<PAGE> PAGE 1
000 B000000 12/31/95
000 C000000 0000840084
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0
000 J000000 A
001 A000000 HEITMAN SECURITIES TRUST
001 B000000 811-5659
001 C000000 8004351405
002 A000000 180 NORTH LASALLE STREET
002 B000000 CHICAGO
002 C000000 IL
002 D010000 60601
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C020100 HEITMAN REAL ESTATE FUND
007 C030100 N
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A000001 HEITMAN/PRA SECURITIES ADVISORS, INC.
008 B000001 A
008 C000001 801-48252
008 D010001 CHICAGO
008 D020001 IL
008 D030001 60601
010 A000001 RODNEY SQUARE MANAGEMENT CORPORATION
010 B000001 801-22071
010 C010001 WILMINGTON
010 C020001 DE
010 C030001 19890
011 A000001 RODNEY SQUARE DISTRIBUTORS, INC.
011 B000001 8-37006
011 C010001 WILMINGTON
011 C020001 DE
011 C030001 19890
011 A000002 ACG CAPITAL CORPORATION
<PAGE> PAGE 2
011 B000002 8-37523
011 C010002 WALNUT CREEK
011 C020002 CA
011 C030002 94595
012 A000001 RODNEY SQUARE MANAGEMENT CORPORATION
012 B000001 85-00761
012 C010001 WILMINGTON
012 C020001 DE
012 C030001 19890
013 A000001 ARTHUR ANDERSEN LLP
013 B010001 PHILADELPHIA
013 B020001 PA
013 B030001 19103
015 A000001 WILMINGTON TRUST COMPANY
015 B000001 C
015 C010001 WILMINGTON
015 C020001 DE
015 C030001 19890
015 E010001 X
018 000000 Y
019 A000000 N
019 B000000 0
020 A000001 JEFFERIES & COMPANY, INC.
020 B000001 95-2622900
020 C000001 110
020 A000002 GREENSTREET ADVISORS, INC.
020 B000002 33-0275837
020 C000002 31
020 A000003 LEHMAN BROTHERS INC.
020 B000003 13-2518466
020 C000003 28
020 A000004 PRUDENTIAL SECURITIES INCORPORATED
020 B000004 22-2347336
020 C000004 18
020 A000005 DIRECT ACCESS BROKERAGE SERVICES, INC.
020 B000005 36-3348346
020 C000005 16
020 A000006 MORGAN (J.P.) SECURITIES, INC.
020 B000006 13-3224016
020 C000006 14
020 A000007 GENESIS SECURITIES, INC.
020 B000007 23-2263960
020 C000007 13
020 A000008 PAINEWEBBER INCORPORATED
020 B000008 13-2638166
020 C000008 13
020 A000009 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
020 B000009 13-5674085
020 C000009 13
020 A000010 EDWARDS (A.G.) & SONS, INC.
020 B000010 43-0895447
<PAGE> PAGE 3
020 C000010 13
021 000000 334
022 A000001 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
022 B000001 13-5674085
022 C000001 418527
022 D000001 0
022 A000002 GOLDMAN, SACHS & CO.
022 B000002 13-5108880
022 C000002 12025
022 D000002 0
022 A000003 LEHMAN BROTHERS INC.
022 B000003 13-2518466
022 C000003 1853
022 D000003 0
022 A000004 PRUDENTIAL SECURITIES, INCORPORATED
022 B000004 22-2347336
022 C000004 1047
022 D000004 0
022 A000005 FORD MOTOR CREDIT CORP.
022 C000005 1019
022 D000005 0
022 A000006 ASSOCIATES CORP.
022 C000006 768
022 D000006 0
022 A000007 PAINEWEBBER INCORPORATED
022 B000007 13-2638166
022 C000007 754
022 D000007 0
022 A000008 SALOMON BROTHERS INC.
022 B000008 13-3082694
022 C000008 437
022 D000008 0
022 A000009 EDWARDS (A.G.) & SONS, INC.
022 B000009 43-0895447
022 C000009 257
022 D000009 0
022 A000010 GENERAL ELECTRIC CAPITAL CORP.
022 C000010 206
022 D000010 0
023 C000000 437331
023 D000000 0
024 000000 N
025 D000001 0
025 D000002 0
025 D000003 0
025 D000004 0
025 D000005 0
025 D000006 0
025 D000007 0
025 D000008 0
026 A000000 N
<PAGE> PAGE 4
026 B000000 N
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
028 A010000 3219
028 A020000 0
028 A030000 0
028 A040000 2029
028 B010000 2348
028 B020000 0
028 B030000 0
028 B040000 1477
028 C010000 11213
028 C020000 701
028 C030000 0
028 C040000 9210
028 D010000 422
028 D020000 0
028 D030000 0
028 D040000 2221
028 E010000 1263
028 E020000 0
028 E030000 0
028 E040000 3165
028 F010000 2054
028 F020000 877
028 F030000 0
028 F040000 3895
028 G010000 20519
028 G020000 1578
028 G030000 0
028 G040000 21997
