%
industrial,  17%  office  and 12%  retail  projects. The  total  cost (including
allocation of land) of the New Properties is $290.5 million. The New  Properties
in  service at  March 31, 1995  are 94.1%  leased, and the  New Properties under
construction are 79.3% pre-leased for a combined total of 87.6% leased. The  New
Properties  provide  an  initial  weighted average  unleveraged  return  on cost
(computed as property annual contractual NOI divided by total project costs)  of
10.5%  assuming no  further leasing.  The Company  expects the  weighted average
unleveraged return to  be 11.8%  with anticipated leasing  activity. The  annual
contractual NOI to be generated from the New Properties, once placed in service,
will  be $30.0 million, increasing to  $34.2 million with anticipated additional
leasing. The cost of the New Properties expected to be placed in service in  the
second  quarter of 1995 is $26.9 million, in  the third quarter of 1995 is $32.8
million, in the fourth quarter  of 1995 is $65.1 million,  and in 1996 is  $44.0
million.

    The  total cost of the New Properties  of $290.5 million includes land basis
of $13.9 million  which represents non-cash  allocations of the  portion of  the
Company's  unencumbered Land used in the  development of the New Properties. The
stabilized  weighted   average  unleveraged   return  on   cost  for   the   New

                                      S-12
<PAGE>
Properties  net of this  land basis is expected  to be 12.4%  as compared to the
11.8% including the land basis. Assuming  completion of the Offering, these  net
development  and acquisition expenditures  of $276.6 million  will be funded 54%
through equity and 46% through debt financings.

    The following  table  sets  forth  information regarding  each  of  the  New
Properties.

<TABLE>
<CAPTION>
  IN-SERVICE OR                                                                                     PERCENT
   ANTICIPATED                                                   PROPERTY   PERCENTAGE   SQUARE    LEASED OR
 IN-SERVICE DATE        PROJECT/ TENANT           LOCATION         TYPE     OWNERSHIP     FEET     PRE-LEASED(1) INITIAL LEASE TERM
- ------------------  ------------------------  ----------------  ----------  ---------   ---------  ----------   -------------------
<S>                 <C>                       <C>               <C>         <C>         <C>        <C>          <C>
DEVELOPMENT COMPLETED IN 1994:
  1st Qtr. 1994     Xetron                    Cincinnati, OH    Industrial     10%        100,193     100%          10 years
  1st Qtr. 1994     Caterpillar               Indianapolis, IN  Industrial    100%        336,000     100%           6 years
  2nd Qtr. 1994     Daydream Publishing       Indianapolis, IN  Industrial    100%         98,000     100%          10 years
  2nd Qtr. 1994     Redken                    Cincinnati, OH    Industrial    100%        166,400     100%           5 years
  2nd Qtr. 1994     CR Services               Cincinnati, OH    Industrial    100%        214,840     100%          10 years
  3rd Qtr. 1994     Indiana Insurance         Columbus, OH      Office        100%         49,600     100%          10 years
  3rd Qtr. 1994     Veteran's Administration  Columbus, OH      Office        100%        118,000     100%          20 years
  3rd Qtr. 1994     Sports Unlimited          Cincinnati, OH    Retail        100%         67,148     100%          20 years
  4th Qtr. 1994     Galyan's                  Columbus, OH      Retail        100%         74,636     100%          20 years
  4th Qtr. 1994     Kohl's                    Cincinnati, OH    Retail        100%         80,684     100%          25 years
                                                                                        ---------     ---
                                                                                        1,305,501     100%
                                                                                        ---------     ---
DEVELOPMENT COMPLETED IN 1995:
  1st Qtr. 1995     Park 100 Building 97      Indianapolis, IN  Industrial    100%        280,800      79%            Varies
  1st Qtr. 1995     Silver Burdett            Indianapolis, IN  Industrial    100%        553,900     100%           7 years
                                                                                        ---------     ---
                                                                                          834,700      93%
                                                                                        ---------     ---
UNDER DEVELOPMENT:
  2nd Qtr. 1995     Building 98 Expansion     Indianapolis, IN  Industrial    100%         97,000     100%           6 years
  2nd Qtr. 1995     World Park Building 17    Cincinnati, OH    Industrial    100%        304,000     100%          10 years
  2nd Qtr. 1995     Sterling Software         Columbus, OH      Office        100%         57,660     100%          15 years
  2nd Qtr. 1995     John Alden                Columbus, OH      Office        100%        101,200     100%          15 years
  3rd Qtr. 1995     Park 100 Building 127     Indianapolis, IN  Industrial    100%         93,600      69%          10 years(2),(3)
  3rd Qtr. 1995     Park 100 Building 99      Indianapolis, IN  Industrial     50%        364,800      42%          10 years(2),(3)
  3rd Qtr. 1995     Petsmart Expansion        Columbus, OH      Industrial    100%        132,000     100%          15 years
  3rd Qtr. 1995     Southpointe Type III      Columbus, OH      Industrial    100%        293,824      70%              (4)
  3rd Qtr. 1995     Haywood Oaks Bldg. 7      Nashville, TN     Industrial    100%         66,523      30%           5 years(2),(5)
  3rd Qtr. 1995     St. Francis Hospital      Indianapolis, IN  Office        100%         95,579      69%            Varies
  3rd Qtr. 1995     Office Max                Cincinnati, OH    Retail        100%         23,500     100%          15 years
  4th Qtr. 1995     Park 100 Building 100     Indianapolis, IN  Industrial    100%        117,500      24%          10 years(2),(3)
  4th Qtr. 1995     Dayco                     Louisville, KY    Industrial    100%        282,539     100%          15 years
  4th Qtr. 1995     Community Hospital        Indianapolis, IN  Office        100%         38,193     100%          15 years
  4th Qtr. 1995     Cardinal Health           Columbus, OH      Office        100%        132,854     100%            Varies
  4th Qtr. 1995     John Alden                Miami, FL         Office        100%        251,316     100%          20 years
  4th Qtr. 1995     Sofa Express              Cincinnati, OH    Retail        100%         15,000     100%          10 years
  4th Qtr. 1995     Best Buy                  Columbus, OH      Retail        100%         68,400      85%          15 years(2)
  1st Qtr. 1996     Parkwood Crossing         Indianapolis, IN  Office         50%         93,300      48%          10 years(2)
  2nd Qtr. 1996     Wal-Mart                  Columbus, OH      Retail        100%        149,429     100%          21 years
  4th Qtr. 1996     Ohio National             Cincinnati, OH    Office        100%        212,125      69%          20 years(2),(6)
                                                                                        ---------     ---
                                                                                        2,990,342      79%
                                                                                        ---------     ---
1994 ACQUISITIONS:
  2nd Qtr. 1994     Park 100 Building 126     Indianapolis, IN  Industrial    100%         60,100     100%            Varies
  2nd Qtr. 1994     Coldwater Crossing        Fort Wayne, IN    Retail        100%        246,365      95%            Varies
  3rd Qtr. 1994     Park 100 Building 98      Indianapolis, IN  Industrial    100%        406,900      93%            Varies
  4th Qtr. 1994     Greenbriar Business Park  Nashville, TN     Industrial    100%        134,759      98%            Varies
  4th Qtr. 1994     MBM Building              Columbus, OH      Industrial    100%         83,000     100%           3 years
                                                                                        ---------     ---
                                                                                          931,124      95%
                                                                                        ---------     ---
</TABLE>

                                      S-13
<PAGE>
<TABLE>
<CAPTION>
  IN-SERVICE OR                                                                                     PERCENT
   ANTICIPATED                                                   PROPERTY   PERCENTAGE   SQUARE    LEASED OR
 IN-SERVICE DATE        PROJECT/ TENANT           LOCATION         TYPE     OWNERSHIP     FEET     PRE-LEASED(1) INITIAL LEASE TERM
- ------------------  ------------------------  ----------------  ----------  ---------   ---------  ----------   -------------------
<S>                 <C>                       <C>               <C>         <C>         <C>        <C>          <C>
1995 ACQUISITIONS:
  1st Qtr. 1995     Park 100 Building 107     Indianapolis, IN  Industrial    100%         58,783      89%            Varies
  1st Qtr. 1995     Palomar Building          Indianapolis, IN  Industrial    100%         99,350     100%          10 years
  1st Qtr. 1995     Franklin Rd. Center       Indianapolis, IN  Industrial    100%        367,065      69%            Varies
  1st Qtr. 1995     University Moving         Cincinnati, OH    Industrial    100%         70,000     100%           6 years
  1st Qtr. 1995     Keebler Building          Nashville, TN     Industrial    100%         36,150     100%           6 years
  1st Qtr. 1995     Eastgate Square           Cincinnati, OH    Retail        100%         80,682     100%            Varies
                                                                                        ---------     ---
                                                                                          712,030      83%
                                                                                        ---------     ---
Grand Total                                                                             6,773,697      88%
                                                                                        ---------     ---
                                                                                        ---------     ---
<FN>
- ------------------------------

(1)  Represents  completed leasing  activity through  April 26,  1995, except as
     described in footnote 4.

(2)  Represents term of the leased portion of this building.

(3)  Located in Park 100 Industrial Park  where the Company owns or manages  6.6
     million square feet of similar space which is 97% leased.

(4)  The  Company has  letters of  intent with  two tenants  for the  70% leased
     percentage indicated.  The leases  with these  tenants are  expected to  be
     executed by May 15, 1995.

(5)  Located within Haywood Oaks TechneCenter where the Company owns and manages
     324,000 square feet of similar space which is 95% leased.

(6)  This  project is currently  owned in a  joint venture in  which the Company
     owns a 50% interest;  however, the Company has  a contract to purchase  its
     joint  venture  partner's  interest.  This acquisition  is  expected  to be
     completed by May 15, 1995.
</TABLE>

    LAND ACTIVITY.   The  above development  activities used  205 acres  of  the
Company's  unencumbered Land. The Company has  acquired 86 additional acres, has
leased 20 acres and has sold 85  acres of Land, leaving approximately 900  acres
of  unencumbered Land held  for its future  development activities. In addition,
the Company controls 800 acres of  industrial land through options which  expire
over the next 15 years.

    ST. LOUIS.  Consistent with its business strategy of expanding in attractive
Midwestern   markets,  the  Company  has  carefully  analyzed  the  real  estate
investment potential of several major Midwestern metropolitan areas. Based  upon
this  analysis, management  has concluded that  the St. Louis  market offers the
most attractive real estate  investment returns in  the industrial and  suburban
office  markets based on the following factors: (i) fragmented competition; (ii)
strong real estate fundamentals; and (iii) favorable economic conditions.

    Management believes that  St. Louis is  not currently served  by a  dominant
industrial  or office property owner, developer  or manager. The Company expects
to utilize its experience and  capabilities to pursue real estate  opportunities
and  to establish a significant market  presence in St. Louis. Demonstrating its
commitment to expanding its operations in St. Louis, the Company is establishing
a regional office and recently entered into a contract to purchase three Class A
suburban office buildings totaling 339,000 square feet for an aggregate purchase
price in excess  of $29 million.  Although the contract  is non-binding and  the
closing  of  the acquisition  is  subject to  final  due diligence,  the Company
expects this acquisition  to be  completed in the  second quarter  of 1995.  The
Company   is  also   actively  exploring   other  development   and  acquisition
opportunities in St. Louis.

    The St. Louis office and industrial markets are characterized by  decreasing
supply  and increasing demand. According  to F.W. Dodge, for  the period 1989 to
1994, building permits issued  in St. Louis for  construction of new  industrial
properties  declined  by 37%  from  1,517,000 to  956,000  square feet,  and for
construction of new  office properties  by 24%  from 915,000  to 693,000  square
feet. CB Commercial also

                                      S-14
<PAGE>
reported a decrease in industrial and office vacancy rates from 5.2% to 4.9% and
from  14.3%  to 7.6%,  respectively, for  the same  period. These  vacancy rates
compare  favorably  with  the  national  averages  for  industrial  and   office
properties of 7.4% and 15.0%, respectively.

    St. Louis is well suited as a distribution hub, having a central location at
the  intersection of four interstate highways.  According to the RCGA, St. Louis
ranks second as a rail center and inland port, has the lowest total mileage from
the 24 largest cities  in the mid-United States  to the same metropolitan  area,
and ranks fifth nationally as the site of corporate headquarters.

    With more than 2.5 million residents, the St. Louis metropolitan area is the
sixteenth most populous metropolitan area in the United States. According to the
United States Department of Labor's Bureau of Labor Statistics, the unemployment
rate  from  January 1,  1994  to January  1, 1995  declined  from 5.4%  to 4.3%,
significantly lower than the  national average of 5.7%  on January 1, 1995.  St.
Louis  also experienced a 1994 job growth rate of 3.2%. St. Louis' economic base
includes distribution, government,  manufacturing, wholesale  and retail  trade,
and  service related industries. According to the RCGA, St. Louis has the lowest
cost of living among the top 20 metropolitan areas.

    DEBT FINANCING.  In  August 1994, the  Company closed on  a seven year,  $60
million  mortgage loan which bears interest at a fixed annual rate of 8.72%. The
final funding of this mortgage loan occurred in December 1994. Substantially all
of the proceeds from  the mortgage loan were  used to fund property  development
and acquisitions.

    In  April  1995,  the  Company replaced  its  existing  $60  million secured
revolving line of credit with a $100 million unsecured revolving line of credit.
The new line of credit bears interest at the 30 day LIBOR plus 200 basis  points
and  matures in  April 1998. The  Company intends  to use the  revolving line of
credit to fund property development and acquisitions.

    THIRD PARTY DEVELOPMENT  AND MANAGEMENT  ACTIVITIES.   The Company  provides
property   management,  leasing,   construction  and   development  services  to
properties owned by  third parties.  Since the Reorganization,  the Company  has
increased  the square  footage of property  managed for third  parties from 11.8
million to  12.2 million  square feet.  The following  are current  third  party
construction and development contracts:

<TABLE>
<CAPTION>
                                                 SQUARE FOOTAGE
PROPERTY                        LOCATION       UNDER DEVELOPMENT   PRODUCT TYPE
- --------------------------  -----------------  ------------------  ------------
<S>                         <C>                <C>                 <C>
Lowes                       Cincinnati, OH            240,000      Industrial
Sysco Foods                 Louisville, KY            195,000      Industrial
Downing Displays            Cincinnati, OH            110,000      Industrial
Hendrickson -- Turner       Lebanon, IN                80,000      Industrial
Eagle Enterprises           Lebanon, IN                60,000      Industrial
Grant Medical               Columbus, OH               13,000      Office
Geottsch                    Cincinnati, OH             11,500      Office
</TABLE>

                                USE OF PROCEEDS

    The net proceeds to the Company from the sale of Common Stock offered hereby
are  expected to be approximately $63.6  million (approximately $73.2 million if
the Underwriters'  over-allotment  option is  exercised  in full),  assuming  an
offering  price of $27.00 (the closing price of the Common Stock on the New York
Stock Exchange on April 26, 1995). The  Company intends to use the net  proceeds
of the Offering to retire outstanding interim financing used to fund development
and acquisition costs and to fund remaining development and acquisition costs to
be incurred in the second quarter of 1995. The interim financing consists of the
$50.0  million  expected to  be outstanding  at  May 31,  1995 on  the Company's
unsecured revolving line of credit which bears interest at LIBOR plus 200  basis
points  and matures in  April 1998. Pending  such uses, the  net proceeds may be
invested in short-term  income producing investments  such as commercial  paper,
government   securities  or  money  market   funds  that  invest  in  government
securities.

                                      S-15
<PAGE>
                PRICE RANGE OF COMMON STOCK AND DIVIDEND HISTORY

    The Common Stock is listed on the  New York Stock Exchange under the  symbol
DRE.  The following table sets forth the high  and low sale prices of the Common
Stock of the periods  indicated and the  dividend paid per  share for each  such
period.