028 H000000 10634
029 000000 Y
030 A000000 149
030 B000000 4.75
030 C000000 1.00
031 A000000 99
031 B000000 0
032 000000 0
033 000000 50
034 000000 N
035 000000 0
036 B000000 0
037 000000 N
038 000000 0
<PAGE> PAGE 5
039 000000 N
040 000000 Y
041 000000 Y
042 A000000 0
042 B000000 0
042 C000000 0
042 D000000 0
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 100
043 000000 3
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.000
048 A010000 100000
048 A020000 0.750
048 B010000 0
048 B020000 0.000
048 C010000 0
048 C020000 0.000
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 100000
048 K020000 0.650
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 Y
053 B000000 Y
053 C000000 N
054 A000000 Y
054 B000000 Y
054 C000000 N
054 D000000 N
054 E000000 Y
<PAGE> PAGE 6
054 F000000 N
054 G000000 N
054 H000000 Y
054 I000000 N
054 J000000 Y
054 K000000 Y
054 L000000 N
054 M000000 Y
054 N000000 Y
054 O000000 N
055 A000000 N
055 B000000 N
056 000000 Y
057 000000 N
058 A000000 N
058 B000000 N
058 C000000 N
058 D000000 N
058 E000000 N
059 000000 Y
060 A000000 Y
060 B000000 Y
061 000000 5000
062 A000000 N
062 B000000 0.0
062 C000000 0.0
062 D000000 0.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 0.0
062 N000000 0.0
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 0.0
066 A000000 Y
066 B000000 N
066 C000000 N
066 D000000 N
066 E000000 N
066 F000000 N
066 G000000 Y
067 000000 N
<PAGE> PAGE 7
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 N
070 B010000 Y
070 B020000 N
070 C010000 Y
070 C020000 N
070 D010000 Y
070 D020000 N
070 E010000 Y
070 E020000 N
070 F010000 N
070 F020000 N
070 G010000 Y
070 G020000 N
070 H010000 N
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 N
070 K010000 Y
070 K020000 N
070 L010000 N
070 L020000 N
070 M010000 N
070 M020000 N
070 N010000 Y
070 N020000 N
070 O010000 Y
070 O020000 N
070 P010000 N
070 P020000 N
070 Q010000 Y
070 Q020000 N
070 R010000 Y
070 R020000 N
071 A000000 62016
071 B000000 70148
071 C000000 94932
071 D000000 65
072 A000000 12
072 B000000 426
072 C000000 4672
072 D000000 0
072 E000000 0
072 F000000 725
072 G000000 107
072 H000000 0
<PAGE> PAGE 8
072 I000000 59
072 J000000 36
072 K000000 0
072 L000000 15
072 M000000 63
072 N000000 50
072 O000000 0
072 P000000 0
072 Q000000 57
072 R000000 79
072 S000000 53
072 T000000 3
072 U000000 0
072 V000000 0
072 W000000 52
072 X000000 1299
072 Y000000 40
072 Z000000 3839
072AA000000 0
072BB000000 1952
072CC010000 7936
072CC020000 0
072DD010000 5859
072DD020000 108
072EE000000 38
073 A010000 0.3242
073 A020000 0.2315
073 B000000 0.0032
073 C000000 0.1796
074 A000000 331
074 B000000 0
074 C000000 0
074 D000000 4181
074 E000000 0
074 F000000 94727
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 1369
074 K000000 18
074 L000000 1114
074 M000000 12
074 N000000 101752
074 O000000 109
074 P000000 95
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 336
074 S000000 0
<PAGE> PAGE 9
074 T000000 101212
074 U010000 11058
074 U020000 637
074 V010000 8.65
074 V020000 8.67
074 W000000 0.0000
074 X000000 1153
074 Y000000 0
075 A000000 0
075 B000000 97377
076 000000 0.00
077 A000000 Y
077 B000000 Y
077 Q010000 Y
077 Q020000 N
077 Q030000 N
078 000000 N
080 A000000 NATIONAL UNION FIRE INSURANCE COMPANY
080 C000000 525
081 A000000 Y
081 B000000 1
082 A000000 Y
082 B000000 5
083 A000000 N
083 B000000 0
084 A000000 N
084 B000000 0
085 A000000 Y
085 B000000 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
SIGNATURE NANCY B. LYNN
TITLE SECRETARY
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
HEITMAN REAL ESTATE FUND'S ANNUAL REPORT FOR THE ADVISOR CLASS DATED
DECEMBER 31, 1995 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
ANNUAL REPORT DATED DECEMBER 31, 1995.