<TABLE>
<CAPTION>
                                                                                     CLOSING PRICES
                                                                                     PER SHARE (1)
                                                                                  --------------------     DIVIDENDS
QUARTERLY PERIOD                                                                    HIGH        LOW      PER SHARE (1)
- --------------------------------------------------------------------------------  ---------  ---------  ---------------
<S>                                                                               <C>        <C>        <C>
1993
  First Quarter.................................................................  $   22.05  $   15.75     $    0.42
  Second Quarter................................................................      21.53      18.38          0.42
  Third Quarter.................................................................      24.68      19.42          0.42
  Fourth Quarter................................................................      26.00      22.13          0.45
1994
  First Quarter.................................................................      26.00      21.00          0.45
  Second Quarter................................................................      27.25      23.50          0.47
  Third Quarter.................................................................      27.13      25.00          0.47
  Fourth Quarter................................................................      28.25      23.75          0.47
1995
  First Quarter.................................................................      26.78      25.25          0.47
  Second Quarter (through April 26, 1995).......................................      27.25      26.25
<FN>
- ------------------------
(1)  All  information for periods prior  to the Fourth Quarter  of 1993 has been
     adjusted for the 1 for 4.2 reverse stock split effected in October, 1993 as
     part of the Reorganization.
</TABLE>

    The last reported  sale price  of the  Common Stock  on the  New York  Stock
Exchange  on April 26,  1995 was $27.00 per  share. As of  April 26, 1995, there
were 2,381 registered holders of Common Stock.

    Since  its  organization  in  1986,   the  Company  has  paid  regular   and
uninterrupted  dividends. The Company  intends to continue  to declare quarterly
dividends on its Common  Stock. However, no  assurances can be  given as to  the
amounts  of future dividends as such dividends are subject to the Company's cash
flow from operations,  earnings, financial condition,  capital requirements  and
such  other factors as the Board of Directors deems relevant. On April 27, 1995,
the Company's  Board of  Directors declared  its regular  quarterly dividend  of
$0.47  per share  to shareholders  of record  on May  15, 1995.  The Company has
determined that  approximately  22%  of  the per  share  distribution  for  1994
represented  return of capital  to the shareholders for  income tax purposes. No
assurance can be given that such percentage will not change in future years.

DIVIDEND REINVESTMENT PLAN

    The Company has an Automatic  Dividend Reinvestment Plan (the "Plan")  which
allows   shareholders  to   acquire  additional   shares  of   Common  Stock  by
automatically reinvesting cash dividends. Common  Stock is acquired pursuant  to
the  Plan at a price equal to the  prevailing market price of such Common Stock,
without payment of  any brokerage commission  or service charge.  The Plan  also
allows  participating shareholders to purchase Common Stock pursuant to the same
terms and in the same  manner as cash dividends are  invested in amounts of  not
less than $100 and more than $3,000 per calendar quarter, without payment of any
brokerage  commission or service charge. Shareholders  who do not participate in
the Plan continue to receive cash dividends, as declared. As of April 26,  1995,
approximately  19% of the Company's  registered shareholders participated in the
Plan.

                                      S-16
<PAGE>
                                 CAPITALIZATION

    The following table sets forth the capitalization of the Company as of March
31, 1995 and as adjusted to give effect to the Offering and the anticipated  use
of the proceeds thereof as described under "Use of Proceeds."

<TABLE>
<CAPTION>
                                                                                         MARCH 31, 1995
                                                                                    ------------------------
                                                                                    HISTORICAL   AS ADJUSTED
                                                                                    ----------   -----------
                                                                                         (IN THOUSANDS)
  <S>                                                                               <C>          <C>
  Property Indebtedness...........................................................   $ 298,497    $ 298,497
                                                                                    ----------   -----------
  Shareholders' Equity:
    Preferred Stock ($.01 par value),
     5,000 shares authorized, none issued
    Common Stock ($.01 par value),
     45,000 shares authorized; 20,392 outstanding; 22,892 outstanding as adjusted
     (1)..........................................................................         204          229
    Additional paid-in-capital....................................................     481,128      544,700
    Distributions in excess of net income.........................................     (38,090)     (38,090)
                                                                                    ----------   -----------
    Total Shareholders' Equity....................................................     443,242      506,839
                                                                                    ----------   -----------
  Total Capitalization............................................................   $ 741,739    $ 805,336
                                                                                    ----------   -----------
                                                                                    ----------   -----------
<FN>
- ------------------------
(1)  Does  not  include 767  shares of  Common Stock  issuable upon  exercise of
     outstanding employee stock options, 4,005 shares reserved for issuance upon
     exchange of  issued  and outstanding  Units,  or 133  shares  reserved  for
     issuance upon exchange of Units issued subsequent to March 31, 1995.
</TABLE>

                                      S-17
<PAGE>
                      SELECTED CONSOLIDATED FINANCIAL DATA

    The  following sets forth  selected financial and  operating information for
the Company for the year ended December 31, 1994 and for the three months  ended
March  31,  1995  and  1994  which were  derived  from  the  Company's financial
statements, which are incorporated by reference in the accompanying  Prospectus.
Also  set forth are  selected financial data on  a pro forma  basis for the year
ended December 31, 1993. The pro forma  information is presented as if the  1993
Offering  and the Reorganization  had occurred as  of January 1,  1993. Also set
forth are selected balance sheet data for the Company as of March 31, 1995.

    The following selected financial information  should be read in  conjunction
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  for  the  Company  and  the  financial  statements  incorporated by
reference in the accompanying Prospectus.

<TABLE>
<CAPTION>
                                                                                            YEAR ENDED DECEMBER
                                                                                                    31,
                                                                                           ----------------------
                                                             ACTUAL THREE MONTHS ENDED
                                                                     MARCH 31,              ACTUAL   PRO FORMA(1)
                                                            ----------------------------   --------  ------------
                                                                1995            1994         1994        1993
                                                            -------------   ------------   --------  ------------
                                                            (IN THOUSANDS, EXCEPT PROPERTIES AND PER SHARE DATA)
<S>                                                         <C>             <C>            <C>       <C>
OPERATING DATA:
  Revenues:
    Rental properties.....................................    $ 24,929        $20,334      $ 87,786    $79,639
    Property management, maintenance and leasing fees.....       2,476          2,452        11,084     11,496
    Construction and development fees.....................       1,155          1,639         6,107      4,875
    Interest and other income.............................         861            547         2,854      1,893
                                                            -------------   ------------   --------  ------------
  Total operating revenue.................................    $ 29,421        $24,972      $107,831    $97,903
                                                            -------------   ------------   --------  ------------
                                                            -------------   ------------   --------  ------------
  Interest expense........................................    $  5,145        $ 4,231      $ 18,920    $17,280
  Depreciation and amortization...........................       5,592          4,019        18,036     18,078
  Equity in earnings of unconsolidated companies..........         439            561         1,056        598
  Income before minority interest.........................       9,067          7,762        34,056     24,978
  Net income..............................................    $  7,416        $ 5,599      $ 26,216    $19,076
                                                            -------------   ------------   --------  ------------
                                                            -------------   ------------   --------  ------------
  Net income per share....................................    $   0.36        $  0.35      $   1.53    $  1.19
                                                            -------------   ------------   --------  ------------
                                                            -------------   ------------   --------  ------------

OTHER DATA:
  Funds from Operations (2)...............................    $ 14,604        $11,410      $ 49,359    $42,166
  Funds from Operations per share/unit (2)................    $    .60        $   .56      $   2.30    $  2.06
  Common Stock outstanding at end of period (3)...........      24,397         20,478        24,384     20,478
  Number of Properties at end of period...................         136            117           128        114
  Square feet available at end of period..................      14,442         11,520        12,895     10,867

BALANCE SHEET DATA (as of March 31, 1995):
  Real estate investments, before accumulated
   depreciation...........................................    $758,395
  Total assets............................................     772,999
  Total debt..............................................     298,497
  Shareholders' equity....................................     443,242
<FN>
- ------------------------------
(1)  Reflects October, 1993 Reorganization of  the Company. Presented as if  the
     companies were combined as of January 1, 1993.
(2)  Funds from Operations as defined by the National Association of Real Estate
     Investment  Trusts is net income adjusted for depreciation and amortization
     and gains or losses from property sales. FFO does not represent cash  flows
     from  operations as  defined by  generally accepted  accounting principles,
     should not be considered as an alternative to net income as an indicator of
     the Company's operating performance and is not indicative of cash available
     to fund all cash flow needs.  In March 1995, NAREIT issued a  clarification
     of  its definition of FFO. The  clarification provides that amortization of
     deferred financing costs and depreciation of non-rental real estate  assets
     are  no longer added back  to net income in  arriving at FFO. These changes
     are to be implemented no later than 1996. The amounts in this table do  NOT
     include  the effect of the new clarifications. See "Management's Discussion
     and Analysis of Financial Condition  and Results of Operations--Funds  From
     Operations."
(3)  Includes  4,005 Units as of  March 31, 1995 held  by persons other than the
     Company which are exchangeable for Common Stock.
</TABLE>

                                      S-18
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS -- THREE MONTHS ENDED MARCH 31, 1995 COMPARED TO THREE
MONTHS ENDED MARCH 31, 1994

    Revenues from rental operations increased  from $20.6 million for the  three
months  ended March 31, 1994  to $25.6 million for  the three months ended March
31, 1995. This  $5.0 million increase  is attributable to  the expansion of  the
in-service  rental property portfolio through the acquisition and development of
19 properties totaling  approximately 2.9  million square feet  since March  31,
1994.  The increase  is also  due to  the one-time  establishment of  a $750,000
allowance for accrued  straight-line rents  receivable during  the three  months
ended March 31, 1994.

    Operating expenses related to rental operations increased from $15.0 million
for  the three months ended March 31, 1994 to $18.2 million for the three months
ended March 31, 1995. The main components of this increase include (i)  $600,000
of   additional  rental  expenses  related   to  the  19  additional  in-service
properties; (ii) $900,000  increase in  interest expense on  borrowings used  to
fund  the  acquisition  and  development  costs  of  the  additional  in-service
properties; and (iii) $1.6 million  of additional depreciation and  amortization
related to the additional in-service properties.

    Revenues  from Service Operations decreased from  $4.4 million for the three
months ended March 31, 1994 to $3.8 million for the three months ended March 31,
1995. This decrease was due to decreased construction management and development
fees resulting from decreased third-party construction and development activity.

    Operating expenses related to Service Operations decreased from $2.9 million
for the three months ended March 31,  1994 to $2.6 million for the three  months
ended  March  31, 1995.  This decrease  was  due to  the significant  growth and
development of Company-owned properties  which resulted in increased  allocation
of operating costs to such properties, thereby reducing the proportionate amount
of such costs attributable to third party fee services.

    Primarily  as a result  of the fluctuations discussed  above, net income and
net income per weighted average share increased from $5.6 million and $0.35  per
share,  respectively, for the three months ended  March 31, 1994 to $7.4 million
and $0.36 per share for the three months ended March 31, 1995, respectively.

    The occupancy at  March 31,  1995 for all  of the  in-service properties  in
which  the Company owns a whole or partial interest was 94.5% for the industrial
properties (94.7% at March 31, 1994), 90.5% for the office properties (91.9%  at
March  31, 1994), and 96.8% for the retail properties (89.7% at March 31, 1994),
for an overall occupancy rate of 93.6%  (93.4% at March 31, 1994). The  decrease
in  office occupancy is  the result of  one tenant which  exercised an option to
terminate a lease of 114,000 square feet  in order to relocate to a new  200,000
square  foot facility developed  on a third-party  fee basis by  the Company. In
April 1995, the Company received a  letter of intent from Entex Corporation  and
is in lease negotiations, subject to final due diligence, to lease 82,000 square
feet of this space.

    The following table sets forth information regarding the Company's portfolio
of rental properties as of March 31, 1995:
<TABLE>
<CAPTION>
                                                                        PROPERTIES
                                                                        IN-SERVICE                   PROPERTIES UNDER
                                                           ------------------------------------        DEVELOPMENT
                                                                          TOTAL                  ------------------------
                                                             PERCENT     SQUARE     PERCENT OF     PERCENT       TOTAL
TYPE                                                         LEASED       FEET        TOTAL        LEASED     SQUARE FEET
- ---------------------------------------------------------  -----------  ---------  ------------  -----------  -----------
                                                                         (IN THOUSANDS, EXCEPT PERCENTAGES)
<S>                                                        <C>          <C>        <C>           <C>          <C>
Industrial...............................................       94.5%       9,089          63%        61.9%        1,752
Office...................................................       90.5%       3,987          28         84.9%          982
Retail...................................................       96.8%       1,366           9         96.1%          256
                                                               ---      ---------         ---        ---           -----
    Total................................................       93.6%      14,442         100%        72.5%        2,990
                                                               ---      ---------         ---        ---           -----
                                                               ---      ---------         ---        ---           -----

<CAPTION>

                                                            PERCENT OF
TYPE                                                          TOTAL
- ---------------------------------------------------------  ------------

<S>                                                        <C>
Industrial...............................................          59%
Office...................................................          32
Retail...................................................           9
                                                                  ---
    Total................................................         100%
                                                                  ---
                                                                  ---
</TABLE>

                                      S-19
<PAGE>
    Management  expects occupancy  to remain  stable because  (i) only  5.3% and
10.9% of the Company's total leased square footage is subject to leases expiring
in the remainder of 1995 and 1996, respectively, and (ii) the Company's  renewal
percentage  averaged 73%  and 65%  in 1994  and 1993,  respectively. This stable
occupancy, along with increasing rental  rates in the Company's markets,  should
allow  the in-service  portfolio to  continue to  provide a  comparable level of
earnings from  rental operations  in the  future. The  Company expects  to  also
realize growth in earnings from rental operations as the 3.0 million square feet
of properties under development at March 31, 1995 are placed in service.

FUNDS FROM OPERATIONS

    Management  believes that  FFO is  the industry  standard for  reporting the
operations of real  estate investment  trusts. In  March 1995,  NAREIT issued  a
clarification  of  its  definition  of  FFO.  The  clarification  provides  that
amortization of deferred  financing costs  and depreciation  of non-rental  real
estate  assets are no longer to be added  back to net income in arriving at FFO.
Although the Company  has not yet  adopted the new  method, the following  table
presents  the Company's FFO  under both methods  of calculation for illustrative
purposes:

<TABLE>
<CAPTION>
                                                          CURRENT METHOD                     NEW METHOD
                                                  -------------------------------  -------------------------------
                                                      THREE MONTHS        YEAR         THREE MONTHS        YEAR
                                                    ENDED MARCH 31,       ENDED      ENDED MARCH 31,       ENDED
                                                  --------------------  ---------  --------------------  ---------
                                                    1995       1994       1994       1995       1994       1994
                                                  ---------  ---------  ---------  ---------  ---------  ---------
                                                      (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS AND PERCENTAGES)
<S>                                               <C>        <C>        <C>        <C>        <C>        <C>
Net Income......................................  $   7,416  $   5,599  $  26,216  $   7,416  $   5,599  $  26,216
Add back:
  Depreciation and amortization.................      5,213      3,878     16,785      5,213      3,878     16,785
  Amortization of deferred financing costs and
   depreciation of non-rental real estate
   assets.......................................        444        182      1,453     --         --         --
  Depreciation and amortization of joint
   ventures.....................................         73        125        352         73        125        352
  Gain on property sales........................     --           (181)    (2,198)    --           (181)    (2,198)
  Minority interest of unitholders..............      1,458      1,807      6,751      1,458      1,807      6,751
                                                  ---------  ---------  ---------  ---------  ---------  ---------
FUNDS FROM OPERATIONS...........................  $  14,604  $  11,410  $  49,359  $  14,160  $  11,228  $  47,906
                                                  ---------  ---------  ---------  ---------  ---------  ---------
                                                  ---------  ---------  ---------  ---------  ---------  ---------
Weighted average shares/units outstanding.......     24,388     20,478     21,467     24,388     20,478     21,467
                                                  ---------  ---------  ---------  ---------  ---------  ---------
                                                  ---------  ---------  ---------  ---------  ---------  ---------
FFO per weighted average share/unit.............  $     .60  $     .56  $    2.30  $     .58  $     .55  $    2.23
                                                  ---------  ---------  ---------  ---------  ---------  ---------
                                                  ---------  ---------  ---------  ---------  ---------  ---------
Dividends paid per share/unit...................  $     .47  $     .45  $    1.84  $     .47  $     .45  $    1.84
                                                  ---------  ---------  ---------  ---------  ---------  ---------
                                                  ---------  ---------  ---------  ---------  ---------  ---------
FFO payout ratio (1)............................       78.3%      80.4%      80.9%      81.0%      81.8%      82.5%
                                                  ---------  ---------  ---------  ---------  ---------  ---------
                                                  ---------  ---------  ---------  ---------  ---------  ---------
<FN>
- ------------------------
(1)  Calculated as the dividends paid per share/unit divided by FFO per weighted
     average share/unit.
</TABLE>

                                      S-20
<PAGE>
    Management anticipates continued growth in  FFO through (i) maintaining  and
increasing  property occupancy and rental rates through aggressive management of
the  Company's  existing  portfolio  of  properties;  (ii)  expanding   existing
properties;  (iii) developing and acquiring new properties; and (iv) providing a
full line of real estate services to the Company's tenants and to third parties.
The following table  indicates the components  of the Company's  FFO by  primary
business segment:

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED
                                                                               MARCH 31,
                                                                          --------------------
                                                                            1995       1994
                                                                          ---------  ---------
                                                                             (IN THOUSANDS,
                                                                            EXCEPT PER SHARE
                                                                                AMOUNTS)
<S>                                                                       <C>        <C>
Rental operations:
  Original portfolio (1)................................................  $  14,916  $  14,029
  Development (2).......................................................      1,757        196
  Acquisitions (3)......................................................      1,568     --
Investments in unconsolidated companies.................................        511        685
Interest expense........................................................     (5,145)    (4,231)
                                                                          ---------  ---------
  Net rental operations.................................................     13,607     10,679
Service operations, net of minority interest............................      1,021      1,107
Other, net..............................................................        (24)      (376)
                                                                          ---------  ---------
FUNDS FROM OPERATIONS...................................................  $  14,604  $  11,410
                                                                          ---------  ---------
                                                                          ---------  ---------
<FN>
- ------------------------
(1)  Consists  of  the  components  of  FFO  from  the  portfolio  of properties
     in-service at the date of the Reorganization.

(2)  Consists of the components of FFO from all properties developed and  placed
     in-service subsequent to the date of the Reorganization.

(3)  Consists  of the components of FFO  from all properties acquired subsequent
     to the date of the Reorganization.
</TABLE>

    While management believes  that FFO  is the  most relevant  and widely  used
measure  of the Company's operating performance,  such amount does not represent
cash  flow  from  operations  as   defined  by  generally  accepted   accounting
principles,  should not  be considered  as an  alternative to  net income  as an
indicator of the Company's operating performance, and is not indicative of  cash
available to fund all cash flow needs.

LIQUIDITY AND CAPITAL RESOURCES

    The  Company pays regular quarterly dividends  with a policy of distributing
no more than 90%  of FFO. The  dividend declared on  April 27, 1995  represented
78.3%  of first quarter FFO. Rental and  Service Operation revenue have been the
principal sources of capital available to fund the Company's operating expenses,
debt service and recurring capital expenditures. Net cash provided by  operating
activities,  totaling $15.9 million  for the three months  ended March 31, 1995,
represents  the  primary   source  of   liquidity  to   fund  distributions   to
shareholders, unitholders and the minority interests and to fund recurring costs
associated  with  the renovation  and  re-letting of  the  Company's properties.
Recurring capital expenditures for  the three months ended  March 31, 1995  were
$1.2  million. Funds Available for  Distribution (Funds From Operations adjusted
for straight-line rent and recurring capital expenditures) for the three  months
ended  March 31, 1995  were $12.7 million,  resulting in a  payout ratio for the
dividends for such period of 90.4% of Funds Available for Distribution.

    The investing activities of the Company for the three months ended March 31,
1995 of  $35.0 million  were primarily  the  result of  costs incurred  for  the
development  and acquisition  of eight properties  placed in  service during the
three months  and 19  properties under  development as  of March  31, 1995.  The
estimated  remaining development costs  for these 19 properties  as of March 31,
1995 is $119.4 million. These investing

                                      S-21
<PAGE>
activities for new property  development and acquisitions  are funded through  a
combination  of  debt  and  equity  proceeds. The  Company  has  a  $100 million
unsecured revolving credit facility which bears interest at LIBOR plus 200 basis
points and matures  in April 1998.  Following the Offering,  the line of  credit
will  be fully available to fund  these investing activities. Also, during 1994,
the Company obtained implied investment  grade ratings for its senior  unsecured
debt  from Standard &  Poor's, Moody's and  Duff & Phelps.  These ratings should
provide the Company  with access  to the public  unsecured debt  market to  fund
future investing activities.

    The  Company intends  to limit  its debt to  no more  than 50%  of its total
market capitalization (defined as the total market value of all shares and units
outstanding plus the outstanding property  indebtedness). The Company's debt  to
total  market capitalization ratio at March 31, 1995 was 31.6% compared to 30.2%
at December 31, 1994. Following the Offering, the Company's debt to total market
capitalization ratio will be 29.0%, based on a stock price of $27.00 per  share.
After  the Offering, the Company could incur  up to $431.3 million of additional
debt and remain within its 50% of debt to total market capitalization guideline,
based on a stock price of $27.00 per share.

    The mortgage debt outstanding at March  31, 1995 consists of notes  totaling
$298.5  million  with a  weighted  average interest  rate  of 7.31%  maturing at
various dates through 2018, of which only 1.5% is currently floating rate  debt.
Scheduled principal amortization of mortgage debt totaled $354,000 for the three
months  ended March 31, 1995. A portion of  the proceeds of the Offering will be
used to retire the expected balance on  the Company's line of credit, making  it
fully  available  for future  acquisitions and  development.  The total  debt in
unconsolidated subsidiaries at  March 31,  1995 is  $50.5 million  of which  the
Company's  percentage share is $11.3 million. The unconsolidated subsidiary debt
has a weighted average interest rate of 7.11%, of which only 17.2% is  currently
floating rate debt.

    Following  is a summary of the  scheduled future amortization and maturities
of the Company's mortgage debt (in thousands, except percentages):

<TABLE>
<CAPTION>
                                                                       FUTURE
                                                                     SCHEDULED      FUTURE
YEAR                                                                AMORTIZATION  MATURITIES    TOTAL
- ------------------------------------------------------------------  ------------  ----------  ----------
<S>                                                                 <C>           <C>         <C>
1995..............................................................   $    1,438   $   --      $    1,438
1996..............................................................        3,091       62,327      65,418
1997..............................................................        3,856       --           3,856
1998..............................................................        2,223       81,205      83,428
1999..............................................................        2,423       --           2,423
2000..............................................................        2,637          246       2,883
2001..............................................................        2,291       59,954      62,245
2002..............................................................        2,494       --           2,494
2003..............................................................          251       69,389      69,640
Thereafter........................................................        4,672       --           4,672
                                                                    ------------  ----------  ----------
                                                                     $   25,376   $  273,121  $  298,497
                                                                    ------------  ----------  ----------
                                                                    ------------  ----------  ----------
</TABLE>

                                      S-22
<PAGE>
                                   PROPERTIES

GENERAL

    The   Company  owns  whole  or  partial  interests  in  (i)  the  in-service
Properties, consisting of 136 industrial,  office and retail properties  located
in  Indiana,  Ohio,  Illinois,  Michigan,  Tennessee,  Kentucky,  Wisconsin  and
Missouri; (ii)  19 buildings  currently under  development and  (iii) the  Land,
consisting   of  approximately  900  acres   of  unencumbered  land  for  future
development in Indiana, Ohio, Illinois, Kentucky, and Tennessee. The  Properties
are  comprised of a broad  range of product types  which include bulk and medium
bulk warehouse  and  distribution facilities,  light  manufacturing  facilities,
multi-tenant  flex space  buildings, suburban office  buildings, downtown office
buildings, and neighborhood, power and community shopping centers. Substantially
all of the Properties were originally developed by the Company. The total square
footage of the Properties in  service is approximately 14.4 million,  consisting
of  approximately 9.1 million square feet of industrial space, approximately 3.9
million square feet of office space and approximately 1.4 million square feet of
retail space. The  total square  footage of the  19 buildings  and two  building
expansions currently under development is approximately 3.0 million square feet,
consisting  of  approximately  1.8  million  square  feet  of  industrial space,
approximately 1.0 million square feet of office space and approximately  250,000
square feet of retail space. The Properties' average annual net effective rental
per  leased  square foot  at  March 31,  1995 was  $6.42.  The total  annual net
effective rental income of the Properties based upon tenants in occupancy as  of
March  31, 1995 is  approximately $86.8 million, with  $34.3 million relating to
the industrial Properties, $40.2 million  relating to the office Properties  and
$12.3  million  relating  to  the  retail Properties.  At  March  31,  1995, the
Properties were approximately 94% leased.

    The following table gives a summary  of the location and type of  Properties
in service by square footage.

           SQUARE FOOTAGE OF PROPERTIES BY STATE AND TYPE OF PROPERTY

<TABLE>
<CAPTION>
STATE                                      INDUSTRIAL    OFFICE      RETAIL       TOTAL
- -----------------------------------------  ----------  ----------  ----------  ------------
<S>                                        <C>         <C>         <C>         <C>
Indiana..................................   5,686,179   1,084,610     440,335     7,211,124
Ohio.....................................   1,959,047   2,656,800     721,977     5,337,824
Illinois.................................     126,000          --     170,963       296,963
Tennessee................................     495,480          --          --       495,480
Kentucky.................................     669,240          --          --       669,240
Missouri.................................          --          --      32,754        32,754
Michigan.................................          --     245,219          --       245,219
Wisconsin................................     153,600          --          --       153,600
                                           ----------  ----------  ----------  ------------
    Total................................   9,089,546   3,986,629   1,366,029    14,442,204
                                           ----------  ----------  ----------  ------------
                                           ----------  ----------  ----------  ------------
    Percent of total.....................         63%         28%          9%          100%
                                           ----------  ----------  ----------  ------------
                                           ----------  ----------  ----------  ------------
</TABLE>

                                      S-23
<PAGE>
    The  following table sets forth the aggregate average percent leased for all
of the Properties during the indicated periods.

                               AVERAGE OCCUPANCY
                                (ALL PROPERTIES)

<TABLE>
<CAPTION>
                                                                      SQUARE FEET      AVERAGE
YEAR                                                                   AVAILABLE      OCCUPANCY
- --------------------------------------------------------------------  ------------  -------------
<S>                                                                   <C>           <C>
Through March 31, 1995..............................................    14,442,204        94.0%
1994................................................................    12,894,603        93.8%
1993................................................................    10,864,245        92.1%
1992................................................................    10,572,874        89.3%
</TABLE>

    The following table shows lease expirations for leases in place as of  March
31,  1995 for each of the ten years beginning with the remainder of 1995 for the
Properties, assuming none of the tenants exercises early termination or  renewal
options.

                               LEASE EXPIRATIONS
                                (ALL PROPERTIES)

<TABLE>
<CAPTION>
                                                       ANNUAL NET    PERCENT OF
                                                        EFFECTIVE    ANNUAL NET     PERCENT OF
                          NET RENTABLE   ANNUAL NET     RENT PER      EFFECTIVE    TOTAL LEASED
                          AREA (IN SQ.    EFFECTIVE      SQ. FT.        RENT          SQ. FT.
  YEAR OF     NUMBER OF   FT.) SUBJECT   RENT UNDER       UNDER      REPRESENTED    REPRESENTED
   LEASE       LEASES     TO EXPIRING     EXPIRING      EXPIRING     BY EXPIRING    BY EXPIRING
EXPIRATION    EXPIRING       LEASES      LEASES (1)    LEASES (1)      LEASES         LEASES
- -----------  -----------  ------------  -------------  -----------  -------------  -------------
<S>          <C>          <C>           <C>            <C>          <C>            <C>
   1995             173        833,781  $   5,365,346   $    6.43         6.18%          6.16%
   1996             217      1,711,946     10,455,386   $    6.11        12.05%         12.66%
   1997             178      1,260,903      8,460,882   $    6.71         9.75%          9.33%
   1998             170      2,019,620     10,791,957   $    5.34        12.44%         14.94%
   1999             144      1,871,864     10,424,439   $    5.57        12.01%         13.84%
   2000              79      1,396,436      8,844,133   $    6.33        10.19%         10.33%
   2001              39      1,321,664      7,251,512   $    5.49         8.36%          9.77%
   2002              18        392,178      3,389,158   $    8.64         3.91%          2.90%
   2003              12        194,570      2,251,148   $   11.57         2.59%          1.44%
   2004              11        766,849      3,299,221   $    4.30         3.80%          5.68%
 2005 and            34      1,751,484     16,247,719   $    9.28        18.72%         12.95%
thereafter
                  -----   ------------  -------------
   TOTAL          1,075     13,521,295  $  86,780,901   $    6.42
                  -----   ------------  -------------
                  -----   ------------  -------------
<FN>
- ------------------------
(1)  Represents  annual Net Effective  Rent due from tenants  in occupancy as of
     March 31, 1995.
</TABLE>

INDUSTRIAL PROPERTIES

    The industrial Properties are primarily in industrial or business parks that
have been developed by the Company and include all types of warehouse and  light
manufacturing buildings from multi-tenant flex space facilities providing leased
space  as small as  1,200 square feet to  bulk distribution facilities providing
leased space of more than 500,000  square feet. Approximately 80% of the  square
footage   of  the  industrial  properties  is  contained  in  bulk  distribution
facilities. The diversity of industrial buildings allows the Company to cater to
many segments of the  industrial market and renders  the Company less  dependent
upon any specific market segment.

                                      S-24
<PAGE>
    The  following table sets forth the aggregate average percent leased and Net
Effective Rent per leased square foot  for the industrial Properties during  the
indicated periods.

                     AVERAGE OCCUPANCY AND AVERAGE RENTALS
                            (INDUSTRIAL PROPERTIES)

<TABLE>
<CAPTION>
                                                                                                   NET EFFECTIVE
                                                                SQUARE FEET        AVERAGE        RENT PER LEASED
YEAR                                                             AVAILABLE        OCCUPANCY       SQUARE FOOT (1)
- ------------------------------------------------------------  ---------------   --------------   -----------------
<S>                                                           <C>               <C>              <C>
Through March 31, 1995......................................       9,089,546        95.4%            $3.95(2),(3)
1994........................................................       7,622,627        95.5%            $4.05(2)
1993........................................................       6,235,835        93.2%            $4.06
1992........................................................       5,962,235        89.7%            $3.91
<FN>
- ------------------------
(1)  Calculated  as the Net  Effective Rent for the  indicated period divided by
     the average total square feet under lease during the same period.
(2)  During 1994 and the first three months  of 1995 the Company renewed 66%  of
     its industrial leases up for renewal. The rental rate of the 634,000 square
     feet  renewed during this period increased  9.48% for the renewal period as
     compared to the  prior lease  term. During  this same  period, the  Company
     leased  an additional 922,000 square feet in the in-service Properties at a
     net effective rental rate of $4.26 per square foot.
(3)  The average Net  Effective Rent  per leased  square foot  decreased in  the
     first three months of 1995 because the increase in square footage available
     relates  primarily to bulk  warehouse space which  provides a lower average
     Net Effective Rent per leased square foot.
</TABLE>

    The following table shows lease expirations for leases in place as of  March
31,  1995, for each of  the ten years beginning with  the remainder of 1995, for
the  industrial  Properties,  assuming  none  of  the  tenants  exercises  early
termination or renewal options.