</LEGEND>
<CIK> 0000840084
<NAME> HEITMAN SECURITIES TRUST
<SERIES>
<NUMBER> 1
<NAME> HEITMAN REAL ESTATE FUND
<MULTIPLIER> 1000
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-START> JAN-01-1995
<PERIOD-END> DEC-31-1995
<INVESTMENTS-AT-COST> 89172
<INVESTMENTS-AT-VALUE> 98908
<RECEIVABLES> 2501
<ASSETS-OTHER> 343
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 101752
<PAYABLE-FOR-SECURITIES> 109
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 431
<TOTAL-LIABILITIES> 540
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 95619
<SHARES-COMMON-STOCK> 11694
<SHARES-COMMON-PRIOR> 12727
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (4143)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 9736
<NET-ASSETS> 101212
<DIVIDEND-INCOME> 4672
<INTEREST-INCOME> 426
<OTHER-INCOME> 0
<EXPENSES-NET> 1259
<NET-INVESTMENT-INCOME> 3839
<REALIZED-GAINS-CURRENT> (1952)
<APPREC-INCREASE-CURRENT> 7936
<NET-CHANGE-FROM-OPS> 9823
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 70
<DISTRIBUTIONS-OF-GAINS> 1
<DISTRIBUTIONS-OTHER> 38
<NUMBER-OF-SHARES-SOLD> 1276
<NUMBER-OF-SHARES-REDEEMED> 648
<SHARES-REINVESTED> 9
<NET-CHANGE-IN-ASSETS> (4357)
<ACCUMULATED-NII-PRIOR> 8
<ACCUMULATED-GAINS-PRIOR> (2153)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 725
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 1299
<AVERAGE-NET-ASSETS> 1916
<PER-SHARE-NAV-BEGIN> 8.00
<PER-SHARE-NII> 0.23
<PER-SHARE-GAIN-APPREC> 0.80
<PER-SHARE-DIVIDEND> 0.23
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0.13
<PER-SHARE-NAV-END> 8.67
<EXPENSE-RATIO> 1.99
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE HEITMAN
REAL ESTATE FUND'S ANNUAL REPORT FOR THE HEITMAN/PRA INSTITUTIONAL CLASS DATED
DECEMBER 31, 1995 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE ANNUAL
REPORT DATED DECEMBER 31, 1995.
</LEGEND>
<CIK> 0000840084
<NAME> HEITMAN SECURITIES TRUST
<SERIES>
<NUMBER> 1
<NAME> HEITMAN REAL ESTATE FUND
<MULTIPLIER> 1000
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-START> JAN-01-1995
<PERIOD-END> DEC-31-1995
<INVESTMENTS-AT-COST> 89172
<INVESTMENTS-AT-VALUE> 98908
<RECEIVABLES> 2501
<ASSETS-OTHER> 343
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 101752
<PAYABLE-FOR-SECURITIES> 109
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 431
<TOTAL-LIABILITIES> 540
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 95619
<SHARES-COMMON-STOCK> 11694
<SHARES-COMMON-PRIOR> 12727
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (4143)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 9736
<NET-ASSETS> 101212
<DIVIDEND-INCOME> 4672
<INTEREST-INCOME> 426
<OTHER-INCOME> 0
<EXPENSES-NET> 1259
<NET-INVESTMENT-INCOME> 3839
<REALIZED-GAINS-CURRENT> (1952)
<APPREC-INCREASE-CURRENT> 7936
<NET-CHANGE-FROM-OPS> 9823
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 3778
<DISTRIBUTIONS-OF-GAINS> 37
<DISTRIBUTIONS-OTHER> 2081
<NUMBER-OF-SHARES-SOLD> 2056
<NUMBER-OF-SHARES-REDEEMED> 4094
<SHARES-REINVESTED> 369
<NET-CHANGE-IN-ASSETS> (4357)
<ACCUMULATED-NII-PRIOR> 8
<ACCUMULATED-GAINS-PRIOR> (2153)
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 725
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 1299
<AVERAGE-NET-ASSETS> 95461
<PER-SHARE-NAV-BEGIN> 8.30
<PER-SHARE-NII> 0.33
<PER-SHARE-GAIN-APPREC> 0.53
<PER-SHARE-DIVIDEND> 0.33
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0.18
<PER-SHARE-NAV-END> 8.65
<EXPENSE-RATIO> 1.29
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