                               LEASE EXPIRATIONS
                            (INDUSTRIAL PROPERTIES)

<TABLE>
<CAPTION>
                                                 ANNUAL
                          NET                      NET      PERCENT OF    PERCENT OF
                        RENTABLE                EFFECTIVE   ANNUAL NET       TOTAL
                        AREA (IN   ANNUAL NET   RENT PER     EFFECTIVE    LEASED SQ.
             NUMBER     SQ. FT.)    EFFECTIVE    SQ. FT.       RENT           FT.
 YEAR OF       OF      SUBJECT TO  RENT UNDER     UNDER     REPRESENTED   REPRESENTED
  LEASE      LEASES     EXPIRING    EXPIRING    EXPIRING    BY EXPIRING   BY EXPIRING
EXPIRATION  EXPIRING     LEASES     LEASES(1)   LEASES(1)     LEASES        LEASES
- ----------  --------   ----------  -----------  ---------   -----------   -----------
<S>         <C>        <C>         <C>          <C>         <C>           <C>
   1995        53         511,813  $ 2,111,227   $ 4.12        6.17%         5.96%
   1996        79       1,086,624    4,269,424   $ 3.93       12.47%        12.65%
   1997        49         718,866    2,855,536   $ 3.97        8.34%         8.37%
   1998        57       1,483,996    5,417,023   $ 3.65       15.82%        17.27%
   1999        59       1,415,469    5,747,044   $ 4.06       16.78%        16.47%
   2000        33       1,019,494    4,142,955   $ 4.06       12.10%        11.87%
   2001        15       1,046,872    4,264,468   $ 4.07       12.45%        12.18%
   2002         7         124,980      499,661   $ 4.00        1.46%         1.45%
   2003         3          40,378      441,951   $10.95        1.29%          .47%
   2004         7         703,033    2,552,673   $ 3.63        7.46%         8.18%
 2005 and       5         440,373    1,938,529   $ 4.40        5.66%         5.13%
thereafter
              ---      ----------  -----------
  TOTAL       367       8,591,898  $34,240,491   $ 3.99
              ---      ----------  -----------
              ---      ----------  -----------
<FN>
- ------------------------
(1)  Represents  annual Net Effective  Rent due from tenants  in occupancy as of
     March 31, 1995.
</TABLE>

                                      S-25
<PAGE>
OFFICE PROPERTIES

    The  Company's  portfolio  of  office  Properties  includes  three  downtown
buildings  as well as 41 suburban office buildings located in developed business
parks  and  mixed-use   developments  with  excellent   interstate  access   and
visibility. The Company believes that all of its office Properties are among the
highest  in quality  available to  tenants in its  markets. This  diverse mix of
office buildings is  occupied by  tenants spanning  all segments  of the  office
market.

    The  following table sets forth the aggregate average percent leased and Net
Effective Rent  per leased  square foot  for the  office Properties  during  the
indicated periods.

                     AVERAGE OCCUPANCY AND AVERAGE RENTALS
                              (OFFICE PROPERTIES)

<TABLE>
<CAPTION>
                                                                                               NET EFFECTIVE
                                                                                                 RENT PER
                                                              SQUARE FEET      AVERAGE            LEASED
YEAR                                                           AVAILABLE      OCCUPANCY       SQUARE FOOT (1)
- ------------------------------------------------------------  -----------   --------------   -----------------
<S>                                                           <C>           <C>              <C>
Through March 31, 1995......................................   3,986,629        90.4%            $10.89(2)
1994........................................................   3,986,629        90.7%            $10.86(2)
1993........................................................   3,811,904        90.5%            $10.91
1992........................................................   3,811,904        88.9%            $10.89
<FN>
- ------------------------
(1)  Calculated  as the Net Effective Rent  for the indicated period, divided by
     the average total square feet under lease during the same period.
(2)  During 1994 and the first three months  of 1995 the Company renewed 63%  of
     its  office leases up  for renewal. The  rental rate of  the 383,000 square
     feet renewed during this period increased  4.06% for the renewal period  as
     compared  to the  prior lease  term. During  this same  period, the Company
     leased an additional 298,000 square feet in the in-service Properties at  a
     net effective rental rate of $9.85 per square foot.
</TABLE>

    The  following table shows lease expirations for leases in place as of March
31, 1995, for each of  the ten years beginning with  the remainder of 1995,  for
the  office Properties, assuming none of the tenants exercises early termination
or renewal options.

                               LEASE EXPIRATIONS
                              (OFFICE PROPERTIES)

<TABLE>
<CAPTION>
                          NET
                       RENTABLE                ANNUAL NET   PERCENT OF    PERCENT OF
                       AREA (IN                EFFECTIVE    ANNUAL NET       TOTAL
                       SQ. FT.)   ANNUAL NET    RENT PER     EFFECTIVE    LEASED SQ.
             NUMBER     SUBJECT    EFFECTIVE    SQ. FT.        RENT           FT.
 YEAR OF       OF         TO      RENT UNDER     UNDER      REPRESENTED   REPRESENTED
  LEASE      LEASES    EXPIRING    EXPIRING     EXPIRING    BY EXPIRING   BY EXPIRING
EXPIRATION  EXPIRING    LEASES    LEASES (1)   LEASES (1)     LEASES        LEASES
- ----------  --------   ---------  -----------  ----------   -----------   -----------
<S>         <C>        <C>        <C>          <C>          <C>           <C>
   1995        98        280,137  $ 2,766,101    $ 9.87        6.88%         7.77%
   1996        94        473,366    4,767,760    $10.07       11.85%        13.12%
   1997        87        436,355    4,425,376    $10.14       11.00%        12.10%
   1998        79        427,999    4,253,087    $ 9.94       10.57%        11.86%
   1999        55        334,204    3,432,850    $10.27        8.53%         9.26%
   2000        25        281,807    3,698,922    $13.13        9.20%         7.81%
   2001        20        241,892    2,675,731    $11.06        6.65%         6.71%
   2002         4        172,353    2,027,932    $11.77        5.04%         4.78%
   2003         5        117,696    1,479,320    $12.57        3.68%         3.26%
   2004         2         50,628      610,839    $12.07        1.52%         1.40%
 2005 and      12        790,933   10,087,575    $12.75       25.08%        21.93%
thereafter
              ---      ---------  -----------
  TOTAL       481      3,607,370  $40,225,493    $11.15
              ---      ---------  -----------
              ---      ---------  -----------
<FN>
- ------------------------
(1)  Represents annual Net Effective  Rent due from tenants  in occupancy as  of
     March 31, 1995.
</TABLE>

                                      S-26
<PAGE>
RETAIL PROPERTIES

    The  retail Properties, which cater to  a variety of retail markets, include
one regional shopping center, 12  neighborhood shopping centers, three  shopping
centers designed primarily to serve the business parks in which they are located
and  five  free-standing  single  tenant buildings.  The  retail  Properties are
generally located in upscale suburban and high growth areas.

    The following table sets forth the aggregate average percent leased and  Net
Effective  Rent  per leased  square foot  for the  retail Properties  during the
indicated periods.

                     AVERAGE OCCUPANCY AND AVERAGE RENTALS
                              (RETAIL PROPERTIES)

<TABLE>
<CAPTION>
                                                                                               NET EFFECTIVE
                                                                                                 RENT PER
                                                              SQUARE FEET      AVERAGE            LEASED
YEAR                                                           AVAILABLE      OCCUPANCY       SQUARE FOOT (1)
- ------------------------------------------------------------  -----------   --------------   -----------------
<S>                                                           <C>           <C>              <C>
Through March 31, 1995......................................   1,366,029        96.3%            $9.16(2)
1994........................................................   1,285,347        93.6%            $8.96(2)
1993........................................................     816,506        91.2%            $9.04
1992........................................................     795,506        87.2%            $8.85
<FN>
- ------------------------
(1)  Calculated as the Net  Effective Rent for the  indicated period divided  by
     the average total square feet under lease during the same period.

(2)  During  1994 and the first three months of 1995, the Company renewed 77% of
     its retail leases up for renewal. The rental rate of the 70,000 square feet
     renewed during  this  period increased  8.41%  for the  renewal  period  as
     compared  to the  prior lease  term. During  this same  period, the Company
     leased an additional 104,000 square feet in the in-service Properties at  a
     net effective rental rate of $10.71 per square foot.
</TABLE>

    The  following table shows lease expirations for leases in place as of March
31, 1995, for each of  the ten years beginning with  the remainder of 1995,  for
the  retail Properties, assuming none of the tenants exercises early termination
or renewal options.

                               LEASE EXPIRATIONS
                              (RETAIL PROPERTIES)

<TABLE>
<CAPTION>
                         NET                   ANNUAL
                       RENTABLE                  NET      PERCENT OF    PERCENT OF
                       AREA (IN               EFFECTIVE   ANNUAL NET       TOTAL
                       SQ. FT.)   ANNUAL NET  RENT PER     EFFECTIVE    LEASED SQ.
             NUMBER    SUBJECT    EFFECTIVE    SQ. FT.       RENT           FT.
 YEAR OF       OF         TO      RENT UNDER    UNDER     REPRESENTED   REPRESENTED
  LEASE      LEASES    EXPIRING    EXPIRING   EXPIRING    BY EXPIRING   BY EXPIRING
EXPIRATION  EXPIRING    LEASES    LEASES(1)   LEASES(1)     LEASES        LEASES
- ----------  --------   --------   ----------  ---------   -----------   -----------
<S>         <C>        <C>        <C>         <C>         <C>           <C>
   1995        22        41,831   $  488,017   $11.67        3.96%         3.16%
   1996        44       151,956    1,418,203   $ 9.33       11.52%        11.49%
   1997        42       105,682    1,179,967   $11.17        9.58%         7.99%
   1998        34       107,625    1,121,846   $10.42        9.11%         8.14%
   1999        30       122,191    1,244,544   $10.19       10.11%         9.24%
   2000        21        95,135    1,002,255   $10.54        8.14%         7.20%
   2001         4        32,900      311,312   $ 9.46        2.53%         2.49%
   2002         7        94,845      861,543   $ 9.08        7.00%         7.17%
   2003         4        36,496      329,876   $ 9.04        2.68%         2.76%
   2004         2        13,188      135,708   $10.29        1.10%         1.00%
 2005 and      17       520,180    4,221,615   $ 8.12       34.28%        39.35%
thereafter
              ---      --------   ----------
  TOTAL       227      1,322,029  $12,314,886  $ 9.32
              ---      --------   ----------
              ---      --------   ----------
<FN>
- ------------------------
(1)  Represents annual Net Effective  Rent due from tenants  in occupancy as  of
     March 31, 1995.
</TABLE>

                                      S-27
<PAGE>
LAND

    Substantially  all  the  approximately  900 acres  of  unencumbered  Land is
located adjacent to  the Properties in  industrial or business  parks that  have
been  developed  by the  Company. Approximately  80%  of the  Land is  zoned for
industrial use, with the remainder zoned for either office or retail use. All of
the Land is unencumbered, has available to it appropriate utilities and is ready
for immediate development. The Company believes that approximately 120 buildings
containing approximately 11 million square feet of commercial development can be
constructed on  the  Land.  The  Company  believes that  the  Land  gives  it  a
competitive advantage over other real estate companies operating in its markets.

    The following table describes the acreage and zoning of the Land as of March
31, 1995.

                           LAND HELD FOR DEVELOPMENT

<TABLE>
<CAPTION>
                                                        YEAR                     COMPANY'S
DESCRIPTION/LOCATION                     ZONED USE    ACQUIRED      ACREAGE      OWNERSHIP
- --------------------------------------  -----------  -----------  -----------  --------------
<S>                                     <C>          <C>          <C>          <C>
Park 100 Business Park                  Industrial    1972-1993        328.5          100%
Indianapolis, IN
South Park Business Center              Industrial      1989            53.9          100%
Greenwood, IN
Park 50 TechneCenter                    Industrial    1977/1989         57.8          100%
Cincinnati, OH
World Park                              Industrial    1987/1991        101.1          100%
Cincinnati, OH
Southpark Business Center               Industrial      1989             7.0          100%
Hebron, KY
Governor's Pointe                       Industrial      1986            50.1          100%(1)
Cincinnati, OH
Haywood Oaks TechneCenter               Industrial      1988            15.4          100%
Nashville, TN
Park 101                                Industrial      1986            59.1          100%
Decatur, IL
Southpointe                             Industrial      1994            38.8          100%
Columbus, OH
Parkwood Crossing                         Office        1989            39.0           50%(2)
Indianapolis, IN
Hamilton Crossing                         Office        1988            71.3          100%
Carmel, IN
Merchant Street                           Office        1990             5.6          100%
Cincinnati, OH
Tri-County Office Park                    Office        1986             3.2          100%
Cincinnati, OH
American Center                           Office        1990             2.8          100%
Nashville, TN
Corporate Park at Tuttle Crossing         Office      1989/1994         13.8          100%
Columbus, OH
Fidelity Drive                            Office        1984            10.0          100%
Cincinnati, OH
Coldwater Crossing                        Retail        1994             8.4          100%
Ft. Wayne, IN
<FN>
- ------------------------
(1)  Pursuant to a land contract whereby the Company is the purchaser.
(2)  Owned by a partnership in which the Company is a 50% partner.
</TABLE>

                                      S-28
<PAGE>
TENANTS

    The  Company's Properties  have a diverse  and stable  base of approximately
1,100 tenants. Many of  the tenants are  Fortune 500 companies  and engage in  a
wide variety of businesses, including manufacturing, retailing, wholesale trade,
distribution, and professional services. Approximately 50% of the square footage
of the Properties is occupied by tenants with a net worth based on book value of
$100  million or greater.  Approximately 75% of  the gross leasable  area of the
Properties is occupied by  tenants who have  been in business  for more than  10
years. The Company renewed 69% of the square feet of tenants up for renewal over
the  two years ended December 31, 1994, on approximately 2.7 million square feet
up for renewal.  No single tenant  accounts for  more than 3%  of the  Company's
Total Gross Effective Rent.

    The  following table sets forth information regarding the 10 largest tenants
of the Properties based  upon annualized gross effective  rents as of March  31,
1995.

<TABLE>
<CAPTION>
                                                                               ANNUALIZED   PERCENTAGE OF
                                        YEAR OF                  PERCENTAGE       GROSS      TOTAL GROSS
                            PRIMARY      LEASE       SQUARE       OF TOTAL      EFFECTIVE     EFFECTIVE
TENANT                     LOCATION    EXPIRATION    FOOTAGE    SQUARE FEET     RENT (2)        RENT
- -------------------------  ---------  ------------  ---------  --------------  -----------  -------------
                                                                                   (IN
                                                                               THOUSANDS)
<S>                        <C>        <C>           <C>        <C>             <C>          <C>
General Electric.........  Cincinnati 1996-2001(1)    241,789          1.7%     $   2,930          3.0%
LCI Communications,
 Inc.....................  Columbus       2005        164,639          1.1%         2,515          2.6%
SDRC.....................  Cincinnati     2011        221,215          1.5%         2,426          2.5%
Lenscrafters, Inc........  Cincinnati 1995-1999(1)    233,579          1.6%         2,097          2.2%
Associated Group.........   Indiana   1996-1998(1)    194,529          1.3%         1,726          1.8%
Cincinnati Enquirer......  Cincinnati   2012(1)       117,301          0.8%         1,709          1.8%
Silver Burdett Ginn,
 Inc.....................   Indiana       2001        553,900          3.8%         1,546          1.6%
Ordernet Services, Inc.    Columbus   1995-2003(1)    106,300          0.7%         1,402          1.5%
General Services
 Administration            Cincinnati     1998         77,189          0.5%         1,326          1.4%
Champion Spark Plugs Co.    Indiana       2001        512,777          3.6%         1,230          1.3%
                                                    ---------          ---     -----------       -----
TOTAL....................                           2,423,218         16.8%     $  18,907         19.7%
                                                    ---------          ---     -----------       -----
                                                    ---------          ---     -----------       -----
<FN>
- ------------------------
(1)  Represents  more than one lease with  maturities during the indicated range
     of years.

(2)  Represents annual gross effective rents due from tenants in occupancy as of
     March 31,  1995. Annual  gross effective  rents equals  the average  annual
     rental  property revenue over the terms  of the respective leases including
     landlord operating expense allowances and excluding additional rent due  as
     operating expense reimbursements.
</TABLE>

                                      S-29
<PAGE>
                              TABLE OF PROPERTIES

    The   following  table  sets  forth  information  concerning  the  Company's
properties as of March 31, 1995.

<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
INDUSTRIAL
Indianapolis, Indiana
  PARK 100 BUSINESS PARK
  Building 38                     100%              1978            6,000        100%         Langford's Collision (100%)
  Building 43                     100%              1971           26,871          0%         (4)
  Building 74                  10%-50%   (3)        1988          257,400        100%         Wood Industries (35%), Ternes
                                                                                               Packaging - Indiana (65%)
  Building 76                  10%-50%   (3)        1988           81,695        100%         Telamon Corp. (36%), Howard W. Sams
                                                                                               (19%), Lextron (25%),
                                                                                               Ingersoll-Rand (20%)
  Building 77                     100%              1988          193,400        100%         Service Graphics (65%), Federal
                                                                                               Mogul Corp. (35%)
  Building 78                  10%-50%   (3)        1988          512,777        100%         Champion Spark Plug (100%)
  Building 79                     100%              1988           66,000        100%         Compression Engineering (53%),
                                                                                               Thrall Distribution (15%), Curtis
                                                                                               International (13%)
  Building 80                     100%              1988           66,000         88%         Data Chem, Inc. (21%), Arcane
                                                                                               Leasing Resources (13%), Hill-Rom
                                                                                               Company (10%), Coast to Coast
                                                                                               Analytical (20%)
  Building 83                     100%              1989           96,000        100%         Digital Communications (40%),
                                                                                               Telamon Corp. (25%), State Lottery
                                                                                               Commission (22%), Bel Hybrids &
                                                                                               Magnetics (13%)
  Building 84                     100%              1989           96,000        100%         Magnetech Corp. (27%), Datagraphic,
                                                                                               Inc. (18%), Courterco, Inc. (30%),
                                                                                               Nina International, Inc. (25%)
  Building 85                  10%-50%   (3)        1989          180,100        100%         Pepsico, Inc. (100%)
  Building 87                  10%-50%   (3)        1989          350,000        100%         Epson America, Inc. (100%)
  Building 89                  10%-50%   (3)        1990          311,600        100%         Becton Dickinson & Co. (100%)
  Building 91                  10%-50%   (3)        1990          144,000         60%         Pepsico, Inc. (60%)
  Building 92                  10%-50%   (3)        1991           45,917        100%         Keebler Company (100%)
  Building 95                     100%              1993          336,000        100%         Caterpillar Logistics (100%)
  Building 96                     100%              1994          553,900        100%         Silver Burdett Ginn. Inc. (100%)
  Building 97                     100%         1994/1995          280,800         79%         Butler-McDonald Inc. (53%) Major
                                                                                               Pharmaceutical (26%)
  Building 98                     100%              1968          503,900         94%         Purity Wholesale Grocers (30%),
                                                                                               Select Beverages, Inc. (19%),
                                                                                               Spectrum Products, Inc. (10%),
                                                                                               Pinnacle Oil (10%)
  Building 107                    100%              1984           58,783         89%         Enviroplan, Inc. (50%), Duke Realty
                                                                                               Investments (39%)
</TABLE>

                                      S-30
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
  Building 109                    100%              1985           46,000        100%         First Data Resources (12%), NBG
                                                                                               Ent. (11%), Quick Change (18%),
                                                                                               Wabash Valley Power Assoc. (12%),
                                                                                               J.N. Fauver (10%), David Copher
                                                                                               M.D. (10%)
  Building 117                 10%-50%   (3)        1988          135,600         88%         Acordia School Benefits (29%)
  Building 120                 10%-50%   (3)        1989           54,982        100%         Nat'l Retail Hardware (38%),
                                                                                               Peoples Bank & Trust (40%)
  Building 122                    100%              1990           73,274        100%         Haynes & Pittenger (38%), RJE
                                                                                               Interiors, Inc. (14%), Anthem
                                                                                               Benefit Services (32%)
  Building 125                    100%              1994           98,000        100%         Day Dream Publishing, Inc. (100%)
  Building 126                    100%              1984           60,100        100%         Harlan Bakeries, Inc. (14%), RJE
                                                                                               Interiors, Inc. (36%), Amarr Cos.,
                                                                                               Inc. (13%), Commercial Movers,
                                                                                               Inc. (11%), Just Desserts, Inc.
                                                                                               (12%), Cutting USA (14%)
  SHADELAND STATION
  Buildings 204 & 205             100%              1984           48,600        100%         Southwestern Bell (80%)
  HUNTER CREEK BUSINESS PARK
  Building 1                   10%-50%   (3)        1989           86,500        100%         Trilithic (41%), Nissin Int'l
                                                                                               Transport (22%), Exhaust Prod.
                                                                                               Warehouse (15%), Lazarus Real
                                                                                               Estate, Inc. (22%)
  Building 2                   10%-50%   (3)        1989          202,560         87%         Wal-Mart Stores (50%), Continental
                                                                                               Baking Co. (37%)
  HILLSDALE TECHNECENTER
  Building 4                      100%              1987           73,874         94%         Dugdale Communications (13%),
                                                                                               Community Hospitals (31%), Net
                                                                                               Midwest, Inc. (12%)
  Building 5                      100%              1987           67,500         99%         Wiltrout Sales (17%), Advanced
                                                                                               Automation Tech. (12%), Aspinall &
                                                                                               Associates (10%), Liquid Control
                                                                                               Corp. (16%)
  Building 6                      100%              1987           64,000        100%         Adminastar (100%)

  OTHER INDUSTRIAL -- INDIANAPOLIS
  Franklin Road Business          100%              1962          367,065         69%         GATX Logistics, Inc. (69%)
   Center
  Palomar Business Center         100%              1973           99,350        100%         Palomar Inc. (100%)
Carmel, Indiana
  HAMILTON CROSSING
  Building 1                      100%              1989           51,825         93%         Charles Schwab & Co. (30%), Bacompt
                                                                                               Systems, Inc. (28%), Trinity Homes
                                                                                               (13%)
</TABLE>

                                      S-31
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
Greenwood, Indiana
  SOUTH PARK BUSINESS CENTER
  Building 2                      100%              1990           86,806         92%         Acordia Construction Benefits
                                                                                               (12%), American Electronics, Inc.
                                                                                               (10%), Tetra Pak, Inc. (11%)
Cincinnati, Ohio (5)
  PARK 50 TECHNECENTER
  Building 20                     100%              1987           96,000        100%         Computer Technology (31%), Zonic
                                                                                               Corp. (17%), Martec, Inc. (15%)
  Building 25                     100%              1989           78,328         88%         SDRC (25%), Hyper Shoppes, Inc.
                                                                                               (30%), MarketWare Corp. (33%)
  GOVERNOR'S POINTE
  4700 Building                   100%              1987           76,400         89%         Allen Bradley Co. (19%), Konica
                                                                                               Business Machines (12%), FACS
                                                                                               Group Inc. (12%)
  4800 Building                   100%              1989           80,000         92%         General Electric (50%), Community
                                                                                               Mutual Ins. Co. (27%)
  4900 Building                   100%              1987           76,400         99%         Federated Dept. Stores (57%),
                                                                                               Intergraph Corporation (13%), Ford
                                                                                               Motor Co. (10%)

  WORLD PARK
  Building 5                      100%              1987           59,700         75%         Amerimed Equip. (17%)
  Building 6                      100%              1987           92,400        100%         Caterpillar Logistics (56%),
                                                                                               Omnicare, Inc. (26%), Copy
                                                                                               Duplicating Products (11%)
  Building 7                      100%              1987           96,000        100%         CTL-Aerospace (100%)
  Building 8                      100%              1989          192,000        100%         Container Corp. (38%), Duplex
                                                                                               Products, Inc. (31%), Brendamour
                                                                                               Moving & Storage (13%), Perkins
                                                                                               Restaurant Co. (18%)
  Building 9                      100%              1989           58,800         93%         Lenscrafters (20%), Philips Medical
                                                                                               Systems (20%)
  Building 11                     100%              1989           96,000        100%         Cincinnati Screen Supply (20%), The
                                                                                               U.S. Shoe Corp. (70%)
  Building 14                     100%              1989          166,400        100%         Kenco/Microage (62%), Suntory Water
                                                                                               Group (12%), Microage Computer
                                                                                               (26%)
  Building 15                     100%              1990           93,600        100%         Stolle Research & Develop (100%)
  Building 16                     100%              1989           93,600        100%         Valvoline, Inc. (100%)
</TABLE>

                                      S-32
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
  ENTERPRISE BUSINESS PARK
  Building A                      100%              1990           87,400         95%         The Future Now, Inc. (32%),
                                                                                               Advanced Office Systems (14%)
  Building B                      100%              1990           84,940         93%         General Electric Supply (11%),
                                                                                               Payless Cashways, Inc. (18%)
  SOUTHPARK BUSINESS
   CENTER
  Building 1                      100%              1990           96,000        100%         James & Loretta England (44%),
                                                                                               Surgical Laser Technology (33%),
                                                                                               Quality Food & Vending (13%),
                                                                                               Drysdale Direct Express (10%)
  Building 3                      100%              1991          192,000         73%         Cincinnati Terminal Warehouse (73%)
  CR Services                     100%              1994          214,840        100%         SKF USA, Inc. (100%)
  Redken Laboratories             100%              1994          166,400        100%         Redken Laboratories, Inc. (100%)
  TRI-COUNTY BUSINESS PARK
  Xetron                           10%   (6)        1994          100,193        100%         Xetron (100%)
  OTHER INDUSTRIAL --
   CINCINNATI
  U.S. Post Office                 40%   (6)        1992           57,886        100%         U.S. Postal Service (100%)
   Building
  University Moving               100%              1991           70,000        100%         University Moving & Storage (100%)
Columbus, Ohio
  PET FOODS
  Pet Foods Distribution          100%              1993          252,000        100%         Pet Foods (100%)
   Building
  WESTBELT INDUSTRIAL PARK
  MBM Building                    100%              1978           83,000        100%         MBM Corporation (100%)
Decatur, Illinois
  PARK 101 BUSINESS CENTER
  Building 3                      100%              1979           75,600         77%         Illinois Power Company (12%)
  Building 8                      100%              1980           50,400         84%         Federal Express (14%), Decatur
                                                                                               Office Systems (14%), Hinckley-
                                                                                               Schmitt, Inc. (13%)
Nashville, Tennessee
  HAYWOOD OAKS
   TECHNECENTER
  Building 2                      100%              1988           50,400        100%         Beacon Int'l, U.S.A. (19%), Major
                                                                                               Video Concepts (31%), Synermed,
                                                                                               Inc. (17%), Vari-Life, Inc. (10%),
                                                                                               Physicians Sales & Service (10%)
</TABLE>

                                      S-33
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
  Building 3                      100%              1988           52,800         86%         Copper & Brass Sales (23%), ATEC
                                                                                               Associates, Inc. (30%), Virogroup,
                                                                                               Inc. (25%)
  Building 4                      100%              1988           46,800        100%         Primus Automotive (62%), Product
                                                                                               Assembly (17%)
  Building 5                      100%              1988           61,171         95%         Allen-Bradley Co., Inc. (28%)
  Building 6                      100%              1989          113,400         95%         Primus Automotive (46%)
  GREENBRIAR BUSINESS
   CENTER
  Greenbriar                      100%              1986          134,759         98%         Envoy Corporation (16%), United
                                                                                               Parcel Service (11%)
  JACKSON BUSINESS PARK
  Keebler Distribution            100%              1985           36,150        100%         Keebler Co. (100%)
   Center
Milwaukee, Wisconsin
  Music Box Building               33%   (6)        1993          153,600        100%         San Francisco Music Box Company, a
                                                                                               subsidiary of The Woolworth
                                                                                               Companies (100%)
OFFICE
Indianapolis, Indiana
  PARK 100 BUSINESS PARK
  Building 34                     100%              1979           22,272         97%         James H. Drew Corp. (20%), Indiana
                                                                                               Properties, Inc. (12%), Million &
                                                                                               Co., P.C. (12%)
  Building 116                    100%              1988           35,700        100%         Technalysis, Inc. (37%), Woolpert
                                                                                               Consultants (37%)
  Building 118                    100%              1988           35,700        100%         Benicorp Ins. (33%), Construction
                                                                                               Campbell Contracting Inc. (12%),
                                                                                               Magazine Grp. (15%), Acordia
                                                                                               Senior Benefits (20%), Policy
                                                                                               Management Systems (20%)
  Building 119                    100%              1989           53,300        100%         Anthem Health Sys. (96%)
  CopyRite Building                50%   (6)        1992           48,000        100%         Alco Standard Corporation (100%)
  WOODFIELD AT THE
   CROSSING
  Two Woodfield Crossing          100%              1987          117,818         93%         General Accident Ins. Co. (19%)
  Three Woodfield Crossing        100%              1989          259,777         91%         E.F.S., Inc. (20%), Medi-Span, Inc.
                                                                                               (10%)
  PARKWOOD CROSSING
  Parkwood I                       50%   (7)        1990          108,281        100%         VanGuard Services (11%)
  SHADELAND STATION
  7240 Shadeland Station           67%   (6)        1985           45,585         90%         Den-Mat Corp. (14%), James River
                                                                                               Paper Co., Inc. (44%)
</TABLE>

                                      S-34
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
  7330 Shadeland Station          100%              1988           42,619        100%         American Family Ins. (78%), Walker
                                                                                               Parker Consulting (13%)
  7340 Shadeland Station          100%              1989           32,235        100%         Truevision, Inc. (72%)
  7351 Shadeland Station          100%              1983           27,740         76%         SWL, Inc. (11%), Garrison & Kiefer
                                                                                               (16%), Action Systems Associates
                                                                                               (10%), EPIC Leadership (10%)
  7369 Shadeland Station          100%              1989           15,551        100%         Truevision, Inc. (70%), Sams,
                                                                                               Bullock & Lee (15%), Techsoft
                                                                                               Systems, Inc. (15%)
  7400 Shadeland Station          100%              1990           49,544        100%         Edward B. Morris Assoc. (27%),
                                                                                               Ryland Mortgage Company (12%), IMC
                                                                                               Credit Services (10%), Guaranty
                                                                                               National Insurance (10%)
  KEYSTONE AT THE CROSSING
  F.C. Tucker Building (8)        100%              1978            4,840        100%         F. C. Tucker (100%)
  3520 Commerce Crossing          100%              1976           30,000        100%         Indiana Wesleyan University (100%)
   (9)
Carmel, Indiana
  CARMEL MEDICAL CENTER
  Building I (10)                 100%              1985           40,060         97%         Indiana Institute for Low Back Care
                                                                                               (17%), Carmel OB/ GYN (12%)
  Building II (10)                100%              1989           39,973         97%         St. Vincent Sports Med. (26%), St.
                                                                                               Vincent Hosp. & Health (31%)
Greenwood, Indiana
  SOUTH PARK BUSINESS
   CENTER
  Building 1                      100%              1989           39,715         91%         Alverno Admin (18%), Brylane L.P.
                                                                                               (29%), Cummins Engine Co., Inc.
                                                                                               (12%)
  Building 3                      100%              1990           35,900        100%         United Home Life Ins. (50%),
                                                                                               Personnel Management, Inc. (24%),
                                                                                               Philip Morris U.S.A. (12%)
Cincinnati, Ohio(5)
  GOVERNOR'S HILL
  8600 Governor's Hill            100%              1986          200,584         88%         Lenscrafters (75%)
  8700 Governor's Hill            100%              1985           58,617        100%         General Electric Corp. (100%)
  8790 Governor's Hill            100%              1985           58,177         66%         Tandem Computers, Inc. (14%)
  8800 Governor's Hill            100%              1985           28,700        100%         Southern Ohio Telephone (100%)
  GOVERNOR'S POINTE
  4605 Governor's Pointe          100%              1990          175,485        100%         GE Capital (74%), Cincom Systems,
                                                                                               Inc. (16%)
</TABLE>

                                      S-35
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
  4705 Governor's Pointe          100%              1988          140,984         19%         Ford Motor Company (19%)
  4770 Governor's Pointe          100%              1986           76,037         88%         Pizza Hut of America (13%)
  PARK 50 TECHNECENTER
  SDRC Building                   100%              1991          221,215        100%         SDRC (100%)
  400 TechneCenter Drive          100%              1985           70,644         93%         Cyprus Coal (7%)
  DOWNTOWN CINCINNATI
  311 Elm Street (11)             100%         1902/1986(12)       90,127        100%         Star Bank (75%), Space Design
                                                                                               Interior, Inc. (25%)
  312 Plum Street                 100%              1987          230,000         82%         Cincinnati Bell (39%), Savings &
                                                                                               Loan Data Corp. (26%)
  312 Elm Street (13)             100%              1992          378,000         87%         Cincinnati Enquirer (28%),
                                                                                               Prudential Insurance Co. (24%),
                                                                                               GSA (20%)
  KENWOOD COMMONS
  Building I                       50%   (6)        1986           46,470        100%         Digital Communications (100%)
  Building II                      50%   (6)        1986           46,434         94%         Bethesda Health Care (16%), Cross &
                                                                                               Associates (20%)
  OTHER OFFICE --
   CINCINNATI
  Triangle Office Park            100%         1965/1985(14)      172,650         81%         Accufax (10%)
  Fidelity Drive Building         100%              1972           38,000        100%         Frequency Marketing (100%)
  Tri-County Office Park          100%        1971, 1973(&15)     102,166         59%         Pope & Assoc. (13%)
                                                    1982
Columbus, Ohio
  THE CORPORATE PARK AT
   TUTTLE CROSSING
  4600 Lakehurst                  100%              1990          106,300        100%         Ordernet Services (100%)
  4650 Lakehurst                  100%              1990          164,639        100%         LCI Communications (Litel) (100%)
  5555 Parkcenter                 100%              1992           83,971        100%         Xerox (33%), Metal Forge (30%),
                                                                                               VOCA (28%)
  4700 Lakehurst                  100%              1994           49,600        100%         Indiana Insurance (51%), Geraghty &
                                                                                               Miller, Inc. (39%), Duke Realty
                                                                                               Investments (10%)
  OTHER OFFICE -- COLUMBUS
  Veterans Administration         100%              1994          118,000        100%         VA Hospital (100%)
   Clinic
Livonia, Michigan
  SEVEN MILE CROSSING
  38705 Seven Mile (16)           100%              1988          113,066         99%         Amoco Oil Co. (12%)
  38701 Seven Mile (16)           100%              1989          132,153         97%         U.S. Sprint Communications (21%)
</TABLE>

                                      S-36
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
RETAIL
Indianapolis, Indiana
  PARK 100 BUSINESS PARK
  Woodland Shoppes                100%              1989           19,716         76%         McTee, Inc. (18%), D.K. Brunchies,
   Building 121                                                                                Inc. (18%), Dr. Jeffrey Golder
                                                                                               (11%), Subway (14%)
  Park 100 Retail Center          100%              1978           14,504         59%         The Cleaning Shop (10%), Instant
                                                                                               Copy (10%), Park 100 Liquors
                                                                                               (21%), The Sign Source (10%)
  CASTLETON CORNER
  Michael's Plaza                 100%              1984           46,374        100%         Michael's Arts & Crafts (40%),
                                                                                               Hoosier Cash & Carry (28%)
  Cub Plaza                       100%              1986           60,136         91%         Petsmart (38%), Outback Steakhouse,
                                                                                               Inc. (12%)
Fort Wayne, Indiana
  Coldwater Crossing              100%              1990          246,365         98%         Cub Foods (26%), Regal Cinemas,
                                                                                               Inc. (13%)
Greenwood, Indiana
  GREENWOOD CORNER
  First Indiana Bank              100%              1988            2,400        100%         First Indiana Bank (100%)
   Branch
  Greenwood Corner Shoppes        100%              1986           50,840        100%         Fraziers Distributing (11%), Drug
                                                                                               Emporium (45%)
Dayton, Ohio
  Sugarcreek Plaza                100%              1988           77,940         98%         Drug Emporium (31%)
Cincinnati, Ohio (5)
  Governor's Plaza                100%              1990          181,493         99%         Wal-Mart (63%)
  King's Mall Shopping            100%              1990           52,661         96%         Body Dynamics (26%), Evenson Cards
   Center I                                                                                    Shop (11%), Grand Oriental (12%)
  King's Mall Shopping            100%              1988           67,725         99%         Pet Food Supermarket (37%),
   Center II                                                                                   Discovery Zone (15%)
  Steinberg's                     100%              1993           21,008        100%         Steinberg's Inc. (100%)
  Park 50 Plaza                   100%              1989           18,000         42%         Park 50 Copy (13%), Kibby Raymor
                                                                                               Productions (13%)
  Kohl's                          100%              1994           80,684        100%         Kohl's (100%)
  Sports Unlimited                100%              1994           67,148        100%         Cincinnati Sports (76%), Fore
                                                                                               Seasons Golf, Inc. (10%), Brown
                                                                                               Group Retail, Inc. (14%)
  Eastgate Square                 100%              1990           80,682        100%         Michael's Stores, Inc. (19%), Chuck
                                                                                               E. Cheese (11%)
</TABLE>

                                      S-37
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
Columbus, Ohio
  Galyan's Trading Company        100%              1994           74,636        100%         Galyan's Trading Co. (100%)
Ellisville, Missouri
  Ellisville Plaza                100%              1987           32,754         96%         Pier I Imports (22%), Fitzpatrick
                                                                                               Pharmacy (12%), Outback Steakhouse
                                                                                               (20%)
Bloomington, Illinois
  Lakewood Plaza Shopping         100%              1987           84,410         99%         Shoe Carnival (21%), Staples, Inc.
   Center                                                                                      (23%)
Champaign, Illinois
  Market View                     100%              1985           86,553         94%         T.J. Maxx (29%), Silo #425 (14%)
Livonia, Michigan
  Cooker Restaurant               100%   (17)        N/A              N/A        100%         Cooker Restaurant
INDUSTRIAL -- UNDER
 CONSTRUCTION
Indianapolis, Indiana
  PARK 100 BUSINESS PARK
  Building 99                      50%   (6)   1994/1995          364,800         42%         South Carolina Tees (42%)
  Building 100                    100%              1995          117,500         24%         Hoosier Cash & Carry, Inc. (24%)
  Building 127                    100%              1995           96,300         67%         Capitol City Container (67%)
Cincinnati, Ohio (5)
  WORLD PARK
  Building 17                     100%         1994/1995          304,000        100%         Microage (100%)
Columbus, Ohio
  South Pointe Building I         100%              1995          293,824          0%         (18)
Nashville, Tennessee
  Haywood Oaks                    100%              1995           66,523         30%         Copper and Brass Sales (30%)
   Technecenter Building 7
Louisville, Kentucky
  Dayco                           100%              1995          282,539        100%         Dayco Products, Inc. (100%)
OFFICE -- UNDER
 CONSTRUCTION
Indianapolis, Indiana
  Two Parkwood                     50%   (6)        1995           93,300         48%         Quantum Health Resources (48%)
Cincinnati, Ohio (5)
  Ohio National                   100%   (19)       1995          212,125         67%         Ohio National (67%)
</TABLE>

                                      S-38
<PAGE>
<TABLE>
<CAPTION>
                               COMPANY'S                          SQUARE       PERCENT
      NAME/LOCATION            OWNERSHIP        YEAR BUILT         FEET       LEASED (1)            SIGNIFICANT TENANTS (2)
- --------------------------     ----------     --------------      -------     ----------      -----------------------------------
<S>                            <C>            <C>                 <C>         <C>             <C>
Columbus, Ohio
  TUTTLE CROSSING
  Building 4                      100%         1994/1995           57,660        100%         Sterling Software, Inc. (100%)
  Building 5                      100%         1994/1995          101,200        100%         John Alden Life Insurance (100%)
  Building 6                      100%              1995          132,854        100%         Cardinal Health (100%)
Miami, Florida
  John Alden                      100%              1995          251,316        100%         John Alden Life Insurance (100%)
MEDICAL OFFICE -- UNDER
 CONSTRUCTION
Greenwood, Indiana
  St. Francis Medical             100%   (20)  1994/1995           95,579         69%         Indianapolis Gastroenterology
   Building                                                                                    (19%),
                                                                                               Southside OB-GYN(14%),
                                                                                               St. Francis Hospital(11%)
Indianapolis, Indiana
  Community Hospital              100%              1995           38,193        100%         Community Hospitals of Indiana
                                                                                               (100%)
RETAIL -- UNDER
 CONSTRUCTION
Cincinnati, Ohio (5)
  Sofa Express                    100%              1995           15,000        100%         Living Room Inc. (100%)
  Office Max                      100%              1995           23,500        100%         Office Max, Inc. (100%)
Columbus, Ohio
  TUTTLE CROSSING
  Wal-Mart                        100%              1995          149,429        100%         Wal-Mart (100%)
  Best Buy                        100%              1995           68,400         85%         Best Buy (85%)
<FN>
- --------------------------

 (1) Includes space leased, even if not occupied, as of March 31, 1995.
 (2) Includes tenants leasing 10% or more of square footage in any one  Property
     (with  the  percentage of  square footage  in  parentheses) or  the largest
     tenant if no tenant is over 10%.
 (3) Owned by a partnership in which the Company is a joint venture partner. The
     Company owns a 10% capital interest  in the partnership and will receive  a
     50%  interest in the residual cash flow after payment of a preferred return
     to the other partner on its capital interest.
 (4) Under contract to be sold with a closing expected in May, 1995.
 (5) Properties designated  to be  in Cincinnati,  Ohio may  be in  the  greater
     Cincinnati area.
 (6) The  Company owns a  percentage interest in this  building as indicated and
     shares in the cash flow from the building in accordance with such ownership
     interest.
 (7) Owned by  Parkwood  Crossing Joint  Venture,  a partnership  in  which  the
     Company  is  a  joint  venture  partner.  The  Company  has  a  50% general
     partnership interest and  shares in  the cash  flow from  such building  in
     accordance  with  such ownership  interest  after payment  of  a cumulative
     preferred return to the other partner.
 (8) The Company has a leasehold interest  in the land underlying this  building
     with a lease term expiring October 31, 2067.
</TABLE>

                                      S-39
<PAGE>
<TABLE>
<S>  <C>
 (9) The  Company has  a leasehold interest  in the building  and the underlying
     land with a lease term expiring May 9, 2006.
(10) The Company owns these buildings and  has a leasehold interest in the  land
     underlying these buildings, with the lease term expiring November 16, 2043.
(11) The  Company has  a leasehold interest  in the building  and the underlying
     land with  a lease  term expiring  December 31,  2020. The  Company has  an
     option to purchase the fee interest in the property at any time.
(12) Renovated in 1986.
(13) A  portion of the land underlying this building is held by the Company as a
     leasehold interest, with the lease term expiring March 31, 2021.
(14) Renovated in 1985.
(15) Tri-County Office Park has four buildings. One was built in 1971, two  were
     built in 1973, and one was built in 1982.
(16) The  Company  has  a  leasehold  interest  in  the  land  underlying  these
     buildings, with a lease  term expiring May 31,  2057, and the Company  owns
     the buildings.
(17) The Company holds the land under this building under a long-term lease with
     the  lease term expiring May 31, 2057  and subleases the land to the tenant
     with the sublease  term expiring  on August  31, 2009.  In the  event of  a
     default  by the tenant under the  sublease, the Company would acquire title
     to the building upon termination of the sublease.
(18) The  Company  has  letters  of   intent  and  is  completing  final   lease
     negotiations with two tenants to lease 70% of the building. The leases with
     these tenants are expected to be executed by May 15, 1995.
(19) This  project is currently  owned in a  joint venture in  which the Company
     owns a 50% interest;  however, the Company has  a contract to purchase  its
     joint  venture  partner's  interest.  This acquisition  is  expected  to be
     completed May 15, 1995.
(20) The Company will  hold a  leasehold interest  in the  land underlying  this
     owned  building upon completion for a term  of 50 years commencing when the
     building is completed, with two 20-year options.
</TABLE>

                                      S-40
<PAGE>
                                   MANAGEMENT

    The directors and six senior officers of the Company are as follows:

<TABLE>
<CAPTION>
          NAME                AGE                       PRINCIPAL OCCUPATIONS AND OTHER DIRECTORSHIPS
- -------------------------     ---     ---------------------------------------------------------------------------------
<S>                        <C>        <C>
John W. Wynne                 62      Director  and  Chairman  of the  Board;  Director of  First  Indiana Corporation;
                                       retired from Bose McKinney & Evans, attorneys. Mr. Wynne is one of the  original
                                       founders of the Company.
Thomas L. Hefner              48      Director and President and Chief Executive Officer. Mr. Hefner joined the Company
                                       in  1981 and became Chief Operating Officer in 1986. Before joining the Company,
                                       Mr. Hefner served as a Vice President  of Indiana National Bank and Senior  Vice
                                       President of INB Mortgage Corporation. He has also served as the General Manager
                                       of the Company's Indiana operations.
Daniel C. Staton              42      Director  and Executive  Vice President and  Chief Operating  Officer. Mr. Staton
                                       joined the  Company in  1981 and  has been  responsible for  the Company's  Ohio
                                       operations since 1983.
Darell E. Zink, Jr.           48      Director  and  Executive Vice  President, Chief  Financial Officer  and Assistant
                                       Secretary; Director of Inland Mortgage Corporation. Mr. Zink joined the  Company
                                       in 1982 and is a former partner of Bose McKinney & Evans, attorneys.
Geoffrey Button               46      Director;  Executive Director of Wyndham  Investments Limited, a property holding
                                       company  of  Allied  Domecq   Pension  Funds;  Director   of  Major  Realty,   a
                                       Florida-based development company.
Ngaire E. Cuneo               44      Director;  Executive  Vice President,  Corporate  Development, Conseco,  Inc., an
                                       owner, operator and provider of services to companies in the financial  services
                                       industry,  since 1992. Prior  to 1992, Ms.  Cuneo was Senior  Vice President and
                                       corporate officer of General  Electric Capital Corp.  Director of Conseco,  Inc.
                                       and Bankers Life Holding Corporation.
Howard L. Feinsand            47      Director;  Managing Director, Citicorp North America Inc. since April 1995. Prior
                                       to April 1995 Mr.  Feinsand was Senior  Vice President of  G E Capital  Aviation
                                       Services, Inc.
John D. Peterson              62      Director;  Chairman and Chief Executive Officer of City Securities Corporation, a
                                       securities brokerage firm  headquartered in Indianapolis,  Indiana for which  he
                                       has served in a variety of positions since 1955; Director of Capital Industries,
                                       Inc.,  a distributor of truck parts  and related services, and Lilly Industries,
                                       Inc., a manufacturer of industrial coatings.
James E. Rogers               47      Director; Vice  Chairman, President  and Chief  Operating Officer  of CINergy,  a
                                       regional utility holding company, since 1994. Prior to 1994, Chairman, President
                                       and  Chief Executive Officer of PSI Energy,  Inc. Director of CINergy Corp., PSI
                                       Energy, Inc., NBD Indiana, Inc. and Bankers Life Holding Corporation.
Lee Stanfield                 87      Director;  Currently  an   independent  real  estate   developer,  investor   and
                                       consultant.   Formerly  President  of  Eastern  Shopping  Centers,  Inc.,  which
                                       converted to Mortgage Growth  Investors, a publicly traded  REIT. Prior to  that
                                       time,  Mr. Stanfield  was Senior Vice  President and Chief  Financial Officer of
                                       Winston-Muss Corp., a housing and shopping center developer.
</TABLE>

                                      S-41
<PAGE>
<TABLE>
<CAPTION>
          NAME                AGE                       PRINCIPAL OCCUPATIONS AND OTHER DIRECTORSHIPS
- -------------------------     ---     ---------------------------------------------------------------------------------
<S>                        <C>        <C>
Jay J. Strauss                59      Director; Chairman and Chief  Executive Officer of Regent  Realty Group, Inc.,  a
                                       general  real estate and mortgage banking firm.  Mr. Strauss served from 1984 to
                                       1988 as  Chairman  and Chief  Executive  Officer  of Focus  Financial  Group,  a
                                       mortgage  banking firm. From 1978  to 1984, Mr. Strauss  served as President and
                                       Chief Executive Officer of the Abacus Group, another mortgage banking firm,  and
                                       was  Chairman  of  the  real  estate division  of  Walter  E.  Heller  & Company
                                       (presently known as Heller Financial, Inc.), a commercial finance company.
David R. Mennel               40      General Manager of Services Operations and President of Duke Services, Inc.   Mr.
                                       Mennel was with the accounting firm of Peat Marwick Mitchell and Company and the
                                       property  development  firm  of Melvin  Simon  & Associates  before  joining the
                                       Company in 1978. He was previously the Treasurer of the Company.
Gary A. Burk                  43      President of Construction Services. Mr. Burk joined the Company in 1979, and  has
                                       been  responsible  for the  Company's  construction management  operations since
                                       1986.
</TABLE>

                       FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

    The following discussion summarizes certain Federal income tax  consequences
to  an investor in shares of Common Stock. Such discussion is based upon current
law. The discussion is focused  on the classification of  the Company as a  REIT
and does not address all tax considerations applicable to prospective investors,
nor  does the  discussion give  a detailed description  of any  state, local, or
foreign tax considerations. This discussion does not describe all of the aspects
of Federal income taxation that may be relevant to a prospective shareholder  in
light of his or her particular circumstances or to certain types of shareholders
(including  insurance companies, tax-exempt  entities, financial institutions or
broker-dealers, foreign  corporations  and  persons  who  are  not  citizens  or
residents  of the United States) subject  to special treatment under the Federal
income tax laws. As used  in this section, the  term "Company" refers solely  to
Duke Realty Investments, Inc.

    EACH  PROSPECTIVE PURCHASER IS  ADVISED TO CONSULT  WITH HIS OR  HER OWN TAX
ADVISOR REGARDING THE SPECIFIC TAX CONSEQUENCES  TO HIM OR HER OF THE  PURCHASE,
OWNERSHIP  AND SALE OF COMMON STOCK IN AN  ENTITY ELECTING TO BE TAXED AS A REAL
ESTATE INVESTMENT TRUST, INCLUDING THE FEDERAL, STATE AND LOCAL TAX CONSEQUENCES
OF SUCH  PURCHASE, OWNERSHIP,  SALE AND  ELECTION AND  OF POTENTIAL  CHANGES  IN
APPLICABLE TAX LAWS.

TAXATION OF THE COMPANY

    GENERAL.   The Company expects to continue to be taxed as a REIT for Federal
income tax purposes. Management believes that the Company was organized and  has
operated  in such  a manner  as to meet  the requirements  for qualification and
taxation as a  REIT under the  Internal Revenue  Code of 1986,  as amended  (the
"Code"),  and that the Company intends to  continue to operate in such a manner.
No assurance, however, can be given that the Company will continue to operate in
a manner so as to remain qualified as a REIT.

    In the opinion of Bose  McKinney & Evans which has  acted as counsel to  the
Company  ("Counsel"), assuming the Company was  organized in conformity with and
has satisfied the requirements  for qualification and taxation  as a REIT  under
the  Code for each  of its taxable years  from and including  the first year for
which the Company made the election to  be taxed as a REIT, and the  assumptions
and representations

                                      S-42
<PAGE>
referred  to below are true,  the proposed methods of  operation of the Company,
the Operating  Partnership and  Duke Realty  Services Limited  Partnership  (the
"Services  Partnership") will  permit the Company  to continue to  qualify to be
taxed as a REIT for  its current and subsequent  taxable years. This opinion  is
based  upon certain  assumptions relating to  the organization  and operation of
Duke  Services,  Inc.  ("DSI"),  the  Operating  Partnership  and  the  Services
Partnership  and  is conditioned  upon certain  representations made  by Company
personnel and affiliates as to certain factual matters relating to the Company's
past operations and the intended manner of future operation of the Company,  the
Operating  Partnership,  and the  Services Partnership.  The opinion  is further
based upon the Company's receipt of a letter ruling from the IRS dated September
30, 1994, which  concluded that  the Company's and  the Operating  Partnership's
distributive  shares of the gross income of  the Services Partnership will be in
proportion to their respective percentage shares of the capital interests of the
partners of  the Services  Partnership. Counsel  is not  aware of  any facts  or
circumstances which are inconsistent with these assumptions and representations.
Unlike  a tax ruling, an opinion of counsel  is not binding upon the IRS, and no
assurance can be given that the IRS will not challenge the status of the Company
as a  REIT for  Federal income  tax purposes.  The Company's  qualification  and
taxation  as a REIT has  depended and will depend  upon, among other things, the
Company's ability to meet  on a continuing basis,  through ownership of  assets,
actual  annual  operating results,  receipt  of qualifying  real  estate income,
distribution levels and diversity of stock ownership, the various  qualification
tests  imposed under  the Code  discussed below.  Counsel has  not reviewed past
compliance with these tests and will not review compliance with these tests on a
periodic or continuing basis. Accordingly, no assurance can be given  respecting
the  satisfaction of  such tests.  See "Taxation  of the  Company --  Failure to
Qualify."

    The following is  a general summary  of the Code  sections which govern  the
Federal  income tax treatment of a REIT  and its shareholders. These sections of
the Code are  highly technical  and complex. This  summary is  qualified in  its
entirety   by  the   applicable  Code  provisions,   Treasury  Regulations,  and
administrative and judicial interpretations thereof as currently in effect.

    If the  Company qualifies  for taxation  as a  REIT and  distributes to  its
shareholders  at  least 95%  of its  REIT  taxable income,  it generally  is not
subject to  Federal corporate  income  taxes on  net  income that  it  currently
distributes to shareholders. This treatment substantially eliminates the "double
taxation"  (at the corporate and shareholder levels) that generally results from
investment in a  corporation. However, the  Company will be  subject to  Federal
income  tax as follows: (i) the Company will be taxed at regular corporate rates
on any undistributed  REIT taxable income,  including undistributed net  capital
gains;  (ii)  under certain  circumstances, the  Company may  be subject  to the
"alternative minimum tax" on its items of  tax preference, if any; (iii) if  the
Company  has net  income from  prohibited transactions  (which are,  in general,
certain sales or other dispositions of property other than foreclosure  property
held  primarily for sale to customers in  the ordinary course of business), such
income will be subject to a 100% tax; (iv) if the Company should fail to satisfy
the 75% gross income test or the 95% gross income test (as discussed below), and
has nonetheless maintained  its qualification  as a REIT  because certain  other
requirements have been met, it will be subject to a 100% tax on the gross income
attributable  to the greater of the amount by which the Company fails the 75% or
95%  test,  multiplied  by  a   fraction  intended  to  reflect  the   Company's
profitability; (v) if the Company should fail to distribute during each calendar
year  at least the sum of (1) 85% of its REIT ordinary income for such year; (2)
95% of its REIT capital gain net income for such year; and (3) any undistributed
taxable income from prior years, it would be  subject to a 4% excise tax on  the
excess of such required distribution over the amounts actually distributed; (vi)
if  the  Company  has (1)  net  income from  the  sale or  other  disposition of
"foreclosure property" (which is, in  general, property acquired by the  Company
by  foreclosure or otherwise on default on a loan secured by the property) which
is held primarily for sale to customers  in the ordinary course of business;  or
(2) other non-qualifying income from foreclosure property, it will be subject to
tax  on such  income at  the highest  corporate rate;  and (vii)  if the Company
acquires any asset from a C  corporation (I.E., generally a corporation  subject
to  tax at the corporate level) in a transaction in which the basis of the asset
in the Company's hands is determined by reference to the basis of the asset  (or
any  other  property)  in  the  hands of  the  C  corporation,  and  the Company
recognizes gain on the disposition of such asset during the 10-year period  (the
"Restriction   Period")  beginning  on   the  date  on   which  such  asset  was

                                      S-43
<PAGE>
acquired by the  Company, then, pursuant  to guidelines issued  by the IRS,  the
excess  of  the fair  market  value of  such property  at  the beginning  of the
applicable Restriction Period over the Company's adjusted basis in such asset as
of the beginning  of such Restriction  Period will be  subject to a  tax at  the
highest  regular corporate rate. The results described above with respect to the
recognition of  built-in gain  assume that  the Company  will make  an  election
pursuant  to  IRS  Notice 88-19  or  applicable future  administrative  rules or
Treasury Regulations.

    REQUIREMENTS FOR QUALIFICATION.  The Code  defines a REIT as a  corporation,
trust or association: (1) which is managed by one or more trustees or directors;
(2)  the beneficial ownership of which is evidenced by transferable shares or by
transferable certificates of beneficial interest; (3) which would be taxable  as
a  domestic corporation but for Sections 856  through 859 of the Code; (4) which
is neither a financial institution nor  an insurance company subject to  certain
provisions of the Code; (5) which has the calendar year as its taxable year; (6)
the beneficial ownership of which is held by 100 or more persons; (7) during the
last  half of each  taxable year not more  than 50% in  value of the outstanding
stock of which is  owned, directly or indirectly,  by five or fewer  individuals
(as  defined  in the  Code to  include  certain entities);  and (8)  which meets
certain income  and  assets tests,  described  below. The  Company  believes  it
currently satisfies requirements (1) through (7).

    INCOME  TESTS.  In order to qualify as  a REIT, there are three gross income
tests that must  be satisfied  annually. First, at  least 75%  of the  Company's
gross  income  (excluding gross  income from  prohibited transactions)  for each
taxable year must be derived directly or indirectly from investments relating to
real property (including "rents from real property," gain from the sale of  real
property  and, in  certain circumstances, interest)  or from  qualified types of
temporary investments.  Second,  at least  95%  of the  Company's  gross  income
(excluding gross income from prohibited transactions) for each taxable year must
be  derived from the same items which qualify  under the 75% income test or from
dividends,  interest  and  gain  from  the  sale  or  disposition  of  stock  or
securities,  or from any combination  of the foregoing. Third,  less than 30% of
the Company's gross income (including gross income from prohibited transactions)
must be derived from gain  in connection with the  sale or other disposition  of
stock  or  securities held  for less  than  one year,  property in  a prohibited
transaction, and  real  property held  for  less  than four  years  (other  than
involuntary conversions and foreclosure property).

    Rents  received by the Company will qualify as "rents from real property" in
satisfying the gross  income tests for  a REIT described  above only if  several
conditions (related to the relationship of the tenant to the Company, the method
of  determining the rent payable and nature of the property leased) are met. The
Company does not  anticipate receiving rents  in excess of  a de minimis  amount
that  fail to meet these  conditions. Finally, for rents  received to qualify as
"rents from real property," the Company generally must not operate or manage the
property or  furnish  or render  services  to  tenants, other  than  through  an
"independent  contractor"  that  is  adequately compensated  and  from  whom the
Company derives  no income;  provided,  however, that  the Company  may  perform
services  "usually or  customarily rendered"  in connection  with the  rental of
space for occupancy only and not otherwise considered "rendered to the occupant"
("Permissible Services").

    The Company provides certain management, development, construction and other
tenant-related services (collectively, "Real  Estate Services") with respect  to
the  Properties through the  Operating Partnership, which  is not an independent
contractor. Management believes that the  material services provided to  tenants
by the Operating Partnership are Permissible Services. To the extent services to
tenants  do not constitute Permissible Services,  such services are performed by
an independent contractor.

    The Company derives a portion of its income from the Operating Partnership's
interest as a limited partner in  the Services Partnership and its ownership  of
DSI  which  is  a general  partner  of  the Services  Partnership.  The Services
Partnership receives fees for  Real Estate Services  with respect to  properties
that  are not owned directly  by the Operating Partnership,  which fees will not
qualify as  rents from  real  property. In  addition, the  Services  Partnership
receives   fees  in  consideration   for  the  performance   of  management  and

                                      S-44
<PAGE>
administrative services with  respect to  Properties not entirely  owned by  the
Operating  Partnership. All or  a portion of  such management and administrative
fees will also not qualify as "rents from real property" for purposes of the 75%
or 95% gross income tests. Pursuant to Treasury Regulations, a partner's capital
interest  in  a  partnership  determines  its  proportionate  interest  in   the
partnership's  gross income from partnership assets  for purposes of the 75% and
95% gross income tests. For this purpose,  the capital interest of a partner  is
determined  by dividing its capital account by  the sum of all partners' capital
accounts.  Presently,  the  Operating  Partnership's  capital  interest  in  the
Services   Partnership  is  9%  and  DSI's  capital  interest  in  the  Services
Partnership is  1%.  The  partnership  agreement  of  the  Services  Partnership
provides,  however, for varying allocations of  income which differ from capital
interests, subject  to certain  limitations  on the  aggregate amount  of  gross
income  which may be allocated to the Operating Partnership and DSI. The Company
has obtained a letter ruling from the IRS that allocations according to  capital
interests  are proper for applying the 75% and 95% gross income tests. Thus, for
purposes of  these  gross income  tests,  at present  the  Services  Partnership
allocates  9% of its  gross income to  the Operating Partnership  and 1% to DSI.
Although certain of the  Real Estate Services fees  allocated from the  Services
Partnership  do not qualify  under the 75%  or 95% gross  income tests as "rents
from real property," the  Company believes that, at  least presently and in  the
near  term, the  aggregate amount  of such fees  (and any  other non- qualifying
income) allocated to the Company in any taxable year will not cause the  Company
to  exceed the limits on non-qualifying income under the 75% or 95% gross income
tests described above.

    If the Company fails to satisfy one or  both of the 75% or 95% gross  income
tests  for any taxable year, it may nevertheless qualify as a REIT for such year
if it is  entitled to relief  under certain provisions  of the Code.  It is  not
possible,  however, to state  whether in all circumstances  the Company would be
entitled to  the  benefit of  these  relief  provisions. Even  if  these  relief
provisions apply, a tax would be imposed on certain excess net income.

    ASSET  TESTS.  In order  for the Company to  maintain its qualification as a
REIT, at the close  of each quarter  of its taxable year,  it must also  satisfy
three  tests relating to  the nature of its  assets. First, at  least 75% of the
value of the Company's total assets must be represented by "real estate assets,"
cash, cash items, and  government securities. Second, not  more than 25% of  the
Company's  total assets may be represented by securities other than those in the
75% assets class. Third, of  the assets held in  securities other than those  in
the  75% assets  class, the value  of any  one issuer's securities  owned by the
Company may not exceed 5%  of the value of the  Company's total assets, and  the
Company  may  not own  more  than 10%  of  any one  issuer's  outstanding voting
securities (excluding securities of a  qualified REIT subsidiary [as defined  in
the Code] or another REIT).

    The  Company is deemed to directly hold  its proportionate share of all real
estate and other assets of the Operating Partnership and should be considered to
hold its  proportionate  share of  all  assets  deemed owned  by  the  Operating
Partnership  and DSI  through their  ownership of  partnership interests  in the
Services Partnership and  other partnerships. As  a result, management  believes
that  more than 75% of the Company's assets are real estate assets. In addition,
management does not expect the Company  to hold (1) any securities  representing
more  than 10% of any one issuer's voting  securities other than DSI, which is a
qualified REIT subsidiary, nor (2) securities of any one issuer exceeding 5%  of
the value of the Company's gross assets (determined in accordance with generally
accepted accounting principles).

    ANNUAL  DISTRIBUTION REQUIREMENTS.   The Company,  in order to  qualify as a
REIT, generally must distribute dividends (other than capital gain dividends) to
its shareholders in an amount at  least equal to (A) the  sum of (i) 95% of  the
Company's  "REIT taxable income" (computed without  regard to the dividends paid
deduction and the Company's net  capital gain), and (ii)  95% of the net  income
(after  tax), if any,  from foreclosure property,  minus (B) the  sum of certain
items of non-cash  income. In  addition, if the  Company disposes  of any  asset
during  its Restriction  Period, the Company  will be required  to distribute at
least 95%  of  the  built-in  gain  (after  tax),  if  any,  recognized  on  the
disposition  of such asset. Such distributions must  be paid in the taxable year
to which they relate, or  in the following taxable  year if declared before  the
Company  timely files its tax return for such  year and if paid on or before the
first regular dividend payment after such

                                      S-45
<PAGE>
declaration. To the extent that the Company  does not distribute all of its  net
capital  gain or  distributes at  least 95%,  but less  than 100%,  of its "REIT
taxable income," as  adjusted, it will  be subject to  tax on the  undistributed
amount  at regular capital gains and  ordinary corporate tax rates. Furthermore,
if the Company should fail to distribute during each calendar year at least  the
sum  of (i) 85% of its REIT ordinary income  for such year, (ii) 95% of its REIT
net capital  gain income  for such  year, and  (iii) any  undistributed  taxable
income  from prior periods, the Company will be subject to regular capital gains
and ordinary corporate tax rates on undistributed income and also may be subject
to a  4% excise  tax on  undistributed  income in  certain events.  The  Company
believes  that it has made and intends  to continue to make timely distributions
sufficient to satisfy the annual distribution requirements. In this regard,  the
partnership  agreement of the  Operating Partnership authorizes  the Company, as
general partner, to take such steps as  may be necessary to cause the  Operating
Partnership  to distribute  to its partners  an amount sufficient  to permit the
Company to meet these distribution  requirements. It is possible, however,  that
the  Company, from time  to time, may  not have sufficient  cash or other liquid
assets to meet the 95% distribution requirement due primarily to the expenditure
of cash for  nondeductible expenses  such as principal  amortization or  capital
expenditures.  In such event, the Company may  borrow or may cause the Operating
Partnership to arrange for short-term or  other borrowing to permit the  payment
of  required dividends or pay dividends in  the form of taxable stock dividends.
If the  amount  of  nondeductible  expenses  exceeds  non-cash  deductions,  the
Operating  Partnership  may  refinance  its  indebtedness  to  reduce  principal
payments and borrow funds for capital expenditures.

    FAILURE TO QUALIFY.  If the Company fails to qualify for taxation as a  REIT
in  any  taxable  year,  the  Company will  be  subject  to  tax  (including any
applicable corporate alternative minimum tax)  on its taxable income at  regular
corporate  rates. Unless entitled to relief under specific statutory provisions,
the Company also  will be  disqualified from  taxation as  a REIT  for the  four
taxable  years following the year during which qualification was lost. It is not
possible to state whether in all circumstances the Company would be entitled  to
such statutory relief.

OTHER TAX CONSIDERATIONS

    EFFECT  OF TAX STATUS OF OPERATING  PARTNERSHIP AND SERVICES PARTNERSHIP AND
OTHER PARTNERSHIPS ON REIT QUALIFICATION.  All of the Company's investments  are
through DSI and the Operating Partnership, which in turn hold interests in other
partnerships,  including the Services Partnership. The Company believes that the
Operating Partnership, and each other partnership in which it holds an interest,
is properly treated as a partnership for tax purposes (and not as an association
taxable as a corporation). If,  however, the Operating Partnership were  treated
as  an association taxable as a corporation,  the Company would cease to qualify
as a REIT. If  the Services Partnership  or any of  the other partnerships  were
treated   as  an  association  taxable  as   a  corporation  and  the  Operating
Partnership's interest in  such partnership  exceeded 10%  of the  partnership's
voting  interests or the value of such interest  exceeded 5% of the value of the
Company's assets, the Company would cease to qualify as a REIT. Furthermore,  in
such  a situation, any partnerships treated as a corporation would be subject to
corporate income  taxes, and  distributions  from any  such partnership  to  the
Company  would be  treated as  dividends, which  are not  taken into  account in
satisfying the 75% gross income test  described above and which therefore  could
make  it more  difficult for the  Company to  meet the 75%  asset test described
above.

    TAX ALLOCATIONS WITH RESPECT TO  THE PROPERTIES.  The Operating  Partnership
was formed by way of contributions of appreciated property (including certain of
the  Properties) to the Operating Partnership. When property is contributed to a
partnership in  exchange for  an interest  in the  partnership, the  partnership
generally takes a carryover basis in that property for tax purposes equal to the
adjusted  basis of the contributing partner in the property, rather than a basis
equal to the fair market value of the property at the time of contribution (this
difference is referred to as  "Book-Tax Difference"). The partnership  agreement
of  the Operating  Partnership requires  allocations of  income, gain,  loss and
deduction with respect to a contributed Property be made in a manner  consistent
with  the  special rules  of  Section 704(c)  of  the Code  and  the regulations
thereunder, which will tend to  eliminate the Book-Tax Differences with  respect
to  the  contributed  Properties over  the  life of  the  Operating Partnership.
However, because of certain technical

                                      S-46
<PAGE>
limitations, the  special allocation  rules  of Section  704(c) may  not  always
entirely  eliminate the Book-Tax Differences on  an annual basis or with respect
to a specific taxable transaction such as  a sale. Thus, the carryover basis  of
the contributed Properties in the hands of the Operating Partnership could cause
the  Company  (i)  to  be  allocated lower  amounts  of  depreciation  and other
deductions for  tax purposes  than would  be  allocated to  the Company  if  all
Properties were to have a tax basis equal to their fair market value at the time
of  contribution, and (ii) possibly to be allocated taxable gain in the event of
a sale of such contributed Properties in  excess of the economic or book  income
allocated to the Company as a result of such sale. The foregoing principles also
apply  in determining the  earnings and profits  of the Company  for purposes of
determining the  portion  of  distributions  taxable  as  dividend  income.  The
application  of  these  rules  over  time may  result  in  a  higher  portion of
distributions being taxed as dividends than would have occurred had the  Company
purchased its interests in the Properties at their agreed values.

    STATE  AND LOCAL  TAXES.   The Company  or its  shareholders or  both may be
subject to  state, local  or other  taxation in  various state,  local or  other
jurisdictions,  including those in  which they transact  business or reside. The
tax treatment  in such  jurisdictions may  differ from  the Federal  income  tax
consequences discussed above.

    FOREIGN  SHAREHOLDERS.  The rules governing United States income taxation of
nonresident alien individuals, foreign  corporations, foreign partnerships,  and
foreign  trust  and estates  (collectively,  "Non-U.S. Shareholders")  are quite
complex. Certain distributions paid by the Company to Non-U.S. Shareholders will
be subject to  U.S. tax  withholding. Prospective  Non-U.S. Shareholders  should
consult  with their own tax  advisors to determine the  impact of Federal, state
and local income  tax laws on  an investment  in the Company,  and to  determine
their reporting requirements, if any.

                                      S-47
<PAGE>
                                  UNDERWRITING

    Subject  to the terms and conditions contained in the underwriting agreement
(the "Underwriting Agreement"), the  Company has agreed to  sell to each of  the
Underwriters  named below, and each of  the Underwriters for whom Merrill Lynch,
Pierce, Fenner  & Smith  Incorporated,  Alex. Brown  & Sons  Incorporated,  Dean
Witter  Reynolds  Inc.,  A.G.  Edwards  &  Sons,  Inc.  and  McDonald  & Company
Securities, Inc.  are  acting  as representatives  (the  "Representatives")  has
severally  agreed to purchase,  the respective number of  shares of Common Stock
set forth  below opposite  their respective  names. The  Underwriting  Agreement
provides  that  the  obligations  of the  Underwriters  are  subject  to certain
conditions precedent and that the Underwriters will be obligated to purchase all
of the shares of Common Stock if any are purchased.

<TABLE>
<CAPTION>
                                                                             NUMBER OF SHARES
             UNDERWRITER                                                      OF COMMON STOCK
- ---------------------------------------------------------------------------  -----------------
<S>                                                                          <C>
Merrill Lynch, Pierce, Fenner & Smith
          Incorporated.....................................................
Alex. Brown & Sons Incorporated............................................
Dean Witter Reynolds Inc...................................................
A.G. Edwards & Sons, Inc...................................................
McDonald & Company Securities, Inc.........................................

                                                                             -----------------
          Total............................................................       2,500,000
                                                                             -----------------
                                                                             -----------------
</TABLE>

    The Representatives have advised the  Company that the Underwriters  propose
initially  to offer the Common Stock to  the public at the public offering price
set forth  on the  cover page  of  this Prospectus  Supplement, and  to  certain
dealers  at such  price less a  concession not  in excess of  $   per share. The
Underwriters may allow, and such dealers  may reallow, a discount not in  excess
of  $   per share  on sales to  certain other  dealers. After  the Offering, the
public offering price, concession and discounts may be changed.

    The Company has granted  an option to  the Underwriters, exercisable  during
the  30-day period after the date of  this Prospectus Supplement, to purchase up
to an aggregate of 375,000 additional shares of Common Stock at the price to the
public set  forth on  the cover  page to  this Prospectus  Supplement, less  the
underwriting  discount. The Underwriters may exercise  this option only to cover
over-allotments, if  any. To  the  extent that  the Underwriters  exercise  this
option,  each Underwriter will  be obligated, subject  to certain conditions, to
purchase the number of additional shares  of Common Stock proportionate to  such
Underwriter's initial amount reflected in the foregoing table.

    The Company and the executive officers of the Company and the Directors have
agreed  that for a period of 90 days from the date of this Prospectus Supplement
they will not, without prior and written consent of the Representatives,  offer,
sell  or  otherwise  dispose of  any  shares  of Common  Stock  or  any security
convertible into or exercisable for shares  of Common Stock (except pursuant  to
the  Company's Stock  Option or  Dividend Reinvestment  Plans and  certain other
agreements).

    The Company  has  agreed  to  indemnify  the  Underwriters  against  certain
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to contribute to payments the Underwriters may be required to make in respect
thereof.

                                 LEGAL MATTERS

    In  addition to the legal opinions referred to under "Legal Opinions" in the
accompanying Prospectus, the description of Federal income tax matters contained
in this Prospectus  Supplement entitled "Federal  Income Tax Considerations"  is
based upon the opinion of Bose McKinney and Evans.

                                      S-48
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

    NO  DEALER, SALESMAN  OR OTHER  INDIVIDUAL HAS  BEEN AUTHORIZED  TO GIVE ANY
INFORMATION OR  TO  MAKE  ANY  REPRESENTATIONS OTHER  THAN  THOSE  CONTAINED  OR
INCORPORATED  BY REFERENCE  IN THIS PROSPECTUS  SUPPLEMENT OR  THE PROSPECTUS IN
CONNECTION WITH  THE  OFFERING  MADE  BY  THIS  PROSPECTUS  SUPPLEMENT  AND  THE
PROSPECTUS  AND, IF GIVEN OR MADE,  SUCH INFORMATION OR REPRESENTATIONS MUST NOT
BE RELIED UPON  AS HAVING BEEN  AUTHORIZED BY THE  COMPANY OR THE  UNDERWRITERS.
NEITHER  THE DELIVERY  OF THIS PROSPECTUS  SUPPLEMENT OR THE  PROSPECTUS NOR ANY
SALE MADE  HEREUNDER AND  THEREUNDER SHALL,  UNDER ANY  CIRCUMSTANCE, CREATE  AN
IMPLICATION  THAT  THERE HAS  BEEN  NO CHANGE  IN THE  FACTS  SET FORTH  IN THIS
PROSPECTUS SUPPLEMENT OR  IN THE  PROSPECTUS OR IN  THE AFFAIRS  OF THE  COMPANY
SINCE  THE DATE  HEREOF. THIS  PROSPECTUS SUPPLEMENT  AND THE  PROSPECTUS DO NOT
CONSTITUTE AN OFFER OR SOLICITATION BY ANYONE  IN ANY STATE IN WHICH SUCH  OFFER
OR  SOLICITATION IS NOT AUTHORIZED  OR IN WHICH THE  PERSON MAKING SUCH OFFER OR
SOLICITATION IS NOT QUALIFIED TO  DO SO OR TO ANYONE  TO WHOM IT IS UNLAWFUL  TO
MAKE SUCH OFFER OR SOLICITATION.

                              -------------------

                               TABLE OF CONTENTS
                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                      PAGE
                                                    ---------
<S>                                                 <C>
Prospectus Supplement Summary.....................        S-3
The Company.......................................        S-9
Recent Developments...............................       S-12
Use of Proceeds...................................       S-15
Price Range of Common Stock and Dividend
 History..........................................       S-16
Capitalization....................................       S-17
Selected Consolidated Financial Data..............       S-18
Management's Discussion and Analysis of Financial
 Condition and Results of Operations..............       S-19
Properties........................................       S-23
Management........................................       S-41
Federal Income Tax Considerations.................       S-42
Underwriting......................................       S-48
Legal Matters.....................................       S-48
                         PROSPECTUS
Available Information.............................          2
Incorporation of Certain Documents by Reference...          2
The Company.......................................          3
Use of Proceeds...................................          3
Ratios of Earnings to Fixed Charges...............          3
Description of Debt Securities....................          4
Description of Preferred Stock....................         14
Description of Common Stock.......................         20
Plan of Distribution..............................         21
Legal Opinions....................................         22
Experts...........................................         22
</TABLE>

                                2,500,000 SHARES

                                     [LOGO]

                                  COMMON STOCK

                              -------------------

                             PROSPECTUS SUPPLEMENT

                              -------------------

                              MERRILL LYNCH & CO.
                               ALEX. BROWN & SONS
                                  INCORPORATED
                           DEAN WITTER REYNOLDS INC.
                           A.G. EDWARDS & SONS, INC.
                               MCDONALD & COMPANY
                                SECURITIES, INC.
                                  MAY   , 1995

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>

APPENDIX


Inside front cover page of Prospectus Supplement:

     On the inside front cover page of the Prospectus Supplement is graphic
material entitled "Duke Realty Investments Principal Markets" consisting of
(1) a map of the continental United States on which the states of Missouri,
Wisconsin, Illinois, Michigan, Indiana, Kentucky, Tennessee and Ohio are
shaded and (2) a larger map of such states on which the city of Indianapolis,
Indiana is shown as the Corporate Headquarters; the cities of Decatur,
Illinois, Detroit, Michigan, St. Louis, Missouri, Columbus, Ohio, Cincinnati,
Ohio and Nashville, Tennessee are shown as Regional Office locations; and
the cities of Milwaukee, Wisconsin, St. Louis, Missouri, Bloomington, Illinois,
Champaign, Illinois, Decatur, Illinois, Indianapolis, Indiana, Nashville,
Tennessee, Detroit, Michigan, Fort Wayne, Indiana, Columbus, Ohio, Dayton,
Ohio, Cincinnati, Ohio and Covington, Kentucky are shown as Duke Markets.

Inside back cover page of Prospectus Supplement:

     On the inside back cover page of the Prospectus Supplement are five
color photographs, as follows:

     (1)  An aerial photograph of a business park, captioned "Park 100
          Business Park - Indianapolis, Indiana"

     (2)  An aerial photograph of a building captioned "Park 100
          Business Park, Indianapolis, Indiana, Silver Burdett Ginn
          (Building 96) (Completed January 1995)"

     (3)  A photograph of a building captioned "Greenbriar Business Park,
          Nashville, Tennessee (Acquired November 1994)

     (4)  A photograph of a building captioned Galyan's, Columbus, Ohio
          (Completed October 1994)

     (5)  A photograph of a building captioned "The Corporate Park at
          Tuttle Crossing, Columbus, Ohio Sterling Software (Completed
          April 1995)



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission