PRA SECURITIES TRUST /
485BPOS, 1997-04-28
Previous: ACM MANAGED INCOME FUND INC /NY/, NSAR-A, 1997-04-28
Next: WRL SERIES ANNUITY ACCOUNT, 485BPOS, 1997-04-28



                                                          Blacklined
   
   Filed with the Securities and Exchange Commission on ^ [APRIL 28, 1997].
                                     1933 Act Registration File No.   33-24611
                                                    1940 Act File No. 811-5659
    
                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, DC 20549
                                       
                                   FORM N-1A

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

     Pre-Effective Amendment No.                            __
   
     Post-Effective Amendment No.      ^ [11]                X
    
                                      and

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
   
     Amendment No.     ^ [ 13]                               X
    
                           HEITMAN SECURITIES TRUST
              (Exact Name of Registrant as Specified in Charter)
                                       
          180 NORTH LASALLE STREET, SUITE 3600, CHICAGO, IL     60601
          (Address of Principal Executive Offices)        (Zip Code)

Registrant's Telephone Number, including Area Code:  (312) 849-4150
                                       
  Nancy B. Lynn, Secretary                 Copy to:
  HEITMAN SECURITIES TRUST                 Philip H. Newman
  180 North LaSalle Street, Suite 3600     Goodwin, Procter & Hoar  LLP
  Chicago, IL   60601                      One Exchange Place
  (Name and Address of Agent for Service)  Boston, MA   02109-2881

It is proposed that this filing will become effective
   
          ___  immediately upon filing pursuant to paragraph (b)
            X  on     MAY 1, 199[7]        pursuant to paragraph (b)
          ___  60 days after filing pursuant to paragraph (a)[(1)]
          ___  on __________ pursuant to paragraph (a)[(1)]
          ___  75 days after filing pursuant to paragraph (a)(2)]
          ___  on __________ pursuant to paragraph (a)(2) of Rule 485.
    
If appropriate, check the following box:

             ___  This post-effective amendment designates a new effective
             date for a previously filed post-effective amendment.
   
Registrant  has  filed  a  declaration registering  an  indefinite  amount  of
securities pursuant to Rule 24f-2 under the Investment Company Act of 1940, as
amended [(the "1940 Act").  Registrant filed the notice required by Rule 24f-2
for  its  fiscal  year ended December 31, 199^[6] on or about  February  [26],
199^[7].
    


<PAGE>
                             CROSS-REFERENCE SHEET
                            Pursuant to Rule 481(a)
                                       
                           HEITMAN SECURITIES TRUST
                                       
                          Items Required By Form N-1A
                                       
              PART A - PROSPECTUS-HEITMAN/PRA INSTITUTIONAL CLASS
                                       
ITEM NO.  ITEM CAPTION                  PROSPECTUS CAPTION
- --------  ------------                  ------------------
 1.       Cover Page                    Cover Page
 2.       Synopsis                      Transaction and Expense Data
 3.       Condensed Financial           Financial Highlights
            Information                 Performance Information
 4.       General Description of        Cover Page; Investment Objective and
            Registrant                  Policies
                                        Additional Information
 5.       Management of the Fund        Management of the Fund
                                        Additional Information
 5A.      Management's Discussion
            of Fund Performance         Not Applicable
 6.       Capital Stock and Other       Income Dividends and Capital Gains
            Securities                  Distributions
                                        Additional Information
 7.       Purchase of Securities        Purchase of Shares
            Being Offered               Determination of Net Asset Value
 8.       Redemption or Repurchase      Redemptions
 9.       Pending Legal Proceedings     Not Applicable

                       PART A - PROSPECTUS-ADVISOR CLASS
                                       
ITEM NO.  ITEM CAPTION                  PROSPECTUS CAPTION
- --------  ------------                  ------------------
 1.       Cover Page                    Cover Page
 2.       Synopsis                      Transaction and Expense Data
 3.       Condensed Financial           Financial Highlights
            Information                 Performance Information
 4.       General Description of        Cover Page; Investment Objective and
            Registrant                  Policies
                                        Additional Information
 5.       Management of the Fund        Management of the Fund
                                        Additional Information
 5A.      Management's Discussion
            of Fund Performance         Not Applicable
 6.       Capital Stock and Other       Income Dividends and Capital Gains
            Securities                  Distributions
                                        Additional Information










<PAGE>
                             CROSS-REFERENCE SHEET
                            Pursuant to Rule 481(a)
                                       
                           HEITMAN SECURITIES TRUST
                                       
                    Items Required By Form N-1A (continued)
                                       
                                       
 7.       Purchase of Securities        Purchase of Shares
            Being Offered               Determination of Net Asset Value
 8.       Redemption or Repurchase      Redemptions
 9.       Pending Legal Proceedings     Not Applicable
                                       
                 PART B - STATEMENT OF ADDITIONAL INFORMATION
                                       
                                        CAPTION IN STATEMENT OF
ITEM NO.  ITEM CAPTION                  ADDITIONAL INFORMATION
- --------  ------------                  -----------------------
 10.      Cover Page                    Cover Page
 11.      Table of Contents             Table of Contents
 12.      General Information           General Information
            and History                 Description of the Trust
 13.      Investment Objectives         Additional Information Regarding
            and Policies                Investment
                                        Policies and Limitations
 14.      Management of the Fund        Management of the Trust
 15.      Control Persons and Principal Investment Manager
            Holders of Securities       Description of the Trust
 16.      Investment Advisory and       Investment Manager
            Other Services              Administrative, Accounting and
                                        Distribution Services
 17.      Brokerage Allocation
            and Other Practices         Execution of Portfolio Transactions
 18.      Capital Stock and Other       Description of Trust
            Securities
 19.      Purchase, Redemption and      Purchase of Shares, Redemption of
            Pricing of Securities       Shares
            Being Offered               Valuation of Shares
 20.      Tax Status                    Taxes
 21.      Underwriters                  Administrative, Accounting,
                                        Distribution and Shareholder Services
 22.      Calculation of Performance    Advertising and Calculation of
            Data                        Performance Data
 23.      Financial Statements          Financial Statements
                                        Report of Independent Auditors

                                       2
<PAGE>

                           ------------------------
                           HEITMAN REAL ESTATE FUND
                           ------------------------
                                       

                        HEITMAN/PRA INSTITUTIONAL CLASS

    Heitman  Securities  Trust  (the "Trust") is a series  mutual  fund  which
currently  consists of one investment portfolio, the Heitman Real Estate  Fund
(the  "Fund").  The Fund's investment objective is to obtain high total return
consistent with reasonable risk by investing primarily in equity securities of
public  companies  principally  engaged in the  real  estate  business.   Each
investment  is  selected based upon a determination by the  Fund's  investment
manager  that  the  anticipated  total return,  considering  both  income  and
potential for capital appreciation, is high relative to the risk assumed.

    The  Fund  offers  two  classes of shares.  The  shares  offered  by  this
Prospectus are the Heitman/PRA Institutional Class (the "Institutional Class")
of  shares,  which  are  available only for investment in  a  minimum  initial
investment  of $250,000.  In addition, the Fund offers by separate  Prospectus
the  Advisor  Class of shares (the "Advisor Class"), which are  available  for
purchase  through  certain securities brokers, registered investment  advisers
and  other  service organizations in initial aggregate amounts  of  $5,000  or
more.
   
    This  Prospectus contains a concise summary of information  regarding  the
Fund  that  a  prospective investor should know before  investing.   Investors
should  read  this  Prospectus carefully and retain it for  future  reference.
Additional  information  regarding the Fund is contained  in  a  Statement  of
Additional  Information  dated May 1, 1997, which  has  been  filed  with  the
Securities  and  Exchange  Commission and  which  is  incorporated  into  this
Prospectus  by  reference.   Additional copies  of  this  Prospectus  and  the
Statement of Additional Information are available without charge upon  request
to the Trust at the address or telephone number set forth on the outside cover
of this document.
    
    THESE  SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE  SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE SECURITIES  COMMISSION,  NOR  HAS  THE
COMMISSION  OR  ANY STATE SECURITIES COMMISSION PASSED UPON  THE  ACCURACY  OR
ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.

   
                         PROSPECTUS DATED MAY 1, 1997
    
INVESTMENT ADVISOR                      DISTRIBUTOR
Heitman/PRA Securities Advisors, Inc.   Rodney Square Distributors, Inc.
180 North LaSalle Street, Suite 3600    Rodney Square North
Chicago, IL  60601                      1100 North Market Street
                                        Wilmington, DE 19890-0001

CUSTODIAN                               TRANSFER AGENT AND ADMINISTRATOR
Wilmington Trust Company                Rodney Square Management Corporation
Rodney Square North                     Rodney Square North
1100 North Market Street                1100 North Market Street
Wilmington, DE  19890-0001              Wilmington, DE  19890-0001

<PAGE>
                               TABLE OF CONTENTS

                                                                 PAGE
                                                                 ----
TRANSACTION AND EXPENSE DATA...................................    1

FINANCIAL HIGHLIGHTS...........................................    2

INVESTMENT OBJECTIVE AND POLICIES..............................    3

RISK FACTORS...................................................    7

MANAGEMENT OF THE FUND.........................................    8

DETERMINATION OF NET ASSET VALUE...............................   10

INCOME DIVIDENDS AND CAPITAL GAINS DISTRIBUTIONS...............   11

TAX STATUS.....................................................   11

PURCHASE OF SHARES.............................................   12

REDEMPTIONS....................................................   14

PERFORMANCE INFORMATION........................................   16

ADDITIONAL INFORMATION.........................................   17































<PAGE>
                         TRANSACTION AND EXPENSE DATA

     The following table sets forth the costs and expenses that an investor in
Institutional Class shares of the Fund will incur directly or indirectly.
     
                       SHAREHOLDER TRANSACTION EXPENSES:
     
     Maximum Sales Load Imposed on Purchases                None
     Maximum Sales Load Imposed on Reinvested Dividends     None
     Deferred Sales Load                                    None
     Redemption Fees                                        None
     Exchange Fees                                          None
     
     
     ANNUAL FUND OPERATING EXPENSES:
     (as a percentage of average daily net assets)
     
     Management Fees                                               0.75%
     Other Expenses:
     
     Professional Fees                                 0.10%
     Trustee Fees and Expenses                         0.05%
     Other Fees and Expenses                           0.33%
     Total Other Expenses                                          0.48%
    
   
     Total Fund Operating Expenses                                 1.23%
                                                                   ====
     
     EXAMPLE:
     
                                             1 YEAR 3 YEARS  5 YEARS 10 YEARS
                                             ------ -------  ------- --------
     You would pay the following
     expenses on a $1,000 investment,
     assuming (1) 5% annual return and
     (2) redemption at the end
     of each time period:                      $13     $39     $68      $148
    
     Except  as  otherwise indicated, all information in the  Transaction  and
Expense Data table is based on actual expenses and average daily net assets of
the  Fund  for  the fiscal year ended December 31, 1996.  The purpose  of  the
table is to assist an investor in understanding the various costs and expenses
that  an investor will bear directly or indirectly.  The Example provided with
the table should not be considered a representation of past or future expenses
or performance.  Actual expenses may be more or less than those shown.
     
     Because  the  sales  charges and expenses vary between the  Institutional
Class and the Advisor Class, performance will vary with respect to each class.
Additional information concerning the Advisor Class may be obtained by calling
toll-free 1-800-888-REIT.
     
     
     
     
     
   
     
                                       1
<PAGE>
                             FINANCIAL HIGHLIGHTS
    
     The  following financial highlights for the year ended December 31,  1996
have  been audited by Price Waterhouse LLP as indicated in their report  dated
February 14, 1997 on the Fund's financial statements as of December 31,  1996.
The  financial highlights for all periods prior to January  1,  1996 have been
audited by Arthur Andersen LLP.  These financial highlights should be read  in
conjunction with the Fund's financial statements and notes thereto  which  are
found in the Statement of Additional Information under "Financial Statements."
For  further  information about the performance of the Fund,  see  the  Fund's
Annual  Report, which may be obtained without charge by contacting the  Fund's
Administrator.
    
                                               INSTITUTIONAL CLASS SHARES
<TABLE>
<CAPTION>
                                                                                                              For the Period
                                    For the       For the                                                  January 4, 1989
                                  Fiscal Year     Three-Month                                              (Effective Date)
                                    Ended         Period Ended                                                    to
                                  December 31,    December 31, For the Fiscal Years Ended September 30,      September 30,
                                ----------------  ------------ -------------------------------------------- ---------------
                                 1996      1995       1994      1994        1993     1992     1991     1990       1989
                                -------  -------     ------    -------    --------  ------   ------   -------    ------
<S>                             <C>        <C>        <C>       <C>       <C>       <C>      <C>      <C>        <C>
NET ASSET VALUE, BEGINNING OF
  PERIOD....................... $  8.65    $ 8.30   $  9.23    $ 10.95   $   8.29  $ 7.66   $ 6.99 $  10.25    $10.00

INCOME FROM INVESTMENT OPERATIONS
  Net investment income a......    0.37      0.33      0.10       0.32       0.40    0.45     0.49     0.64      0.40 b
  Net realized and unrealized
    gain (loss)
    on investments ............    2.82      0.53     (0.05)     (0.92)      2.67    0.63     0.67    (3.16)     0.25
                                -------    ------   -------    -------   --------  ------   ------  -------    ------
      Total from investment
        operations .............   3.19      0.86      0.05      (0.60)      3.07    1.08     1.16    (2.52)     0.65
                                -------    ------   -------    -------   --------  ------   ------  -------    ------

DISTRIBUTIONS
  From net investment income a..  (0.37)    (0.33)    (0.10)     (0.31)     (0.41)  (0.45)  (0.49)    (0.64)    (0.40)
  In excess of net investment
    income......................  (0.10)     0.00      0.00       0.00       0.00    0.00    0.00      0.00      0.00
  From net realized gain on
    investments.................  (0.41)     0.00     (0.77)     (0.67)      0.00    0.00    0.00     (0.10)     0.00
  From tax return of capital c..   0.00    ( 0.18)    (0.11)     (0.14)      0.00    0.00    0.00      0.00      0.00
                                -------    ------   -------    -------   --------  ------   ------  -------    ------
      Total distributions.......  (0.88)    (0.51)    (0.98)     (1.12)     (0.41)  (0.45)  (0.49)    (0.74)    (0.40)
                                -------    ------   -------    -------   --------  ------   ------  -------    ------
NET ASSET VALUE, END OF PERIOD..$ 10.96    $ 8.65   $  8.30    $  9.23   $  10.95  $ 8.29  $ 7.66   $  6.99    $10.25
                                =======    ======   =======    =======   ========  ======  ======   =======    ======
Total Return ................... 38.06%     10.87%    0.65%d   (5.22%)     37.76%  14.49%  19.56%   (26.11%)    4.82%d






                                       2
<PAGE>
RATIOS/SUPPLEMENTAL DATA
  Net assets, end of period
    (in 000's) ................ $129,275  $95,692  $105,569  $116,268    $141,672  $66,521 $54,880  $18,481   $23,174
  Ratio of expenses to average
    net assets.................    1.23%     1.29%    1.28%*    1.22%       1.24%    1.37%   1.25%    1.54%     0.90% b
  Ratio of net investment
    income ....................    4.09%     3.97%    4.35%*    2.87%       4.37%    5.75%   7.36%    7.25%     3.88%
    to average net assets a
  Portfolio Turnover...........   59.88%    65.33%   37.55%*   90.11%      61.47%   28.05%  16.24%   24.98%    12.96%
  Average commission rate
    paid e .................... $0.0504       _        _         _           _        _       _        _         _
    
</TABLE>
- ---------------------
*    Annualized.
   
a    Distributions from REIT investments generally include a return of  capital.
     For  financial  reporting purposes, through September 30,  1993,  the  Fund
     recorded  all distributions received, including the returns of capital,  as
     net investment income.
    
   
b    The  Investment Manager has reimbursed the Fund for certain expenses during
     the  period  from the effective date until investment operations commenced.
     The  ratio of expenses to average net assets for the period January 4, 1989
     to September 30, 1989 would otherwise have been 1.00%.
    
   
c    Historically,  the  Fund  has  distributed  to  its  shareholders   amounts
     approximating  dividends received from the REITs.  As more fully  explained
     in  Note  2  to the Financial Statements, the Fund, for fiscal  year  ended
     September  30,  1994,  adopted  an accounting pronouncement  affecting  the
     presentation  of  distributions to shareholders.  The financial  highlights
     for  the  period ended September 30, 1989 and for the years ended September
     30, 1990 through 1993 have not been restated.
    
   
d    The  total  return  figure for the periods ended  September  30,  1989  and
     December 31, 1994 has not been annualized.
    
   
e    Required  disclosure  for fiscal years beginning after  September  1,  1995
     pursuant to SEC regulations.
    

<PAGE>
                       INVESTMENT OBJECTIVE AND POLICIES

INVESTMENT OBJECTIVE

     The Fund's investment objective is to obtain high total return consistent
with  reasonable  risk by investing primarily in equity securities  of  public
companies  principally engaged in the real estate business.   Each  investment
will  be  selected  based  upon  a  determination  by  Heitman/PRA  Securities
Advisors, Inc. ("Heitman/PRA Advisors" or the "Investment Manager")  that  the
anticipated  total return, considering both income and potential  for  capital
appreciation, is high relative to the risk assumed.  There can be no assurance
that  the Fund will achieve its objective and the Fund may not achieve as high
a total return as other investment companies that invest in a broader universe
of securities.  The Fund's investment objective is a fundamental policy of the
Fund  and  may  be changed only by the affirmative vote of the  holders  of  a
majority of the Fund's shares.

                                       3
<PAGE>
INVESTMENT POLICIES

     The Fund seeks to achieve its objective by investing in equity securities
of  public  companies  principally engaged in the  real  estate  business.   A
company  is "principally engaged" in the real estate business if at least  50%
of  the  fair  market  value of its assets, as determined  by  the  Investment
Manager, consists of interests in, or at least 50% of its gross income or  net
profits are derived from the ownership, construction, management, financing or
sale   of,  residential,  commercial,  or  industrial  real  estate.    Equity
securities  in  which the Fund may invest are limited to common and  preferred
stocks, convertible bonds and convertible preferred stocks and warrants.   All
equity  securities in which the Fund invests will be listed on a U.S. national
securities exchange or traded in the over-the-counter market.
     
     Total  return  is  composed of current income and  capital  appreciation.
Under  normal  circumstances,  the  Fund will  seek  to  maintain  a  balanced
portfolio of securities which are income producing and securities which  offer
potential for capital appreciation.
     
     Under  normal  conditions  at least 65% of  the  Fund's  assets  will  be
invested in the equity securities of companies, a majority of whose assets are
represented by the ownership of real property, including leasehold  interests.
Such  companies may include equity, mortgage and hybrid real estate investment
trusts  ("REITs")  and other companies with substantial real estate  holdings.
Although  not an investment policy of the Fund, it is anticipated  that  under
normal  circumstances approximately 60% to 90% of the Fund's  assets  will  be
invested  in  REITs  and that a majority of the Fund's REIT  investments  will
consist of equity securities of equity and hybrid REITs.
     
     The Fund may invest up to 35% of its total assets in equity securities of
companies  not  principally engaged in the real estate  business  (as  defined
above) but nonetheless engaged in businesses related thereto.  These companies
may  include  manufacturers and distributors of building  supplies,  financial
institutions which make or service mortgages, and companies whose real  estate
assets  are  substantial relative to the companies' stock  market  valuations,
such as retailers, railroads and paper and forest products companies.
     
REAL ESTATE INVESTMENT TRUSTS

     A  REIT is a corporation or business trust (that would otherwise be taxed
as  a  corporation) which meets the definitional requirements of the  Internal
Revenue  Code of 1986, as amended (the "Code").  The Code permits a qualifying
REIT  to  deduct the dividends paid, thereby effectively eliminating corporate
level  federal  income  tax  and making the REIT a  pass-through  vehicle  for
federal  income  tax purposes.  To meet the definitional requirements  of  the
Code, a REIT must, among other things:  invest substantially all of its assets
in  interests in real estate (including mortgages and other REITs),  cash  and
government securities; derive most of its income from rents from real property
or  interest  on  loans secured by mortgages on real property; and  distribute
annually 95% or more of its otherwise taxable income to shareholders.
     
     REITs  are  sometimes informally characterized as equity REITs,  mortgage
REITs and hybrid REITs.  An equity REIT invests primarily in the fee ownership
or  leasehold  ownership  of  land  and buildings;  a  mortgage  REIT  invests
primarily  in  mortgages  on  real property, which  may  secure  construction,
development or long-term loans; and a hybrid REIT invests in both real  estate
equities and mortgages.
                                       4
<PAGE>
SHORT-TERM CASH MANAGEMENT AND TEMPORARY DEFENSIVE POLICIES

     For  liquidity  or temporary defensive purposes, the Fund may  invest  in
money  market  mutual  funds and in the following short-term  debt  securities
(securities  with  remaining maturities of less than one  year):   high  grade
corporate  debt  securities,  including commercial  paper,  notes,  bonds  and
debentures;  certificates of deposit, bankers' acceptances and time  deposits;
debt  obligations of the U.S. Government including U.S. Treasury bills,  bonds
and notes and obligations issued or guaranteed as to principal and interest by
the  U.S.  Government,  its  agencies  and instrumentalities;  and  repurchase
agreements  that  are  fully  collateralized by U.S.  Government  obligations,
including repurchase agreements that mature in more than seven days.  The Fund
may  invest up to 10% of its assets in such short-term securities on a regular
basis to maintain liquidity for purposes of redeeming shares and meeting other
cash  obligations  of  the Fund.  When the Investment  Manager  believes  that
financial  conditions warrant, it may invest all or any portion of the  Fund's
assets in such securities for temporary defensive purposes.  The Fund may  not
invest  more  than  25% of its assets in securities or obligations  issued  by
banks.  When the assets of the Fund are invested in short-term securities, the
Fund will not be invested in a manner consistent with achieving its investment
objective.

     Repurchase agreements involve transactions by which an investor (such  as
the  Fund)  purchases a security and simultaneously obtains the commitment  of
the  seller (a bank or broker-dealer) to repurchase the security at an agreed-
upon  price on an agreed-upon date within a number of days (usually  not  more
than  seven)  from the date of purchase.  The Fund may enter  into  repurchase
agreements  with  banks  or  primary dealers of  U.S.  Government  securities,
provided the Fund's custodian always has possession of the securities  serving
as   collateral  whose  market  value  at  least  equals  the  amount  of  the
institution's repurchase obligation.  The resale price reflects  the  purchase
price  plus an agreed-upon market rate of interest which is unrelated  to  the
coupon  rate  or maturity of the purchased security.  A repurchase transaction
involves  the  obligation  of the seller to pay the agreed-upon  price,  which
obligation is in effect secured by the value of the underlying security.   The
holder  of a repurchase agreement bears the risk that the issuer thereof  will
be  unable  to  meet  its repurchase obligation when due; however,  since  the
repurchase  agreement  is  in effect fully collateralized  by  the  underlying
security,  the  risk  of  loss on such an instrument is  minimal.   Repurchase
agreements  may  also  be  viewed  as  loans  made  by  the  Fund  which   are
collateralized  by the securities subject to repurchase.  In the  event  of  a
bankruptcy or other default by the seller of a repurchase agreement, the  Fund
could  experience both delays in liquidating the underlying security and could
experience  losses, including:  (i) the possible decline in the value  of  the
underlying  security  during the period while the Fund seeks  to  enforce  its
rights thereto; (ii) possible subnormal levels of income and lack of access to
income during this period; and (iii) expenses of enforcing its rights.
     
     
     
     
     
     
     
     
    
     
                                       5
<PAGE>
COMPANIES WITH LIMITED OPERATING HISTORIES

     The  Fund's  portfolio  may include securities of  companies  which  have
limited operating histories and may not yet be profitable.  The investments in
such  companies offer opportunities for capital gains, but entail  significant
risks including, but not limited to, the volatility of the stock price and the
viability  of  the firms' operations.  The Fund will not invest  in  companies
which  together with predecessors have operating histories of less than  three
(3)  years  if  immediately thereafter and as a result of such investment  the
value  of  the  Fund's holdings of such securities (other than  securities  of
REITs)  exceeds 5% of the value of the Fund's total assets.  Although  not  an
investment   policy  of  the  Fund,  it  is  anticipated  that  under   normal
circumstances, approximately 10% to 15% of the REITs in which the Fund invests
will have operating histories of less than three years.
     
BORROWING

     The Fund is authorized to borrow an amount not to exceed 33% of the value
of   its   total   assets  (including  the  amount  borrowed)  for   temporary
administrative  purposes, and to pledge all or any portion of  its  assets  in
connection with such borrowings.  Such borrowings may be used for ongoing cash
needs  of  the Fund including the payment of redemptions, dividends and  other
administrative  and  operating expenses.  The Fund  may  not  borrow  for  the
purpose  of  leveraging its investment portfolio.  The Fund may  not  purchase
additional securities while outstanding borrowings exceed 5% of the  value  of
its total assets.
     
PORTFOLIO TURNOVER

     The Fund does not intend to use short-term trading as a primary means  of
achieving its investment objective.  The Fund, however, does expect to  engage
in  portfolio trading when considered appropriate.  Although the  Fund  cannot
accurately  predict its annual portfolio turnover rate, it is not expected  to
exceed  75%.  A 75% turnover rate would occur, for example, if the  lesser  of
the  value of purchases or sales of portfolio securities for a year (excluding
all  securities whose maturities at acquisition were one year  or  less)  were
equal  to 75% of the average monthly value of the securities held by the  Fund
during  such  year.   Higher portfolio turnover rates will increase  aggregate
brokerage  commission expenses which must be borne directly by  the  Fund  and
ultimately by the Fund's shareholders.
     
LENDING OF PORTFOLIO SECURITIES

     From  time  to  time, the Fund may lend portfolio securities  to  broker-
dealers  for the purpose of realizing additional income.  The total amount  of
all  such  loans outstanding will not exceed 33% of the Fund's  total  assets.
Loans  of  portfolio  securities will be collateralized by  cash,  letters  of
credit  or  securities  issued or guaranteed by the  U.S.  Government  or  its
agencies which will be maintained at all times in an amount equal to at  least
100% of the current market value of the loaned securities.  Although each loan
transaction  must be fully collateralized at all times, it will  involve  some
risk  to the Fund if the party borrowing the securities should default on  its
obligation  and  the  Fund  is  delayed in or prevented  from  recovering  the
collateral.  Securities loaned by the Fund will remain subject to fluctuations
of market value.


                                       6
<PAGE>
                                 RISK FACTORS

     The  Fund  is  not intended to constitute a complete investment  program.
Under normal circumstances, at least 65% of the Fund's assets will be invested
in  the  equity securities of companies principally engaged in the real estate
industry.   Because the Fund will be concentrated in this industry,  the  Fund
may  be  subject  to  the risks associated with the direct ownership  of  real
estate.   For example, real estate values may fluctuate as a result of general
and   local  economic  conditions,  overbuilding  and  increased  competition,
increases  in  property taxes and operating expenses, changes in zoning  laws,
casualty  or condemnation losses, regulatory limitations on rents, changes  in
neighborhood  values,  changes in the appeal of  properties  to  tenants,  and
increases  in  interest  rates.  The value of securities  of  companies  which
service  the  real estate business sector may also be affected by such  risks.
Thus, the value of the Fund's shares may change at different rates compared to
the value of shares of a mutual fund with investments in many industries.

     Because the Fund may invest a substantial portion of its assets in REITs,
the  Fund  may  also  be  subject  to certain  risks  associated  with  direct
investments in REITs.  REITs may be affected by changes in the value of  their
underlying  properties and by defaults by borrowers or tenants.   Furthermore,
REITs   are  dependent  upon  specialized  management  skills,  have   limited
diversification and are, therefore, subject to risks inherent in  financing  a
limited  number  of  projects.  REITs depend generally  on  their  ability  to
generate  cash  flow to make distributions to shareholders, and certain  REITs
have  self-liquidation provisions by which mortgages held may be paid in  full
and  distributions of capital returns may be made at any time.   In  addition,
the  performance of a REIT may be affected by its failure to qualify for  tax-
free  pass-through  of  income  under the Code  or  its  failure  to  maintain
exemption  from  registration under the Investment Company Act  of  1940  (the
"1940 Act").

     Although an investment in the Fund is not without risk, the Fund  follows
certain  polices  in managing its investments which may help to  reduce  these
risks.  Set forth below are the more significant investment restrictions:

1.   The  Fund may not purchase a security if, as a result:  (a) with  respect
     to 75% of its total assets, (i) more than 5% of its total assets would be
     invested  in the securities of any single issuer or (ii) the  Fund  would
     own more than

     10%  of the voting securities of any single issuer; and (b) more than  5%
     of its net assets would be invested in the securities of companies (other
     than  REITs)  which  together  with  their  predecessors  have  been   in
     continuous operation for less than three years.  These limitations do not
     apply to investments in U.S. Government securities.

2.   The  Fund  may borrow money solely for temporary administrative  purposes
     but  not  in  an amount exceeding 33% of its total assets (including  the
     amount  borrowed).  The Fund may not borrow for the purpose of leveraging
     its   investment  portfolio.   The  Fund  may  not  purchase   additional
     securities  while outstanding borrowings exceed 5% of the  value  of  its
     assets.

3.   The  Fund may temporarily lend its portfolio securities to broker-dealers
     but  only  when the loans are fully collateralized.  The Fund will  limit
     these loans to 33% of its total assets.
                                       7
<PAGE>
4.   The  Fund  may  not  invest more than 10% of its net assets  in  illiquid
     securities,  including  securities restricted as  to  resale,  repurchase
     agreements extending for more than seven days and other securities  which
     are not readily marketable.

     These  investment  restrictions may not be  changed  without  shareholder
approval, except that the restriction in paragraph 1(b) may be changed by  the
Board  without  shareholder approval.  For a complete listing  of  the  Fund's
fundamental  investment  restrictions, see the  section  entitled  "Additional
Information Regarding Investment Policies and Limitations" in the Statement of
Additional Information.

                            MANAGEMENT OF THE FUND

     The  Board of Trustees is responsible for the overall supervision of  the
business  and  affairs  of the Fund and has approved  contracts  with  certain
organizations to provide day-to-day management of the Fund.
        
     The  Fund  has  entered  into  an Investment  Management  Agreement  with
Heitman/PRA  Advisors  to  furnish  investment  services  to  the  Fund.   The
Investment Manager directs the investments of the Fund in accordance with  the
Fund's  investment objective and policies subject to supervision by the  Board
of   Trustees.   Specifically,  the  Investment  Manager  is  responsible  for
performing  the following services:  (a) furnishing continuously an investment
program  for  the  Fund  and  (b)  determining  which  investments  should  be
purchased,  held, sold or exchanged by the Fund and what portion, if  any,  of
the  Fund's  assets  should  be  held  uninvested.   In  connection  with  the
management  of  the  investment and reinvestment of  the  Fund's  assets,  the
Investment  Manager  is  authorized to select brokers or  dealers  to  execute
purchase  and  sale  transactions for the Fund.  In addition,  the  Investment
Manager  manages, supervises and conducts such other affairs and  business  of
the  Fund as the Trust and the Investment Manager may determine from  time  to
time.   For  these  services,  the  Fund  pays  Heitman/PRA  Advisors  a  fee,
calculated daily and paid monthly in arrears, at the annual rate of  0.75%  of
the  Fund's first $100 million of average daily net assets plus 0.65%  of  the
average  daily  net  assets  of  the Fund in  excess  of  $100  million.   The
Investment  Manager  has  agreed  that if  the  total  expenses  of  the  Fund
(exclusive of interest, taxes, brokerage expenses and extraordinary items) for
any  fiscal year of the Fund exceed (i) 1.75% of the first $50 million of  the
Fund's average net assets, and (ii) 1.50% of the Fund's average net assets  in
excess  of $50 million, the Investment Manager will pay or reimburse the  Fund
for  that excess up to the amount of its advisory fee payable with respect  to
the  Fund during that fiscal year.  The fee paid by the Fund, although  higher
than  the  investment  advisory  fees paid by  most  other  mutual  funds,  is
comparable  to the fees paid for similar services by many funds  with  similar
investment  objectives  and policies.  In 1996, the Fund  paid  0.72%  of  the
Fund's average daily net assets to the Investment Manager.
    
   
     Heitman/PRA  Advisors  is a corporation organized on  November  14,  1994
under  the  laws  of  Illinois to provide investment advice and  discretionary
management  primarily with respect to investment in publicly traded securities
of  issuers  principally engaged in the real estate business. The  address  of
Heitman/PRA  Advisors  is  180  North LaSalle  Street,  Suite  3600,  Chicago,
Illinois 60601.  Dean A. Sotter, President and Chief Financial Officer of  the
Trust,  Timothy  J.  Pire, Assistant Secretary of the  Trust  and  Randall  E.
Newsome, Assistant Secretary  of  the  Trust  are  primarily  responsible  for
     
                                       8
<PAGE>
monitoring  the  day-to-day investment activity of the Fund.  Messrs.  Sotter,
Pire  and  Newsome  have extensive experience in direct real estate  analysis,
securities  research and portfolio management of publicly traded  real  estate
securities.   Mr.  Sotter is President of Heitman/PRA  Advisors  with  overall
responsibility  for  portfolio management and  marketing.   Prior  to  joining
Heitman/PRA  Advisors,  Mr. Sotter was a Partner of PRA  Securities  Advisors,
L.P.   He  was  a  Portfolio Manager and Vice President of  JMB  Institutional
Realty   Corporation  from  1985-1992,  where  his  responsibilities  included
property  level  analysis,  budgeting  and  valuation  as  well  as  financial
reporting   and  client  communications.   Mr.  Pire  is  Vice  President   of
Heitman/PRA  Advisors  whose  responsibilities include  portfolio  management,
investigation  and  analysis  of publicly traded real  estate  securities  and
implementation of the investment strategy through portfolio management.  Prior
to  joining Heitman/PRA Advisors, Mr. Pire served as Research Analyst with PRA
Securities Advisors, L.P., and he was an Associate Appraiser with Lyon, Skelte
&  Speirs  in  Seattle, Washington from 1990-1992 where  he  was  involved  in
valuation  of  commercial real estate and writing full  narrative  appraisals.
Mr.  Newsome  is Vice President of Heitman/PRA Advisors whose responsibilities
include  portfolio management, investigation and analysis of  publicly  traded
real  estate securities and implementation of the investment strategy  through
portfolio management.  Mr. Newsome also oversees Heitman/PRA Advisors' trading
positions.   Prior  to  joining Heitman/PRA Advisors, Mr.  Newsome  served  as
Research  Analyst with PRA Securities Advisors, L.P. and he was Vice President
with The Stratus Corporation in Chicago, Illinois from 1989-1993 where he  was
responsible for property management, leasing and construction management.
    
   
     Heitman/PRA  Advisors is a wholly owned subsidiary of  Heitman  Financial
Ltd. ("Heitman") which is a wholly owned subsidiary of United Asset Management
Corporation  ("UAM").   Affiliates of Heitman  and  UAM  serve  as  investment
advisers  and  managers  to funds, other collective  investment  vehicles  and
separate  accounts established for investment in real estate  by  pension  and
profit  sharing trusts, corporations, endowments, foundations and  other  tax-
exempt  institutional  investors.   As of December  31,  1996,  affiliates  of
Heitman and UAM had gross assets under management totaling over $171 billion.
         
     Since its inception in 1989 through January 1995, the Fund was advised by
PRA Securities Advisors, L.P.  The general partner of PRA Securities Advisors,
L.P.  was  JMB Institutional Securities Corporation whose assets were acquired
by Heitman in January, 1995.
     
     From  time  to  time, Heitman/PRA Advisors may, without prior  notice  to
shareholders,  voluntarily waive all or a portion of its fees payable  by  the
Fund.  This would have the effect of lowering the overall expense ratio of the
Fund,  and of increasing the yield or return to investors while the fee waiver
is  in  effect.  Any such waiver in effect from time to time may be terminated
without prior notice to shareholders.
        
     The  Fund  has also entered into contracts with Rodney Square  Management
Corporation ("Rodney Square"), Rodney Square North, 1100 North Market  Street,
Wilmington,  DE   19890-0001,  and Rodney Square Distributors,  Inc.  ("RSD"),
Rodney  Square  North, 1100 North Market Street, Wilmington,  DE   19890-0001,
pursuant  to  which  Rodney  Square provides  administrative,  accounting  and
transfer agency services to the Fund and RSD provides distribution services to
the  Fund.   Both  Rodney  Square  and RSD are wholly  owned  subsidiaries  of
Wilmington Trust Company ("WTC"), a Delaware-chartered banking institution and
the Trust's Custodian.   For administrative  services  the  Fund  pays  Rodney
     
                                       9
<PAGE>
Square a fee, calculated daily and paid monthly in arrears, at the annual rate
of  .10%  of  the Fund's average daily net assets of each class of  the  Fund,
subject  to  a minimum fee of $25,000 per class.  For accounting services  the
Fund  pays Rodney Square an annual fee of $75,000 plus an amount equal to .02%
of that portion of the Fund's average daily net assets in excess of $100 
million.
         
     Among  the  services  provided by Rodney Square are the  following:   the
coordination  and monitoring of any third parties furnishing services  to  the
Fund; providing the necessary office space, equipment and personnel to perform
administrative  and  clerical functions for the Fund;  preparing,  filing  and
distributing proxy materials and periodic reports to shareholders; preparation
and  filing of registration statements and other documents or reports required
by  federal,  state and other laws; preparation and maintenance  of  financial
records  of the Fund; and determination of net asset values and dividends  for
the Fund.
     
     The  Investment Manager and ACG Capital Corporation ("ACG"), which is the
distributor  of  the  Advisor  Class shares, have  entered  into  a  marketing
services  agreement  with respect to the sale of certain  Institutional  Class
shares.   Under the marketing services agreement, the Investment Manager  will
pay  ACG  additional compensation in the amount of .25 of 1% of the net  asset
value  of  the  Fund  represented by Institutional Class shares  purchased  by
investors  introduced  to the Investment Manager by  ACG.   In  addition,  the
Investment Manager has agreed to make certain continuing payments  to  ACG  in
the  event that the marketing services agreement is terminated (as long as ACG
remains  registered  as a broker/dealer).  However, if the Investment  Manager
terminates  the  agreement for "cause" or if ACG terminates  its  distribution
agreement  with  the  Trust, ACG is not entitled to such continuing  payments.
Finally,  the  agreement provides that ACG will not serve as a distributor  of
any  other  open-end registered investment company that invests  primarily  in
shares  of  REITs  (subject to a limited exception) and  that  the  Investment
Manager  will  not  offer, sponsor, advise or otherwise promote  any  open-end
registered investment company for which ACG is not the distributor, subject to
certain exceptions.
     
                       DETERMINATION OF NET ASSET VALUE

     The  net  asset  value  per  share of a class of  the  Fund's  shares  is
determined by dividing the current value of the Fund's net assets attributable
to  that  class of shares, by the number of outstanding shares of that  class.
The  Fund calculates net asset value as of the close of regular trading  hours
of  each  business day the New York Stock Exchange (the "NYSE") is open.   The
NYSE  is  currently  closed  on  the  following  holidays:   New  Year's  Day,
Presidents'  Day,  Good  Friday, Memorial Day, Independence  Day,  Labor  Day,
Thanksgiving Day and Christmas Day.
     
     Generally, the Fund's investments are valued at market value or,  in  the
absence  of a market value, in such manner as the Trustees in good faith  deem
appropriate  to  reflect  the investment's fair value.   In  determining  fair
value,  the  Trustees may employ an independent pricing service.  For  further
information concerning the Fund's procedures for valuing its assets,  see  the
section  entitled  "Valuation  of  Shares"  in  the  Statement  of  Additional
Information.
     
     
     
     
                                      10
<PAGE>
               INCOME DIVIDENDS AND CAPITAL GAINS DISTRIBUTIONS

     It  is  the  policy  of  the  Fund to declare  and  distribute  dividends
consisting of substantially all of the Fund's net investment income  quarterly
and  to  declare and distribute dividends of net short-term capital gains,  if
any,  annually.  Net capital gains (the excess of net long-term capital  gains
over net short-term capital losses) will be declared and distributed annually.
The  Fund  intends  to  make such additional distributions  as  deemed  to  be
necessary  to  avoid the imposition of any federal excise tax.  The  Fund  has
historically  and  intends  to make distributions which  represent  return  of
capital to its shareholders.
     
     Any  income, dividend or capital gains distribution paid shortly after  a
purchase  of shares will reduce the net asset value per share of the  Fund  by
the amount of the distribution and such distributions are subject to taxes.
     
     Dividends   and   distributions  will  be  automatically  reinvested   in
additional shares of the Fund, without charge, at net asset value, unless  the
shareholder chooses one of the following options:

     x    Automatic  reinvestment  of dividends in shares  of  the  Fund,  and
          payment of capital gains distributions in cash;
     
     x    Automatic  reinvestment of capital gains distributions in shares  of
          the Fund, and payment of dividends in cash; or
     
     x    All dividends and capital gains distributions paid in cash.
   
     Options for the receipt of dividends and distributions may be changed  at
any  time  by  writing to the Trust, c/o Rodney Square Management Corporation,
P.O. Box 8987, Wilmington, DE 19899-9752.
     
     Checks which are sent to shareholders who have requested dividends and/or
capital  gains  distributions to be paid in cash and  which  are  subsequently
returned  by  the  United States Postal Service as not  deliverable  or  which
remain  uncashed for six months or more will be invested in the  shareholder's
account  at  the then current net asset value.  Further, subsequent  dividends
and  distributions  will  be  automatically reinvested  in  the  shareholder's
account.
     
                                  TAX STATUS
     
     The  Fund  intends to continue to qualify and elect to  be  treated  each
taxable  year as a "regulated investment company" under subchapter  M  of  the
Code.   Accordingly, the Fund will not be liable for federal income  taxes  to
the  extent its net investment income and capital gains net income (excess  of
capital  gains over capital losses) are distributed to shareholders,  provided
that  at  least  90%  of its net investment income and net short-term  capital
gains  for  the  taxable year are distributed.  Dividends from net  investment
income  and  distributions  of net short-term capital  gains  are  taxable  to
shareholders  as  ordinary  income for federal income  tax  purposes,  whether
received  in cash or invested in additional shares of the Fund.  Distributions
of  net  capital gains are taxable to shareholders as long-term capital gains,
whether paid in cash or reinvested in additional shares, and regardless of the
length of time the investor has held his shares of the Fund.
     
     
                                      11
<PAGE>
     A  small  portion  of  the  dividends  paid  by  the  Fund  to  corporate
shareholders may qualify for the 70% dividends received deduction available to
corporations; dividends that are attributable to distributions made by a  REIT
to the Fund will not qualify.  Capital gains distributions paid by the Fund do
not  qualify for this deduction.  The Fund will notify shareholders each  year
of the amount of the dividends qualifying for such deduction.
     
     The  Fund  is  subject to a nondeductible 4% excise tax calculated  as  a
percentage  of  certain undistributed amounts of taxable ordinary  income  and
capital   gain  net  income.   The  Fund  intends  to  make  such   additional
distributions of taxable ordinary income and capital gain net income as may be
necessary to avoid this excise tax.
     
     The  distributions  received by the Fund from its  investments  may,  for
federal  income  tax purposes, consist of ordinary income,  long-term  capital
gains, or a return of capital.  The characterization of these distributions to
the Fund may, in turn, affect the tax treatment of the Fund's distributions to
its  shareholders.   Statements  as to the tax status  of  each  shareholder's
dividends and distributions are mailed annually by the Fund.  Shareholders may
wish  to  consult their tax advisers about any state and local taxes that  may
apply  to payments received and, in particular, to determine whether dividends
paid  by  the  Fund  that  represent interest  derived  from  U.S.  Government
securities are exempt from any applicable state or local income taxes.
     
     Shareholders  of  the Fund should also be aware that, because  the  share
price  of  the  Fund will fluctuate, redemptions of shares of  the  Fund  will
generally result in the realization of capital gains or losses.
     
     
                              PURCHASE OF SHARES
     
     Institutional  Class  shares of the Fund may be purchased  directly  from
RSD, the Distributor of the Institutional Class shares, at the net asset value
next  determined  after  receipt of the order by the  Transfer  Agent,  Rodney
Square,  and  after acceptance by RSD.  There is no sales load  in  connection
with  the  purchase  of Institutional Class shares.  The Trust  and  RSD  each
reserve the right to reject any purchase order and to suspend the offering  of
Institutional  Class  shares of the Fund.  The minimum initial  investment  is
$250,000, except that institutions purchasing shares of the Fund on behalf  of
accounts maintained by the institution may aggregate such accounts to  satisfy
the  minimum  initial investment requirement.  Shareholders purchasing  shares
after May 15, 1995 are required to maintain $250,000 in their account, and the
Fund  may  involuntarily redeem any account which, as a result of redemptions,
falls  and  remains  below $250,000 for a period of 60 days  after  notice  is
mailed to the applicable shareholder.  Subsequent investments will be accepted
in  any  amount.  The Trust reserves the right to vary the initial  investment
minimum  and  institute minimums for additional investments at any  time.   In
addition,  the  Investment  Manager may waive the minimum  initial  investment
requirement  for  any  investor.  It is anticipated that the  minimum  initial
investment  amount will be waived for the following investors,  among  others:
Trustees and officers of the Trust; officers and employees of Heitman and each
of  its  subsidiaries  (including  Heitman/PRA  Advisors);  and  officers  and
employees of ACG Capital Corporation, Advisory Consulting Group, Inc.,  Rodney
Square and RSD.
     
     
     
                                      12
<PAGE>
   
     The  Trust  has agreed to pay certain registered investment advisers  and
other  service  organizations  that have entered  into  shareholder  servicing
agreements with the Fund  and that maintain omnibus shareholder accounts  with
the  Fund  an  amount  equal to the savings realized by the  Fund  from  lower
transfer agency costs attributable to the omnibus account arrangements.
         
     At  the  discretion of the Trust, investors may be permitted to  purchase
shares  by  transferring  securities to the Fund that:  (i)  meet  the  Fund's
investment objectives and policies; (ii) are acquired for investment  and  not
for  resale;  (iii)  are  liquid securities which are  not  restricted  as  to
transfer either by law or liquidity of market; and (iv) have a value which  is
readily  ascertainable (and not established only by evaluation procedures)  as
evidenced  by a listing on the American Stock Exchange, the NYSE,  or  NASDAQ.
Securities transferred to the Fund will be valued in accordance with the  same
procedures used to determine the Fund's net asset value.
     
     Purchase orders for shares of the Fund which are received by the Transfer
Agent  in proper form prior to the close of regular trading hours on the  NYSE
(currently  4:00 p.m., New York time) on any day that the Fund calculates  its
net asset value are priced according to the net asset value determined on that
day.   Purchase orders for shares of the Fund received after the close of  the
NYSE  are  priced  as  of  the time the net asset  value  per  share  is  next
determined.  See "Determination of Net Asset Value."
     
     The  Fund  may  accept  telephone orders from certain  broker-dealers  or
service organizations which have been previously approved by the Fund.  It  is
the responsibility of such broker-dealers or service organizations to promptly
forward purchase orders and payments for the same to the Fund.  Shares of  the
Fund  may  be purchased through certain broker-dealers, banks, and bank  trust
departments  who may charge the investor a transaction fee or  other  fee  for
their  services  at the time of purchase.  Such fees would  not  otherwise  be
charged if the shares were purchased directly from the Fund.
     
     Purchases may be made in one of the following ways:
     
PURCHASES BY MAIL
     
     Shares   may   be  purchased  initially  by  completing  the  Application
accompanying  this  Prospectus and mailing it to the Trust's  Transfer  Agent,
together  with a check payable to Heitman Securities Trust, c/o Rodney  Square
Management Corporation, P.O. Box 8987, Wilmington, DE 19899-9752.  A  purchase
order  sent  by  overnight  mail should be sent to  Rodney  Square  Management
Corporation,  1105  North  Market Street, Wilmington,  DE  19801.   Subsequent
investments in an existing account in the Fund may be made at any time and  in
any  amount  by  sending  a  check payable to the  Trust,  c/o  Rodney  Square
Management  Corporation, P.O. Box 8987, Wilmington, DE 19899-9752,  and  using
the  deposit slip found at the bottom of each shareholder statement  or  along
with a letter stating the amount of the investment and the name of the account
for which the investment is to be made.
     
PURCHASES BY WIRE
     
     To  order  shares for purchase by wire, the Transfer Agent must first  be
notified  by  calling (800) 435-1405.  Shares of the Fund may be purchased  by
wiring  federal  funds to WTC.  Following notification to the Transfer  Agent,
federal  funds  and  registration instructions should  be  wired  through  the
Federal Reserve System to:
                                      13
<PAGE>
       Wilmington Trust Company
       ABA # 0311-0009-2
       DDA # 2629-5416
       Further credit to Heitman Real Estate Fund
       Further credit (Shareholder's Name)
       Fund Account Number
     
     All  investors making initial investments by wire must promptly  complete
the  Application accompanying this Prospectus and forward it to  the  Transfer
Agent.   Redemptions  will  not be processed until the  Application  has  been
received by the Transfer Agent.

AUTOMATIC INVESTMENT PLAN
     
     After  the  initial purchase, shareholders may purchase  additional  Fund
shares  through  an Automatic Investment Plan.  Under the Plan,  the  Transfer
Agent  will  automatically debit a shareholder's bank checking  account  on  a
monthly  basis in an amount of $50 or more (subsequent to the $250,000 minimum
initial  investment), as specified by the shareholder.  The purchase  of  Fund
shares  will  be  effected at their offering price at  the  close  of  regular
trading hours on the NYSE (currently 4:00 p.m., Eastern time) on or about  the
20th  day of the month.  For further details about this service check the  box
on  the Application Form or call (800) 435-1405.  This service may also not be
available  for Service Organization clients who are provided similar  services
by those organizations.
     
INDIVIDUAL RETIREMENT ACCOUNTS
     
     Shares  of  the  Fund may be purchased for tax-deferred retirement  plans
such  as  individual  retirement  accounts ("IRAs").   Application  forms  and
brochures  describing investments for IRAs can be obtained from  the  Transfer
Agent  by calling (800) 435-1405.  WTC makes available its services as an  IRA
custodian  for each shareholder account that is established as  an  IRA.   For
these services, WTC receives an annual fee of $10.00 per account, which fee is
paid  directly to WTC by the IRA shareholder.  If the fee is not paid  by  the
date  due,  shares of the Fund owned by the IRA will be redeemed automatically
for purposes of making the payment.
     
                                  REDEMPTIONS
     
     Shareholders  may redeem their shares of the Fund without charge  on  any
day that the Fund calculates its per share net asset value (see "Determination
of  Net  Asset Value").  Redemptions will be effective at the net asset  value
per  share  next  determined after the receipt by  the  Transfer  Agent  of  a
redemption  request meeting the requirements described below.   Except   under
certain  emergency conditions, your redemption payment will  be  sent  to  you
within  seven  (7) days after receipt of your telephone or written  redemption
request, in proper form, by the Transfer Agent.  If your redemption request is
made  with  respect to shares purchased by check within ten (10) days  of  the
purchase  date, the redemption payment will be held until the check  has  been
collected  (which  usually  takes up to ten (10) days),  although  the  shares
redeemed will be priced for redemption upon receipt of your redemption request
in  proper  form.  You can avoid the inconvenience of this delay by purchasing
shares  with  a  certified treasurer's or cashier's check, or with  a  federal
funds or bank wire.
     
     
                                      14
<PAGE>
     Except as noted below, redemption requests received in proper form by the
Transfer  Agent  prior  to the close  of regular trading  hours  on  the  NYSE
(currently  4:00  p.m.,  New  York time) on any business  day  that  the  Fund
calculates its per share net asset value are effective that day and the shares
redeemed earn dividends declared through the day of redemption.
     
     Redemption requests received after the close of the NYSE are effective as
of  the  time the net asset value per share is next determined.  No redemption
will   be  processed  until  the  Transfer  Agent  has  received  a  completed
Application with respect to the account.
        
     The  Fund will satisfy redemption requests in cash to the fullest  extent
feasible, so long as such payments would not, in the opinion of the Investment
Manager  or  the Trustees, result in the necessity of the Fund selling  assets
under  disadvantageous  conditions  and to  the  detriment  of  the  remaining
shareholders  of  the  Fund.   The  Fund  may  distribute  readily  marketable
securities  from  the  Fund's  portfolio in-kind in  satisfaction  or  partial
satisfaction of the amount payable on redemption of shares in conformity  with
applicable Securities and Exchange Commission ("SEC") rules and valued in  the
same  way  as  such securities would be valued for purposes of  computing  net
asset value of the Fund.  In the event that an in-kind distribution is made, a
shareholder  may incur additional expenses, such as the payment  of  brokerage
commissions, on the sale or other disposition of the securities received  from
the  Fund.  In-kind payments need not constitute a cross-section of the Fund's
portfolio.  The Fund has elected, however, to be governed by Rule 18f-1  under
the  1940  Act,  as a result of which the Fund is obligated to  redeem  shares
solely in cash if redemption requests made by a shareholder account during any
90-day period do not exceed the lesser of $250,000 or 1% of the net assets  of
the Fund at the beginning of such 90-day period.  This election is irrevocable
unless the SEC permits its withdrawal.
         
     Redemption  proceeds in cash or in-kind will be remitted to  a  redeeming
shareholder by check payable, or securities transferred, only to the redeeming
shareholder  or such shareholder's designated representative and only  to  the
shareholder's address, or that of the shareholder's designated representative,
on  the books of the Fund.  A shareholder may request that redemption proceeds
be  wired directly to the shareholder's account at any commercial bank in  the
United  States.   The redemption proceeds must be paid to the  same  bank  and
account   as   designated  on  the  application  or  in  written  instructions
subsequently received by the Transfer Agent.
     
     Shares may be redeemed in one of the following ways:
     
REDEMPTION BY MAIL
     
     Shares may be redeemed by submitting a written request for redemption  to
the  Transfer Agent at P.O. Box 8987, Wilmington, DE 19899-9752.  A redemption
request  sent  by  overnight mail should be sent to the Transfer  Agent,  1105
North Market Street, Wilmington, DE 19801.
     
     A  written redemption request to the Transfer Agent must (i) identify the
shareholder's  account name, (ii) state the number of shares to  be  redeemed,
and  (iii)  be  signed  by each registered owner exactly  as  the  shares  are
registered.  If the shares to be redeemed were issued in certificate form, the
certificates must be endorsed for transfer (or be accompanied by  an  endorsed
stock power)   and must be submitted to the Transfer Agent together  with  the
     
                                      15
<PAGE>
redemption request.  A redemption request for any amount, if the proceeds  are
to  be  sent  elsewhere  than the address of record, must  be  accompanied  by
signature  guarantee(s).  The guarantor of a signature  must  be  an  eligible
institution  acceptable to the Fund's Transfer Agent, such as a bank,  broker,
dealer,  municipal  securities dealer, government  securities  dealer,  credit
union,   national  securities  exchange,  registered  securities  association,
clearing  agency,  or savings association.  The Trust may  require  additional
supporting   documents  for  redemptions  made  by  corporations,   executors,
administrators,  trustees and guardians.  A redemption  request  will  not  be
deemed  to be properly received until the Transfer Agent receives all required
documents  in  proper  form.  Questions with respect to the  proper  form  for
redemption  requests should be directed to the Transfer Agent  at  (800)  435-
1405.
     
REDEMPTION BY TELEPHONE
     
     Shareholders  who  have  so  indicated  on  the  Application,   or   have
subsequently  arranged in writing to do so, may redeem shares  by  instructing
the  Transfer Agent by telephone.  In order to arrange for redemption by  wire
or telephone after an account has been opened or to change the bank or account
designated to receive redemption proceeds, a written request must be  sent  to
the  Transfer Agent at the address listed above.  Such requests must be signed
by the shareholder, with signatures guaranteed (see "Redemption by Mail" above
for  details  regarding signature guarantees).  Further documentation  may  be
requested from corporations, executors, administrators, trustees or guardians.
     
     The Trust reserves the right to refuse a wire or telephone redemption  if
it  is  believed advisable to do so.  Procedures for redeeming Fund shares  by
wire or telephone may be modified or terminated at any time by the Trust.
     
SYSTEMATIC WITHDRAWAL PLAN
     
     Shareholders  who  own  shares  with a  value  of  $10,000  or  more  may
participate  in the Systematic Withdrawal Plan.  Under the Plan,  shareholders
may  automatically  redeem a portion of their Fund shares monthly,  bimonthly,
quarterly,  semiannually  or annually.  The minimum  withdrawal  available  is
$100.  The redemption of Fund shares will be effected at their net asset value
at  the  close  of  the  NYSE on or about the 25th day of  the  month  at  the
frequency  selected by the shareholder.  If you expect to purchase  additional
Fund  shares, it may not be to your advantage to participate in the Systematic
Withdrawal  Plan because contemporary purchases and redemption may  result  in
adverse  tax consequences.  This service may also not be available for Service
Organization clients who are provided similar services by those organizations.
For  further  details  about this service, see the  Application  or  call  the
Transfer Agent at (800) 435-1405.
     
                            PERFORMANCE INFORMATION
     
     From  time  to  time, in advertisements or in reports to shareholders  or
prospective  investors, the Fund may provide yield and  average  annual  total
return information, and the Fund may compare its performance, either in  terms
of  its  total return or its yield, total return or ranking, to that of  other
mutual funds with similar investment objectives and to other relevant indices.
The  Fund  may also include its rating as published by mutual fund statistical
services  or major financial publications.  For example, the Fund may  compare
its performance to rankings prepared by Lipper Analytical Services,  Inc.,   a
     
                                      16
<PAGE>
widely recognized independent service which monitors the performance of mutual
funds,  or  to  other indices as appropriately determined.  Total  return  and
yield  information may be useful in reviewing the Fund's performance  and  for
providing a basis for comparison with other investment alternatives.  However,
since  the  performance  of the Fund changes in response  to  fluctuations  in
market  conditions  and  Fund  expenses, no performance  quotation  should  be
considered  a  representation  as to the Fund's  performance  for  any  future
period.   The  Fund's  Annual  Report to Shareholders  will  contain  detailed
information  with respect to the performance of the Fund.  The  Annual  Report
will be made available free of charge to prospective investors upon request.
     
     The yield of the Fund refers to the income generated by an investment  in
the Fund over a specified one month period identified in the advertisement and
is  computed  by  dividing the net investment income per share  earned  for  a
specified one month period by the net asset value at the end of the month  and
expressing  the  result  as  an  annualized  percentage.   In  computing   net
investment income all recurring charges are recognized.
     
     The  Fund's  average annual total return generally measures  the  average
annual  percentage growth in the dollar value of an investor's account over  a
specified  period,  based on a hypothetical $1,000 initial investment  in  the
Fund  and  assuming the reinvestment of all dividends and distributions.   The
Fund  may  also  utilize a total return computed in the same  manner  but  for
differing periods and without annualizing the total return.  The Fund may show
total return broken down into its components of investment gain (or loss)  and
total income (or distribution).
     
                            ADDITIONAL INFORMATION

ORGANIZATION, CAPITALIZATION AND VOTING
        
     Heitman  Securities Trust is organized as a Massachusetts business  trust
on  September  15,  1988, as Amended and Restated on  February  28,  1995  and
operates  under  a Master Trust Agreement which was amended  and  restated  on
February  28,  1995 (the "Master Trust Agreement").  The Trust  is  registered
with the SEC as an open-end diversified management investment company.
    
   
     Under  Massachusetts law and pursuant to the Master Trust Agreement,  the
Trust  is  authorized  to issue an unlimited number of  shares  of  beneficial
interest in separate series, with shares of each series representing interests
in  a  separate portfolio of assets and operating as a separate distinct fund.
In  addition, the Trust is authorized to issue an unlimited number of  classes
of  shares  of  beneficial  interest in the Fund.   To  date,  the  Trust  has
established  one  series, the Heitman Real Estate Fund  with  two  classes  of
shares,  designated  as the Heitman/PRA Institutional Class  and  the  Advisor
Class.   Each  Fund share represents an equal proportionate  interest  in  the
Fund,  has  a par value of $.001 per share, and is entitled to such  dividends
and  distributions  earned on the assets belonging  to  the  Fund  as  may  be
declared by the Board of Trustees.  Shares of the Fund are fully paid and non-
assessable  by the Trust and have no preemptive or conversion rights.   As  of
April 1, 1997, the United Nations owned by virtue of shared or sole voting  or
investment power on behalf of its underlying account 26.01% of the Heitman/PRA
Institutional Class shares, which represents 16.49% of all outstanding  shares
of the Fund.
         
     
     
                                      17
<PAGE>
     The  Trust is not required to hold annual shareholder meetings.  However,
special  meetings  may  be called for purposes such as  electing  or  removing
Trustees,  changing  fundamental  investment  policies  or  approving  certain
contracts.   Shareholders  holding  an  aggregate  of  at  least  10%  of  the
outstanding  shares of the Fund may request a meeting of shareholders  at  any
time for the purpose of voting to remove one or more of the Trustees, and  the
Trust  will  assist shareholders in communicating with other  shareholders  in
connection  with such a meeting.  At any meeting of shareholders,  each  share
shall entitle the holder thereof to one vote.
     
     Certificates  for  Fund  shares are issued  only  upon  specific  written
request to the Fund's Transfer Agent.  However, within five business days from
the  date  of  completion  of each purchase or redemption  transaction  in  an
account,  the  Transfer  Agent  will mail to the  shareholder  a  confirmation
statement which will indicate the number of shares involved and the balance of
shares  held in the account.  The Trust also sends annual statements  to  each
shareholder indicating the status of the shareholder's account.  In  addition,
shareholders will receive annual financial and semi-annual statements  of  the
Trust.   Quarterly  financial  statements of  the  Trust  are  available  upon
request.  The Trust reserves the right to eliminate duplicate mailings of such
statements and other materials to shareholders who reside at the same address.
     
CUSTODIAN, TRANSFER AGENT, DISTRIBUTOR AND INDEPENDENT ACCOUNTANTS
     
     Wilmington Trust Company, Rodney Square North, 1100 North Market  Street,
Wilmington, Delaware 19890-0001 (the "Custodian") serves as Custodian  of  the
Fund's  assets.  The Custodian acts as the depository for the Fund,  safekeeps
its  portfolio securities, collects all income and other payments with respect
to  portfolio securities, disburses monies at the Fund's request and maintains
records in connection with its duties.
     
     Rodney Square Management Corporation, P.O. Box 8987, Wilmington, Delaware
19899-9752  serves  as  the  Fund's Transfer Agent.   As  Transfer  Agent,  it
maintains  the  records  of  each shareholder's account,  answers  shareholder
inquiries  concerning  accounts, processes purchases and  redemptions  of  the
Fund's shares, acts as dividend and distribution disbursing agent and performs
all shareholder service functions.  All shareholder inquiries with respect  to
these services should be directed to Rodney Square at (800) 435-1405.
     
     Rodney  Square Distributors, Inc., Rodney Square North, 1100 North Market
Street,  Wilmington,  Delaware  19890-0001  serves  as  the  Distributor  with
responsibility  for distributing the Institutional  Class shares.   Applicable
banking  laws  prohibit  deposit-taking  institutions  from  underwriting   or
distributing securities.  WTC and its affiliates
believe  and  have  been advised by their counsel that they  may  perform  the
services  contemplated by their respective agreements with the  Trust  without
violation of applicable banking laws or regulations.  If WTC or its affiliates
were  prohibited  from  performing these services, it  is  expected  that  the
Trust's  Board of Trustees would consider entering into agreements with  other
entities.
        
     Price   Waterhouse  LLP  currently  serves  as  the  Fund's   independent
accountants  with  responsibility for auditing  the  Fund's  annual  financial
statements.
         
     
     
                                      18
<PAGE>
ADDITIONAL INFORMATION
     
     Additional  information regarding the Fund and the Trust may be  obtained
from the Trust at the address and telephone number listed on the cover of this
Prospectus.
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
                                      19
<PAGE>
INVESTMENT ADVISOR

     Heitman/PRA Securities Advisors, Inc.
     180 North LaSalle Street, Suite 3600
     Chicago, IL  60601
        
     OFFICERS
     William L. Ramseyer, Chief Executive Officer
     Dean A. Sotter, President and Treasurer
     Timothy J. Pire, Assistant Secretary
     Randall E. Newsome, Assistant Secretary
     Laurie V. Brooks, Assistant Secretary
     John J. Kelley, Assistant Treasurer
    
            
                                             ------------------------
     BOARD OF TRUSTEES                       HEITMAN REAL ESTATE FUND
     Robert W. Beeney                        ------------------------
     Donald L. Foote
     John F. Goydas
     William L. Ramseyer
     Maurice Wiener
         
     DISTRIBUTOR                             HEITMAN/PRA
     Rodney Square Distributors, Inc.        INSTITUTIONAL
     Rodney Square North                     CLASS
     1100 North Market Street                PROSPECTUS
     Wilmington, DE  19890
     
                                                
     CUSTODIAN                               May 1, 1997
     Wilmington Trust Company                    
     Rodney Square North
     1100 North Market Street
     Wilmington, DE  19890
     
     TRANSFER AGENT AND ADMINISTRATOR
     Rodney Square Management Corporation
     Rodney Square North
     1100 North Market Street
     Wilmington, DE  19890
     
     TRUST HEADQUARTERS
     180 North LaSalle Street, Suite 3600
     Chicago, IL  60601
     (800) 435-1405

269236.c2
4/18/96 7:40

<PAGE>


                           ------------------------
                           HEITMAN REAL ESTATE FUND
                           ------------------------



                                 ADVISOR CLASS

    Heitman  Securities  Trust  (the "Trust") is a series  mutual  fund  which
currently  consists of one investment portfolio, the Heitman Real Estate  Fund
(the  "Fund").  The Fund's investment objective is to obtain high total return
consistent with reasonable risk by investing primarily in equity securities of
public  companies  principally  engaged in the  real  estate  business.   Each
investment  is  selected based upon a determination by the  Fund's  investment
manager  that  the  anticipated  total return,  considering  both  income  and
potential for capital appreciation, is high relative to the risk assumed.

    The  Fund  offers  two  classes of shares.  The  shares  offered  by  this
Prospectus   are  the  Advisor  Class  of  shares,  which  are  available   to
shareholders  with a minimum initial investment of $5,000.  In  addition,  the
Fund  offers  by  separate Prospectus the Heitman/PRA Institutional  Class  of
shares,  which  are  available for purchase in initial  aggregate  amounts  of
$250,000 or more.
   
    This  Prospectus contains a concise summary of information  regarding  the
Fund  that  a  prospective investor should know before  investing.   Investors
should  read  this  Prospectus carefully and retain it for  future  reference.
Additional  information  regarding the Fund is contained  in  a  Statement  of
Additional  Information  dated May 1, 1997, which  has  been  filed  with  the
Securities  and  Exchange  Commission and  which  is  incorporated  into  this
Prospectus  by  reference.   Additional copies  of  this  Prospectus  and  the
Statement of Additional Information are available without charge upon  request
to the Trust at the address or telephone number set forth on the outside cover
of this document.
    
    THESE  SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE  SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE SECURITIES  COMMISSION,  NOR  HAS  THE
COMMISSION  OR  ANY STATE SECURITIES COMMISSION PASSED UPON  THE  ACCURACY  OR
ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.


   
                         PROSPECTUS DATED  MAY 1, 1997
    
INVESTMENT ADVISOR                      DISTRIBUTOR
Heitman/PRA Securities Advisors, Inc.   ACG Capital Corporation
180 North LaSalle Street, Suite 3600    1661 Tice Valley Boulevard, #200
Chicago, IL  60601                      Walnut Creek, CA  94595
                              
CUSTODIAN                               TRANSFER AGENT AND ADMINISTRATOR
Wilmington Trust Company                Rodney Square Management Corporation
Rodney Square North                     Rodney Square North
1100 North Market Street                1100 North Market Street
Wilmington, DE  19890-0001              Wilmington, DE  19890-0001

<PAGE>
                               TABLE OF CONTENTS

                                                                 PAGE
                                                                 ----
   
TRANSACTION AND EXPENSE DATA.....................................  1

FINANCIAL HIGHLIGHTS.............................................  2

INVESTMENT OBJECTIVE AND POLICIES................................  3

RISK FACTORS.....................................................  6

MANAGEMENT OF THE FUND...........................................  7

DETERMINATION OF NET ASSET VALUE................................. 10

INCOME DIVIDENDS AND CAPITAL GAINS DISTRIBUTIONS................. 10

TAX STATUS....................................................... 11

PURCHASE OF SHARES............................................... 11

REDEMPTIONS...................................................... 17

PERFORMANCE INFORMATION.......................................... 20

ADDITIONAL INFORMATION........................................... 21
    





























<PAGE>
                         TRANSACTION AND EXPENSE DATA

     The following table sets forth the costs and expenses that an investor in
Advisor Class shares of the Fund will incur directly or indirectly.

SHAREHOLDER TRANSACTION EXPENSES:

     Maximum Sales Load Imposed on Purchases                4.75%
     Maximum Sales Load Imposed on Reinvested Dividends     None
     Deferred Sales Load                                    None
     Redemption Fees                                        None
     Exchange Fees                                          None

ANNUAL FUND OPERATING EXPENSES:
(as a percentage of average daily net assets)

     Management Fees                                             0.75%
     12b-1 Fees (1)                                              0.25%
     Other Expenses:
   
          Shareholder Servicing Expenses               0.25%
          Other Fees and Expenses                      0.48%
          Total Other Expenses                                   0.73%

     Total Fund Operating Expenses                               1.73%
                                                                 ====
    
- ---------------------
   
(1)  Because the 12b-1 fee is an annual fee charged against the assets of  the
     Fund,  long-term shareholders may indirectly pay more in 12b-1 fees  than
     the  economic equivalent of the maximum front-end sales charge  permitted
     under applicable rules.  See "Purchase of Shares - Fees and Charges"  and
     "Purchase of Shares - Distribution Plan."
    

EXAMPLE:
   
                                        1 YEAR    3 YEARS   5 YEARS   10 YEARS
                                        ------    -------   -------   --------
You would pay the following
expenses on a $1,000 investment,
assuming (1) 5% annual return and
(2) redemption at the end
of each time period:                      $64       $99       $137      $242
    
   
     Except  as  otherwise indicated, all information in the  Transaction  and
Expense Data table is based on actual expenses and average daily net assets of
the  Fund  for  the fiscal year ended December 31, 1996.  The purpose  of  the
table  is  to  assist  the investor in understanding  the  various  costs  and
expenses  that  an  investor will bear directly or  indirectly.   The  Example
provided with the Table should not be considered a representation of  past  or
future  expenses  or performance.  Actual expenses may be more  or  less  than
those  shown.   For  further  information on  sales  charges  and  shareholder
servicing  fees, see "Purchase of Shares - Fees and Charges" and  "Shareholder
Servicing Agreement"; for further information on 12b-1 fees, see "Purchase  of
Shares  - Fees and Charges" and "Purchase of Shares - Distribution Plan";  and
for further information on management fees, see "Management of the Fund."
         

                                       1
<PAGE>
     Institutional Class shares are available in initial aggregate amounts  of
$250,000  or  more.  Because the sales charges and expenses vary  between  the
classes,  performance  will  vary  with respect  to  each  class.   Additional
information concerning the Advisor Class may be obtained by calling  toll-free
1-800-888-REIT.

                             FINANCIAL HIGHLIGHTS
   
     The following financial highlights for the fiscal year ended December 31,
1996  have  been audited by Price Waterhouse LLP as indicated in their  report
dated February 14, 1997 on the Fund's financial statements as of December  31,
1996.   The financial highlights for the period May 15, 1995 through  December
31, 1995 have been audited by Arthur Andersen LLP.  These financial highlights
should  be read in conjunction with the Fund's financial statements and  notes
thereto   which   are  found  in  the  Statement  of  Additional   Information
under "Financial Statements."  Effective May 15, 1995, the Fund began offering
the  Advisor  Class shares.  For further information about the performance  of
the  Fund, see the Fund's Annual Report, which may be obtained without  charge
by contacting the Fund's Administrator.
    
                             ADVISOR CLASS SHARES
                             --------------------
                             
                                FOR THE FISCAL     FOR THE PERIOD MAY 15, 1995
                                YEAR ENDED         (COMMENCEMENT OF OPERATIONS)
                                DECEMBER 31, 1996  THROUGH DECEMBER 31, 1995
                                -----------------  ---------------------------

NET ASSET VALUE, BEGINNING OF PERIOD    $  8.67             $ 8.00

INCOME FROM INVESTMENT OPERATIONS
Net investment income a                    0.31               0.23
Net realized and unrealized gain
  on investments                           2.84               0.80
  Total from investment operations         3.15               1.03

DISTRIBUTIONS
From net investment income a              (0.31)             (0.23)
In excess of net investment income        (0.12)              0.00
From net realized gain
  on investments                          (0.41)              0.00
From tax return of capital b               0.00              (0.13)
  Total distributions                     (0.84)             (0.36)

NET ASSET VALUE, END OF PERIOD          $ 10.98             $ 8.67
                                        -------             ------

Total Return c                            37.44%             13.19%

RATIOS/SUPPLEMENTAL DATA
   Net assets, end of period (in 000's) $79,805             $5,520
Ratio of expenses to average net
    assets                                 1.73%              1.99%*d
Ratio of net investment income to
    average net assets a                   3.91%              4.27%*d
  Portfolio Turnover                      59.88%             65.33%*
  Average commission rate paid e        $0.0504                _
    
                                      2
<PAGE>
- -------------------
*    Annualized.
   
a    Distributions  from  REIT  investments  generally  include  a  return  of
     capital, which the Fund records as a reduction in the cost basis  of  its
     investments.
    
b    Historically,  the  Fund  has  distributed to  its  shareholders  amounts
     approximating  distributions received from the REITs.  Such distributions
     may include a portion which may be a return of capital.
   
c    This result does not include the sales charge.  If the charge had been
     included, the return would have been lower.  The total return for the
     fiscal period ended December 31, 1995 has not been annualized.
    
   
d    During 1995, the Advisor has agreed to reimburse a portion of the Advisor
     Shares' expenses.  Without reimbursement, the expense ratio would have
     been 5.34% and the ratio of net investment income to average net assets
     would have been 0.92%.
    
   
e    Required disclosure for fiscal years beginning after September 1, 1995
     pursuant to SEC regulations.
    
                       INVESTMENT OBJECTIVE AND POLICIES


INVESTMENT OBJECTIVE

     The Fund's investment objective is to obtain high total return consistent
with  reasonable  risk by investing primarily in equity securities  of  public
companies  principally engaged in the real estate business.   Each  investment
will  be  selected  based  upon  a  determination  by  Heitman/PRA  Securities
Advisors, Inc. ("Heitman/PRA Advisors" or the "Investment Manager")  that  the
anticipated  total return, considering both income and potential  for  capital
appreciation, is high relative to the risk assumed.  There can be no assurance
that  the Fund will achieve its objective and the Fund may not achieve as high
a total return as other investment companies that invest in a broader universe
of securities.  The Fund's investment objective is a fundamental policy of the
Fund  and  may  be changed only by the affirmative vote of the  holders  of  a
majority of the Fund's shares.

INVESTMENT POLICIES

     The Fund seeks to achieve its objective by investing in equity securities
of  public  companies  principally engaged in the  real  estate  business.   A
company  is "principally engaged" in the real estate business if at least  50%
of  the  fair  market  value of its assets, as determined  by  the  Investment
Manager, consists of interests in, or at least 50% of its gross income or  net
profits are derived from the ownership, construction, management, financing or
sale   of,  residential,  commercial,  or  industrial  real  estate.    Equity
securities  in  which the Fund may invest are limited to common and  preferred
stocks, convertible bonds and convertible preferred stocks and warrants.   All
equity  securities in which the Fund invests will be listed on a U.S. national
securities exchange or traded in the over-the-counter market.



                                       3
<PAGE>
     Total  return  is  composed of current income and  capital  appreciation.
Under  normal  circumstances,  the  Fund will  seek  to  maintain  a  balanced
portfolio of securities which are income producing and securities which  offer
potential for capital appreciation.

     Under  normal  conditions  at least 65% of  the  Fund's  assets  will  be
invested in the equity securities of companies, a majority of whose assets are
represented by the ownership of real property, including leasehold  interests.
Such  companies may include equity, mortgage and hybrid real estate investment
trusts  ("REITs")  and other companies with substantial real estate  holdings.
Although  not an investment policy of the Fund, it is anticipated  that  under
normal  circumstances approximately 60% to 90% of the Fund's  assets  will  be
invested  in  REITs  and that a majority of the Fund's REIT  investments  will
consist of equity securities of equity and hybrid REITs.

     The Fund may invest up to 35% of its total assets in equity securities of
companies  not  principally engaged in the real estate  business  (as  defined
above) but nonetheless engaged in businesses related thereto.  These companies
may  include  manufacturers and distributors of building  supplies,  financial
institutions which make or service mortgages, and companies whose real  estate
assets  are  substantial relative to the companies' stock  market  valuations,
such as retailers, railroads and paper and forest products companies.

REAL ESTATE INVESTMENT TRUSTS

     A  REIT is a corporation or business trust (that would otherwise be taxed
as  a  corporation) which meets the definitional requirements of the  Internal
Revenue  Code of 1986, as amended (the "Code").  The Code permits a qualifying
REIT  to  deduct the dividends paid, thereby effectively eliminating corporate
level  federal  income  tax  and making the REIT a  pass-through  vehicle  for
federal  income  tax purposes.  To meet the definitional requirements  of  the
Code,  a  REIT   must, among other things:  invest substantially  all  of  its
assets in interests in real estate (including mortgages and other REITs), cash
and  government  securities; derive most of its income from  rents  from  real
property  or  interest  on loans secured by mortgages on  real  property;  and
distribute  annually  95%  or  more  of  its  otherwise  taxable   income   to
shareholders.

     REITs  are  sometimes informally characterized as equity REITs,  mortgage
REITs and hybrid REITs.  An equity REIT invests primarily in the fee ownership
or  leasehold  ownership  of  land  and buildings;  a  mortgage  REIT  invests
primarily  in  mortgages  on  real property, which  may  secure  construction,
development or long-term loans; and a hybrid REIT invests in both real  estate
equities and mortgages.

SHORT-TERM CASH MANAGEMENT AND TEMPORARY DEFENSIVE POLICIES

     For  liquidity  or temporary defensive purposes, the Fund may  invest  in
money  market  mutual  funds and in the following short-term  debt  securities
(securities  with  remaining maturities of less than one  year):   high  grade
corporate  debt  securities,  including commercial  paper,  notes,  bonds  and
debentures;  certificates of deposit, bankers' acceptances and time  deposits;
debt  obligations of the U.S. Government including U.S. Treasury bills,  bonds
and notes and obligations issued or guaranteed as to principal and interest by
the  U.S.  Government,  its  agencies  and instrumentalities;  and  repurchase
agreements that are  fully  collateralized  by  U.S.  Government  obligations,
     
                                       4
<PAGE>
including repurchase agreements that mature in more than seven days.  The Fund
may  invest up to 10% of its assets in such short-term securities on a regular
basis to maintain liquidity for purposes of redeeming shares and meeting other
cash  obligations  of  the Fund.  When the Investment  Manager  believes  that
financial  conditions warrant, it may invest all or any portion of the  Fund's
assets in such securities for temporary defensive purposes.  The Fund may  not
invest  more  than  25% of its assets in securities or obligations  issued  by
banks.  When the assets of the Fund are invested in short-term securities, the
Fund will not be invested in a manner consistent with achieving its investment
objective.

     Repurchase agreements involve transactions by which an investor (such  as
the  Fund)  purchases a security and simultaneously obtains the commitment  of
the  seller (a bank or broker-dealer) to repurchase the security at an agreed-
upon  price on an agreed-upon date within a number of days (usually  not  more
than  seven)  from the date of purchase.  The Fund may enter  into  repurchase
agreements  with  banks  or  primary dealers of  U.S.  Government  securities,
provided the Fund's custodian always has possession of the securities  serving
as   collateral  whose  market  value  at  least  equals  the  amount  of  the
institution's repurchase obligation.  The resale price reflects  the  purchase
price  plus an agreed-upon market rate of interest which is unrelated  to  the
coupon  rate  or maturity of the purchased security.  A repurchase transaction
involves  the  obligation  of the seller to pay the agreed-upon  price,  which
obligation is in effect secured by the value of the underlying security.   The
holder  of a repurchase agreement bears the risk that the issuer thereof  will
be  unable  to  meet  its repurchase obligation when due; however,  since  the
repurchase  agreement  is  in effect fully collateralized  by  the  underlying
security,  the  risk  of  loss on such an instrument is  minimal.   Repurchase
agreements  may  also  be  viewed  as  loans  made  by  the  Fund  which   are
collateralized  by the securities subject to repurchase.  In the  event  of  a
bankruptcy or other default by the seller of a repurchase agreement, the  Fund
could  experience both delays in liquidating the underlying security and could
experience  losses, including:  (i) the possible decline in the value  of  the
underlying  security  during the period while the Fund seeks  to  enforce  its
rights thereto; (ii) possible subnormal levels of income and lack of access to
income during this period; and (iii) expenses of enforcing its rights.

COMPANIES WITH LIMITED OPERATING HISTORIES

     The  Fund's  portfolio  may include securities of  companies  which  have
limited operating histories and may not yet be profitable.  The investments in
such  companies offer opportunities for capital gains, but entail  significant
risks including, but not limited to, the volatility of the stock price and the
viability  of  the firms' operations.  The Fund will not invest  in  companies
which  together with predecessors have operating histories of less than  three
(3)  years  if  immediately thereafter and as a result of such investment  the
value  of  the  Fund's holdings of such securities (other than  securities  of
REITs)  exceeds 5% of the value of the Fund's total assets.  Although  not  an
investment   policy  of  the  Fund,  it  is  anticipated  that  under   normal
circumstances, approximately 10% to 15% of the REITs in which the Fund invests
will have operating histories of less than three years.

BORROWING

     The Fund is authorized to borrow an amount not to exceed 33% of the value
of its total  assets  (including  the  amount  borrowed)  for  temporary
     
                                       5
<PAGE>
administrative  purposes, and to pledge all or any portion of  its  assets  in
connection with such borrowings.  Such borrowings may be used for ongoing cash
needs  of  the Fund including the payment of redemptions, dividends and  other
administrative  and  operating expenses.  The Fund  may  not  borrow  for  the
purpose  of  leveraging its investment portfolio.  The Fund may  not  purchase
additional securities while outstanding borrowings exceed 5% of the  value  of
its total assets.

PORTFOLIO TURNOVER

     The Fund does not intend to use short-term trading as a primary means  of
achieving its investment objective.  The Fund, however, does expect to  engage
in  portfolio trading when considered appropriate.  Although the  Fund  cannot
accurately  predict its annual portfolio turnover rate, it is not expected  to
exceed  75%.  A 75% turnover rate would occur, for example, if the  lesser  of
the  value of purchases or sales of portfolio securities for a year (excluding
all  securities whose maturities at acquisition were one year  or  less)  were
equal  to 75% of the average monthly value of the securities held by the  Fund
during  such  year.   Higher portfolio turnover rates will increase  aggregate
brokerage  commission expenses which must be borne directly by  the  Fund  and
ultimately by the Fund's shareholders.

LENDING OF PORTFOLIO SECURITIES

     From  time  to  time, the Fund may lend portfolio securities  to  broker-
dealers  for the purpose of realizing additional income.  The total amount  of
all  such  loans outstanding will not exceed 33% of the Fund's  total  assets.
Loans  of  portfolio  securities will be collateralized by  cash,  letters  of
credit  or  securities  issued or guaranteed by the  U.S.  Government  or  its
agencies which will be maintained at all times in an amount equal to at  least
100% of the current market value of the loaned securities.  Although each loan
transaction  must be fully collateralized at all times, it will  involve  some
risk  to the Fund if the party borrowing the securities should default on  its
obligation  and  the  Fund  is  delayed in or prevented  from  recovering  the
collateral.  Securities loaned by the Fund will remain subject to fluctuations
of market value.


                                 RISK FACTORS

     The  Fund  is  not intended to constitute a complete investment  program.
Under normal circumstances, at least 65% of the Fund's assets will be invested
in  the  equity securities of companies principally engaged in the real estate
industry.   Because the Fund will be concentrated in this industry,  the  Fund
may  be  subject  to  the risks associated with the direct ownership  of  real
estate.   For example, real estate values may fluctuate as a result of general
and   local  economic  conditions,  overbuilding  and  increased  competition,
increases  in  property taxes and operating expenses, changes in zoning  laws,
casualty  or condemnation losses, regulatory limitations on rents, changes  in
neighborhood  values,  changes in the appeal of  properties  to  tenants,  and
increases  in  interest  rates.  The value of securities  of  companies  which
service  the  real estate business sector may also be affected by such  risks.
Thus, the value of the Fund's shares may change at different rates compared to
the value of shares of a mutual fund with investments in many industries.



                                       6
<PAGE>
     Because the Fund may invest a substantial portion of its assets in REITs,
the  Fund  may  also  be  subject  to certain  risks  associated  with  direct
investments in REITs.  REITs may be affected by changes in the value of  their
underlying  properties and by defaults by borrowers or tenants.   Furthermore,
REITs   are  dependent  upon  specialized  management  skills,  have   limited
diversification and are, therefore, subject to risks inherent in  financing  a
limited  number  of  projects.  REITs depend generally  on  their  ability  to
generate  cash  flow to make distributions to shareholders, and certain  REITs
have  self-liquidation provisions by which mortgages held may be paid in  full
and  distributions of capital returns may be made at any time.   In  addition,
the  performance of a REIT may be affected by its failure to qualify for  tax-
free  pass-through  of  income  under the Code  or  its  failure  to  maintain
exemption  from  registration under the Investment Company Act  of  1940  (the
"1940 Act").

     Although an investment in the Fund is not without risk, the Fund  follows
certain  polices  in managing its investments which may help to  reduce  these
risks.  Set forth below are the more significant investment restrictions:

1.   The  Fund may not purchase a security if, as a result:  (a) with  respect
     to 75% of its total assets, (i) more than 5% of its total assets would be
     invested  in the securities of any single issuer or (ii) the  Fund  would
     own  more than 10% of the voting securities of any single issuer; and (b)
     more  than  5%  of its net assets would be invested in the securities  of
     companies (other than REITs) which together with their predecessors  have
     been   in  continuous  operation  for  less  than  three  years.    These
     limitations do not apply to investments in U.S. Government securities.

2.   The  Fund  may borrow money solely for temporary administrative  purposes
     but  not  in  an amount exceeding 33% of its total assets (including  the
     amount  borrowed).  The Fund may not borrow for the purpose of leveraging
     its   investment  portfolio.   The  Fund  may  not  purchase   additional
     securities  while outstanding borrowings exceed 5% of the  value  of  its
     assets.

3.   The  Fund may temporarily lend its portfolio securities to broker-dealers
     but  only  when the loans are fully collateralized.  The Fund will  limit
     these loans to 33% of its total assets.

4.   The  Fund  may  not  invest more than 10% of its net assets  in  illiquid
     securities,  including  securities restricted as  to  resale,  repurchase
     agreements extending for more than seven days and other securities  which
     are not readily marketable.

     These  investment  restrictions may not be  changed  without  shareholder
approval, except that the restriction in paragraph 1(b) may be changed by  the
Board  without  shareholder approval.  For a complete listing  of  the  Fund's
fundamental  investment  restrictions, see the  section  entitled  "Additional
Information Regarding Investment Policies and Limitations" in the Statement of
Additional Information.

                            MANAGEMENT OF THE FUND

     The  Board of Trustees is responsible for the overall supervision of  the
business  and  affairs  of the Fund and has approved  contracts  with  certain
organizations to provide day-to-day management of the Fund.
                                       
                                       7
<PAGE>
   
     The  Fund  has  entered  into  an Investment  Management  Agreement  with
Heitman/PRA  Advisors  to  furnish  investment  services  to  the  Fund.   The
Investment Manager directs the investments of the Fund in accordance with  the
Fund's  investment objective and policies subject to supervision by the  Board
of   Trustees.   Specifically,  the  Investment  Manager  is  responsible  for
performing  the following services:  (a) furnishing continuously an investment
program  for  the  Fund  and  (b)  determining  which  investments  should  be
purchased,  held, sold or exchanged by the Fund and what portion, if  any,  of
the  Fund's  assets  should  be  held  uninvested.   In  connection  with  the
management  of  the  investment and reinvestment of  the  Fund's  assets,  the
Investment  Manager  is  authorized to select brokers or  dealers  to  execute
purchase  and  sale  transactions for the Fund.  In addition,  the  Investment
Manager  manages, supervises and conducts such other affairs and  business  of
the  Fund as the Trust and the Investment Manager may determine from  time  to
time.   For  these  services,  the  Fund  pays  Heitman/PRA  Advisors  a  fee,
calculated daily and paid monthly in arrears, at the annual rate of  0.75%  of
the  Fund's first $100 million of average daily net assets, plus 0.65% of  the
average  daily  net  assets  of  the Fund in  excess  of  $100  million.   The
Investment  Manager  has  agreed  that if  the  total  expenses  of  the  Fund
(exclusive of interest, taxes, brokerage expenses and extraordinary items) for
any  fiscal year of the Fund exceed (i) 1.75% of the first $50 million of  the
Fund's average net assets, and (ii) 1.50% of the Fund's average net assets  in
excess  of $50 million, the Investment Manager will pay or reimburse the  Fund
for  that excess up to the amount of its advisory fee payable with respect  to
the  Fund during that fiscal year.  The fee paid by the Fund, although  higher
than  the  investment  advisory  fees paid by  most  other  mutual  funds,  is
comparable  to the fees paid for similar services by many funds  with  similar
investment  objectives  and policies.  In 1996, the Fund  paid  0.72%  of  the
Fund's average daily net assets in advisory fees to the Investment Manager.
    
   
     Heitman/PRA  Advisors  is a corporation organized on  November  14,  1994
under  the  laws  of  Illinois to provide investment advice and  discretionary
management  primarily with respect to investment in publicly traded securities
of  issuers  principally engaged in the real estate business.  The address  of
Heitman/PRA  Advisors  is  180  North LaSalle  Street,  Suite  3600,  Chicago,
Illinois 60601.  Dean A. Sotter, President and Chief Financial Officer of  the
Trust,  Timothy  J.  Pire, Assistant Secretary of the  Trust  and  Randall  E.
Newsome,  Assistant  Secretary  of the Trust, are  primarily  responsible  for
monitoring  the  day-to-day investment activity of the Fund.  Messrs.  Sotter,
Pire  and  Newsome  have extensive experience in direct real estate  analysis,
securities  research and portfolio management of publicly traded  real  estate
securities.   Mr.  Sotter is President of Heitman/PRA  Advisors  with  overall
responsibility  for  portfolio management and  marketing.   Prior  to  joining
Heitman/PRA  Advisors,  Mr. Sotter was a Partner of PRA  Securities  Advisors,
L.P.   He  was  a  Portfolio Manager and Vice President of  JMB  Institutional
Realty   Corporation  from  1985-1992,  where  his  responsibilities  included
property  level  analysis,  budgeting  and  valuation  as  well  as  financial
reporting   and  client  communications.   Mr.  Pire  is  Vice  President   of
Heitman/PRA  Advisors  whose  responsibilities include  portfolio  management,
investigation  and  analysis  of publicly traded real  estate  securities  and
implementation of the investment strategy through portfolio management.  Prior
to  joining Heitman/PRA Advisors, Mr. Pire served as Research Analyst with PRA
Securities Advisors, L.P., and he was an Associate Appraiser with Lyon, Skelte
&  Speirs  in  Seattle, Washington from 1990-1992 where  he  was  involved  in
valuation of commercial real estate and writing full narrative appraisals. Mr.
Newsome is Vice  President  of  Heitman/PRA  Advisors  whose  responsibilities
     
                                       8
<PAGE>
include  portfolio management, investigation and analysis of  publicly  traded
real  estate securities and implementation of the investment strategy  through
portfolio management.  Mr. Newsome also oversees Heitman/PRA Advisors' trading
positions.   Prior  to  joining Heitman/PRA Advisors, Mr.  Newsome  served  as
Research  Analyst with PRA Securities Advisors, L.P. and he was Vice President
with The Stratus Corporation in Chicago, Illinois from 1989-1993 where he  was
responsible for property management, leasing and construction management.
    
   
     Heitman/PRA  Advisors is a wholly owned subsidiary of  Heitman  Financial
Ltd. ("Heitman") which is a wholly owned subsidiary of United Asset Management
Corporation  ("UAM").   Affiliates of Heitman  and  UAM  serve  as  investment
advisers  and  managers  to funds, other collective  investment  vehicles  and
separate  accounts established for investment in real estate  by  pension  and
profit  sharing trusts, corporations, endowments, foundations and  other  tax-
exempt  institutional  investors.   As of December  31,  1996,  affiliates  of
Heitman and UAM had gross assets under management totaling over $171 billion.
    
   
     Since  its inception in 1989 through January, 1995, the Fund was  advised
by  PRA  Securities  Advisors, L.P.  The general  partner  of  PRA  Securities
Advisors, L.P. was JMB Institutional Securities Corporation whose assets  were
acquired by Heitman in January, 1995.
    
     From  time  to  time, Heitman/PRA Advisors may, without prior  notice  to
shareholders,  voluntarily waive all or a portion of its fees payable  by  the
Fund.  This would have the effect of lowering the overall expense ratio of the
Fund,  and of increasing the yield or return to investors while the fee waiver
is  in  effect.  Any such waiver in effect from time to time may be terminated
without prior notice to shareholders.
   
     The  Fund  has also entered into contracts with Rodney Square  Management
Corporation ("Rodney Square"), Rodney Square North, 1100 North Market  Street,
Wilmington,  DE   19890-0001,  and  ACG  Capital  Corporation  ("ACG"  or  the
"Distributor"),  1661  Tice Valley Boulevard, #200, Walnut  Creek,  CA  94595,
pursuant  to  which  Rodney  Square provides  administrative,  accounting  and
transfer agency services to the Fund and ACG provides distribution services to
the  Fund.   Rodney  Square is a wholly owned subsidiary of  Wilmington  Trust
Company  ("WTC"),  a Delaware-chartered banking institution  and  the  Trust's
Custodian.   For administrative services the Fund pays Rodney  Square  a  fee,
calculated  daily and paid monthly in arrears, at the annual rate of  .10%  of
the  average daily net assets of each class of the Fund, subject to a  minimum
fee  of  $25,000 per annum for each class.  For accounting services  the  Fund
pays  Rodney Square an annual fee of $75,000, plus an amount equal to .02%  of
that portion of the Fund's average daily net assets in excess of $100 million.
         
     Among  the  services  provided by Rodney Square are the  following:   the
coordination  and monitoring of any third parties furnishing services  to  the
Fund; providing the necessary office space, equipment and personnel to perform
administrative  and  clerical functions for the Fund;  preparing,  filing  and
distributing proxy materials and periodic reports to shareholders; preparation
and  filing of registration statements and other documents or reports required
by  federal,  state and other laws; preparation and maintenance  of  financial
records  of the Fund; and determination of net asset values and dividends  for
the Fund.




                                       9
<PAGE>
                       DETERMINATION OF NET ASSET VALUE

    The  net  asset  value  per  share of a class  of  the  Fund's  shares  is
determined by dividing the current value of the Fund's net assets attributable
to  that  class of shares, by the number of outstanding shares of that  class.
The  Fund calculates net asset value as of the close of regular trading  hours
of  each  business day the New York Stock Exchange (the "NYSE") is open.   The
NYSE  is  currently  closed  on  the  following  holidays:   New  Year's  Day,
Presidents'  Day,  Good  Friday, Memorial Day, Independence  Day,  Labor  Day,
Thanksgiving Day and Christmas Day.

    Generally,  the Fund's investments are valued at market value or,  in  the
absence  of a market value, in such manner as the Trustees in good faith  deem
appropriate  to  reflect  the investment's fair value.   In  determining  fair
value,  the  Trustees may employ an independent pricing service.  For  further
information concerning the Fund's procedures for valuing its assets,  see  the
section  entitled  "Valuation  of  Shares"  in  the  Statement  of  Additional
Information.

               INCOME DIVIDENDS AND CAPITAL GAINS DISTRIBUTIONS

    It  is  the  policy  of  the  Fund  to declare  and  distribute  dividends
consisting of substantially all of the Fund's net investment income  quarterly
and  to  declare and distribute dividends of net short-term capital gains,  if
any,  annually.  Net capital gains (the excess of net long-term capital  gains
over net short-term capital losses) will be declared and distributed annually.
The  Fund  intends  to  make such additional distributions  as  deemed  to  be
necessary  to  avoid the imposition of any federal excise tax.  The  Fund  has
historically  and  intends  to make distributions which  represent  return  of
capital to its shareholders.

    Any  income, dividend or capital gains distribution paid shortly  after  a
purchase  of shares will reduce the net asset value per share of the  Fund  by
the amount of the distribution and such distributions are subject to taxes.

    Dividends   and   distributions  will  be  automatically   reinvested   in
additional shares of the Fund, without charge, at net asset value, unless  the
shareholder chooses one of the following options:

     x    Automatic  reinvestment of dividends in shares of  the  Fund,  and
          payment of capital gains distributions in cash;

     x    Automatic reinvestment of capital gains distributions in shares of
          the Fund, and payment of dividends in cash; or

     x    All dividends and capital gains distributions paid in cash.

     Options for the receipt of dividends and distributions may be changed  at
any  time  by  writing to the Trust, c/o Rodney Square Management Corporation,
P.O. Box 8987, Wilmington, DE 19899-9752.

     Checks which are sent to shareholders who have requested dividends and/or
capital  gains  distributions to be paid in cash and  which  are  subsequently
returned  by  the  United States Postal Service as not  deliverable  or  which
remain  uncashed for six months or more will be invested in the  shareholder's
account  at  the then current net asset value.  Further, subsequent  dividends
and  distributions  will  be  automatically reinvested  in  the  shareholder's
account.                              10
<PAGE>
                                  TAX STATUS

    The  Fund  intends  to continue to qualify and elect to  be  treated  each
taxable  year as a "regulated investment company" under subchapter  M  of  the
Code.   Accordingly, the Fund will not be liable for federal income  taxes  to
the  extent its net investment income and capital gains net income (excess  of
capital  gains over capital losses) are distributed to shareholders,  provided
that  at  least  90%  of its net investment income and net short-term  capital
gains  for  the  taxable year are distributed.  Dividends from net  investment
income  and  distributions  of net short-term capital  gains  are  taxable  to
shareholders  as  ordinary  income for federal income  tax  purposes,  whether
received  in cash or invested in additional shares of the Fund.  Distributions
of  net  capital gains are taxable to shareholders as long-term capital gains,
whether paid in cash or reinvested in additional shares, and regardless of the
length of time the investor has held his shares of the Fund.
    
    A   small  portion  of  the  dividends  paid  by  the  Fund  to  corporate
shareholders may qualify for the 70% dividends received deduction available to
corporations; dividends that are attributable to distributions made by a  REIT
to the Fund will not qualify.  Capital gains distributions paid by the Fund do
not  qualify for this deduction.  The Fund will notify shareholders each  year
of the amount of the dividends qualifying for such deduction.
    
    The  Fund  is  subject to a nondeductible 4% excise tax  calculated  as  a
percentage  of  certain undistributed amounts of taxable ordinary  income  and
capital   gain  net  income.   The  Fund  intends  to  make  such   additional
distributions of taxable ordinary income and capital gain net income as may be
necessary to avoid this excise tax.
    
    The  distributions  received by the Fund from  its  investments  may,  for
federal  income  tax purposes, consist of ordinary income,  long-term  capital
gains, or a return of capital.  The characterization of these distributions to
the Fund may, in turn, affect the tax treatment of the Fund's distributions to
its  shareholders.   Statements  as to the tax status  of  each  shareholder's
dividends and distributions are mailed annually by the Fund.  Shareholders may
wish  to  consult their tax advisers about any state and local taxes that  may
apply  to payments received and, in particular, to determine whether dividends
paid  by  the  Fund  that  represent interest  derived  from  U.S.  Government
securities are exempt from any applicable state or local income taxes.
    
    Shareholders  of  the Fund should also be aware that,  because  the  share
price  of  the  Fund will fluctuate, redemptions of shares of  the  Fund  will
generally result in the realization of capital gains or losses.
    
                              PURCHASE OF SHARES
    
    Advisor  Class shares are available only to investors purchasing  directly
from the Distributor or through securities brokers who have entered into sales
agreements   with  the  Distributor  ("Authorized  Brokers")  and   registered
investment  advisers and other service organizations that  have  entered  into
shareholder servicing agreements with the Fund ("Servicing Organizations").
    
    The  Trust  and  the  Distributor each reserve the  right  to  reject  any
purchase order and to suspend the offering of shares of the Fund.  The minimum
initial  investment  is  $5,000 unless waived by the Distributor  based  on  a
determination by the Distributor that such waiver is in the best  interest  of
    
                                      11
<PAGE>
the  Fund.  Subsequent investments will be accepted in any amount.  The  Trust
reserves  the  right  to  vary the initial investment  minimum  and  institute
minimums for additional investments at any time.
    
    At  the  discretion of the Trust, investors may be permitted  to  purchase
shares  by  transferring  securities to the Fund that:  (i)  meet  the  Fund's
investment objectives and policies; (ii) are acquired for investment  and  not
for  resale;  (iii)  are  liquid securities which are  not  restricted  as  to
transfer either by law or liquidity of market; and (iv) have a value which  is
readily  ascertainable (and not established only by evaluation procedures)  as
evidenced  by  a listing on the American Stock Exchange, the NYSE  or  NASDAQ.
Securities transferred to the Fund will be valued in accordance with the  same
procedures used to determine the Fund's net asset value.
    
    Shares  of the Fund may be purchased at the offering price, which  is  the
per  share  net asset value plus the applicable sales charge, next  determined
after the order is received by the Distributor or Transfer Agent, as described
below.   The Fund determines its net asset value per share as of the close  of
regular  trading hours on the NYSE (currently 4:00 p.m., New York time).   See
"Determination  of  Net Asset Value."  Each Authorized  Broker  and  Servicing
Organization  is  responsible  for transmitting  the  order  promptly  to  the
Distributor  or  Transfer Agent to permit the investor to obtain  the  current
price.
    
    Purchases may be made in one of the following ways:
    
PURCHASES BY MAIL

    Initial  investments in the Fund may be made through an Authorized  Broker
or   Service   Organization  by  having  the  Authorized  Broker  or   Service
Organization  mail  or  deliver  a  completed Application  (accompanying  this
Prospectus), together with a check for the total purchase price payable to the
Fund,  to the address set forth below.  Initial investments may also  be  made
directly  from the Distributor by completing the Application and  mailing  it,
together with a check made payable to the Fund, to:
    
         ACG Capital Corporation
         c/o Rodney Square Management Corporation
         P.O. Box 8987
         Wilmington, DE  19899-9752

    Subsequent investments in an existing account in the Fund may be  made  at
any   time  and  in  any  amount  through  an  Authorized  Broker  or  Service
Organization,  or by sending a check payable to the Fund at the above  address
using  the  deposit slip found at the bottom of each shareholder statement  or
along  with a letter stating the amount of the investment and the name of  the
account for which the investment is to be made.

PURCHASES BY WIRE

    To  order  shares for purchase by wire, the Transfer Agent must  first  be
notified  by  calling (800) 435-1405.  Following notification to the  Transfer
Agent, federal funds and registration instructions should be wired through the
Federal Reserve System to:



                                      12
<PAGE>
         Wilmington Trust Company
         ABA # 0311-0009-2
         DDA # 2629-5416
         Further credit to Heitman Real Estate Fund - Advisor Class Shares
         Further credit (Shareholder's Name)
         Fund Account Number

    All  investors  making initial investments by wire must promptly  complete
the  Application accompanying this Prospectus and deliver it to the investor's
Authorized  Broker  or  Service Organization or the Distributor.   Redemptions
will not be processed until the Application has been received by the Trust  or
its agent.

AUTOMATIC INVESTMENT PLAN

    After  the  initial  purchase, shareholders may purchase  additional  Fund
shares  through  an Automatic Investment Plan.  Under the Plan,  the  Transfer
Agent  will  automatically debit a shareholder's bank checking  account  on  a
monthly  basis  in an amount of $50 or more (subsequent to the $5,000  minimum
initial  investment), as specified by the shareholder.  The purchase  of  Fund
shares  will  be  effected at their offering price at  the  close  of  regular
trading hours on the NYSE (currently 4:00 p.m., Eastern time) on or about  the
20th  day of the month.  For further details about this service, refer to  the
Application  or  call (800) 435-1405.  This service may not be  available  for
Service  Organization  clients  who are provided  similar  services  by  those
organizations.

INDIVIDUAL RETIREMENT ACCOUNTS

    Shares  of  the  Fund may be purchased for tax-deferred  retirement  plans
such  as  individual  retirement  accounts ("IRAs").   Application  forms  and
brochures  describing investments for IRAs can be obtained from  the  Transfer
Agent  by calling (800) 435-1405.  WTC makes available its services as an  IRA
custodian  for each shareholder account that is established as  an  IRA.   For
these services, WTC receives an annual fee of $10.00 per account, which fee is
paid  directly to WTC by the IRA shareholder.  If the fee is not paid  by  the
date  due,  shares of the Fund owned by the IRA will be redeemed automatically
for purposes of making the payment.

FEES AND CHARGES

    SALES  CHARGES.   Except  as  described  under  "Special  Programs,"   the
purchase  price of an Advisor Class share of the Fund is the Fund's per  share
net  asset value after the purchase order is duly received, as defined herein,
plus  a  sales charge that varies depending on the dollar amount of the shares
purchased  as  set  forth  below.  A major portion of  this  sales  charge  is
reallowed  by  the  Distributor to the Authorized Broker responsible  for  the
sale.









                                      13
<PAGE>
DOLLAR AMOUNT         SALES CHARGE PAID  SALES CHARGE PAID   DEALER
OF PURCHASE           BY INVESTORS AS %  BY INVESTOR AS %    CONCESSION AS %
TRANSACTION           OF PURCHASE PRICE  OF NET ASSET VALUE  OF PURCHASE PRICE
- -------------         -----------------  ------------------  -----------------
Less than $100,000            4.75              4.99                  4.00
$100,000 or above
  but less than $250,000      4.00              4.17                  3.50
$250,000 or above
  but less than $500,000      3.00              3.09                  2.50
$500,000 or above
  but less than $1 million    2.00              2.04                  1.75
$1 million and above          1.00              1.01                  .75

     The  reduced  charges  described above are  applicable  to  purchases  of
$100,000 or more made at any one time by groups of "related investors" such as
immediate  family  members.  See the Statement of Additional  Information  for
more complete information concerning related investors.

     At  the  discretion  of  ACG, the entire sales charge  may  at  times  be
reallowed to dealers.  During periods when 90% or more of the sales charge  is
reallowed,  such  dealers may be deemed to be underwriters  as  that  term  is
defined  in  the  Securities Act of 1933.  ACG or  its  affiliates,  at  their
expense,  may  also provide additional compensation to dealers  in  connection
with  sales  of  Advisor Class shares of the Fund.  Compensation  may  include
financial  assistance  to  dealers in connection with  conferences,  sales  or
training  programs for their employees, seminars for the public,  advertising,
sales  campaigns and/or shareholder services and programs regarding  the  Fund
and  other  dealer-sponsored  programs or events.   In  some  instances,  this
compensation   may   be   made  available  only  to  certain   dealers   whose
representatives have sold or are expected to sell significant amounts of  such
Advisor  Class shares.  Compensation may include payment for travel  expenses,
including  lodging,  incurred  in  connection  with  trips  taken  by  invited
registered  representatives and members of their families to locations  within
or outside of the United States for meetings or seminars of a business nature.
Details  relating  to  any  special reallowance or  compensation  arrangements
between  the  Distributor  and  any broker or dealer  are  set  forth  in  the
Statement of Additional Information.  Dealers may not use sales of the  Fund's
shares  to qualify for this compensation to the extent prohibited by the  laws
of  any  state or any self-regulatory agency, such as the National Association
of  Securities  Dealers,  Inc.  (the  "NASD").   None  of  the  aforementioned
additional compensation is paid for by the Fund or its shareholders.

     LETTER  OF INTENT.  Investors may purchase shares of the Fund at  reduced
sales  charges  by executing a Letter of Intent to purchase no  less  than  an
aggregate  of  $100,000 of shares of the Fund within a 13-month  period.   The
investor  will  be charged the sales charge applicable to each  purchase  made
pursuant to a Letter of Intent as if the total dollar amount set forth in  the
Letter  of  Intent were being bought in a single transaction.  Purchases  made
within  a  90-day period prior to the execution of a Letter of Intent  may  be
included  therein;  in such case the date of the earliest  of  such  purchases
marks the commencement of the 13-month period.

     An  investor  may  include toward completion of a Letter  of  Intent  the
current value of all of the investor's shares of the Fund held of record as of
the  date of the Letter of Intent, plus the current value as of such  date  of
all  of such shares held by any "related person" as eligible to join with  the
investor in a single purchase.
                                      14
<PAGE>
     A  Letter  of Intent does not bind the investor to purchase the specified
amount.   Shares  equivalent to 2% of the specified amount will,  however,  be
taken  from the initial purchase (or, if necessary, subsequent purchases)  and
held  in  escrow  in the investor's account as collateral against  the  higher
sales  charge which would apply if the total purchase is not completed  within
the  allotted  time.  The escrowed shares will be released when the  aggregate
purchase  specified under the Letter of Intent is completed, or if it  is  not
completed,  when  the  balance of the higher sales  charge  is,  upon  notice,
remitted by the investor.  All dividends and capital gains distributions  with
respect to the escrowed shares will be credited to the investor's account.

SPECIAL PROGRAMS

     PURCHASES  THROUGH  SERVICE  ORGANIZATIONS,  AUTHORIZED  BROKERS  AND  BY
CERTAIN OTHER INVESTORS.  Advisor Class shares also may be purchased without a
sales  charge  by:   registered investment advisers  exercising  discretionary
investment authority with respect to the purchase of Fund shares; accounts  of
Service   Organizations  that  charge  account  management  fees;   registered
representatives  and employees (and their spouses and minor children)  of  any
Authorized  Broker  or  Service Organization; trust departments  of  financial
institutions; other investment companies in connection with the  sale  to  the
Fund of cash and securities owned by such other investment companies; separate
accounts  established and maintained by an insurance company that  are  exempt
from  registration  under  Section  3(c)(11)  of  the  1940  Act;  members  of
organizations  that make recommendations to or permit group  solicitations  in
connection  with  the purchase of shares of the Fund; and  "eligible  employee
benefit  plans"  of employers who have at least 2,000 U.S. employees  to  whom
such  a plan is made available and, regardless of the number of employees,  if
such  plan  is established and maintained by any Authorized Broker or  Service
Organization.   An  "eligible  employee  benefit  plan"  means  any  plan   or
arrangement, whether or not tax qualified, which provides for the purchase  of
Fund shares.  Sales of shares to such plans must be made in connection with  a
payroll  deduction  system of plan funding or other system acceptable  to  the
Distributor.

     Purchases  may  also be made at net asset value, without a sales  charge,
provided  that  such purchases are placed through a Service  Organization  and
such purchases are made by the following:

     o    investment advisers or financial planners who place trades for their
          own  accounts  or  the accounts of their clients and  who  charge  a
          management, consulting or other fee for their services;
     
     o    clients of such investment advisers or financial planners who  place
          trades  for  their own accounts if the accounts are  linked  to  the
          master  account of such investment adviser or financial  planner  on
          the books and records of the Service Organization; and
     
     o    retirement and deferred compensation plans and trusts used  to  fund
          those plans, including, but not limited to, those defined in section
          401(a),  403(b)  or  457  of the Internal Revenue  Code  and  "rabbi
          trusts."





                                      15
<PAGE>
     PURCHASES  BY NON-U.S. INVESTORS RESIDING IN JAPAN ONLY.  Shares  of  the
Advisor Class are being made available to selected non-U.S. investors residing
in  Japan through The Nomura Securities Co., Ltd. ("Nomura"), acting as a sub-
distributor for the Distributor.  All purchases by such investors,  regardless
of  the amount, are subject to a sales charge of 4.00% of the net asset  value
of  the  shares purchased (approximately 3.85% of the purchase price), all  of
which  will  be  reallowed  by the Distributor to Nomura.   In  addition,  the
Distributor has agreed to pay Nomura .25 of 1% of the net asset value  of  the
Fund  represented by Advisor Class shares sold through Nomura for distribution
services  provided  to  the  Fund, and the  Fund  has  agreed  to  pay  Nomura
Securities International, Inc. ("NSI") .25 of 1% of the net asset value of the
shares  of  the  Advisor  Class sold through Nomura for  shareholder  services
provided by NSI or its delegate.
     
     Advisor  Class  shares sold in Japan will be sold only  to  residents  of
Japan  in  one  or more private placements under Japanese law.  In  accordance
with Japanese securities laws, such shares may not be transferred without  the
consent  of a majority of the Trustees, which consent will not be granted  if,
as a result of such transfer, there would be fifty or more shareholders of the
Advisor  Class (including the underlying beneficial owners) who are  residents
of  Japan.   These  transfer  restrictions will  not  affect  a  shareholder's
redemption rights as described in the Prospectus.
     
     Dividends  and  distributions on shares of  the  Fund  held  by  non-U.S.
investors   residing  in  Japan  will  be  subject  to  U.S.  tax  withholding
requirements.   All distributions, other than distributions of capital  gains,
will  be  subject  to  a U.S. withholding tax at the rate  of  15%  under  the
applicable tax treaty between the United States and Japan.  Japanese residents
may  be  able  to  obtain a refund of such tax payments  to  the  extent  such
distributions are ultimately determined to constitute a return of capital  for
tax  purposes.   Japanese residents purchasing shares  of  the  Advisor  Class
should also consult their tax advisers about any taxes under the laws of Japan
or  other applicable foreign jurisdictions that may apply to payments received
from the Fund.

DISTRIBUTION PLAN

     The  Fund has adopted a Plan of Distribution Pursuant to Rule 12b-1  (the
"Distribution  Plan") in accordance with the regulations under the  1940  Act.
Under the provisions of the Distribution Plan, the Fund makes payments to  the
Distributor  at  an  annual rate of 0.25% of the daily net assets  of  Advisor
Class shares of the Fund as a distribution fee. The distribution fees are used
by  the Distributor to finance activities primarily intended to result in  the
sale  of  shares of the Fund.  Payments to the Distributor under the Plan  are
not  directly tied to expenses and payments under the Plan may be more or less
than actual expenses incurred by the Distributor.  The excess of fees received
over expenditures may constitute a "profit" to the Distributor.

     An  NASD  rule  limits the annual expenditures which the Fund  may  incur
under  the  Distribution  Plan  to 1%, of which  0.75%  may  be  used  to  pay
distribution expenses and 0.25% may be used to pay shareholder services  fees.
The NASD rule also limits the aggregate amount which the Fund may pay for such
distribution costs and initial sales charges to 6.25% of gross share sales  of
a  class since the inception of any asset-based sales charge plus interest  at
the  prime  rate plus 1% on unpaid amounts thereof. Such limitation  does  not
apply to shareholder service fees.

                                      16
<PAGE>
MARKETING SERVICES AGREEMENT

     The  Investment  Manager and ACG have entered into a  marketing  services
agreement  with  respect  to  the sale of Advisor  Class  shares  and  certain
Institutional  Class  shares.   Under the marketing  services  agreement,  the
Investment Manager will pay ACG additional compensation in the amount  of  .15
of  1%  of  the  net asset value of the Fund represented by the Advisor  Class
shares  with  the exception of Advisor Class shares sold through Nomura.   The
Investment  Manager has also agreed to pay ACG .10% of 1%  of  the  net  asset
value  of Advisor Class shares held in omnibus shareholder accounts maintained
by  certain  Service Organizations.  In addition, the Investment  Manager  has
agreed  to  make  certain continuing payments to ACG in  the  event  that  the
marketing  services agreement is terminated (as long as ACG remains registered
as  a  broker/dealer)  or if the fees payable to ACG  as  distributor  of  the
Advisor  Class  shares  are  reduced.   However,  if  the  Investment  Manager
terminates  the  agreement for "cause" or if ACG terminates  its  distribution
agreement  with  the  Trust, ACG is not entitled to such continuing  payments.
Finally,  the  agreement provides that ACG will not serve as a distributor  of
any  other  open-end registered investment company that invests  primarily  in
shares  of  REITs  (subject to a limited exception) and  that  the  Investment
Manager  will  not  offer, sponsor, advise or otherwise promote  any  open-end
registered investment company for which ACG is not the distributor, subject to
certain exceptions.

SHAREHOLDER SERVICING AGREEMENT
   
     The  Fund has also adopted a Shareholder Servicing Plan.  Pursuant to the
Shareholder Servicing Plan, the Trust contracts with Service Organizations  to
provide  a  variety  of shareholder services, such as maintaining  shareholder
accounts  and records, answering inquiries regarding the Fund, and  processing
purchase  and  redemption orders.  The Fund pays fees to Service Organizations
(which  vary depending upon the services provided) in amounts up to an  annual
rate  of  0.25% of the daily net asset value of Advisor Class shares owned  by
shareholders  with whom the Service Organization has a servicing relationship.
The  Trust has also agreed to pay certain Service Organizations that  maintain
omnibus  shareholder  accounts  an additional  amount  equal  to  the  savings
realized  by  the  Fund from lower transfer agency costs attributable  to  the
omnibus   account  arrangements.   Some  Service  Organizations   may   impose
additional  or  different conditions on their clients such as requiring  their
clients  to  invest  more  than the minimum initial or subsequent  investments
specified  by the Trust or charging a direct fee for servicing.   If  imposed,
these  fees  would be in addition to any amounts which might be  paid  to  the
Service  Organization  by the Trust. Shareholders using Service  Organizations
are urged to consult them regarding any such fees or conditions.
    
                                  REDEMPTIONS

     Shareholders  may redeem their shares of the Fund without charge  on  any
day that the Fund calculates its per share net asset value (see "Determination
of  Net  Asset Value").  Redemptions will be effective at the net asset  value
per  share  next  determined after the receipt by  the  Transfer  Agent  of  a
redemption  request meeting the requirements described below.   Except   under
certain  emergency conditions, your redemption payment will  be  sent  to  you
within  seven  (7) days after receipt of your telephone or written  redemption
request,  in proper form, by the  Transfer Agent.  If your redemption  request
is  made with respect to shares purchased by check within ten (10) days of the
purchase date, the redemption payment will be held until the  check  has  been
                                      17
<PAGE>
collected  (which  usually  takes up to ten (10) days),  although  the  shares
redeemed will be priced for redemption upon receipt of your redemption request
in  proper  form.  You can avoid the inconvenience of this delay by purchasing
shares  with  a certified, treasurer's or cashier's check, or with  a  federal
funds or bank wire.

     Except as noted below, redemption requests received in proper form by the
Transfer  Agent  prior  to  the close of regular trading  hours  on  the  NYSE
(currently  4:00  p.m.,  New  York time) on any business  day  that  the  Fund
calculates its per share net asset value are effective that day and the shares
redeemed earn dividends declared through the day of redemption.

     Redemption requests received after the close of the NYSE are effective as
of  the  time the net asset value per share is next determined.  NO REDEMPTION
WILL   BE  PROCESSED  UNTIL  THE  TRANSFER  AGENT  HAS  RECEIVED  A  COMPLETED
APPLICATION WITH RESPECT TO THE ACCOUNT.
   
     The  Fund will satisfy redemption requests in cash to the fullest  extent
feasible, so long as such payments would not, in the opinion of the Investment
Manager  or  the Trustees, result in the necessity of the Fund selling  assets
under  disadvantageous  conditions  and to  the  detriment  of  the  remaining
shareholders  of  the  Fund.   The  Fund  may  distribute  readily  marketable
securities from the Fund's portfolio assets in-kind in satisfaction or partial
satisfaction of the amount payable on redemption of shares in conformity  with
applicable Securities and Exchange Commission ("SEC") rules and valued in  the
same  way  as  such securities would be valued for purposes of  computing  net
asset value of the Fund.  In the event that an in-kind distribution is made, a
shareholder  may incur additional expenses, such as the payment  of  brokerage
commissions, on the sale or other disposition of the securities received  from
the  Fund.  In-kind payments need not constitute a cross-section of the Fund's
portfolio.  The Fund has elected, however, to be governed by Rule 18f-1  under
the  1940  Act,  as a result of which the Fund is obligated to  redeem  shares
solely  in  cash if redemption requests  made by a shareholder account  during
any 90-day period do not exceed the lesser of $250,000 or 1% of the net assets
of  the  Fund  at  the  beginning of such 90-day  period.   This  election  is
irrevocable unless the SEC permits its withdrawal.
    
     Redemption  proceeds in cash or in-kind will be remitted to  a  redeeming
shareholder by check payable, or securities transferred, only to the redeeming
shareholder  or such shareholder's designated representative and only  to  the
shareholder's address, or that of the shareholder's designated representative,
on  the books of the Fund.  A shareholder may request that redemption proceeds
be  wired directly to the shareholder's account at any commercial bank in  the
United  States.   The redemption proceeds must be paid to the  same  bank  and
account   as   designated  on  the  application  or  in  written  instructions
subsequently received by the Transfer Agent.

     Shares may be redeemed in one of the following ways:

REDEMPTION BY MAIL

     Shares may be redeemed by submitting a written request for redemption  to
the  Transfer Agent at P.O. Box 8987, Wilmington, DE 19899-9752.  A redemption
request  sent  by  overnight mail should be sent to the Transfer  Agent,  1105
North Market Street, Wilmington, DE 19801.


                                      18
<PAGE>
     A  written redemption request to the Transfer Agent must (i) identify the
shareholder's  account name, (ii) state the number of shares to  be  redeemed,
and  (iii)  be  signed  by each registered owner exactly  as  the  shares  are
registered.  A redemption request for any amount, if the proceeds  are  to  be
sent  elsewhere than the address of record, must be accompanied  by  signature
guarantee(s).   The  guarantor of a signature must be an eligible  institution
acceptable  to  the  Fund's Transfer Agent, such as a  bank,  broker,  dealer,
municipal  securities  dealer,  government securities  dealer,  credit  union,
national  securities  exchange,  registered securities  association,  clearing
agency,  or  savings association.  The Trust may require additional supporting
documents  for  redemptions  made by corporations, executors,  administrators,
trustees  and  guardians.   A redemption request will  not  be  deemed  to  be
properly received until the Transfer Agent receives all required documents  in
proper  form.   Questions  with  respect to the  proper  form  for  redemption
requests should be directed to the Transfer Agent at (800) 435-1405.

REDEMPTION BY TELEPHONE

     Shareholders  who  have  so  indicated  on  the  Application,   or   have
subsequently  arranged in writing to do so, may redeem shares  by  instructing
the  Transfer Agent by telephone.  In order to arrange for redemption by  wire
or telephone after an account has been opened or to change the bank or account
designated to receive redemption proceeds, a written request must be  sent  to
the  Transfer Agent at the address listed above.  Such requests must be signed
by the shareholder, with signatures guaranteed (see "Redemption by Mail" above
for  details  regarding signature guarantees).  Further documentation  may  be
requested from corporations, executors, administrators, trustees or guardians.

      The Trust reserves the right to refuse a wire or telephone redemption if
it  is  believed advisable to do so.  Procedures for redeeming Fund shares  by
wire or telephone may be modified or terminated at any time by the Trust.

REDEMPTIONS THROUGH AUTHORIZED BROKERS AND SERVICE ORGANIZATIONS

     For  the  convenience  of  shareholders,  the  Fund  has  authorized  the
Distributor,  as  its  agent,  to accept orders from  Authorized  Brokers  and
Service Organizations by wire or telephone for the repurchase of shares by the
Distributor from the Authorized Broker or Service Organization.  The Fund  may
revoke or suspend this authorization at any time.  The repurchase price is the
net  asset  value next determined following the time at which the  shares  are
offered for repurchase by the Authorized Broker or Service Organization to the
Distributor.  The Authorized Broker or Service Organization is responsible for
promptly  transmitting a shareholder's order to the Distributor.   Payment  of
the   repurchase  proceeds  is  made  to  the  Authorized  Broker  or  Service
Organization  who  placed  the order.  Neither the Fund  nor  the  Distributor
imposes any charge upon such a repurchase.  However, the Authorized Broker  or
Service  Organization may impose a charge as agent for a shareholder  for  the
repurchase of shares.

     The  Trust reserves the right to change, modify or terminate the services
described above at any time.






                                      19
<PAGE>
SYSTEMATIC WITHDRAWAL PLAN

     Shareholders  who  own  shares  with a  value  of  $10,000  or  more  may
participate  in the Systematic Withdrawal Plan.  Under the Plan,  shareholders
may  automatically  redeem a portion of their Fund shares monthly,  bimonthly,
quarterly,  semiannually  or annually.  The minimum  withdrawal  available  is
$100.  The redemption of Fund shares will be effected at their net asset value
at  the  close  of  the  NYSE on or about the 25th day of  the  month  at  the
frequency  selected by the shareholder.  If you expect to purchase  additional
Fund  shares, it may not be to your advantage to participate in the Systematic
Withdrawal  Plan because contemporary purchases and redemption may  result  in
adverse  tax  consequences  and may cause you to pay  a  sales  load  on  such
purchases.   This  service may also not be available for Service  Organization
clients who are provided similar services by those organizations.  For further
details above this service, see the Application or call the Transfer Agent  at
(800) 435-1405.

                            PERFORMANCE INFORMATION

     From  time  to  time, in advertisements or in reports to shareholders  or
prospective  investors, the Fund may provide yield and  average  annual  total
return information, and the Fund may compare its performance, either in  terms
of  its  total return or its yield, total return or ranking, to that of  other
mutual funds with similar investment objectives and to other relevant indices.
The  Fund  may also include its rating as published by mutual fund statistical
services  or major financial publications.  For example, the Fund may  compare
its  performance to rankings prepared by Lipper Analytical Services,  Inc.,  a
widely recognized independent service which monitors the performance of mutual
funds,  or  to  other indices as appropriately determined.  Total  return  and
yield  information may be useful in reviewing the Fund's performance  and  for
providing a basis for comparison with other investment alternatives.  However,
since  the  performance  of the Fund changes in response  to  fluctuations  in
market  conditions  and  Fund  expenses, no performance  quotation  should  be
considered  a  representation  as to the Fund's  performance  for  any  future
period.   The  Fund's  Annual  Report to Shareholders  will  contain  detailed
information  with respect to the performance of the Fund.  The  Annual  Report
will be made available free of charge to prospective investors upon request.

     The yield of the Fund refers to the income generated by an investment  in
the Fund over a specified one month period identified in the advertisement and
is  computed  by  dividing the net investment income per share  earned  for  a
specified one month period by the net asset value at the end of the month  and
expressing  the  result  as  an  annualized  percentage.   In  computing   net
investment income all recurring charges are recognized.

     The  Fund's  average annual total return generally measures  the  average
annual  percentage growth in the dollar value of an investor's account over  a
specified  period,  based on a hypothetical $1,000 initial investment  in  the
Fund  and  assuming the reinvestment of all dividends and distributions.   The
Fund  may  also  utilize a total return computed in the same  manner  but  for
differing periods and without annualizing the total return.  The Fund may show
total return broken down into its components of investment gain (or loss)  and
total income (or distribution).




                                      20
<PAGE>
                            ADDITIONAL INFORMATION

ORGANIZATION, CAPITALIZATION AND VOTING
   
     Heitman  Securities  Trust was organized as a Massachusetts  business  on
September  15,  1988  and operates under a Master Trust  Agreement  which  was
amended and restated on February 28, 1995 (the "Master Trust Agreement") . The
Trust  is  registered  with  the  SEC as an  open-end  diversified  management
investment company.
    
   
     Under  Massachusetts law and pursuant to the Master Trust Agreement,  the
Trust  is  authorized  to issue an unlimited number of  shares  of  beneficial
interest in separate series, with shares of each series representing interests
in  a  separate portfolio of assets and operating as a separate distinct fund.
In  addition, the Trust is authorized to issue an unlimited number of  classes
of  shares  of  beneficial  interest in the Fund.   To  date,  the  Trust  has
established  one  series, the Heitman Real Estate Fund, with  two  classes  of
shares  designated  as  the Heitman/PRA Institutional Class  and  the  Advisor
Class.   Each  Fund share represents an equal proportionate  interest  in  the
Fund,  has  a par value of $.001 per share, and is entitled to such  dividends
and  distributions  earned on the assets belonging  to  the  Fund  as  may  be
declared by the Board of Trustees.  Shares of the Fund are fully paid and non-
assessable  by the Trust and have no preemptive or conversion rights.   As  of
April  1,  1997, Charles Schwab & Company, Inc. owned, by virtue of shared  or
sole  voting or investment power on behalf of its underlying customer accounts
49.67% of the Advisor Class shares of the Fund, which represents 18.17% of all
outstanding shares of the Fund.
    
     The  Trust is not required to hold annual shareholder meetings.  However,
special  meetings  may  be called for purposes such as  electing  or  removing
Trustees,  changing  fundamental  investment  policies  or  approving  certain
contracts.   Shareholders  holding  an  aggregate  of  at  least  10%  of  the
outstanding  shares of the Fund may request a meeting of shareholders  at  any
time for the purpose of voting to remove one or more of the Trustees, and  the
Trust  will  assist shareholders in communicating with other  shareholders  in
connection  with such a meeting.  At any meeting of shareholders,  each  share
shall entitle the holder thereof to one vote.

REPORTS TO SHAREHOLDERS

     In the interest of economy and convenience, the Fund does not issue share
certificates.    The  Trust  sends  annual  statements  to  each   shareholder
indicating the status of the shareholder's account.  In addition, shareholders
will  receive  annual  and  semi-annual financial  statements  of  the  Trust.
Quarterly  financial statements of the Trust are available upon request.   The
Trust  reserves  the right to eliminate duplicate mailings of such  statements
and other materials to shareholders who reside at the same address.

CUSTODIAN, TRANSFER AGENT, DISTRIBUTOR AND INDEPENDENT ACCOUNTANTS

     Wilmington Trust Company, Rodney Square North, 1100 North Market  Street,
Wilmington, Delaware 19890-0001 (the "Custodian") serves as Custodian  of  the
Fund's  assets.  The Custodian acts as the depository for the Fund,  safekeeps
its  portfolio securities, collects all income and other payments with respect
to  portfolio securities, disburses monies at the Fund's request and maintains
records in connection with its duties.

                                      21
<PAGE>
     Rodney Square Management Corporation, P.O. Box 8987, Wilmington, Delaware
19899-9752  serves  as  the  Fund's Transfer Agent.   As  Transfer  Agent,  it
maintains  the  records  of  each shareholder's account,  answers  shareholder
inquiries  concerning  accounts, processes purchases and  redemptions  of  the
Fund's shares, acts as dividend and distribution disbursing agent and performs
all shareholder service functions.  All shareholder inquiries with respect  to
these services should be directed to Rodney Square at (800) 435-1405.

     ACG  Capital Corporation, 1661 Tice Valley Boulevard #200, Walnut  Creek,
California  94595 serves as the Fund's Distributor for the Advisor Class  with
responsibility   for   distributing  the   Fund's   shares.    Rodney   Square
Distributors, Inc., Rodney Square North, 1100 North Market Street, Wilmington,
Delaware  19890-0001 acts as agent for ACG solely for the purpose of accepting
orders on behalf of the Fund and forwarding those orders to the Transfer Agent
for  processing.  Applicable banking laws prohibit deposit-taking institutions
from  underwriting or distributing securities.  WTC and its affiliates believe
and  have  been  advised by their counsel that they may perform  the  services
contemplated  by their respective agreements with the Trust without  violation
of  applicable  banking laws or regulations.  If WTC or  its  affiliates  were
prohibited  from  performing these services, it is expected that  the  Trust's
Board of Trustees would consider entering into agreements with other entities.
   
       Price  Waterhouse  LLP  currently  serves  as  the  Fund's  independent
accountants  with  responsibility for auditing  the  Fund's  annual  financial
statements.
    
ADDITIONAL INFORMATION

     Additional  information regarding the Fund and the Trust may be  obtained
from  the  Distributor  or the Trust at the addresses  and  telephone  numbers
listed on the cover of this Prospectus.
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
                                      22
<PAGE>
INVESTMENT ADVISOR

Heitman/PRA Securities Advisors, Inc.
180 North LaSalle Street, Suite 3600
Chicago, IL  60601
   
OFFICERS
William L. Ramseyer, Chief Executive Officer
Dean A. Sotter, President and Treasurer
Timothy J. Pire, Assistant Secretary
Randall L. Newsome, Assistant Secretary
Laurie V. Brooks, Assistant Secretary
John J. Kelley, Assistant Treasurer
    
   
                                             ------------------------
BOARD OF TRUSTEES                            HEITMAN REAL ESTATE FUND
Robert W. Beeney                             ------------------------
Donald L. Foote
John F. Goydas
William L. Ramseyer
Maurice Wiener
    
DISTRIBUTOR
ACG Capital Corporation                      HEITMAN SECURITIES TRUST
1661 Tice Valley Boulevard #200              180 NORTH LASALLE STREET,
Walnut Creek, CA 94595                       SUITE 3600
(800) 888-REIT                               CHICAGO, ILLINOIS  60601

CUSTODIAN
Wilmington Trust Company                     ADVISOR CLASS
Rodney Square North                          PROSPECTUS
1100 North Market Street
Wilmington, DE  19890
                                                
TRANSFER AGENT AND ADMINISTRATOR             May 1, 1997
Rodney Square Management Corporation             
Rodney Square North
1100 North Market Street
Wilmington, DE  19890

TRUST HEADQUARTERS
180 North LaSalle Street, Suite 3600
Chicago, IL  60601
(800) 435-1405


269236.c2
4/18/96 7:40


<PAGE>



                           HEITMAN REAL ESTATE FUND
                                       
                                       
                                       
                      STATEMENT OF ADDITIONAL INFORMATION
                                       
                           HEITMAN SECURITIES TRUST
                     180 North LaSalle Street, Suite 3600
                           Chicago, Illinois  60601
                                       
                Advisor Class SharesInstitutional Class Shares
                        (800) 888-REIT   (800) 435-1405
                                       
                                          
                                  May 1, 1997
                                           
                                       
                                       
                                       
                                          
This  Statement  of  Additional Information expands upon and  supplements  the
information   contained  in  the  current  Heitman/PRA   Institutional   Class
Prospectus  of  Heitman Securities Trust (the "Trust"),  dated  May  1,  1997,
pursuant  to which the Trust offers Heitman/PRA Institutional Class shares  of
its  sole investment portfolio, the Heitman Real Estate Fund (the "Fund"), and
the Advisor Class Prospectus of the Trust dated May 1, 1997, pursuant to which
the  Trust  offers  Advisor  Class shares of  the  Fund.   This  Statement  of
Additional  Information should be read in connection with the  prospectus  for
the class of shares offered thereby (each such prospectus hereinafter referred
to  as  the "Prospectus"). This Statement of Additional Information,  although
not  in  itself a Prospectus, is incorporated by reference into the Prospectus
in  its  entirety.  A copy of the current Prospectus may be obtained,  without
charge, upon request to the Trust at the address or telephone number set forth
above.
    




















<PAGE>
                       TABLE OF CONTENTS

                                                                        PAGE
                                                                        ----
   
ADDITIONAL INFORMATION REGARDING INVESTMENT POLICIES AND LIMITATIONS...   1

EXECUTION OF PORTFOLIO TRANSACTIONS....................................   3

MANAGEMENT OF THE TRUST................................................   4

INVESTMENT MANAGER.....................................................   8

PURCHASE OF SHARES.....................................................   9

ADMINISTRATIVE, ACCOUNTING, DISTRIBUTION AND SHAREHOLDER SERVICES......   9

DESCRIPTION OF THE TRUST...............................................  13

REDEMPTION OF SHARES...................................................  17

VALUATION OF SHARES....................................................  17

ADVERTISING AND CALCULATION OF PERFORMANCE DATA........................  18

GENERAL INFORMATION....................................................  19

FINANCIAL STATEMENTS...................................................  21
    





























<PAGE>
                           HEITMAN REAL ESTATE FUND
                                     
                       ADDITIONAL INFORMATION REGARDING
                      INVESTMENT POLICIES AND LIMITATIONS

     The  following policies and limitations supplement those set forth in the
Prospectus.  The Fund may not:

1.   As  to  75% of the total assets of the Fund, purchase securities for  the
     Fund  of  any issuer, if immediately thereafter (i) more than 5%  of  the
     Fund's  total  assets (taken at market value) would be  invested  in  the
     securities  of  such  issuer, or (ii) more than 10%  of  the  outstanding
     voting securities of any class of such issuer would be held by the  Fund,
     provided   that  this  limitation  does  not  apply  to  U.S.  Government
     securities.

2.   Make   investments  in  real  estate  (including  real   estate   limited
     partnership interests, but excluding readily marketable interest in  real
     estate  investment trusts ("REITs") or readily marketable  securities  of
     companies  which  invest  in  real estate) or  commodities  or  commodity
     contracts,  although the Fund may purchase securities  of  issuers  which
     deal  in  real  estate and may purchase securities which are  secured  by
     interests  in  real estate, and the Fund may invest in futures  contracts
     and related options.

3.   Act as a securities underwriter.

4.   Make  loans, except that the Fund may (i) purchase bonds, debentures  and
     other  publicly-distributed securities of a like nature, (ii) make  loans
     in  the  form of call loans or loans maturing in not more than  one  year
     which  are  secured by marketable collateral and are in  amounts  and  on
     terms  similar to those currently in effect in the case of loans made  by
     national  banks, (iii) enter into repurchase agreements with  respect  to
     portfolio securities, and (iv) lend the portfolio securities of the Fund.

5.   Borrow  money,  except that (i) the Fund may borrow money  for  temporary
     administrative  purposes  provided  that  the  aggregate  of   all   such
     borrowings  does not exceed 33% of the value of the Fund's  total  assets
     and  is  not  for  more than 60 days, and (ii) the Fund  may  enter  into
     interest-rate futures contracts.  The Fund may not borrow for the purpose
     of  leveraging  its  investment portfolio.  The  Fund  may  not  purchase
     additional securities while outstanding borrowings exceed 5% of the value
     of its assets.

6.   Lend  the portfolio securities of the Fund in an amount in excess of  33%
     of  the  total assets of the Fund, taken at market value.  Any  loans  of
     portfolio securities will be made according to guidelines established  by
     the  Securities and Exchange Commission and the Trustees,  including  the
     borrower's maintaining collateral equal at all times to the value of  the
     securities loaned.

7.   Purchase   "illiquid"  securities  for  the  Fund,  including  repurchase
     agreements  maturing in more than seven days, options  traded  "over-the-
     counter,"  securities  lacking readily available  market  quotations  and
     securities which cannot be sold without registration or the filing  of  a
     notification  under federal or state securities laws, if,  as  a  result,
     more  than  10% of the Fund's net assets would then be invested  in  such
     securities.
<PAGE>                                  1
8.   Purchase securities on margin, except short-term credits as are necessary
     for   the  purchase  and  sale  of  securities.   For  purposes  of  this
     restriction,  the  deposit or payment of initial or variation  margin  in
     connection with futures contracts or related options will not  be  deemed
     to be a purchase of securities on margin by the Fund.

9.   Purchase securities of any other investment company, except in connection
     with  a  merger, consolidation, acquisition or reorganization, and except
     that the Fund may purchase securities of money market mutual funds to the
     extent  permitted by applicable law.  This restriction shall not prohibit
     the Fund from investing in securities issued by REITs.

10.  Purchase  securities  for  the  Fund of  companies  which  together  with
     predecessors  have  a  record  of  less  than  three  years'   continuous
     operation,  and  equity  securities of  issuers  which  are  not  readily
     marketable, if, as a result, more than 5% of the Fund's net assets  would
     then  be invested in such securities, except that this restriction  shall
     not apply to the purchase of securities of REITs.

11.  Invest  in  puts, calls, straddles, spreads and any combination  thereof,
     except  that  (i)  the  Fund may write covered put and  call  options  on
     securities and write and purchase put and call options on stock  indexes,
     and  (ii)  the  Fund  may  write covered put and  call  options  on  U.S.
     Government securities.

12.  Invest  in oil, gas or other mineral exploration or development programs,
     or  leases,  provided,  however, this shall not prohibit  the  Fund  from
     purchasing publicly traded securities of companies engaging in  whole  or
     in part in such activities.

13.  Purchase  securities from or sell securities to any of  its  officers  or
     Trustees,  except  with respect to its own shares and as  is  permissible
     under applicable statutes, rules and regulations.

14.  Purchase securities of companies for the purpose of exercising control.

15.  Invest in warrants except that the Fund may invest in warrants valued  at
     the  lower  of cost or market, not exceeding 5% of the value of  its  net
     assets; included within that amount, but not to exceed 2% of the value of
     its  net  assets, warrants not listed on the New York or  American  Stock
     Exchange,  provided  that this restriction does  not  apply  to  warrants
     attached to or acquired as units to securities.
   
16.  Make short sales whereby the dollar amount of short sales at any one time
     shall  exceed  25%  of  the  net assets of the  Fund,  or  the  value  of
     securities  of  any  one issuer in which the Fund is  short  exceeds  the
     lesser of 2% of the value of the Fund's net assets or 2% of the value  of
     securities  of  any class of any issuer, except that the  Fund  may  make
     short sales against the box.
    
     If a percentage restriction is adhered to at the time of an investment, a
later  increase or decrease in such percentage resulting from a change in  the
values of assets will not constitute a violation of such restriction.
     
     
     
     
                                       2
<PAGE>
   
     The  investment restrictions numbered 1 through 6 above have been adopted
by  the  Trust  as  fundamental policies of the Fund.   Under  the  Investment
Company Act of 1940, as amended (the "1940 Act"), a fundamental policy may not
be changed without the vote of a majority of the outstanding voting securities
of  the Fund, as defined in the 1940 Act.  "Majority" means the lesser of  (1)
67%  or more of the shares present at a Trust meeting, if the holders of  more
than  50% of the outstanding shares of the Fund are present or represented  by
proxy,  or  (2)  more  than  50%  of  the outstanding  shares  of  the  Trust.
Investment restrictions 7 through 16 are non-fundamental policies and  may  be
changed by vote of a majority of the Trust's Board of Trustees at any time.
         
     While  the Trust has the power to pledge its assets to secure borrowings,
the  Trust has no intention of pledging the assets of the Fund taken at market
value  in  any  amount in excess of 33% of the Fund's total  assets  taken  at
market  value.  The deposit of assets in escrow in connection with the writing
of covered put or call options and the purchase of securities on a when-issued
or  delayed-delivery basis, and collateral arrangements with  respect  to  the
purchase  and  sale of stock options and stock index options and  initial  and
variation margin for futures contracts, are not deemed to be pledges of assets
of the Fund. Also, although the Trust has the power to make call loans, it has
no intention to do so.
     
     Government  securities in which the Fund may invest  include  (a)  direct
obligations  of the U.S. Treasury, including bills, bonds and notes,  and  (b)
obligations  issued  or  guaranteed  as to  principal  and  interest  by  U.S.
Government agencies or instrumentalities and supported by any of (i) the  full
faith  and  credit  of the U.S. Treasury (e.g., Government  National  Mortgage
Association  participation certificates); (ii) the  right  of  the  issuer  to
borrow  a  limited amount from the U.S. Treasury (e.g., securities of  Federal
Farm  Credit Banks); (iii) the discretionary authority of the U.S.  Government
to  purchase  certain  obligations  of the agency  or  instrumentality  (e.g.,
securities  of the Federal National Mortgage Association); or (iv) the  credit
of  the  agency  or  instrumentality (e.g., securities  of  the  Student  Loan
Marketing Association).
     
     Although  the  Fund  has the ability to invest in futures  contracts  and
options, the Fund has no current intention of doing so without first notifying
its shareholders and supplying further information in the Prospectus.
     
     Although  not  an investment policy, it is anticipated that under  normal
circumstances approximately 60% to 90% of the Fund's assets will  be  invested
in  REITs  which,  according  to  the  National  Association  of  Real  Estate
Investment Trusts, have grown over five-fold since 1991.

                      EXECUTION OF PORTFOLIO TRANSACTIONS
     
     The  Fund's  portfolio securities transactions are placed by  Heitman/PRA
Securities   Advisors,  Inc.  ("Heitman/PRA  Advisors"  or   the   "Investment
Manager"),  the Fund's investment adviser and manager.  The objective  of  the
Fund  is  to  obtain the best available prices in its portfolio  transactions,
taking  into account the costs, promptness of executions and other qualitative
considerations.  There is no agreement or commitment to place orders with  any
broker-dealer.   Heitman/PRA Advisors evaluates a wide range  of  criteria  in
seeking the most favorable price and market for the execution of transactions,
including the broker's commission rate, execution capability, positioning  and
distribution capabilities, back-office efficiency, ability to handle difficult
     
                                       3
<PAGE>
trades,  financial  stability, and prior performance  in  serving  Heitman/PRA
Advisors  and  its  clients.  In transactions on equity  securities  and  U.S.
Government  securities executed in the over-the-counter market, purchases  and
sales  are  transacted directly with principal market-makers except  in  those
circumstances where, in the opinion of Heitman/PRA Advisors, better prices and
executions are available elsewhere.
        
     Subject  to  the  requirement of seeking the best  available  prices  and
execution,  Heitman/PRA Advisors may, in circumstances in which  two  or  more
broker-dealers  are  in a position to offer comparable prices  and  execution,
give  preference to broker-dealers which have provided research,  statistical,
and other related services to Heitman/PRA Advisors for the benefit of the Fund
and/or  other  clients served by Heitman/PRA Advisors if in  the  judgment  of
Heitman/PRA Advisors the Fund will obtain prices and execution comparable with
those  available  from  other  qualified  firms.   This  research  information
received  from  such  brokers  and dealers covers  a  wide  range  of  topics,
including U.S. economic data, prices of various government securities, company
specific  information including EDGAR filings of securities issuers,  economic
indices,  economic  outlook,  political environment,  demographic  and  social
trends and industry analysis.  The Fund will not pay commissions to brokers in
recognition  of their having provided research, statistical or  other  related
services  in excess of commissions other qualified brokers would have  charged
for handling comparable transactions.
         
     Heitman/PRA Advisors may from time to time provide investment  management
services  to  other institutional clients, including corporate pension  plans,
profit-sharing  and  other  employee benefit  trusts,  individuals  and  other
investment  pools.  There may be occasions on which other investment  advisory
clients advised by Heitman/PRA Advisors may also invest in the same securities
as  the  Fund.   When  these  clients buy  or  sell  the  same  securities  at
substantially the same time, Heitman/PRA Advisors may average the transactions
as to price and allocate the amount of available investments in a manner which
it  believes  to  be equitable to each client, including the  Fund.   In  some
instances,  this investment procedure may adversely affect the price  paid  or
received by the Fund or the size of the position obtainable for the Fund.   On
the  other  hand,  to  the extent permitted by law, Heitman/PRA  Advisors  may
aggregate the securities to be sold or purchased for the Fund with those to be
sold  or  purchased for other clients managed by it in order to  obtain  lower
brokerage commissions, if any.
        
     During  the fiscal years ended December 31, 1996 and December  31,  1995,
the  three-month  period ended December 31, 1994 and  the  fiscal  year  ended
September  30,  1994 the Fund paid $400,540, $334,132, $98,851, and  $510,528,
respectively, in brokerage commissions.  During the fiscal year ended December
31, 1996, transactions of the Fund aggregating $112,774,163 were allocated  to
brokers  providing  research,  statistical  and  other  related  services  and
$232,200 in brokerage commissions were paid on these transactions.
         
                            MANAGEMENT OF THE TRUST
     
     The  Trustees  and  executive  officers of  the  Trust,  their  principal
occupations  during the last five years and their current  addresses  are  set
forth  below.   Those Trustees who are "interested persons" of the  Trust  (as
defined  in  the 1940 Act) by virtue of their affiliations with  the  Fund  or
Heitman/PRA Advisors are indicated by an asterisk (*).


                                       4
<PAGE>
   
*WILLIAM L. RAMSEYER, (BORN 1941)
     Chairman  of  the  Board  of Trustees and Chief Executive  Officer.   Mr.
Ramseyer serves as Chairman of the Board, Chief Executive Officer and Chairman
of  Heitman/PRA Advisors and as a member of the Investment Committee  and  the
Executive Committee of Heitman Financial Ltd.  Mr. Ramseyer served as a member
of  the  Executive Committee of Heitman/JMB Advisory Corporation and Executive
Vice  President  of  JMB Institutional Realty Corp. from  September,  1988  to
December, 1995.
         
     From  June  1982  to  August  1988 he was  President  of  Pension  Realty
Advisors,  Inc., managing Pension Realty Advisors' practice, which focused  on
assisting tax-exempt clients with development of equity real estate investment
objectives  and policies, selection of managers and advisors,  and  review  of
portfolio  performance.   The  firm's client base  was  comprised  substantial
pension plans, endowments and other tax-exempt institutions.  Mr. Ramseyer co-
founded the predecessor to Heitman/PRA Advisors in 1987.
     
     Mr.  Ramseyer  is  a  member  of  the American  Society  of  Real  Estate
Counselors,  where  he  serves  on  the  Board  of  Governors,  the   National
Association of Real Estate Investment Trusts, and the National Association  of
Real Estate Investment Managers.  Mr. Ramseyer is past chairman of the Pension
Real Estate Association.  Address:  Heitman/PRA Securities Advisors, Inc., 180
North LaSalle Street, Suite 3600, Chicago, IL 60601.
        
ROBERT W. BEENEY, (BORN 1940)
     Trustee of the Trust.  Mr. Beeney is the Proprietor of Robert Beeney  and
Company  of San Francisco, Real Estate Consultants and Advisors.  He has  been
continuously engaged in real estate appraisal, consultancy and brokerage since
1959 and is a Fellow of the Royal Institution of Chartered Surveyors (Harriott
Prize  1963)  and  a  member of the San Francisco Board of  Realtors  and  the
International Real Estate Federation.  Mr. Beeney has been a frequent  speaker
to  real  estate  industry  groups  and associations  including  the  National
Association   of   Realtors,  International  Real  Estate  Federation,   Royal
Institution  of Chartered Surveyors, Building Owners and Managers Association,
Society of Industrial Realtors, and Building Industry Association.
         
     Prior  to re-forming Robert Beeney and Company in 1987, Mr. Beeney was  a
founding partner of Jones Lang Wootton, USA (1978-1984) and Executive Director
of  Marcus  and Millichap Capital Markets group (1985-1987). Address:   Robert
Beeney and Company, 433 California Street, San Francisco, CA  94104.
     
DONALD L. FOOTE, (BORN 1929)
     Trustee  of the Trust.  Mr. Foote is the Chairman of the Board  of  First
National  Acceptance  Company.  He is also the President of  1889  Bankshares,
Inc.   Address:   First National Acceptance Company, 241  East  Saginaw,  East
Lansing, MI 48826.
     
JOHN F. GOYDAS, (BORN 1934)
     Trustee of the Trust.  Mr. Goydas is a retired Managing Director of J. P.
Morgan  Investment Management, Inc. having spent 33 years of  employment  with
the Morgan Bank.  Mr. Goydas was responsible for all corporate and real estate-
related  fixed-rate  private placement investments; was  a  member  of  Morgan
Bank's  Special Investments Committee (Convertible, Oil & Gas and Real  Estate
investments)  and the Credit Committee.  Address:  217-55 Peck Avenue,  Hollis
Hills, NY  11427.
     
     
                                       5
<PAGE>
MAURICE WIENER, (BORN 1942)
     Trustee  of  the  Trust.  Mr. Wiener is Chairman of the Board  and  Chief
Executive  Officer of HMG/Courtland Properties, Inc., a real estate investment
trust, and Courtland Group, Inc., a real estate advisory company.  He is  also
Executive  Trustee of Transco Realty Trust, a real estate investment  company,
and  Vice  Chairman  of  the  Board of T.G.I.F. Texas,  Inc.,  a  real  estate
investment  company.   Address:  HMG/Courtland Properties,  Inc.,  2701  South
Bayshore Drive, Coconut Grove, FL  33133.
        
DEAN A. SOTTER, (BORN 1960)
     President,   Chief  Financial  Officer,  Chief  Accounting  Officer   and
Treasurer of the Trust.  Mr. Sotter is President of Heitman/PRA Advisors and a
member of its Investment Committee.  Mr. Sotter has overall responsibility for
portfolio management and marketing.
    
   
     Prior  to joining Heitman/PRA Advisors, Mr. Sotter was a Partner  of  PRA
Securities Advisors, L.P. He was a Portfolio Manager and Vice President of JMB
Institutional  Realty  Corporation  (1985-1992),  where  his  responsibilities
included property level analysis, budgeting and valuation as well as financial
reporting and client communications. During the last several years, Mr. Sotter
was  responsible for servicing approximately 70 institutional  clients  in  13
states  and prospects for new business in those areas.  In addition, in  1992,
Mr.  Sotter  worked  extensively on the feasibility  of  the  formation  of  a
publicly traded REIT.
         
     For  three years (1982-1985), Mr. Sotter was employed by Price Waterhouse
in  the areas of audit and taxation. Mr. Sotter received a Bachelor of Science
degree from Indiana University, an MBA from the University of Chicago and is a
CPA.   Address:   Heitman/PRA Securities Advisors,  Inc.,  180  North  LaSalle
Street, Suite 3600, Chicago, IL  60601.
  
NANCY B. LYNN, (BORN 1957)
Secretary to the Trust.  Ms. Lynn is Vice President of Heitman/PRA Advisors.
Ms. Lynn has overall responsibility for compliance and Trust administration 
and is also involved in corporate administration.

Prior to joining Heitman/PRA Advisors, Ms. Lynn served as Administrator with 
PRA Securities Advisors, L.P. and with JMB Realty Corporation as Supervisor of
Partnership Operations (1985-1992) where she was responsible for the transfer 
agent functions of the JMB sponsored limited partnerships.  She previously 
served as Retirement Savings Specialist for Bell Federal Savings and Loan 
Association of Chicago, Illinois (1979-1983).

Ms. Lynn received a Bachelor of Arts degree from the University of Illinois 
at Chicago. Address: Heitman/PRA Securities Advisors, Inc., 180 North LaSalle 
Street, Suite 3600, Chicago, IL  60601.
   
TIMOTHY J. PIRE, CFA (BORN 1962)
     Assistant  Secretary  to  the  Trust.  Mr.  Pire  is  Vice  President  of
Heitman/PRA   Advisors.    Mr.  Pire's  responsibilities   include   portfolio
management,  investigation,  and  analysis  of  publicly  traded  real  estate
securities  and  implementation of the investment strategy  through  portfolio
management.
         
     Prior  to  joining  Heitman/PRA Advisors, Mr.  Pire  served  as  Research
Analyst  with PRA Securities Advisors, L.P., and he was an Associate Appraiser
with  Lyon,  Skelte  &  Speirs  in Seattle, Washington  (1990-1992).   He  was
involved  in  valuation of commercial real estate and writing  full  narrative
appraisals.   For  over three years, Mr. Pire was employed by First  Wisconsin
National Bank where he was involved in underwriting commercial loans.
     
     Mr.  Pire received a Bachelor of Science and a Masters of Science  degree
from  the  University  of Wisconsin.  Mr. Pire is also a  Chartered  Financial
Analyst.   Address:  Heitman/PRA Securities Advisors, Inc., 180 North  LaSalle
Street, Suite 3600, Chicago, IL  60601.
        
RANDY NEWSOME  (BORN 1959)
     Assistant  Secretary  to the Trust.  Mr. Newsome  is  Vice  President  of
Heitman/PRA  Advisors.   Mr.  Newsome's  responsibilities  include   portfolio
management,  investigation,  and  analysis  of  publicly  traded  real  estate
securities  and  implementation of the investment strategy  through  portfolio
management.    Mr.   Newsome  also  oversees  Heitman/PRA  Advisors'   trading
positions.
                                           6
<PAGE>
     Prior  to  joining Heitman/PRA Advisors, Mr. Newsome served  as  Research
Analyst with PRA Securities Advisors, L.P., and he was Vice President with The
Stratus  Corporation  in  Chicago,  Illinois  from  1989-1993  where  he   was
responsible for property management, leasing and construction management.
     
     Mr.  Newsome received a Bachelor of Science degree from Illinois Wesleyan
University.   Address:   Heitman/PRA  Securities  Advisors,  Inc.,  180  North
LaSalle Street, Suite 3600, Chicago, IL  60601.
     
JOHN J. KELLEY, (BORN 1959)
     Assistant  Treasurer  to the Trust.  Mr. Kelley is a  Vice  President  of
Rodney Square Management Corporation where he oversees the accounting services
provided to the Trust.
     
     Prior  to joining Rodney Square Management Corporation, Mr. Kelley served
as   an   Officer/Group   Supervisor  in  the  Mutual  Fund   Accounting   and
Administration Department of Provident Financial Processing Corporation (1984-
1989).
     
     Mr.  Kelley  received  his MBA and Bachelor of Science  degree  from  St.
Joseph's University.
   
LAURIE V. BROOKS, (BORN 1962)
     Assistant  Secretary to the Trust.  Ms. Brooks is a  Senior  Mutual  Fund
Administrator  for  Rodney Square Management Corporation  where  she  provides
administrative services to the Trust.
    
   
     Prior  to joining Rodney Square Management Corporation, Ms. Brooks worked
as a legal assistant for Skadden, Arps, Slate Meagher & Flom (1989-1994).
    
     Ms.  Brooks  received her Bachelor of Arts degree from Dickinson  College
and  a  Paralegal Certificate in Corporate Finance and Business Law  from  The
Institute for Paralegal Training.
   
     No  officer  or  employee of Heitman/PRA Advisors, or of its  affiliates,
receives any compensation from the Trust for serving as an officer or  Trustee
of  the  Trust.  The Trust pays each Trustee who is not an officer or employee
of  Heitman/PRA Advisors, or of its affiliates, $10,000 per annum, $1,000  per
quarterly  meeting attended, $500 for attendance by phone and reimburses  each
such  Trustee for travel and out-of-pocket expenses. During the calendar  year
ended  December  31, 1996, the Trustees of the Trust received compensation  in
the amounts set forth in the table below:
         
   
                              COMPENSATION TABLE

                      AGGREGATE    PENSION OR RETIREMENT
                     COMPENSATION   BENEFITS ACCRUED AS      PART OF
NAME                   POSITION       FROM THE TRUST      FUND EXPENSES1
- ---------------      ------------  ---------------------  --------------
Robert W. Beeney     Trustee            $14,500               $0
Donald L. Foote      Trustee             12,500                0
John F. Goydas       Trustee             14,500                0
William L. Ramseyer  Trustee                  0                0
Maurice Wiener       Trustee             13,000                0
- ----------------------
    
1    The  Trust does not provide retirement or pension benefits to any of  its
     Trustees.
                                       7
<PAGE>
                              INVESTMENT MANAGER
   
     The  investment manager of the Fund is Heitman/PRA Advisors, a registered
investment adviser under the Investment Advisers Act of 1940.  As of March 31,
1997,  Heitman/PRA Advisors managed investment portfolios of  publicly  traded
REITs  totaling approximately $480 million.  The Fund has retained Heitman/PRA
Advisors  as investment manager to provide day-to-day discretionary investment
management services to the Fund pursuant to an Investment Management Agreement
dated January 31, 1995.
    
   
     Heitman/PRA  Advisors is a wholly owned subsidiary of  Heitman  Financial
Ltd. ("Heitman") which is a wholly owned subsidiary of United Asset Management
Corporation.   Established in 1913, Heitman is one  of  the  nation's  largest
institutional real estate advisers with over 870 real estate professionals  in
92  offices throughout the United States, currently managing $10.2 billion  in
real estate.
    
     The  Investment  Management Agreement provides that Heitman/PRA  Advisors
shall  furnish  advice  to  the  Fund and, to the  extent  authorized  by  the
Trustees,  determine what securities shall be purchased or sold.   Heitman/PRA
Advisors  uses  its  own personnel and facilities and securities  analysis  to
provide  in  depth  research to formulate and implement  investment  strategy.
This  research  is supplemented by outside services provided by the  brokerage
and  investment banking community.  Heitman/PRA Advisors, at its expense, pays
the compensation of all employees of Heitman/PRA Advisors (if any such person,
or other affiliated person of Heitman/PRA Advisors, is a Trustee of the Trust,
or  serves  as  an  employee  thereof, such  person  serves  as  such  without
additional  compensation  from  the Trust).   For  its  services,  Heitman/PRA
Advisors is entitled to receive from the Trust an investment management fee as
described  in the Prospectus under the caption "Management of the  Fund."  The
investment management fee is allocated to each class of shares of the Fund  on
the  basis  of the net asset value of that class in relation to the net  asset
value of the Fund.
        
     The  Investment  Management Agreement for the Trust was approved  by  the
Board  of Trustees of the Trust, including a majority of the Trustees who  are
not parties to the Investment Management Agreement or "interested persons" (as
defined  in  the 1940 Act) of any such party on December 5, 1994  and  by  the
Fund's  shareholders on January 23, 1995.  The Investment Management Agreement
continues  in  effect  from year to year, provided  that  its  continuance  is
approved  annually  both (i) by the holders of a majority of  the  outstanding
voting  securities of the Trust or by the Board of Trustees,  and  (ii)  by  a
majority  of the Trustees who are not parties to such Agreement or "interested
persons"  of  any  such party. The Investment Management  Agreement  was  last
approved  by the Board of Trustees of the Trust and by a majority of  Trustees
who  are  not  parties to such Agreement or "interested persons" of  any  such
party on March 10, 1997 for the one-year period commencing April 1, 1997.  The
Investment Management Agreement may be terminated on sixty (60) days'  written
notice by any party and will terminate automatically if it is assigned.
    
   
     The  Trust bears expenses for its own legal and auditing services, taxes,
interest, brokerage fees, fees of Trustees other than Trustees affiliated with
the  Investment  Manager, governmental fees, certain insurance  premiums,  the
cost  of  stock  certificates, fees and disbursements  of  the  custodian  and
transfer  agent,  if  any,  brokerage, interest and  other  expenses  properly
payable  by  the  Trust and not specifically borne by the Investment  Manager.
The Trust pays all costs of shareholder notices, reports and Prospectuses used
                                       8
<PAGE>
in  complying with laws regulating the issue or sale of securities.  The Trust
also  pays  the charges and expenses of any servicing agent appointed  by  the
Trust  to provide bookkeeping, accounting and administrative services for  the
Fund.   During the fiscal years ended December 31, 1996 and December 31, 1995,
the  three-month  period ended December 31, 1994 and  the  fiscal  year  ended
September  30,  1994, the fees paid to the Investment Manager  were  $992,968,
$724,658,  $201,070, and $881,646, respectively.  The Investment  Manager  has
agreed  that  if  in  any  fiscal  year the aggregate  expenses  of  the  Fund
(including fees pursuant to the Investment Management Agreement, but excluding
interest, brokerage expenses, taxes and extraordinary items) exceed  1.75%  of
the  first $50 million of the Fund's average net assets and 1.5% of assets  in
excess of $50 million, the Investment Manager will reduce its advisory fee  by
the  amount  of such excess expense.  Such a fee reduction, if  any,  will  be
reconciled on a monthly basis.
         
     
                              PURCHASE OF SHARES
     
     General  information on how to buy shares of the Fund, as well  as  sales
charges,  if  any, involved, is set forth under "Purchase of  Shares"  in  the
Prospectus.  The following supplements that information.
     
     For  purposes  of  determining whether a purchase of  the  Advisor  Class
shares of beneficial interest in the Fund (the "Advisor Class") qualifies  for
reduced sales charges and for purposes of determining whether an investor  can
join  with  another  investor  in  a  single  purchase  for  inclusion  toward
completion  of  a Letter of Intent with respect to Advisor Class  shares,  the
term "related person" includes:  (i) an individual, or an individual combining
with his or her spouse and their children and purchasing for his, her or their
own  account; (ii) a "company" as defined in Section 2(a)(8) of the 1940  Act;
(iii)  a  trustee or other fiduciary purchasing for a single trust  estate  or
single  fiduciary  account  (including a  pension,  profit  sharing  or  other
employee benefit trust created pursuant to a plan qualified under Section  401
of   the  Internal  Revenue  Code);  (iv)  a  tax-exempt  organization   under
Section  501(c)(3) of (13) of the Internal Revenue Code; and (v)  an  employee
benefit plan of a single employer or of affiliated employers.
     
       ADMINISTRATIVE, ACCOUNTING, DISTRIBUTION AND SHAREHOLDER SERVICES
        
     Rodney  Square  Management Corporation ("Rodney Square"),  Rodney  Square
North,  1100  North Market Street, Wilmington DE 19890-0001, provides  certain
administrative and accounting services to the Fund pursuant to an Amended  and
Restated  Administration  Agreement (the "Administration  Agreement")  and  an
Amended  and Restated Accounting Services Agreement (the "Accounting  Services
Agreement"), each dated as of November 14, 1996.
         
     Under  the  Administration Agreement, Rodney Square (1) coordinates  with
the Fund's Custodian and Transfer Agent and monitors the services they provide
to  the  Fund;  (2)  coordinates with and monitors  any  other  third  parties
furnishing  services to the Fund; (3) provides the Fund with necessary  office
space,  telephones and other communications facilities and personnel competent
to  perform administrative and clerical functions for the Fund; (4) supervises
the  maintenance by third parties of such books and records of the Fund as may
be  required  by  applicable Federal or state law;  (5)  prepares  and,  after
approval  by  the  Fund,  files and arranges for  the  distribution  of  proxy
materials and periodic reports to shareholders of  the  Fund  as  required  by
     
                                       9
<PAGE>
applicable law; (6) prepares and, after approval by the Fund, arranges for the
filing of such registration statements and other documents with the Securities
and Exchange Commission and other Federal and state regulatory authorities  as
may be required by applicable law; (7) reviews and submits to the officers  of
the  Fund  for their approval invoices or other requests for payment  of  Fund
expenses  and  instructs  the  Fund's custodian to  issue  checks  in  payment
thereof;  and (8) takes such other action with respect to the Fund as  may  be
necessary  in  the  opinion of Rodney Square to perform its duties  under  the
agreement.
        
     As   compensation   for  services  performed  under  the   Administration
Agreement,  Rodney  Square  receives a fee payable  monthly  computed  on  the
average daily net assets of each class of the Fund at the end of each business
day  at  an annual rate of .10%, plus any out-of-pocket expenses.  During  the
fiscal  years  ended December 31, 1996 and 1995, the three-month period  ended
December  31, 1994, and the fiscal period ended September 30, 1994,  the  fees
paid  to  Rodney Square by the Trust pursuant to the Administration  Agreement
were $141,640, $107,310, $29,091, and $134,382, respectively.
         
     Under the Accounting Services Agreement, Rodney Square (a) maintains  and
keeps  current  the  books, accounts, records, journals or  other  records  of
original entry relating to the business of the Fund; (b) calculates daily  net
asset value per share and determines dividends; and (c) performs other related
accounting services including the preparation of periodic financial statements
for the Fund.
        
     As  compensation  for  services performed under the  Accounting  Services
Agreement, Rodney Square receives a fee payable monthly at an annual  rate  of
$75,000,  plus  .02%  of  the average net assets in excess  of  $100  million,
computed  on  the  average daily net assets of the Fund at  the  end  of  each
business day, plus any out-of-pocket expenses.  During the fiscal years  ended
December 31, 1996 and December 31, 1995, the three-month period ended December
31,  1994, and the fiscal period ended September 30, 1994, fees paid to Rodney
Square by the Fund pursuant to the Accounting Services Agreement were $73,582,
$56,863, $11,915, and $50,124, respectively.
         
     Rodney Square Distributors, Inc. ("RSD"), Rodney Square North, 1100 North
Market Street, Wilmington DE 19890-0001, provides distribution services to the
Fund with respect to the Heitman/PRA Institutional class of shares of the Fund
(the "Institutional Class") pursuant to a Distribution Agreement, dated as  of
December 4, 1993 (the "RSD Distribution Agreement").
     
     Under  the RSD Distribution Agreement, RSD is granted the right  to  sell
Institutional  Class shares of the Fund as agent for the Trust.  Institutional
Class  shares  of the Fund are offered continuously.  RSD agrees  to  use  all
reasonable efforts to secure purchasers for Institutional Class shares of  the
Fund and to pay expenses of printing and distributing prospectuses, statements
of  additional information and reports prepared for use in connection with the
sale  of  Institutional Class shares and any other literature and  advertising
used in connection with the offering, subject to reimbursement from the Fund's
Investment Manager.  RSD receives no compensation from the Fund.
        
     The RSD Distribution Agreement was last approved by the Board of Trustees
of  the  Trust,  including a majority of the Trustees who are  not  interested
persons  of the Trust on November 14, 1996, and will remain in effect for  one
year and then will continue in effect  from  year  to  year  as  long  as  its
     
                                      10
<PAGE>
continuance  is  approved  at least annually by a majority  of  the  Trustees,
including  a  majority  of  the Independent Trustees.   The  RSD  Distribution
Agreement  terminates  automatically in the  event  of  its  assignment.   The
Agreement  is also terminable without payment of any penalty with  respect  to
the  Fund (i) by the Fund (by vote of a majority of the Trustees of the  Trust
who  are not interested persons of the Trust or by vote of a majority  of  the
outstanding voting securities of the Trust) on sixty (60) days' written notice
to RSD; or (ii) by RSD on sixty (60) days' written notice to the Trust.
         
     ACG Capital Corporation ("ACG"), 1661 Tice Valley Boulevard, #200, Walnut
Creek,  CA  94595, provides distribution services to the Fund with respect  to
Advisor Class shares pursuant to a Distribution Agreement, dated as of May 15,
1995 (the "ACG Distribution Agreement").
        
     Under  the ACG Distribution Agreement, ACG is granted the right  to  sell
Advisor Class shares as agent for the Trust.  ACG agrees to use all reasonable
efforts  to secure purchasers for the Advisor Class shares and to pay expenses
of   printing   and  distributing  prospectuses,  statements   of   additional
information  and  reports  prepared for use in connection  with  the  sale  of
Advisor  Class  shares  and  any  other literature  and  advertising  used  in
connection with the offering.  In connection with the services to be  provided
by  ACG  under the ACG Distribution Agreement, ACG receives from the  Fund  as
compensation  for  services provided thereunder,  subject  to  the  terms  and
conditions  of  the Trust's Plan of Distribution Pursuant to  Rule  12b-1,  an
amount  with respect to Advisor Class shares determined at an annual  rate  of
 .25% of the average daily value of net assets represented by such shares, such
amount  to  be  paid in arrears at the end of each calendar  month.   For  the
fiscal  years  ended December 31, 1996 and December 31, 1995,  the  Fund  paid
$89,289  and $2,985, respectively, in compensation to ACG pursuant to the  ACG
Distribution Agreement.
    
   
     The ACG Distribution Agreement dated May 15, 1995, was initially approved
by  the  Board of Trustees of the Trust, including a majority of the  Trustees
who  are  not  interested persons of the Trust, on April 28,  1995,  and  will
continue in effect from year to year as long as its continuance is approved at
least  annually  by a majority of the Trustees, including a  majority  of  the
Independent Trustees.  The ACG Distribution Agreement terminates automatically
in  the  event  of  its assignment.  The Agreement is also terminable  without
payment of any penalty with respect to the Fund (i) by the Fund (by vote of  a
majority  of the Trustees of the Trust who are not interested persons  of  the
Trust  or  by vote of a majority of the outstanding voting securities  of  the
Advisor  Class shares of the Fund) on sixty (60) days' written notice to  ACG;
or (ii) by ACG on sixty (60) days' written notice to the Trust.
         
     The  Fund has adopted a Plan of Distribution pursuant to Rule 12b-1  (the
"Distribution Plan") with respect to the distribution of Advisor Class  shares
in  accordance  with  the regulations under the 1940 Act. General  information
about  the  Distribution  Plan  is  set forth  under  "Purchase  of  Shares  -
Distribution Plan" in the Advisor Class Prospectus. The following  supplements
that information.
     
     Under the Distribution Plan, the Fund may engage, directly or indirectly,
in  financing  any  activities primarily intended to result  in  the  sale  of
Advisor  Class shares, including, but not limited to, (1) making  payments  to
underwriters,  securities dealers and others engaged in the  sale  of  shares,
including payments to ACG to  be  used  to  compensate  or  reimburse  ACG  or
     
                                      11
<PAGE>
securities dealers (which securities dealers may be affiliates of ACG) engaged
in  the distribution and marketing of shares and furnishing ongoing assistance
to  investors,  and  (2)  reimbursement of direct  out-of-pocket  expenditures
incurred  by ACG in connection with the distribution and marketing  of  shares
and  the  servicing of investor accounts, including expenses relating  to  the
formulation   and  implementation  of  marketing  strategies  and  promotional
activities  such  as direct mail promotions and television, radio,  newspaper,
magazine  and  other  mass  media advertising, the preparation,  printing  and
distribution of Prospectuses of the Fund and reports for recipients other than
existing  shareholders  of the Fund, and obtaining such information,  analyses
and  reports with respect to marketing and promotional activities and investor
accounts as the Fund may, from time to time, deem advisable.
     
     The  expenditures to be made pursuant to the Distribution  Plan  may  not
exceed  an  annual  rate of 0.25% of the average daily  value  of  net  assets
represented  by  Advisor  Class  shares. ACG may  have  also  used  additional
resources of its own for further expenses on behalf of the Fund.
     
     The  Investment  Manager and ACG have entered into an  amended  Marketing
Services  Agreement  effective as of March 11, 1996 (the  "Marketing  Services
Agreement"),  with  respect  to  the  sale  of  certain  Advisor   Class   and
Institutional  Class  shares.   Under the Marketing  Services  Agreement,  the
Investment Manager will pay ACG, in addition to the compensation paid  to  ACG
under  the  ACG Distribution Agreement and the Distribution Plan, compensation
at  an  annual  rate  of  (i) .15 of 1% of the net asset  value  of  the  Fund
represented by Advisor Class shares with the exception of Advisor Class shares
sold  through The Nomura Securities Co., Ltd. and (ii) .25 of 1%  of  the  net
asset value of the Fund represented by Institutional Class shares purchased by
investors introduced to the Investment Manager by ACG and acknowledged by  the
Investment  Manager  as introduced by ACG.  The Investment  Manager  has  also
agreed  to  pay ACG .10 of 1% of the net asset value of Advisor  Class  shares
held  in  omnibus shareholder accounts maintained by Charles Schwab & Company,
Inc.  or  Resources Trust Company as well as certain expenses related  to  the
Advisor Class shares.
     
     Pursuant to the Marketing Services Agreement, if the Distribution Plan is
terminated or modified, the Investment Manager will be required to pay to  ACG
an  amount  equal  to  50% of any reduction in fees  paid  to  ACG  under  the
Distribution Agreement as a result of such termination or modification, up  to
a  maximum  of  .125  of  1%  per annum of the net asset  value  of  the  Fund
represented by the Advisor Class shares.  In addition, the Investment  Manager
has  agreed to make certain continuing payments to ACG in the event  that  the
Marketing  Services  Agreement is terminated.  Depending  on  the  reason  for
termination,  the continuing payments are either .25 of 1% or .15  of  1%  per
annum  of the net asset value of the Fund represented by Advisor Class  shares
and  qualified Institutional Class shares held by investors as of the date  of
termination of the Marketing Services Agreement and are payable for  a  period
of 5 years if the applicable rate is .15 of 1% and for a period of 10 years if
the applicable rate is .25 of 1%.  The continuing payments are contingent upon
ACG  remaining registered as a broker/dealer.  In addition, if the  Investment
Manager  terminates the Marketing Services Agreement for  "cause"  or  if  ACG
terminates  the  ACG Distribution Agreement, ACG will not be entitled  to  any
continuing payments.
     
     
     
     
                                      12
<PAGE>
     The Marketing Services Agreement also provides that ACG will not serve as
a  distributor  of shares of any other open-end registered investment  company
that  invests  primarily  in  REITs (other than  indirectly  as  a  result  of
marketing  asset  management  programs  of  which  REIT  mutual  funds  are  a
component) and that the Investment Manager and its affiliates will not  offer,
sponsor, advise or otherwise promote any mutual fund or class of shares  of  a
mutual  fund  for  which ACG is not the distributor, with certain  exceptions,
including  Institutional Class shares, certain offerings of shares of  closed-
end  investment companies, shares of investment companies offered outside  the
United  States, certain insurance products and investment products offered  to
certain qualified retirement plans.
        
     The Fund has also adopted a Shareholder Servicing Plan which is described
in  the  Advisor  Class  Prospectus under the captions  "Purchase  of  Shares-
Shareholder  Servicing  Agreement."  The Shareholder Servicing  Plan  provides
that the Advisor Class may spend annually, directly or indirectly, up to 0.25%
of  the  average daily value of the net assets attributable to  Advisor  Class
shares  for  shareholder servicing activities.  During the fiscal years  ended
December 31, 1996 and December 31, 1995, the Fund paid an aggregate of $89,289
and  $2,985,  respectively, to service organizations under  contracts  entered
into pursuant to the Shareholder Servicing Plan.
         
     A  quarterly  report of the amounts expended under the Distribution  Plan
and   the  Shareholder  Servicing  Plan,  and  the  purposes  for  which  such
expenditures  were  incurred, must be made to the Trustees for  their  review.
Neither  the  Distribution  Plan nor the Shareholder  Servicing  Plan  may  be
amended  without shareholder approval to increase materially the  distribution
or  shareholder servicing costs that the Fund may pay with respect to  Advisor
Class  shares.  The  Distribution  Plan, the Shareholder  Servicing  Plan  and
material  amendments to either such Plan must be approved annually by  all  of
the  Trustees  and by the Trustees who are neither interested persons  of  the
Fund  nor  have any direct or indirect financial interest in the operation  of
the respective Plan or any related agreements.
     
                           DESCRIPTION OF THE TRUST
        
     The  Trust  is  a  diversified,  open-end management  investment  company
organized as a Massachusetts business trust under the laws of the Commonwealth
of  Massachusetts under a Master Trust Agreement dated September 15, 1988,  as
amended  and  restated on February 28, 1995.  In March 1995, the Trust's  name
was changed from PRA Securities Trust to Heitman Securities Trust.
         
     The  Trustees  have authority to issue an unlimited number of  shares  of
beneficial interest in one or more separate series, $.001 par value per share.
The shares of the Fund offered hereby constitute the sole series authorized to
date.   In addition, the Trustees are authorized to issue an unlimited  number
of  classes  of shares of beneficial interest in each series.   To  date,  the
Trust  has  established  one series, the Heitman Real  Estate  Fund,  and  two
classes  of  shares,  designated  as the Advisor  Class  and  the  Heitman/PRA
Institutional Class.
     
     The  assets received by the Trust for the issue or sale of shares of  the
Fund  and all income, earnings, profits and proceeds thereof, subject only  to
the  rights of creditors, are specially allocated to each class of  the  Fund,
and  constitute the underlying assets of the Fund.  The underlying  assets  of
the Fund are required to be segregated on the books of account,  and are to be
     
                                      13
<PAGE>
charged  with  the expenses in respect of each class of the Fund  and  with  a
share  of  the  general expenses of the Trust.  Except for  those  differences
between  the  classes  of  shares  described  below  and  elsewhere   in   the
Prospectuses and this Statement of Additional Information, each share  of  the
Fund  has equal dividend, redemption and liquidation rights with other  shares
of  the  Fund.   Upon  any liquidation of the Fund, shareholders  thereof  are
entitled  to share pro rata in the net assets of each class belonging  to  the
Fund available for distribution.
     
     Each  share  of each class of shares represents an identical interest  in
the  same  portfolio  of  investments of the Fund and  has  the  same  rights,
privileges  and  preferences, except with respect to:  (a) the designation  of
each  class;  (b) the sales charge applicable to the Advisor  Class;  (c)  the
distribution  and  service fees borne by the Advisor Class; (d)  the  expenses
allocable exclusively to each class, if any; and (e) voting rights on  matters
exclusively  affecting  a  single class.  The Trust  has  adopted  an  expense
allocation  plan under which all expenses other than distribution and  service
fees  borne by the Advisor Class, are allocated pro rata based on the relative
net assets of each class.
     
     Shares  of  the  Fund  entitle its holders to one vote  per  share  (with
proportionate voting for fractional shares) irrespective of the  relative  net
asset value of the Fund's shares.
     
     The  Trust  does  not hold annual meetings of shareholders.   There  will
normally  be no meetings of shareholders for the purpose of electing  Trustees
unless  and  until  such time as less than a majority of the Trustees  holding
office  have been elected by shareholders, at which time the Trustees then  in
office  will  call  a  shareholders' meeting for  the  election  of  Trustees.
Shareholders  of record of not less than two-thirds of the outstanding  shares
of  the Trust may remove a Trustee through a declaration in writing or by vote
cast in person or by proxy at a meeting called for that purpose.  The Trustees
are required to call a meeting of shareholders for the purposes of voting upon
the  question of removal of any Trustee when requested in writing to do so  by
the  shareholders  of  record of not less than 10% of the Trust's  outstanding
shares.   Generally, shares of the Fund will be voted on a Fund-wide basis  on
all  matters  except matters affecting only the interests of one  class.   The
Advisor Class will have exclusive voting rights with respect to any amendments
to  the  Fund's Rule 12b-1 Plan of Distribution or Shareholder Servicing  Plan
that would materially increase any amounts paid thereunder.
     
     Under Massachusetts law, shareholders could, under certain circumstances,
be  held  personally  liable for the obligations of the Trust.   However,  the
Master Trust Agreement disclaims shareholder liability for acts or obligations
of  the  Trust  and requires that notice of such disclaimer be given  in  each
agreement, obligation or instrument entered into or executed by the Trust or a
Trustee.   The Master Trust Agreement provides for indemnification from  Trust
property for all losses and expenses of any shareholder held personally liable
for the obligations of the Trust.  Thus, the risk of a shareholder's incurring
financial loss on account of shareholder liability is limited to circumstances
in  which  the  Trust  itself  would be unable  to  meet  its  obligations,  a
possibility  which Heitman/PRA Advisors believes is remote.  Upon  payment  of
any  liability incurred by the Fund, the shareholder of the Fund  paying  such
liability  will be entitled to reimbursement from the general  assets  of  the
Fund.  The Trustees intend to conduct the operations of the Fund in such a way
so  as  to avoid, to the greatest extent possible, ultimate liability  of  the
shareholders for liabilities of the Fund.
                                      14
<PAGE>
   
     As  of  April 1, 1997, the following shareholders were known  to  own  of
record   more  than  5%  of  the  total  outstanding  shares  of  either   the
Institutional Class or Advisor Class of the Fund, as the case may be:
     
                               PERCENTAGE       PERCENTAGE   PERCENTAGE
                               OWNERSHIP        OWNERSHIP    OWNERSHIP
                               OF INSTITUTIONAL OF ADVISOR   OF ALL
NAME AND ADDRESS               CLASS SHARES     CLASS SHARES FUND SHARES
- ----------------               ---------------- ------------ -----------
United Nations, for the
United Nations Joint               26.01%             -          16.49%
Staff Pension Fund, a United
Nations Organization
c/o Fiduciary Trust International
Two World Trade Center
New York, NY  10048

Charles Schwab & Company, Inc.     20.28%           49.67%       31.03%
101 Montgomery Street
San Francisco, CA  94104

HAWCO                               8.49%             -           5.30%
Hawaiian Trust Company, Ltd.
as Trustee
P.O. Box 1930
Honolulu, HI  96805

FTC & Co.                            _               8.07%        2.95%
Attn. Datalynx
P.O. Box 173736
Denver, CO  80217

Donoldson, Lufkin & Jenrette       8.49%             _            4.12 %
1 Pershing Plaza
Jersey City, NJ  07399

Singhin & Co.                      5.04%             _            3.19%
c/o Bankers Trust Company
Two Pacific Place, 26th Floor
88 Queensway
Hong Kong
    
   
     As  of  April 1, 1997, the officers and Trustees of the Trust as a  group
owned less than 1% of the outstanding shares of the Fund.
         
     The  following is a summary of selected federal income tax considerations
that may affect the Fund and its shareholders.  The summary is not intended as
a  substitute  for individual tax advice, and investors are urged  to  consult
their own tax advisers with specific reference to their own federal, state  or
local tax situations.
     





                                      15
<PAGE>
TAXATION OF THE FUND
     
     The  Fund  intends to continue to qualify and elect to  be  treated  each
taxable  year as a "regulated investment company" under subchapter  M  of  the
Internal Revenue Code of 1986, as amended.  Accordingly, the Fund will not  be
liable  for federal income taxes on its net investment income and net  capital
gain  that are distributed to shareholders, provided that the Fund distributes
at least 90% of its net investment income and net short-term capital gains for
that year.
     
     To  qualify as a regulated investment company, the Fund must, among other
things, (i) derive in each taxable year at least 90% of its gross income  from
dividends,  interest, payments with respect to loans of securities  and  gains
from the sale or other disposition of stock, securities or foreign currencies,
or  other  income  derived with respect to its business of investing  in  such
stock,  securities or currencies; (ii) derive in each taxable year  less  than
30%  of  its  gross  income  from the sale or other disposition  of  stock  or
securities   held   less  than  three  months;  and  (iii)   satisfy   certain
diversification requirements.
     
     The Internal Revenue Code of 1986, as amended, imposes a nondeductible 4%
excise  tax on a regulated investment company that fails to distribute  during
each  calendar  year an amount equal to the sum of (i) at  least  98%  of  its
ordinary  income for the calendar year, (ii) at least 98% of its capital  gain
net  income  for the twelve-month period ending on October 31 of the  calendar
year; and (iii) any portion (not taxed to the Fund) of the respective balances
from  the  prior  year.   The Fund intends to make such distributions  as  are
necessary to avoid imposition of the excise tax.
     
TAXATION OF INVESTMENTS BY THE FUND
     
     Gains or losses on sales of securities by the Fund will generally be long-
term capital gains or losses if the Fund has held the securities for more than
one  year.  Gains or losses on sales of securities held for less than one year
will generally be short-term.
     
TAXATION OF THE FUND'S SHAREHOLDERS-SPECIAL CONSIDERATIONS
     
     The  portion  of  the dividends received from the Fund by  its  corporate
shareholders which qualifies for the 70% dividends-received deduction will  be
reduced to the extent that the Fund holds dividend-paying stock for less  than
46  days  (91  days for certain preferred stocks).  In addition, distributions
that  the  Fund  receives  from  a REIT will not  constitute  "dividends"  for
purposes  of  the  dividends-received  deduction  and,  thus,  Fund  dividends
attributable to such distributions will not qualify for the dividends-received
deduction.   Accordingly, only a small percentage of dividends from  the  Fund
are  expected  to  qualify for the dividends-received  deduction.   Dividends-
received  deductions  will  be allowed only with  respect  to  shares  that  a
corporate shareholder has held for at least 46 days within the meaning of  the
same holding period rules applicable to the Fund.
     
     Dividends  paid by the Fund from net investment income and net short-term
capital  gains will be taxable to shareholders as ordinary income for  federal
income  tax  purposes,  whether received in cash or reinvested  in  additional
shares.  Distributions of net capital gain will be taxable to shareholders  as
long-term  capital  gain,  whether paid in cash or  reinvested  in  additional
shares, and regardless of the length of time the shareholder has held  his  or
her shares of the Fund.
                                      16
<PAGE>
     If  a  shareholder  receives a distribution taxable as long-term  capital
gain  with respect to shares of the Fund, and redeems or exchanges the  shares
before  he  or  she has held them for more than six months, any  loss  on  the
redemption  or  exchange will be treated as a long-term capital  loss  to  the
extent of such capital gain distribution.
     
     If  a  shareholder  fails  to furnish a correct  taxpayer  identification
number, fails to fully report dividend or interest income, or fails to certify
that  he or she has provided a correct taxpayer identification number or  that
he  or she is not subject to "backup withholding," then the shareholder may be
subject  to  a 31% federal backup withholding tax with respect to (i)  taxable
dividends and distributions and (ii) the proceeds of redemptions or exchanges.
The  31%  backup withholding tax is not an additional tax and may be  credited
against a shareholder's regular federal income tax liability.  An individual's
taxpayer identification number is his or her social security number.
     
                             REDEMPTION OF SHARES
     
     Detailed  information on methods for redemption of shares is included  in
the  Prospectus.  The right to redeem shares of the Fund may be  suspended  or
the  date  of payment postponed (i) for any period during which the  New  York
Stock Exchange ("NYSE") is closed (other than for customary weekend or holiday
closings),  (ii)  when  trading  in the markets  the  Fund  normally  uses  is
restricted  or  when an emergency exists as determined by the  Securities  and
Exchange  Commission  ("SEC") so that disposal of the  Fund's  investments  or
determination of its net asset value is not reasonably practicable,  or  (iii)
for  such other periods as the SEC, by order, may permit for protection of the
Fund's shareholders.
     
                              VALUATION OF SHARES
     
     The  Prospectus describes the time at which the net asset  value  of  the
Fund is determined for purposes of sales and redemptions.  The following is  a
description of the procedures used by the Fund in valuing its assets.
     
     Readily  marketable portfolio securities dually listed on  the  NYSE  and
other  national  securities exchanges are valued at the  last  sale  price  as
reported  on  the  NYSE on the business day as of which such  value  is  being
determined.  Readily marketable securities not reported on the NYSE tape,  but
listed  on  national securities exchanges, shall be valued at  the  last  sale
price, on the business day as of which such value is being determined, on  the
exchange considered by the Trustees to be the primary trading market for  such
securities.   If  there has been no sale on such day, the  security  shall  be
valued  at  the average between closing bid and closing offer quoted  on  such
day.   If  no  bid or offer price is quoted on such day, then the security  is
valued by such method as the Trustees shall determine in good faith to reflect
its fair market value.  Readily marketable securities traded only in the over-
the-counter  market are valued at the last price as reported on  the  National
Market  System,  or,  if the security is not reported on the  National  Market
System, at the last reported bid on such day.  If market quotations for  over-
the-counter  traded securities are not readily available,  a  fair  value,  as
determined  in  good faith by the Trustees, will be used.  The  value  of  the
securities in the Fund's portfolio may be more or less than cost.
     
     
     
     
                                      17
<PAGE>
     Short-term securities with 60 days or less to maturity will be  amortized
to  maturity  based on their cost to the Fund if acquired within  60  days  of
maturity or, if already held by the Fund, on the 60th day, based on the  value
determined on the 61st day.
     
     Options  are generally valued at the last sale price; in the  absence  of
last  sale  price,  the average between the highest bid and the  lowest  offer
quoted  on such day is used.  When the Fund writes an option, an amount  equal
to  the  premium received by it is included in the Fund's statement of  assets
and liabilities as an asset and as an equivalent liability.  The amount of the
liability is subsequently marked to market to reflect the current market value
of  the  option  written.  When the Fund purchases a stock index  option,  the
premium  paid by the Fund is recorded as an asset and is subsequently adjusted
to  the  current  market value of the option.  Investments in U.S.  Government
securities (other than short-term securities) are valued at the average of the
quoted bid and asked prices in the over-the-counter market.
     
     Notwithstanding the aforementioned methods of valuation, the Trustees may
in  their  discretion  permit  or require some  other  method  or  methods  of
valuation  to be used if they consider that such other methods better  reflect
the fair market value of all or a portion of the assets of the Fund.
     
                ADVERTISING AND CALCULATION OF PERFORMANCE DATA
     
     From time to time, the Fund may advertise the performance of the Fund  in
terms  of its total return or its yield and total return.  The yield and total
return calculations give effect to all recurring expenses of the Fund and  are
computed separately for each class of shares of the Fund.
     
     Average Annual Total Return.  Average annual total return is computed  by
determining  the average annual compounded rate of return over the  designated
periods  that,  if  applied to the initial amount invested would  produce  the
ending redeemable value, according to the following formula:
     
                                P(1 + T)n = ERV
WHERE:            P    =    a hypothetical initial payment of $1,000
                  T    =    average annual total return
                  n    =    number of years
                  ERV  =    ending redeemable value at the end of the
                            designated period assuming a hypothetical $1,000
                            payment made at the beginning of the designated
                            period
        
     The  calculation  is based on the further assumptions  that  the  maximum
initial sales charge is deducted, and that all dividends and distributions  by
the  Fund  are reinvested at net asset value on the reinvestment dates  during
the  designated periods.  Based upon the foregoing calculations,  the  average
annual total returns of the Institutional Class for the one-year and five-year
periods  ended  December 31, 1996 and for the life of the  Fund  were  38.06%,
17.38%  and 10.18%, respectively, and the average annual total returns of  the
Advisor Class for the one-year period ended December 31, 1996 and for the life
of the Fund were 30.91%, and 27.18 %, respectively.
         
     Aggregate   Total  Return.   Aggregate  total  return  is   computed   by
determining the rate of return over the designated period that, if applied  to
the  initial  amount  invested  would produce  the  ending  redeemable  value,
according to the following formula:
                                      18
<PAGE>
                                P(1 + T)  = ERV

WHERE:            P    =    a hypothetical initial payment of one share
                            of the Fund, at the net asset value reported on 
                            the first day of the designated period
                  T    =    the total return for the period
                  ERV  =    ending redeemable value at the end of the
                            designated period for one share of the Fund
     
     The  calculation  is based on the further assumptions  that  the  maximum
initial sales charge is deducted, and that all dividends and distributions  by
the  Fund  are reinvested at net asset value on the reinvestment dates  during
the designated period.
        
     Based  upon the foregoing assumptions, the aggregate total return of  the
Institutional Class for the one-year and five-year periods ended December  31,
1996  and from inception to December 31, 1996 was 38.06%, 122.82% and 113.26%,
respectively and the aggregate total return for the Advisor Class for the one-
year  period ended December 31, 1996 and from inception to December  31,  1996
was 30.91% and 48.17% respectively.
         
     Monthly  Yield.  Yield is computed by dividing the net investment  income
per  share earned during a specified one month period by the maximum  offering
price  per  share  on  the  last day of the month and  analyzing  the  result,
according to the following formula:
     
                         YIELD = 2 { ( (A-B) + 1)6 -1}
                                        ----
                                        cd

WHERE:         a    =  dividends and interest earned during the month
               b    =  expenses accrued for the month (net of reimbursements)
               c    =  the average daily number of shares outstanding
                       during the month that were entitled to receive dividends
               d    =  the maximum offering price per share on the
                       last day of the month
     
     The  Fund may also advertise its performance for other time periods  than
those discussed above.
     
     From  time  to  time  the  Fund  may include information  in  advertising
concerning  its portfolio holdings.  For example, the Fund may  advertise  its
current  holding of REITs, their location and category of real estate held  by
such REITs, and a sector analysis of the Fund's portfolio composition.
     
                              GENERAL INFORMATION

DISTRIBUTIONS TO SHAREHOLDERS
     
     It  is  the  policy  of  the  Fund to declare  and  distribute  dividends
consisting of substantially all of the Fund's net investment income  quarterly
and to declare and distribute dividends from the Fund's net short-term capital
gains,  if  any,  annually.   The Fund will make  distributions  of  long-term
capital gains at least annually.  All such distributions will be made pro rata
to  the shareholders based on the number of shares held by each shareholder as
of the record date for each such distribution.  The Fund intends to make  such
     
                                      19
<PAGE>
additional  distributions of net investment income and capital  gain  (net  of
capital  losses) as may be necessary to avoid the imposition  of  any  federal
excise  tax.  The Trustees may change the Fund's distribution policy in  their
sole discretion.
     
     Quarterly  distributions will automatically be reinvested  in  additional
shares  unless  a  shareholder  elects to receive  distributions  in  cash  as
described in the Prospectus.
     
REPORTS TO SHAREHOLDERS
     
     The  Trustees  will  issue  to the shareholders  semi-annual  and  annual
financial  statements  of the Trust.  Quarterly financial  statements  of  the
Trust  are  available upon request.  At the end of the year  the  shareholders
will   also  receive  audited  financial  statements  audited  by  the  Fund's
independent public accountants.  In addition, shareholders will receive annual
statements of the status of their accounts reflecting current net asset  value
per  share, and the total value of the Fund's net assets.  Daily pricing  will
be made available to shareholders upon request.
     
INDEPENDENT ACCOUNTANTS
        
     Price Waterhouse LLP currently serves as independent accountants for  the
Fund.   Arthur Andersen LLP served as independent public accountants  for  the
Fund  for  all periods prior to January 1, 1996.  The financial statements  in
this Statement of Additional Information and the Financial Highlights included
in  the  Prospectuses, each for the fiscal year ended December 31, 1996,  have
been  audited  by  Price  Waterhouse LLP, independent accountants,  given  the
authority  of said firm as experts in auditing and accounting.  The  Financial
Statements  and Financial Highlights for each of the fiscal periods  prior  to
January  1,  1996  have been audited by Arthur Andersen LLP,independent public
public accountants, as indicated in their report with respect thereto, and are
included herein in reliance of said Firm as experts in giving said report.
         
COUNSEL
     
     Legal  matters in connection with the offering of shares hereby  and  the
formation of the Trust are being passed upon for the Trust by Goodwin, Procter
& Hoar  LLP, Boston, Massachusetts.
     
CUSTODIAN
     
     Wilmington  Trust Company, Wilmington, Delaware serves as  custodian  for
the cash and securities of the Fund.
     
     
     
     
     
     
     
     
     
     
     
     
     
     
                                      20
<PAGE>
                             FINANCIAL STATEMENTS
                                       
                                   CONTENTS


FINANCIAL STATEMENTS


Schedule of Investments
Statement of Assets and Liabilities
Statement of Operations
Statements of Changes in Net Assets
Financial Highlights
Notes to Financial Statements

REPORT OF INDEPENDENT ACCOUNTANTS









































                                      21
<PAGE>
HEITMAN REAL ESTATE FUND
SCHEDULE OF INVESTMENTS                                      DECEMBER 31, 1996
- ------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                       NAREIT
                                                                                   CLASSIFICATION    MARKET VALUE
                                                                           SHARES   (UNAUDITED)        (NOTE 2)
                                                                           ------   -----------        --------
<S>                                                                       <C>         <C>           <C>
COMMON STOCK - 91.6%
   Alexander Haagen Properties, Inc.  ..............................       201,400     Equity       $   2,970,650
   Arden Realty Group, Inc.  .......................................       376,700     Equity          10,453,425
   Associated Estates Realty Corp.  ................................       170,600     Equity           4,051,750
   Avalon Properties, Inc.  ........................................       243,672     Equity           7,005,570
   Bay Apartment Communities, Inc.  ................................        99,600     Equity           3,585,600
   Brandywine Realty Trust  ........................................        27,900     Equity             544,050
   Cali Realty Corporation  ........................................       329,900     Equity          10,185,663
   Carramerica Realty Corp.  .......................................       175,600     Equity           5,136,300
   Catellus Development Corp.*  ....................................        2,300      Equity              26,162
   Centerpoint Properties Corp.  ...................................       212,900     Equity           6,972,475
   Chateau Properties, Inc.  .......................................       134,758     Equity           3,571,087
   Chelsea GCA Realty, Inc.  .......................................       165,893     Equity           5,744,045
   Colonial Properties Trust  ..... ................................       134,638     Equity           4,089,629
   Developers Diversified Realty Corp.  ............................       115,330     Equity           4,281,626
   Essex Property Trust, Inc.  .....................................       361,400     Equity          10,616,125
   Excel Realty Trust, Inc.  .......................................       287,000     Equity           7,282,625
   Felcor Suite Hotels, Inc.  ......................................       198,900     Equity           7,036,088
   Grubb & Ellis Realty Income Trust*  .............................       189,700    Mortgage             83,468
   Homestead Village, Inc. (Warrants)*  ............................        16,387     Equity             133,144
   Homestead Village, Inc.  ........................................        24,426     Equity             439,668
   Kimco Realty Corp.  .............................................       219,500     Equity           7,655,063
   Liberty Property Trust  .........................................       188,700     Equity           4,859,025
   Meridian Industrial Trust  ......................................       335,200     Equity           7,039,200
   Post Properties, Inc.   .........................................        45,177     Equity           1,818,374
   Regency Realty Corp.   ..........................................       189,000     Equity           4,961,250
   Rouse Company   .................................................       174,900     Equity           5,553,075
   Security Capital Industrial Trust   .............................       139,491     Equity           2,981,620
   Security Capital Pacific Trust  .................................       201,230     Equity           4,603,136
   Simon Debartolo Group Inc.  .....................................        92,536     Equity           2,868,616
   South West Property Trust  ......................................       282,266     Equity           4,763,239
   Sovran Self Storage, Inc.  ......................................       231,200     Equity           7,225,000
   Spieker Properties, Inc.  .......................................       179,500     Equity           6,462,000
   Starwood Lodging Trust  .........................................        74,200     Equity           4,090,275
   Storage Trust Realty  ...........................................       280,000     Equity           7,560,000
   Storage USA Inc.  ...............................................        46,000     Equity           1,730,750
   Tanger Factory Outlet Center, Inc.  .............................        98,800     Equity           2,679,950
   Trizec Hahn Corp.  ..............................................       702,600     Equity          15,457,200
   Vornado Realty Trust  ...........................................        93,900     Equity           4,929,750
                                                                                                      -----------
   
        TOTAL COMMON STOCK (COST $146,843,055) ...............................................        191,446,673
                                                                                                      -----------


                                                                        PAR ($000) OR                MARKET VALUE
                                                                      NUMBER OF SHARES                 (NOTE 2)
                                                                      ----------------                 --------
PREFERRED STOCK - 0.4%
   Security Capital Industrial Trust, 7.00%,
     Convertible (COST $797,600)....................................        33,600                    $   915,600
                                                                                                      -----------
   

U.S. GOVERNMENT AGENCY OBLIGATION - 9.0%
   Federal Home Loan Banks Discount Notes, 5.00%,
     due 01/02/97 (COST $18,777,392)................................       $18,780                     18,777,392
                                                                                                      -----------
   



TOTAL INVESTMENTS (COST $166,418,047) - 101.0%................................................        211,139,665
                                                                                                      -----------

OTHER ASSETS AND LIABILITIES, NET -(1.0)%.....................................................         (2,059,999)
                                                                                                      -----------

NET ASSETS -100.0%............................................................................       $209,079,666
                                                                                                     ------------

* Non-income priducing security.

</TABLE>

      The accompanying notes are an integral part of the financial statements.

<PAGE>

HEITMEN REAL ESTATE FUND
STATEMENT OF ASSETS AND LIABILITIES - DECEMBER 31, 1996
- -------------------------------------------------------------------------------
<TABLE>

<S>                                                                                  <C>                 <C>
ASSETS:
 Investments, at market value 
   (identified cost $166,418,047) (Note 3).................................                               $ 211,139,665
 Cash......................................................................                                       4,800
 Receivables:
  Capital shares sold......................................................                                   1,212,839
  Dividends................................................................                                   1,271,793
 Other assets..............................................................                                      17,624
                                                                                                          -------------
    TOTAL ASSETS...........................................................                                 213,646,721
                                                                                                          -------------

LIABILITIES:
 Payables:
  Capital shares redeemed..................................................                                     108,851
  Investment management fees (Note 4)......................................                                     114,760
  Investment securities purchased..........................................                                   4,113,815
  Accrued expenses.........................................................                                     229,629
                                                                                                          -------------
    TOTAL LIABILITIES......................................................                                   4,567,055
                                                                                                          -------------

NET ASSETS:
 (Applicable to 19,058,912 shares of $0.001 par value
  beneficial interest issued and outstanding; unlimited
  number of shares authorized).............................................                               $ 209,079,666
                                                                                                          =============

 Net asset value, offering price and redemption price per
    Institutional class share ($129,275,157 / 11,790,030)..................                                      $10.96
                                                                                                                 ======

 Net asset value and redemption price per
    Advisor class share ($79,804,509 / 7,268,882)..........................                                      $10.98
                                                                                                                 ======

 Offering price per Advisor class share ($10.98 / 0.9525)..................                                      $11.53
                                                                                                                 ======

COMPONENTS OF NET ASSETS:
 Paid-in capital...........................................................                               $ 164,539,659
 Distributions in excess of net realized gain on investments...............                                    (181,611)
 Net unrealized appreciation of investments................................                                  44,721,618
                                                                                                          -------------

NET ASSETS.................................................................                               $ 209,079,666
                                                                                                          =============
</TABLE>
<PAGE>

HEITMAN REAL ESTATE FUND
STATEMENT OF OPERATIONS FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996
- -------------------------------------------------------------------------------
<TABLE>

<S>                                                                                  <C>                 <C>
INVESTMENT INCOME:
 Dividends (Note 2)........................................................                               $   6,796,180
 Interest..................................................................                                     622,678
                                                                                                          -------------
  Total investment income..................................................                                   7,418,858
                                                                                                          -------------

EXPENSES:
 Advisory fees (Note 4)....................................................          $      992,968
 Administration fees (Note 4)..............................................                 141,640
 Trustees' fees and expenses (Note 5)......................................                  71,359
 Accounting fees (Note 4)..................................................                  73,582
 Professional fees.........................................................                 134,268
 Custodian fees............................................................                  42,889
 Insurance.................................................................                  41,875
 Federal Registration fees.................................................                  16,407
 State Registration fees...................................................                  24,520
 Shareholder report fees...................................................                  31,966
 Distribution fees - Advisor Shares (Note 4)...............................                  89,289
 Shareholder Servicing fees - Advisor Shares (Note 4)......................                  89,289
 Transfer agent fees.......................................................                  87,449
 Other.....................................................................                  30,583
                                                                                      -------------  

    Total expenses.........................................................                                   1,868,084
                                                                                                          -------------

      Net investment income................................................                                   5,550,774
                                                                                                          -------------


REALIZED AND UNREALIZED GAIN ON INVESTMENTS:
 Net realized gain from security transactions..............................                                  11,165,013
 Net change in unrealized appreciation of investments......................                                  34,985,157
                                                                                                          -------------

    Net realized and unrealized gain on investments........................                                  46,150,170
                                                                                                          -------------

 Net increase in net assets resulting from operations......................                               $  51,700,944
                                                                                                          =============
</TABLE>
<PAGE>
HEITMAN REAL ESTATE FUND
STATEMENT OF CHANGES IN NET ASSETS
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>


                                                                                     For the Fiscal       For the Fiscal
                                                                                       Year Ended           Year Ended
                                                                                    December 31, 1996   December 31, 1995
                                                                                    -----------------   -----------------
<S>                                                                                  <C>                  <C> 
OPERATIONS:
 Net investment income (Note 2)............................................          $    5,550,774       $   3,839,479
 Net realized gain (loss) from security transactions.......................              11,165,013          (1,952,399)
 Net change in unrealized appreciation of investments......................              34,985,157           7,936,118
                                                                                     --------------       -------------
  Net increase in net assets resulting from operations.....................              51,700,944           9,823,198
                                                                                     --------------       ------------- 
DISTRIBUTIONS TO SHAREHOLDERS - INSTITUTIONAL SHARES (NOTE 2):
 From net investment income ($0.37 and $0.33 per share, respectively)......              (4,155,578)         (3,778,062)
 In excess of net investment income ($0.10 and $0.00 per share,
  respectively)............................................................              (1,094,050)                  -
 From net capital gains ($0.41 and $0.00 per share, respectively)..........              (4,677,017)            (37,013)
 From tax return of capital ($0.00 and $0.18 per share, respectively)......                       -          (2,081,064)

DISTRIBUTIONS TO SHAREHOLDERS - ADVISOR SHARES (NOTE 2):
 From net investment income ($0.31 and $0.23 per share, respectively)......              (1,395,196)            (69,725)
 In excess of net investment income ($0.12 and $0.00 per share,
  respectively)............................................................                (529,580)                  -
 From net capital gains ($0.41 and $0.00 per share, respectively)..........              (2,751,674)               (683)
 From tax return of capital ($0.00 and 0.13 per share, respectively).......                       -             (38,406)
                                                                                     --------------       ------------- 
  Total distributions paid to shareholders.................................             (14,603,095)         (6,004,953)
                                                                                     --------------       ------------- 
CAPITAL SHARE TRANSACTIONS:
 Receipt from Institutional Shares sold....................................              45,944,221          16,694,861
 Receipt from Institutional Shares issued on reinvestment of distributions.               3,754,881           3,002,158
 Institutional Shares redeemed.............................................             (41,272,537)        (33,136,352)
 Receipt from Advisor Shares sold..........................................              67,072,455          10,634,266
 Receipt from Advisor Shares issued on reinvestment of distributions.......               4,469,947              72,560
 Advisor Shares redeemed...................................................              (9,199,099)         (5,442,423)
                                                                                     --------------       ------------- 
 Increase (decrease) in net assets resulting from capital share 
  transactions (a).........................................................              70,769,868          (8,174,930)
                                                                                     --------------       ------------- 
    TOTAL INCREASE (DECREASE) IN NET ASSETS................................             107,867,717          (4,356,685)

NET ASSETS:
 Beginning of year.........................................................             101,211,949         105,568,634
                                                                                     --------------       ------------- 
 End of year...............................................................          $  209,079,666       $ 101,211,949
                                                                                     ==============       ============= 
(a)TRANSACTIONS IN SHARES OF BENEFICIAL INTEREST WERE:
 Institutional Shares sold.................................................               4,898,411           2,056,156
 Institutional Shares issued on reinvestment of distributions..............                 376,263             368,561
 Institutional Shares redeemed.............................................              (4,542,560)         (4,093,559)
 Advisor Shares sold.......................................................               7,164,380           1,276,166
 Advisor Shares issued on reinvestment of distributions....................                 429,486               8,519
 Advisor Shares redeemed...................................................                (961,503)           (648,167)
                                                                                     --------------       ------------- 
 Net increase (decrease) in shares.........................................               7,364,477          (1,032,324)
 Shares outstanding - Beginning balance....................................              11,694,435          12,726,759
                                                                                     --------------       ------------- 
 Shares outstanding - Ending balance.......................................              19,058,912          11,694,435
                                                                                     ==============       ============= 
  
</TABLE>
<PAGE>
HEITMAN REAL ESTATE FUND
FINANCIAL HIGHLIGHTS
- -------------------------------------------------------------------------------

The  table  below  sets forth financial data for a share of beneficial  interest
outstanding throughout each fiscal period presented.

INSTITUTIONAL SHARES
<TABLE>
<CAPTION>
                                                             For the       For the
                                                          Fiscal Years   Three-Month
                                                              Ended      Period Ended     For the Fiscal Years
                                                           December 31,     Dec. 31,       Ended September 30,
                                                          --------------                ------------------------
                                                          1996      1995      1994      1994      1993      1992
                                                         -----     -----     -----    ------     -----     -----
<S>                                                      <C>       <C>       <C>      <C>        <C>       <C>
NET ASSET VALUE, BEGINNING OF PERIOD.............        $8.65     $8.30     $9.23    $10.95     $8.29     $7.66
                                                        ------    ------    ------    ------    ------    ------

INCOME FROM INVESTMENT OPERATIONS
 Net investment income (a).......................         0.37      0.33      0.10      0.32      0.40      0.45
 Net realized and unrealized gain (loss)
  on investments.................................         2.82      0.53     (0.05)    (0.92)     2.67      0.63
                                                        ------    ------    ------    ------    ------    ------
    Total from investment operations.............         3.19      0.86      0.05     (0.60)     3.07      1.08
                                                        ------    ------    ------    ------    ------    ------
DISTRIBUTIONS
 From net investment income (a)..................        (0.37)    (0.33)    (0.10)    (0.31)    (0.41)    (0.45)
 In excess of net investment income..............        (0.10)     0.00      0.00      0.00      0.00      0.00
 From net realized gain on investments...........        (0.41)     0.00     (0.77)    (0.67)     0.00      0.00
 From tax return of capital (b)..................         0.00     (0.18)    (0.11)    (0.14)     0.00      0.00
                                                        ------    ------    ------    ------    ------    ------
    Total distributions..........................        (0.88)    (0.51)    (0.98)    (1.12)    (0.41)    (0.45)
                                                        ------    ------    ------    ------    ------    ------

NET ASSET VALUE, END OF PERIOD...................       $10.96     $8.65     $8.30     $9.23    $10.95     $8.29
                                                        ======    ======    ======    ======    ======    ======

Total Return.....................................       38.06%    10.87%    0.65%c   (5.22)%    37.76%    14.49%

RATIOS/SUPPLEMENTAL DATA
 Net assets, end of period (in 000's)............     $129,275   $95,692  $105,569  $116,268  $141,672   $66,521
 Ratio of expenses to average net assets.........        1.23%     1.29%    1.28%*     1.22%     1.24%     1.37%
 Ratio of net investment income to
  average net assets (a).........................        4.09%     3.97%   4.35%*      2.87%     4.37%     5.75%
 Portfolio Turnover..............................       59.88%    65.33%   37.55%*    90.11%    61.47%    28.05%
 Average commission rate paid (d)................      $0.0504         -         -         -         -         -

</TABLE>
- ---------------------
*    Annualized.
a    Distributions  from  REIT  investments  generally  include  a  return  of
     capital.   For financial reporting purposes, through September 30,  1993,
     the  Fund  recorded all distributions received, including the returns  of
     capital, as net investment income.
b    Historically,  the  Fund  has  distributed to  its  shareholders  amounts
     approximating dividends received from the REITs.  As more fully explained
     in  Note  2,  the  Fund, for the fiscal year ended  September  30,  1994,
     adopted  an  accounting  pronouncement  affecting  the  presentation   of
     distributions  to shareholders.  The financial highlights for  the  years
     ended September 30, 1992 and 1993 have not been restated.
c    Not annualized.
d    Required  disclosure for fiscal years beginning after September  1,  1995
     pursuant to SEC regulations.


<PAGE>
HEITMAN REAL ESTATE FUND
FINANCIAL HIGHLIGHTS - CONTINUED
- -------------------------------------------------------------------------------

The  table  below  sets forth financial data for a share of beneficial interest
outstanding throughout the fiscal periods presented.

ADVISOR SHARES
                                                               For the Period
                                                                May 15, 1995
                                                               (Commencement 
                                            For the Fiscal     of Operations)
                                              Year Ended           through 
                                           December 31, 1996  December 31, 1995
                                           -----------------  -----------------


NET ASSET VALUE, BEGINNING OF PERIOD.......     $8.67               $8.00
                                               ------              ------

INCOME FROM INVESTMENT OPERATIONS
 Net investment income (a).................      0.31                0.23
 Net realized and unrealized gain
  on investments...........................      2.84                0.80
                                               ------              ------
    Total from investment operations.......      3.15                1.03
                                               ------              ------
DISTRIBUTIONS
 From net investment income (a)............     (0.31)              (0.23)
 In excess of net investment income........     (0.12)               0.00
 From net realized gain on investments.....     (0.41)               0.00
 From tax return of capital (b)............      0.00               (0.13)
                                               ------              ------
    Total distributions....................     (0.84)              (0.36)
                                               ------              ------

NET ASSET VALUE, END OF PERIOD.............    $10.98               $8.67
                                               ======              ======

Total Return (c)...........................    37.44%              13.19%

RATIOS/SUPPLEMENTAL DATA
 Net assets, end of period (in 000's)......   $79,805              $5,520
 Ratio of expenses to average net assets...     1.73%            1.99%* d
 Ratio of net investment income to
  average net assets (a)...................     3.91%            4.27%* d
 Portfolio Turnover........................    59.88%             65.33%*
 Average commission rate paid (e)..........   $0.0504                  -

- ------------------------
*    Annualized.
a    Distributions  from  REIT  investments  generally  include  a  return  of
     capital, which the Fund records as a reduction in the cost basis  of  its
     investments.
b    Historically,  the  Fund  has  distributed to  its  shareholders  amounts
     approximating  distributions received from the REITs.  Such distributions
     may include a portion which may be a return of capital.
c    These  results do not include the sales charge.  If the charge  had  been
     included, the returns would have been lower.  The total return figure for
     the fiscal period ended December 31, 1995 has not been annualized.
d    During  1995,  the Advisor agreed to reimburse a portion of  the  Advisor
     Shares'  expenses.  Without reimbursement, the expense ratio  would  have
     been  5.34% and the ratio of net investment income to average net  assets
     would have been 0.92%.
e    Required  disclosure for fiscal years beginning after September  1,  1995
     pursuant to SEC regulations.

  
<PAGE>

HEITMAN REAL ESTATE FUND
NOTES TO FINANCIAL STATEMENTS                          DECEMBER 31, 1996
- ------------------------------------------------------------------------

NOTE 1 - ORGANIZATION
Heitman  Securities Trust (the "Trust") is registered as  a  diversified
open-end management investment company under the Investment Company  Act
of  1940,  as  amended  (the "1940 Act"). The  Trust  was  organized  on
September  15,  1988, as a Massachusetts business trust under  a  Master
Trust Agreement which was amended and restated on February 28, 1995 (the
"Master  Trust  Agreement").  The Master  Trust  Agreement  permits  the
issuance  of  an  unlimited number of shares of beneficial  interest  in
separate series, with shares of each series representing interests in  a
separate portfolio of assets. Heitman Real Estate Fund (the "Fund")  was
organized  as a series of the Trust on September 15, 1988 and shares  of
the  Trust representing interests in the Fund were registered  with  the
Securities  and  Exchange Commission on January  4,  1989.   The  Fund's
investment  objective  is to obtain high total  return  consistent  with
reasonable  risk by investing primarily in equity securities  of  public
companies principally engaged in the real estate business.

The  Fund offers two classes of shares (Institutional Shares and Advisor
Shares).   Institutional  Shares and Advisor  Shares  are  substantially
identical,  except that Advisor Shares bear the fees  that  are  payable
under  a  Distribution  Plan adopted by the  Board  of  Trustees  (  the
"Distribution Plan") at an annual rate of 0.25% of the average daily net
assets  of Advisor Shares.  The Advisor Shares bear the fees payable  to
service  organizations pursuant to a Shareholder Servicing  Plan  at  an
annual  rate of 0.25% of the average daily net assets of Advisor  Shares
owned  by  shareholders  with  whom the  service  organizations  have  a
servicing  relationship.  In addition to the fees paid pursuant  to  the
Distribution Plan and the Shareholder Servicing Plan, each  class  bears
the  expenses associated with transfer agent fees and expenses, printing
of    shareholder   reports,  registration  fees,  administrative,   and
accounting fees. Institutional Shares were offered for sale on March 13,
1989 and Advisor Shares were offered for sale on May 15, 1995.

Because  the  Fund  may invest a substantial portion of  its  assets  in
REITs,  the  Fund  may also be subject to certain risks associated  with
direct  investments in REITs. REITs may be affected by  changes  in  the
value  of  their underlying properties and by defaults by  borrowers  or
tenants.  Furthermore,  REITs are dependent upon specialized  management
skills,  have  limited  diversification and are, therefore,  subject  to
risks  inherent in financing a limited number of projects. REITs  depend
generally  on  their ability to generate cash flow to make distributions
to  shareholders, and certain REITs have self-liquidation provisions  by
which  mortgages held may be paid in full and distributions  of  capital
returns may be made at any time. In addition, the performance of a  REIT
may  be affected by its failure to qualify for tax-free pass-through  of
income  under  the  Internal Revenue Code or  its  failure  to  maintain
exemption from registration under the 1940 Act.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
INVESTMENT SECURITIES TRANSACTIONS AND INVESTMENT INCOME
- --------------------------------------------------------
The  Fund's  investment  securities  portfolio  consists  primarily   of
investments  in  public companies engaged in the real  estate  business.
Investment  securities transactions are recorded on a trade date  basis.
Dividend income and distributions to shareholders are recorded on the ex-
dividend  date.  Interest  income  is recorded  on  the  accrual  basis.
Realized  gains  or  losses  on  sales  of  investment  securities   are
determined on the first-in, first-out ("FIFO") basis.

The  majority of the dividend income recorded by the Fund is  from  Real
Estate Investment Trusts ("REITs"). For tax purposes, a portion of these
dividends  consists  of  capital  gains  and  returns  of  capital.  For
financial reporting purposes through September 30, 1993, these dividends
were  recorded  as  dividend  income, and the  investment  in  the  REIT
reported  at  market value. During the fiscal year ended  September  30,
1994,  effective October 1, 1993, the Fund changed its accounting policy
to  record  the  return  of capital portion of  dividends  received,  as
provided  by  the  REITs,  as a reduction  in  the  cost  basis  of  its
investments  in the REITs. This change has no effect on the  calculation
of net asset value per share.

Generally,  the  Fund  has  distributed  to  its  shareholders   amounts
approximating  distributions received from the REITs.  Accordingly,  the
Fund's distributions to shareholders have included the return of capital
received  from  the  REITs as well as returns of capital  attributed  to
distributions of other income for financial reporting purposes which was
not  subject  to  current  taxation. In  accordance  with  Statement  of
Position   93-2,  Determination,  Disclosure  and  Financial   Statement
Presentation of Income, Capital Gain and Return of Capital Distributions
by  Investment Companies ("SOP"), distributions representing a return of
capital for tax purposes are charged to paid-in capital.

INVESTMENT SECURITIES VALUATION
- -------------------------------
Investment  securities  traded  on a national  securities  exchange  are
valued  at  the  last reported sales price on the day of  valuation.  If
there has been no sale, the investment security is valued at the average
between the closing bid and closing offer quoted on such day. Investment
securities traded only in the over-the-counter market are valued at  the
last  price  reported on the NASDAQ National Market System, or,  if  the
security  is not reported on the NASDAQ National Market System,  at  the
last  reported bid on such day.  Otherwise, the investment  security  is
valued  by such method as the Trustees shall determine in good faith  to
reflect its fair value.

Effective  May  14, 1992, Grubb & Ellis Realty Trust ("GRIT")  completed
its   dissolution  by  transferring  all  its  remaining  assets  to   a
liquidating  trust. On the date of the dissolution, GRIT's  shares  were
canceled  and  replaced by beneficial interests in a liquidating  trust,
which  are  not  transferable.  On March 25, 1994, the Fund  received  a
distribution from GRIT in the amount of $369,915, representing $1.95 for
each  share of the GRIT liquidating trust held by the Fund. The Trustees
have  determined  that  the Fund's ownership in  the  remainder  of  the
liquidating  trust should be valued at $0.44 per share. At December  31,
1996, the Fund owned 189,700 shares of the GRIT liquidating trust for  a
value of $83,468.

INCOME TAXES
- ------------
The  Fund  intends  to  continue to qualify as a  "regulated  investment
company"  under Subchapter M of the Internal Revenue Code  of  1986,  as
amended. As a regulated investment company, the Fund will be entitled to
claim a dividends paid deduction for distributions of income and capital
gains  to  shareholders. Accordingly, the Fund will not  be  liable  for
federal income taxes to the extent its taxable investment income and net
realized capital gains are fully distributed to shareholders.

The Fund is also subject to a nondeductible 4% excise tax calculated  as
a  percentage of certain undistributed amounts of net investment  income
and net capital gains. The Fund intends to distribute its net investment
income  and  capital gains as necessary to avoid this excise  tax.   The
amount  of  capital loss carryforward utilized during  the  fiscal  year
ended December 31, 1996 was approximately $3,735,000.

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS
- -----------------------------------------------------------
The  preparation  of financial statements in conformity  with  generally
accepted accounting principles requires management to make estimates and
assumptions  that affect the reported amount of assets  and  liabilities
and  disclosure of contingent assets and liabilities at the date of  the
financial  statements and the reported amounts of revenues and  expenses
during  the  reporting period.  Actual results could differ  from  those
estimates.

EXPENSES
- --------
All  expenses  of  the  Fund  (other than expenses  incurred  under  the
Distribution  Plan and the Shareholder Servicing Plan) are allocated  to
each class on the basis of the net asset value of that class in relation
to the net asset value of the Fund.

NOTE 3 - INVESTMENT SECURITIES
For  the fiscal year ended December 31, 1996, the cost of purchases  and
the  proceeds from sales of investment securities (excluding  short-term
investments)  aggregated  $131,165,704  and  $77,468,388,  respectively.
Cost  for  federal  income tax purposes is $166,599,658  and  unrealized
appreciation consists of:
 
         Gross unrealized appreciation      $45,002,458
         Gross unrealized depreciation         (462,451)
                                            -----------
            Net unrealized appreciation     $44,540,007
                                            ===========
 
NOTE 4 - INVESTMENT ADVISORY FEES AND OTHER TRANSACTIONS WITH AFFILIATES
The   Fund   entered  into  an  Investment  Management  Agreement   (the
"Agreement") with Heitman/PRA Securities Advisors, Inc. (the  "Advisor")
on January 31, 1995. The Advisor is a wholly owned subsidiary of Heitman
Financial  Ltd. ("Heitman"), a wholly owned subsidiary of  United  Asset
Management  Corporation.  The  Fund pays  the  Advisor  a  fee  for  its
services, calculated daily and paid monthly, at the annual rate of 0.75%
of  the Fund's first $100 million of average daily net assets and  0.65%
of  the  average daily net assets of the Fund in excess of $100 million,
excluding  assets  invested  in  any  money  market  mutual  fund.   The
Agreement  provides  that  in  the event  total  expenses  of  the  Fund
(exclusive of interest, taxes, brokerage expenses, distribution expenses
and  extraordinary  items) for any fiscal year of the  Fund  exceed  (i)
1.75% of the Fund's average net assets up to $50 million plus (ii) 1.50%
of  the  Fund's average net assets in excess of $50 million, the Advisor
will  pay or reimburse the Fund for that excess up to the amount of  its
advisory fee during that fiscal year.

Prior  to  January 31, 1995, PRA Securities Advisors, L.P.  (the  "Prior
Advisor")  served  as  the  Fund's advisor  pursuant  to  an  Investment
Management  Agreement whose terms were substantially  the  same  as  the
Fund's current Agreement with the Advisor.

Rodney  Square Management Corporation ("Rodney Square"), a wholly  owned
subsidiary of Wilmington Trust Company ("WTC"), which is wholly owned by
Wilmington  Trust  Corporation, a publicly held  bank  holding  company,
provides  accounting, administration and transfer  agent  services.  For
accounting  services provided through November 13, 1996,  Rodney  Square
received an annual fee of $45,000 plus an amount equal to 0.02% of  that
portion  of the Institutional Shares' average daily net assets  for  the
year  in  excess  of $100 million, plus any out-of-pocket  expenses.  In
addition,  for accounting services provided through November  13,  1996,
Rodney  Square  also  received an amount equal to 0.02%  of  the  Fund's
average daily net assets with respect to the Advisor Shares, subject  to
a  minimum  annual  fee  of  $25,000, plus any  out-of-pocket  expenses.
Effective November 14, 1996 the Board of Trustees agreed to a change  in
the  accounting services fee.  Under the new agreement the Fund pays  an
annual  fee  of  $75,000,  plus an amount equal to 0.02% of  the  Fund's
average  daily  net assets in excess of $100 million, plus  any  out-of-
pocket  expenses.  For administrative services provided,  Rodney  Square
receives a monthly administration fee from the Fund at an annual rate of
0.10%  of  the  Fund's average daily net assets, plus any  out-of-pocket
expenses.   Additionally,  for  administrative  services  provided,  the
Advisor Shares are subject to a minimum annual fee of $25,000.

The  Fund  has  adopted a Distribution Plan for the  Advisor  Shares  in
accordance with Rule 12b-1 under the 1940 Act.  Under the provisions  of
the   Distribution  Plan,  the  Fund  makes  payments  to  ACG   Capital
Corporation,  the  distributor for the Advisor Shares  (  "ACG"  or  the
"Distributor")  at an annual rate of 0.25% of the daily  net  assets  of
Advisor Shares of the Fund as a distribution fee.  The distribution fees
are used by the Distributor to finance activities primarily intended  to
result in the sale of Advisor Shares of the Fund.

The  Fund has also adopted a Shareholder Servicing Plan for the  Advisor
Shares.  Pursuant to the Shareholder Servicing Plan, the Trust contracts
with service organizations to provide a variety of shareholder services,
such   as   maintaining  shareholder  accounts  and  records,  answering
inquiries  regarding  the Fund, and processing purchase  and  redemption
orders.  The Fund pays fees to service organizations in amounts up to an
annual  rate  of  0.25% of the daily net asset value of  Advisor  Shares
owned by shareholders with whom the service organization has a servicing
relationship.

NOTE 5 - REMUNERATION OF TRUSTEES
Certain  officers  and  trustees of the Fund are  also  officers  and/or
affiliates of the Advisor or certain shareholders.
 
 
<PAGE>

HEITMAN REAL ESTATE FUND
REPORT OF INDEPENDENT ACCOUNTANTS
- ------------------------------------------------------------------------

To the Trustees and Shareholders of Heitman Real Estate Fund, Inc.:

In  our  opinion, the accompanying statement of assets and  liabilities,
including  the  schedule of investments, and the related  statements  of
operations  and  of  changes in net assets and the financial  highlights
present  fairly,  in  all material respects, the financial  position  of
Heitman  Real Estate Fund, Inc. (the "Fund") at December 31,  1996,  and
the  results  of its operations, the changes in its net assets  and  the
financial  highlights   for  the year then  ended,  in  conformity  with
generally  accepted  accounting principles.  These financial  statements
and   financial   highlights  (hereafter  referred  to   as   "financial
statements")  are  the  responsibility of  the  Fund's  management;  our
responsibility  is  to express an opinion on these financial  statements
based  on  our  audit.   We  conducted  our  audit  of  these  financial
statements  in  accordance  with generally accepted  auditing  standards
which  require  that we plan and perform the audit to obtain  reasonable
assurance  about whether the financial statements are free  of  material
misstatement.   An audit includes examining, on a test  basis,  evidence
supporting  the  amounts  and disclosures in the  financial  statements,
assessing the accounting principles used and significant estimates  made
by   management,   and   evaluating  the  overall  financial   statement
presentation.  We believe that our audit, which included confirmation of
securities  at  December 31, 1996 by correspondence with  the  custodian
and,   where  appropriate,  the  application  of  alternative   auditing
procedures  for unsettled security transactions, provides  a  reasonable
basis for the opinion expressed above.  The financial statements of  the
Fund  for  the fiscal periods presented prior to the year ended December
31,  1996  were  audited by other independent accountants  whose  report
dated  February  26,  1996  expressed an unqualified  opinion  on  those
statements.


PRICE WATERHOUSE LLP
Philadelphia, PA
February 14, 1997
<PAGE>

                                       
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C

                               OTHER INFORMATION

Item 24.  FINANCIAL STATEMENTS AND EXHIBITS

     (a)  Financial Statements:

          Included in the Heitman/PRA Institutional Class Prospectus
          (Part A):
   
               Financial Highlights for the Fiscal Years Ended December 31,
               1996 and 1995, for the Three-Month Period Ended December 31,
               1994, Years Ended September 30, 1994, 1993, 1992, 1991 and 1990
               and the Period January 4, 1989 (Effective Date) to September
               30, 1989
    
          Included in the Advisor Class Prospectus (Part A):
   
               Financial Highlights for the Fiscal Year Ended December 31,
               1996 and for the period May 15, 1995 (Commencement of
               Operations) through December 31, 1995 (Advisor Class), for the
               Fiscal Years ended December 31, 1996 and 1995, the Three-Month
               Period Ended December 31, 1994, Years Ended September 30, 1994,
               1993, 1992, 1991 and 1990 and the Period January 4, 1989
               (Effective Date) to September 30, 1989 (Institutional Class)
                   
          Included in the Statement of Additional Information (Part B):
   
               (i)  Report of Independent Public Accountants dated February
               14, 1997 (Except as noted)
                   
   
               (ii) Audited Financial Statements of Heitman Real Estate Fund
               for the Fiscal Year Ended December 31, 1996
                   
          Included in Part C:

               Consent of Independent Public Accountants

     (b)  Exhibits:

          EXHIBIT NO.            DESCRIPTION OF EXHIBIT
          -----------            ----------------------
              1(a)               First Amended and Restated Master
                                 Trust Agreement dated February 28, 1995.
                                 (Incorporated by reference to Post-
                                 Effective Amendment No. 9 to the
                                 Registration Statement on Form N-1A, filed
                                 March 16, 1995.)
                                 
              1(b)               Amendment No. 1 to First Amended
                                 and Restated Master Trust Agreement dated
                                 March 3, 1995.  (Incorporated by reference
                                 to Post-Effective Amendment No. 9 to the
                                 Registration Statement filed March 16, 1995.)
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED

Item 24.  FINANCIAL STATEMENTS AND EXHIBITS-CONTINUED
   
              1(c)               Amendment No. 2 to First Amended
                                 and Restated Master Trust Agreement
                                 effective as of August 7, 1995.
                                 (Incorporated by reference to Post-
                                 Effective Amendment No. 10 to the
                                 Registration Statement filed April 29, 1996.)
    
              2 By-Laws.         (Incorporated by reference to initial filing
                                 of Registration Statement No. 33-24611.)
              
              3                  Not Applicable.

              4(a)               Specimen Certificate for Shares
                                 of Beneficial Interest of Heitman Real
                                 Estate Fund - Heitman/PRA Institutional
                                 Class.  (Incorporated by reference to Post-
                                 Effective Amendment No. 9 to the
                                 Registration Statement filed on March 16,
                                 1995.)

              5                  Investment Management Agreement
                                 between the Registrant and PRA Securities
                                 Advisors, Inc. ("Heitman/PRA Advisors")
                                 dated as of January 31, 1995.
                                 (Incorporated by reference to Post-
                                 Effective Amendment No. 9 to the
                                 Registration Statement filed on March 16,
                                 1995.)

              6(a)               Distribution Agreement between
                                 the Registrant and Rodney Square
                                 Distributors, Inc. dated as of December 3,
                                 1993 with respect to the Institutional
                                 Class. (Incorporated by reference to Post-
                                 Effective Amendment No. 6 to the
                                 Registration Statement filed on December 3,
                                 1993.)
                                 
              6(b)               Distribution Agreement between
                                 the Registrant and ACG Capital Corporation
                                 ("ACG") with respect to the Advisor Class
                                 dated May 15, 1995.  (Incorporated by
                                 reference to Post-Effective Amendment No.
                                 10 to the Registration Statement filed
                                 April 29, 1996.)
    
   
              6(c)               Form of Selected Broker Agreement
                                 with respect to the Advisor Class.
                                 (Incorporated by reference to Post-
                                 Effective Amendment No. 10 to the
                                 Registration Statement filed April 29, 1996.)
                                     
                                       2
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED

Item 24.  FINANCIAL STATEMENTS AND EXHIBITS-CONTINUED
   
              6(d)                 Sub-Distributor Agreement by and
                                   between ACG and the Nomura Securities, Co.,
                                   Ltd. dated as of August 22, 1995.
                                   (Incorporated by reference to Post-
                                   Effective Amendment No. 10 to the
                                   Registration Statement filed April 29,
                                   1996.)
    
              7                    Not Applicable.
   
              8                    Amended and Restated Custody Agreement
                                   between the Registrant and Wilmington Trust
                                   Company dated November 14, 1996.
    
   
              9(a)                 Amended and Restated Transfer
                                   Agency Agreement between the Registrant and
                                   Rodney Square Management Corporation dated
                                   November 14, 1996.
    
   
              9(b)                 Amended and Restated Administration
                                   Agreement between the Registrant
                                   and Rodney Square Management
                                   Corporation dated November 14, 1996.
    
   
              9(c)                 Amended and Restated Accounting
                                   Services Agreement between the Registrant
                                   and Rodney Square Management Corporation
                                   dated November 14, 1996.
    
   
              9(d)                 Amended Marketing Services Agreement
                                   by and between Heitman/PRA Advisors dated
                                   as of March 11, 1996. (Incorporated by
                                   reference to Post-Effective Amendment No.
                                   10 to the Registration Statement filed 
                                   April 29, 1996.)
    
              10(a)                Opinion of Counsel with respect
                                   to issuance of both Heitman/PRA
                                   Institutional Class and Advisor Class
                                   shares.  (Incorporated by reference to Post-
                                   Effective Amendment No. 9 to the
                                   Registration Statement filed on March 16,
                                   1995.)

              10(b)                Consent of Counsel
   
              11(a)                Consent of Independent Accountants.
    
   
              11(b)                Consent of Independent Public Accountants.
    
              12                   Not Applicable.

              13                   Letter of Investment Intent.
                                   (Incorporated by reference to Pre-Effective
                                   Amendment No. 2 to the Registration
                                   Statement.)

              14                   Not Applicable.
                                       3
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED

Item 24.  FINANCIAL STATEMENTS AND EXHIBITS-CONTINUED
   
              15(a)                Plan of Distribution Pursuant to
                                   Rule 12b-1 with respect to the Advisor
                                   Class.  (Incorporated by reference to Post-
                                   Effective Amendment No. 10 to the
                                   Registration Statement filed April 29,
                                   1996.)
    
   
              15(b)                Shareholder Servicing Plan
                                   (Advisor Class Shares).  (Incorporated by
                                   reference to Post-Effective Amendment No.
                                   10 to the Registration Statement filed
                                   April 29, 1996.)
    
              15(c)                Shareholder Servicing Agreement
                                   (Advisor Class Shares).

              15(d)                Form of Shareholder Servicing
                                   Agreement for Omnibus Account Arrangements
                                   (Advisor Class shares).
   
              15(e)                Form of Shareholder Servicing
                                   Agreement for Omnibus Account Arrangements
                                   (Institutional Class shares).
                                   (Incorporated by reference to Post-
                                   Effective Amendment No. 10 to the
                                   Registration Statement filed April 29,
                                   1996.)
    
   
              15(f)                Form of Operating Agreement by
                                   and between the Registrant, Charles Schwab
                                   & Co., Inc. ("Schwab") dated as of August
                                   30, 1995, as amended by Retirement Plan
                                   Order Processing Amendment dated as of
                                   March 25, 1996 by and among the Registrant,
                                   Schwab and the Charles Schwab Trust
                                   Company.  (Incorporated by reference to
                                   Post-Effective Amendment No. 10 to the
                                   Registration Statement filed April 29,
                                   1996.)
    
   
              15(g)                Institutional Services Agreement
                                   by and between the Registrant and Schwab
                                   dated as of August 30, 1995.  (Incorporated
                                   by reference to Post-Effective Amendment
                                   No. 10 to the Registration Statement filed
                                   April 29, 1996.)
    
              16                   Schedules of Performance Calculations.

              17                   Financial Data Schedules.
   
              18                   Multiple Class Expense Allocation Plan
                                   Adopted Pursuant to Rule 18f-3 dated of
                                   January 1, 1996.  (Incorporated by
                                   reference to Post-Effective Amendment No.
                                   10 to the Registration Statement filed
                                   April 29, 1996.)
    
                                       4
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED

                                  Powers of Attorney (Included as part of
                                  Signature Page).

Item 25.  PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH REGISTRANT

     Not applicable.

Item 26.  NUMBER OF HOLDERS OF SECURITIES
   
     Set forth below are the number of record holders, as of April 1, 1997
     of each class of securities of the Registrant:
    
   
                                               NUMBER OF
     TITLE OF CLASS                          RECORD HOLDERS
     --------------                          --------------

     Heitman/PRA Institutional Class              608

     Advisor Class                                1512
    
Item 27.  INDEMNIFICATION

      Under  a provision of the Registrant's First Amended and Restated Master
Trust  Agreement  and Declaration of Trust (the "Declaration of  Trust"),  any
past  or  present trustee or officer of the Registrant is indemnified  to  the
fullest  extent permitted by law against liability and all expenses reasonably
incurred by him/her in connection with any action, suit or proceeding to which
he/she  may be a party or otherwise involved by reason of his being or  having
been  a  trustee or officer of Registrant.  This provision does not  authorize
indemnification  where  it  is  determined, in the  manner  specified  in  the
Declaration of Trust, that such trustee or officer has not acted in good faith
in  the  reasonable  belief that his actions were  in  the  best  interest  of
Registrant.  Moreover, this provision does not authorize indemnification where
such  trustee or officer is finally adjudged to have been liable to Registrant
or  its  shareholders  by  reason  of willful misfeasance,  bad  faith,  gross
negligence or reckless disregard of his duties.

      Paragraph  8  of  the Investment Management Agreement  (the  "Management
Agreement")  between  Registrant  and  Heitman/PRA  Advisors  (the  "Advisor")
provides  that  the Advisor shall not be liable for any error of  judgment  or
mistake  of  law or for any loss suffered by the Trust or its shareholders  in
connection  with the performance of its duties under the Management  Agreement
in  the  absence  of  willful misfeasance, bad faith or  gross  negligence  or
reckless disregard of his duties.  Paragraph 11 states that the obligations of
the  Trust under the Management Agreement shall not be binding upon any of the
Trustees,  shareholders, nominees, officers, agents or employees of the  Trust
personally,  but shall bind only the trust property of the Trust, as  provided
in the Declaration of Trust.





                                       5
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED
                                       
ITEM 27.   INDEMNIFICATION -CONTINUED

       Paragraph   10(a)  of  the  Distribution  Agreement  (the  "Heitman/PRA
Distribution   Agreement")   between  the   Registrant   and   Rodney   Square
Distributors,  Inc. ("RSD") provides that the Registrant agrees  to  indemnify
and  hold harmless RSD and each of its directors and officers and each person,
if  any,  who controls RSD within the meaning of Section 15 of the  Securities
Act  of  1933 (the "1933 Act") against any loss, liability, claim, damages  or
expense  arising by reason of any person acquiring any shares, based upon  the
1933 Act or any other statute or common law, alleging any wrongful act of  the
Registrant  or  any  of its employees or representatives, or  based  upon  the
ground  that the registration statements, or other information filed  or  made
public  by the Registrant included an untrue statement of a material  fact  or
omitted  to state a material fact required to be stated or necessary in  order
to  make the statements not misleading.  RSD, however, will not be indemnified
to  the extent that the statement or omission is based on information provided
in  writing by RSD.  In no case is the indemnity of the Registrant in favor of
RSD  or  any  person  indemnified to be deemed to protect RSD  or  any  person
against  any liability to the Registrant or its security holders to which  RSD
or  such  person would otherwise be subject by reason of willful  misfeasance,
bad faith or gross negligence in the performance of its duties or by reason of
its  reckless  disregard of its obligations and duties under this  Heitman/PRA
Distribution  Agreement.   Paragraph 10(b)  of  the  Heitman/PRA  Distribution
Agreement  provides that RSD agrees to indemnify the Registrant  in  the  same
manner  as  described  in  Paragraph 10(a)  of  the  Heitman/PRA  Distribution
Agreement.  Paragraph 15 of the Heitman/PRA Distribution Agreement is  similar
to Paragraph 11 of the Management Agreement.

     Paragraph 10(a) of the Distribution Agreement (Advisor Class Shares) (the
"Advisor Class Distribution Agreement") between the Registrant and ACG Capital
Corporation  ("ACG") states that the Registrant agrees to indemnify  and  hold
harmless ACG and each of its directors and officers and each person,  if  any,
who  controls ACG within the meaning of Section 15 of the 1933 Act against any
loss,  liability, claim, damages or expense (including the reasonable cost  of
investigating  or  defending any alleged loss, liability,  claim,  damages  or
expense  and reasonable counsel fees) arising out of or based upon:   (i)  any
violation  of the Registrant's representations or covenants contained  in  the
Advisor Class Distribution Agreement; (ii) any allegation of any wrongful  act
of the Item

Registrant  or  any  of its representatives (other than  ACG  or  any  of  its
employees  or  representatives  or any other person  for  whose  acts  ACG  is
responsible  (including any selected dealer or person through whom  sales  are
made  pursuant to an agreement with ACG)); (iii) any allegation of any  person
acquiring  any shares, based upon the 1933 Act or any other statute or  common
law,  that  the  registration statements, Prospectuses, SAIs,  or  shareholder
reports  of the Registrant included an untrue statement of a material fact  or
omitted  to state a material fact required to be stated or necessary in  order
to make the statements not misleading, to the extent the statement or omission
was made in reliance upon, and in conformity with,  information  furnished  in

                                       6
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED
                                       
ITEM 27.   INDEMNIFICATION -CONTINUED

writing to the Registrant by or on behalf of ACG; or (iv) any allegation  that
any  advertising material included an untrue statement of a material  fact  or
omitted  to state a material fact required to be stated or necessary in  order
to  make  the statements not misleading, to the extent that such statement  or
omission  was  made  in  reliance upon, and in  conformity  with,  information
furnished in writing to ACG by the Registrant.  In no case is the indemnity of
the  Registrant  in favor of ACG or any person indemnified  to  be  deemed  to
protect  ACG  or  any person against any liability to the  Registrant  or  its
security  holders to which ACG or such person would otherwise  be  subject  by
reason  of  willful  misfeasance, bad faith  or  ordinary  negligence  in  the
performance  of  its  duties  or by reason of its reckless  disregard  of  its
obligations  and  duties  under  the  Advisor  Class  Distribution  Agreement.
Paragraph 10(b) of the Advisor Class Distribution Agreement provides that  ACG
agrees  to  indemnify  the  Registrant in the  same  manner  as  described  in
Paragraph 10(a) of the Advisor Class Distribution Agreement.  Paragraph 16  of
the  Advisor Class Distribution Agreement is similar to Paragraph  11  of  the
Management Agreement.


Item 28.  BUSINESS AND OTHER CONNECTIONS OF INVESTMENT ADVISER

      The  list  required  by  this  Item 28  of  officers  and  directors  of
Heitman/PRA  Advisors,  together with information as  to  any  other  business
profession, vocation or employment of a substantial nature engaged in by  such
officers and directors during the past two years, is incorporated by reference
to Schedules A and D of FORM ADV filed by Heitman/PRA Advisors pursuant to the
Investment Advisers Act of 1940 (SEC File No. 801-48252).

Item 29.  PRINCIPAL UNDERWRITER (HEITMAN/PRA INSTITUTIONAL CLASS)
   
(a)  The Rodney Square Fund
     The Rodney Square Tax-Exempt Fund
     The Rodney Square Strategic Fixed-Income Fund
     The Rodney Square Multi-Manager Fund
     Kiewit Mutual Fund
     The Brazos Mutual Funds
     1838 Investment Advisors Funds
     The HomeState Group
     The Olstein Funds
     Kalmar Pooled Investment Trust
    

(b)  The Principal Business Address for the Officers and Directors of Rodney
     Square Distributors, Inc. is:  1100 North Market Street, Wilmington, DE
     19890-0001.




                                       7
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED
                                       
(1)                   (2)                                (3)
NAME AND PRINCIPAL    POSITION AND OFFICES WITH          POSITION AND OFFICES
BUSINESS ADDRESS      RODNEY SQUARE DISTRIBUTORS, INC.   WITH REGISTRANT
- ------------------    --------------------------------   --------------------
Jeffrey O. Stroble    President, Secretary,              None
                      Treasurer & Director

Martin L. Klopping    Director                           None

Cornelius G. Curran   Vice President                     None

(c)  None.

     PRINCIPAL UNDERWRITER (ADVISOR CLASS)

     (a)  None.

     (b)
(1)                         (2)                          (3)
NAME AND PRINCIPAL          POSITION AND OFFICES WITH    POSITION AND OFFICES
BUSINESS ADDRESS            ACG CAPITAL CORPORATION      WITH REGISTRANT
- ------------------          -------------------------    --------------------
Ronald D. Cordes            President/CEO & Director     None
1661 Tice Valley Blvd.
Suite 200
Walnut Creek CA 94595


Richard E. Steiny           Secretary/Treasurer          None
1255 Post Street            & Director
Suite 700
San Francisco, CA 94109


Richard T. O'Toole          Vice President & Director    None
100 Galleria Parkway
Suite 1200
Atlanta, GA 30339

Brian R. O'Toole            Vice President & Director    None
100 Galleria Parkway
Suite 1200
Atlanta, GA 30339

     (c)  None.






                                       8
<PAGE>
                           HEITMAN SECURITIES TRUST
                                       
                                    PART C
                                       
                         OTHER INFORMATION -CONTINUED
                                       
Item 30.  LOCATION OF ACCOUNTS AND RECORDS

      All  accounts,  books,  records and other documents  of  the  Registrant
relating  to  portfolio  transactions are maintained at  the  offices  of  the
Registrant  at 180 North LaSalle Street, Suite 3600, Chicago, IL   60601,  the
offices  of  Heitman/PRA Advisors, the Investment Manager, 180  North  LaSalle
Street, Suite 3600, Chicago, IL  60601 except certain custodial records  which
are  maintained at the offices of Wilmington Trust Company, the Custodian,  at
Rodney  Square  North, 1100 North Market Street, Wilmington,  Delaware  19890-
0001,  and certain accounts and records relating to administration, accounting
and  transfer agent services which are maintained by Rodney Square  Management
Corporation  at  Rodney  Square North, 1100 North Market  Street,  Wilmington,
Delaware 19890-0001.


Item 31.  MANAGEMENT SERVICES

     Not applicable.


Item 32.  UNDERTAKINGS

1.   Registrant  undertakes to call a meeting of shareholders for the  purpose
     of  voting  upon  the  question of removal of one or more  Trustees  when
     requested  in  writing to do so by the holders of at  least  10%  of  the
     Trust's outstanding shares, and in connection with such meeting to comply
     with  the  provisions of Section 16(c) of the Investment Company  Act  of
     1940 relating to shareholder communications.

2.   Registrant hereby undertakes to furnish a copy of the Registrant's latest
     Annual  Report  to  Shareholders to each person to whom  a  copy  of  the
     registrant's Prospectus is delivered, upon request and without charge.



















                                       9
<PAGE>
                                                                              


                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933 and the
Investment Company Act of 1940, the Registrant, Heitman Securities Trust,
certifies that this Post-Effective Amendment to its Registration Statement
meets all of the requirements for effectiveness pursuant to Rule 485(b) under
the Securities Act of 1933 and the Registrant further certifies that it has
duly caused this Post-Effective Amendment to its Registration Statement to be
signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Chicago, Illinois the 21st day of April, 1997.

                                   HEITMAN SECURITIES TRUST

                                   By:  /S/ WILLIAM RAMSEYER
                                        William L. Ramseyer, Chairman

     Pursuant to the requirements of the Securities Act of 1933, this Post
Effective Amendment to the Registration Statement has been signed below by the
following persons in the capacities and on the dates indicated.

SIGNATURE                          TITLE                         DATE
- ---------                          -----                         ----

  /S/ WILLIAM L. RAMSEYER  Chairman (Principal Executive    April 21, 1997
  William L. Ramseyer        Officer) and Trustee


  /S/ DEAN A. SOTTER       President, Chief                 April 21, 1997
  Dean A. Sotter             Accounting  Officer
                             and Treasurer (Principal
                             Accounting and Financial
                             Officer)


  /S/ ROBER W. BEENEY      Trustee                          April 21, 1997
  Robert W. Beeney *


  /S/ ROBERT W. BEENEY     Trustee                          April 21, 1997
  Donald L. Foote *


  /S/ JOHN F. GOYDAS       Trustee                          April 21, 1997
  John F. Goydas *


  /S/ MAURICE WIENER       Trustee                          April 21, 1997
  Maurice Wiener *


*  By:  /S/ DEAN A. SOTTER
  Dean A. Sotter
  (Pursuant to Power of Attorney filed herewith)


<PAGE>
                               POWER OF ATTORNEY
                                       
                                       
     Each of the undersigned in his capacity as a Trustee or officer, or both,
as the case may be, of the Registrant, does hereby appoint Dean A. Sotter and
Laurie V. Brooks, and each of them, or jointly, his true and lawful attorney
and agent to execute in his name, place and stead (in such capacity) any and
all post-effective amendments to the Registration Statement and all
instruments necessary or desirable in connection therewith, to attest the seal
of the Registrant thereon and to file the same with the Securities and
Exchange Commission.  Each of said attorneys and agents have power and
authority to do and perform in the name and on behalf of each of the
undersigned, in any and all capacities, every act whatsoever necessary or
advisable to be done in the premises as fully and to all intents and purposes
as each of the undersigned might or could do in person, hereby ratifying and
approving the act of said attorneys and agents and each of them.

SIGNATURE                          TITLE                         DATE
- ---------                          -----                         ----



  /S/ ROBERT W. BEENEY
Robert W. Beeney                   Trustee                  March 25, 1996



  /S/ DONALD L. FOOTE
Donald L. Foote                    Trustee                  March 25, 1996



  /S/ JOHN F. GOYDAS               Trustee                  March 25, 1996
John F. Goydas



  /S/ WILLIAM L. RAMSEYER          Trustee and              March 25, 1996
William L. Ramseyer                  Chairman of the Board



  /S/ GEORGE C. WEIR
George C. Weir                     Trustee                  March 25, 1996



  /S/ MAURICE WIENER
Maurice Wiener                     Trustee                  March 25, 1996









<PAGE>
                                                             File No. 33-24611
                                                             File No. 811-5659
                                       
                      SECURITIES AND EXCHANGE COMMISSION
                                       
                               WASHINGTON, D.C.
                                       
                                   EXHIBITS
                                       
                                      TO
                                       
                                   FORM N-1A
                                       
                        POST-EFFECTIVE AMENDMENT NO. 11
                                       
                           TO REGISTRATION STATEMENT
                                       
                                     UNDER
                                       
                          THE SECURITIES ACT OF 1933
                                       
                                      AND
                                       
                               AMENDMENT NO. 13
                                       
                         TO THE REGISTRATION STATEMENT
                                       
                                     UNDER
                                       
                      THE INVESTMENT COMPANY ACT OF 1940
                                       
                           HEITMAN SECURITIES TRUST
                                       
                                       
























<PAGE>
                               INDEX TO EXHIBITS


Exhibit No.         Description of Exhibit
- -------------------------------------------------------------------------
   
     8         Amended and Restated Custody Agreement between the Registrant
               and Wilmington Trust Company dated November 14, 1996.
    
   
     9(a)      Amended and Restated Transfer Agency Agreement between the
               Registrant and Rodney Square Management Corporation dated
               November 14, 1996.
    
   
     9(b)      Amended and Restated Administration Agreement between the
               Registrant and Rodney Square Management Corporation dated
               November 14, 1996.
    
   
     9(c)      Amended and Restated Accounting Services Agreement between the
               Registrant and RodneySquare Management Corporation dated
               November 14, 1996.
    
   
     10(b)     Consent of Counsel
    
   
     11(a)     Consent of Independent Accountants.
    
   
     11(b)     Consent of Independent Public accountants
    
     15(c)     Shareholder Servicing Agreement (Advisor Class Shares).
   
     15(d)     Form of Shareholder Servicing Agreement for Omnibus Account
               Arrangements (Advisor Class shares).
    
   
     16        Schedules of Performance Calculations.
    
     17        Financial Data Schedules.

























<PAGE>


                                                               Exhibit 8
                                                    
      THIS  AMENDED AND RESTATED CUSTODY AGREEMENT is made as of this 14th 
day  of  November, 1996, between HEITMAN SECURITIES TRUST  (formerly
known  as  PRA  SECURITIES  TRUST), hereinafter  called  the  "Trust,"  and
WILMINGTON  TRUST  COMPANY,  a  Delaware  corporation,  hereinafter  called
"Custodian."

     WHEREAS, on December 6, 1993, the Trust entered into an agreement (the
"Original  Agreement")  with Custodian with respect  to  the  provision  of
custodian  services  by  the Custodian to the Trust  with  respect  to  the
Heitman  Real  Estate  Fund (the "Fund") (formerly, the  "PRA  Real  Estate
Securities Fund"), the sole series of the Trust; and

      WHEREAS, the Trust and Custodian now desire to amend and restate  the
Original Agreement.

      NOW, THEREFORE, in consideration of the premises, and intending to be
legally  bound, the Trust and Custodian hereby agree to amend  and  restate
the Original Agreement, as follows:

I.   EMPLOYMENT OF CUSTODIAN AND PROPERTY TO BE HELD BY IT

      The Trust hereby employs the Custodian as the custodian of its assets
pursuant to the provisions of the Master Trust Agreement.  The Trust agrees
to  deliver to the Custodian substantially all securities and cash owned by
it  on  behalf  of the Fund(s), and substantially all payments  of  income,
securities and cash owned by it on behalf of the Fund(s), and substantially
all  payments  of  income, payments of principal or  capital  distributions
received  by it with respect to substantially all securities owned  by  the
Trust  on  behalf  of  the  Fund(s)  from  time  to  time,  and  the   cash
consideration  received  by it on behalf of the Fund(s)  for  such  new  or
treasury shares of beneficial interest ("Shares") of the Fund(s) as may  be
issued  or  sold from time to time.  The Custodian shall not be responsible
for  any  property  of  the Trust held or received by  the  Trust  and  not
delivered to the Custodian.


II.  DUTIES OF THE CUSTODIAN WITH RESPECT TO PROPERTY OF THE TRUST HELD  BY
THE CUSTODIAN

 A. HOLDING SECURITIES

     The  Custodian  shall hold, earmark and physically segregate  for  the
     account  of  each Fund all non-cash property, including all securities
     owned  by  the  Trust on behalf of the Fund(s), other than  securities
     which are maintained pursuant to Section J of the this Article II,  in
     a  clearing agency which acts as a securities depository or in a book-
     entry  system  authorized  by  the U.S. Department  of  the  Treasury,
     collectively referred to herein as a "Securities System."

 B. DELIVERY OF SECURITIES

     The  Custodian shall release and deliver securities owned by each Fund
     held  by  the  Custodian  or in a Securities  System  account  of  the
     Custodian  only  upon  receipt of proper instructions,  which  may  be
     continuing  instructions when deemed appropriate by the  parties,  and
     only in the following cases:

          1.    Upon  sale of such securities for the account of each  Fund
          and receipt of payment therefor;
     
          2.     Upon  the  receipt  of  payment  in  connection  with  any
          repurchase agreement related to such securities entered  into  by
          the Trust with respect to a Fund;
     
          3.    In the case of a sale effected through a Securities System,
          in accordance with the provisions of Section J hereof;
     
          4.    To  the depository agent in connection with tender or other
          similar offers for securities of the Funds;
     
          5.    To the issuer thereof or its agent when such securities are
          called,  redeemed, retired or otherwise become payable;  provided
          that, in any such case, the cash or other consideration is to  be
          delivered to the Custodian;
     
          6.    To the issuer thereof, or its agent, for transfer into  the
          name  of the Trust on behalf of any Fund or into the name of  any
          nominee  or nominees of the Custodian or into the name or nominee
          name of any agent appointed pursuant to Section I of this Article
          II  or  into  the  name  or  nominee name  of  any  sub-custodian
          appointed  pursuant to Section I of Article II; or  for  exchange
          for  a  different number of bonds, certificates or other evidence
          representing the same aggregate face amount or number  of  units;
          provided  that, in any such case, the new securities  are  to  be
          delivered to the Custodian;
     
          7.   To the broker selling the same for examination in accordance
          with  the  "street delivery" custom; provided that the  Custodian
          shall adopt such procedures, as the Trust from time to time shall
          approve,  to ensure their prompt return to the Custodian  by  the
          broker in the event the broker elects not to accept them;
     
          8.    For  exchange or conversion pursuant to any plan of merger,
          consolidation,  recapitalization, reorganization or  readjustment
          of  the  securities of the issuer of securities, or  pursuant  to
          provisions  for  conversion  contained  in  such  securities,  or
          pursuant  to  any deposit agreement; provided that, in  any  such
          case, the new securities and cash, if any, are to be delivered to
          the Custodian;
     
          9.    In the case of warrants, rights or similar securities,  the
          surrender  thereof  in the exercise of such warrants,  rights  or
          similar  securities  or  the surrender  of  interim  receipts  or
          temporary securities for definitive securities; provided that, in
          any  such  case, the new securities and cash, if any, are  to  be
          delivered to the Custodian;
     
          10.  For delivery in connection with any loans of securities made
          by  the Trust on behalf of any Fund, but only against receipt  of
          adequate  collateral, as agreed upon from time  to  time  by  the
          Custodian  and  the Trust, which may be in the form  of  cash  or
          obligations issued by the United States government, its  agencies
          or instrumentalities;
     
          11.   For  delivery as security in connection with any borrowings
          by  the  Trust on behalf of any Fund requiring a pledge of assets
          by  the  Trust on behalf of that Fund against receipt of  amounts
          borrowed;
     
          12.  Upon receipt of instructions from the transfer agent for the
          Trust,  for  delivery to such transfer agent  or  to  holders  of
          Shares  in  connection with distributions in kind in satisfaction
          of  requests  by holders of Shares for repurchase or  redemption;
          and
     
          13.   For  any  other proper corporate purposes,  but  only  upon
          receipt of, in addition to proper instructions, a certified  copy
          of  a resolution of the Board of Trustees signed by an officer of
          the  Trust  and  certified  by  the  Secretary  or  an  Assistant
          Secretary,  specifying  the securities to be  delivered,  setting
          forth  the  purpose  for  which such  delivery  is  to  be  made,
          declaring  such  purposes  to be proper corporate  purposes,  and
          naming  the persons to whom delivery of such securities shall  be
          made.

 C. REGISTRATION OF SECURITIES

     Securities held by the Custodian (other than bearer securities)  shall
     be  registered in the name of the Trust on behalf of any Fund,  or  in
     the  name  of  any  nominee of the Trust, or of  any  nominee  of  the
     Custodian,   provided  the  Custodian  maintains   a   mechanism   for
     identifying  all securities belonging to each Fund, wherever  held  or
     registered,  or  in  the name or nominee name of  any  agent  or  sub-
     custodian  appointed pursuant to Section I of Article II hereof.   All
     securities  accepted by the Custodian on behalf of the Trust  for  any
     Fund  under the terms of this Agreement shall be in "street  name"  or
     other good delivery form.

 D. BANK ACCOUNTS

     The  Custodian  shall  open and maintain a separate  bank  account  or
     accounts  in the name of the Trust, subject only to draft or order  by
     the  Custodian  acting pursuant to the terms of  this  Agreement,  and
     shall  hold  in  such account or accounts, subject to  the  provisions
     hereof, all cash received by it from or for the account of the  Funds,
     other  than cash maintained by the Trust in a bank account established
     and used in accordance with Rule 17f-3 under the 1940 Act.

 E. PAYMENT FOR SHARES

     The Custodian shall receive from the distributor of the Trust's Shares
     or  from  the  transfer agent of the Trust (the "Transfer Agent")  and
     deposit  into the Trust's account for that Fund such payments  as  are
     received  for  Shares issued or sold from time to time by  the  Trust.
     The  Custodian will provide timely notification to the Trust  and  the
     Transfer Agent of any receipt by it of cash payments for Shares.
 F. Investment and Availability of Federal Funds

     Upon  mutual  agreement  between the  Trust  and  the  Custodian,  the
     Custodian shall, upon the receipt of proper instructions, which may be
     continuing instructions when deemed appropriate by the parties:

          1.    invest  in  such instruments as may be set  forth  in  such
          instructions,  on  the same day as received,  all  federal  funds
          received after a time agreed upon between the Custodian  and  the
          Trust; and

          2.    make  federal funds available to the Trust as of  specified
          times  agreed  upon  from  time to time  by  the  Trust  and  the
          Custodian  in the amount of checks received in payment  for  Fund
          Shares which are deposited into the account for that Fund.

 
 F. COLLECTION OF INCOME

     The  Custodian  shall collect on a timely basis all income  and  other
     payments with respect to registered securities held hereunder to which
     the  Fund(s) shall be entitled either by law or pursuant to custom  in
     the securities business and shall collect on a timely basis all income
     and  other payments with respect to bearer securities if, on the  date
     of payment by the issuer, such securities are held by the Custodian or
     agent  thereof  and  shall credit such income, as  collected,  to  the
     Fund's  custodian  account.  Without limiting the  generality  of  the
     foregoing  for that Fund, the Custodian shall detach and  present  for
     payment all coupons and other income items requiring presentations  as
     and  when  they  become  due and shall collect interest  when  due  on
     securities held hereunder.

 G. PAYMENT OF TRUST MONEYS

     Upon   receipt  of  proper  instructions,  which  may  be   continuing
     instructions  when  deemed appropriate by the parties,  the  Custodian
     shall  pay  out  moneys of the Trust on behalf of the Fund(s)  in  the
     following cases only:

          1.    Upon the purchase of securities for the account of a  Fund,
          but  only  (a)  against the delivery of such  securities  to  the
          Custodian  (or  any  bank, banking firm or  trust  company  doing
          business in the United States or abroad which is qualified  under
          the 1940 Act to act as a custodian and has been designated by the
          Fund  or  by  the  Custodian  as  its  agent  for  this  purpose)
          registered in the name of the Trust or in the name of  a  nominee
          of the Custodian referred to in Section C of Article II hereof or
          in  proper  form  for  transfer; (b) in the case  of  a  purchase
          effected  through  a  Securities System, in accordance  with  the
          conditions set forth in Section J of Article II hereof or; (c) in
          the  case of repurchase agreements entered into between the Trust
          on  behalf  of any Fund and the Custodian, or another  bank,  (i)
          against  delivery  of  securities either in certificate  form  or
          through an entry crediting the Custodian's account at the Federal
          Reserve Bank with such securities and with an indication  on  the
          books  of  the  Custodian that such securities are held  for  the
          benefit  of  the  Fund and (ii) against delivery of  the  receipt
          evidencing  purchase  by  the Trust on  behalf  of  any  Fund  of
          securities  owned  by  the Custodian or  other  bank  along  with
          written evidence of the agreement by the Custodian or other  bank
          to repurchase such securities from the Trust;

          2.    In  connection with conversion, exchange  or  surrender  of
          securities owned by the Trust on behalf of any Fund as set  forth
          in Section B of Article II hereof;
     
          3.    For the redemption or repurchase of Shares as set forth  in
          Section H of Article II hereof;
     
          4.    For the payment of any expense or liability incurred by the
          Trust with respect to its Fund(s), including, but not limited to,
          the  following  payments for the accounts of the  Trust  for  the
          affected Fund(s): interest, dividend disbursements, taxes,  trade
          association dues, advisory, administration, accounting,  transfer
          agent  and  legal fees, and operating expenses allocated  to  the
          Fund  whether  or not such expenses are to be in  whole  or  part
          capitalized or treated as deferred expenses;
     
          5.    For  the payment of any dividend declared on behalf of  any
          Fund pursuant to the governing documents of the Trust; and
     
          6.    For  any  other proper corporate purposes,  but  only  upon
          receipt of, in addition to proper instructions, a certified  copy
          of  a resolution of the Board of Trustees of the Trust signed  by
          an  officer  of  the Trust and certified by its Secretary  or  an
          Assistant  Secretary,  specifying the  amount  of  such  payment,
          setting  forth the purpose for which such payment is to be  made,
          declaring  such  purpose  to be a proper corporate  purpose,  and
          naming the person or persons to whom such payment is to be made.

 I. Liability for Payment in Advance of Receipt of Securities Purchased

     In any and every case where payment for purchase of securities for the
     account  of  a Fund is made by the Custodian in advance of receipt  of
     the   securities  purchased,  in  the  absence  of  specific   written
     instructions from the Trust to so pay in advance, the Custodian  shall
     be  absolutely  liable to the Trust for such securities  to  the  same
     extent as if the securities had been received by the Custodian, except
     that in the case of repurchase agreements entered into by the Trust on
     behalf  of  any  Fund  with a bank which is a member  of  the  Federal
     Reserve  System, the Custodian may transfer funds to  the  account  of
     such  bank  prior  to  the receipt of (i) written  evidence  that  the
     securities  subject to such repurchase agreement have been transferred
     by  book-entry  into  a  segregated  non-proprietary  account  of  the
     Custodian maintained with the Federal Reserve Bank of Philadelphia  or
     the  safe-keeping receipt and (ii) the repurchase agreement,  provided
     that  such  written evidence or documents are received  prior  to  the
     close of business on the same day.

 H. PAYMENTS FOR REPURCHASE OR REDEMPTIONS OF SHARES OF THE TRUST

     From such funds as may be available for the purpose but subject to the
     limitations  of the Master Trust Agreement, Bylaws and any  applicable
     votes  of  the  Board of Trustees of the Trust pursuant  thereto,  the
     Custodian shall, upon receipt of instructions from the Transfer Agent,
     make  funds  available  for  payment to holders  of  Shares  who  have
     delivered to the Transfer Agent a request for redemption or repurchase
     of  their Shares.  In connection with the redemption or repurchase  of
     Shares, the Custodian is authorized upon receipt of instructions  from
     the  Transfer  Agent to wire funds to a commercial bank designated  by
     the redeeming shareholders.
        [In  connection with the redemption or repurchase  of  Shares,  the
     Custodian  shall honor checks drawn on the Custodian by  a  holder  of
     Shares, which checks have been furnished by the Trust to the holder of
     Shares,  when  presented  to the Custodian  in  accordance  with  such
     procedures and controls as are mutually agreed upon from time to  time
     between the Trust and the Custodian.]
 
 I. APPOINTMENT OF AGENTS

     The  Custodian may at any time in its discretion appoint, but only  in
     accordance with an applicable vote by the Trustees of the Trust,  (and
     may  at  any  time remove) any other bank or trust company,  which  is
     itself  qualified  under the 1940 Act to act as a  custodian,  as  its
     agent  or  sub-custodian to carry out such of the provisions  of  this
     Article  II  as the Custodian may from time to time direct;  provided,
     however, that the appointment of any such agent or sub-custodian shall
     not   relieve  the  Custodian  of  any  of  its  responsibilities   or
     liabilities hereunder.

 J. DEPOSIT OF TRUST ASSETS IN SECURITIES SYSTEMS

     The  Custodian  may deposit and/or maintain securities  owned  by  the
     Trust  on  behalf of a Fund in a clearing agency registered  with  the
     Securities  and Exchange Commission (the "SEC") under Section  17A  of
     the  Securities  Exchange  Act of 1934, which  acts  as  a  securities
     depository,  or  in  the  book-entry system  authorized  by  the  U.S.
     Department  of the Treasury and certain federal agencies (collectively
     referred  to  herein  as  a "Securities System")  in  accordance  with
     applicable  Federal  Reserve Board and SEC rules and  regulations,  if
     any, and subject to the following provisions:

          1.    The  Custodian  may  keep securities  of  the  Trust  in  a
          Securities  System provided that such securities are  represented
          in  an  account  ("Account") of the Custodian in  the  Securities
          System which shall not include any assets of the Custodian  other
          than  assets  held  as a fiduciary, custodian, or  otherwise  for
          customers;
     
          2.    The records of the Custodian with respect to securities  of
          the  Fund(s)  which are maintained in a Securities  System  shall
          identify by book-entry those securities belonging to the Fund(s);
     
          3.    The  Custodian shall pay for securities purchased  for  the
          account  of a Fund upon (i) receipt of advice from the Securities
          System that such securities have been transferred to the Account,
          and  (ii)  the making of an entry on the records of the Custodian
          to  reflect,  such payment and transfer for the  account  of  the
          Fund.   The  Custodian  shall transfer securities  sold  for  the
          account  of  the  Fund  upon  (i)  receipt  of  advice  from  the
          Securities  System  that  payment for such  securities  has  been
          transferred to the Account, and (ii) the making of any  entry  on
          the records of the Custodian to reflect such transfer and payment
          for  the  account  of the Fund.  Copies of all advices  from  the
          Securities System of transfers of securities for the account of a
          Fund  shall identify the Fund, be maintained for the Fund by  the
          Custodian  and  be  provided to the Trust at  its  request.   The
          Custodian  shall  furnish the Trust a monthly  account  statement
          showing  confirmation of each transfer to or from the account  of
          the Fund and each day's transactions in the Securities System for
          the account of the Fund;
     
          4.    The  Custodian shall have received the certificate required
          by Article IX hereof;
     
          5.    The  Custodian  shall provide the  Trust  with  any  report
          obtained  by the Custodian on the Securities System's  accounting
          system,   internal   accounting  control   and   procedures   for
          safeguarding securities deposited in the Securities System;
     
          6.    The Custodian shall be liable to the Trust on behalf of any
          Fund for any direct loss or damage to the Trust on behalf of  any
          Fund  resulting from use of the Securities System to  the  extent
          caused  by  the  negligence, misfeasance  or  misconduct  of  the
          Custodian  or  any  of  its agents or of  any  of  its  or  their
          employees.   In  no event shall the Custodian be liable  for  any
          indirect, special, consequential or punitive damages.

 K. SEGREGATED ACCOUNTS FOR FUTURES COMMISSION MERCHANTS

     The  Custodian  may  enter  into separate  custodial  agreements  with
     various  Futures Commission Merchants ("FCM's") which the  Trust  uses
     (each  an  "FCM  agreement"), pursuant to  which  the  Trust's  margin
     deposits  made  on  behalf  of  its  series  in  certain  transactions
     involving futures contracts and options on futures contracts  will  be
     held  by the Custodian in accounts (each an "FCM account") subject  to
     the  disposition by the FCM involved in such contracts  in  accordance
     with the customer contract between FCM and the Trust ("FCM contract"),
     SEC  rules  governing  such segregated accounts,  Commodities  Futures
     Trading   Commission  ("CFTC")  rules  and  the  rules  of  applicable
     securities or commodities exchanges.  Such custodial agreements  shall
     only  be  entered into upon receipt of written instructions  from  the
     Trust  which state that (a) a customer agreement between the  FCM  and
     the  Trust  has been entered into, and (b) the Trust is in  compliance
     with  all the rules and regulations of the CFTC.  Transfers of initial
     margin   shall  be  made  into  an  FCM  account  only  upon   written
     instructions; transfers of premium and variation margin  may  be  made
     into  an  FCM  account pursuant to oral instructions.    Transfers  of
     funds  from  an  FCM account to the FCM for which the Custodian  holds
     such  an account may only occur upon certification by the FCM  to  the
     Custodian that pursuant to the FCM agreement and the FCM contract, all
     conditions  precedent  to  its  right  to  give  the  Custodian   such
     instructions have been satisfied.

 L. OWNERSHIP CERTIFICATES FOR TAX PURPOSES

     The  Custodian  shall  execute ownership and  other  certificates  and
     affidavits  for all federal and state tax purposes in connection  with
     receipt of income or other payments with respect to securities of  the
     Fund(s) held by it and in connection with transfers of securities.

 M. PROXIES

     The  Custodian  shall,  with  respect to the  securities  held  by  it
     hereunder, cause to be promptly executed by the registered  holder  of
     such  securities, if the securities are registered otherwise  than  in
     the  name of the Trust on behalf of a Fund or a nominee of the  Trust,
     all  proxies,  without indication of the manner in which such  proxies
     are  to be voted, and shall promptly deliver to the Trust's investment
     advisor  for the offered Fund (the "Advisor") such proxies, all  proxy
     soliciting materials and all notices relating to such securities.

 N. COMMUNICATIONS RELATING TO TRUST FUND SECURITIES

     The  Custodian shall transmit promptly to the Advisor of that Fund all
     written information (including, without limitation, pendency of  calls
     and  maturities of securities and expirations of rights in  connection
     therewith)  received by the Custodian from issuers of  the  securities
     being  held  for  the  Trust for a Fund.  With respect  to  tender  or
     exchange offers, the Custodian shall transmit promptly to the  Advisor
     all  written information received by the Custodian from issuers of the
     securities whose tender or exchange is sought and from the  party  (or
     his  agents)  making  the tender or exchange offer.   If  the  Advisor
     desires  to  take  action with respect to any tender  offer,  exchange
     offer  or any other similar transaction, the Advisor shall notify  the
     Custodian  at least five business days prior to the date on which  the
     Custodian is to take such action.

 O. PROPER INSTRUCTIONS

     "Proper  Instructions"  as used throughout  this  Article  II  mean  a
     writing  signed or initialed by one or more person or persons in  such
     manner as the Trustees shall have from time to time authorized.   Each
     such  writing  shall set forth the transaction involved,  including  a
     specific  statement of the purpose for which such action is requested.
     Oral  instructions  will  be  considered Proper  Instructions  if  the
     Custodian  reasonably believes them to have been  given  by  a  person
     authorized  to give such instructions with respect to the  transaction
     involved.  The Trust shall cause all oral instructions to be confirmed
     promptly  in writing.  Upon receipt of a certificate of the  Secretary
     or  an Assistant Secretary as to the authorization by the Trustees  of
     the Trust accompanied by a detailed description of procedures approved
     by  the  Trustees,  Proper  Instructions  may  include  communications
     effected  directly  between electro-mechanical or  electronic  devices
     provided  that the Trustees and the Custodian are satisfied that  such
     procedures afford adequate safeguards for the assets of the Funds.

 P. ACTIONS PERMITTED WITHOUT EXPRESS AUTHORITY

     The  Custodian  may in its discretion, without express authority  from
     the Trust:

          1.    make  payments  to itself or others for minor  expenses  of
          handling securities or other similar items relating to its duties
          under  this Agreement, provided that all such payments  shall  be
          accounted for to the Trust;
     
          2.    surrender  securities in temporary form for  securities  in
          definitive form;
          3.   endorse for collection, in the name of the Trust for a given
          Fund, checks, drafts and other negotiable instruments; and
     
          4.    in  general,  attend  to all non-discretionary  details  in
          connection  with  the  sale,  exchange,  substitution,  purchase,
          transfer  and other dealings with the securities and property  of
          the  Funds of the Trust except as otherwise directed by the Trust
          or the Board of Trustees of the Trust.

 Q. EVIDENCE OF AUTHORITY

     The  Custodian  shall  be protected in acting  upon  any  instruction,
     notice,  request,  consent, certificate or other instrument  or  paper
     reasonably  believed  by it to be genuineand  to  have  been  properly
     executed by or on behalf of the Trust.  The Custodian may receive  and
     accept  a  certified copy of a vote of the Board of  Trustees  of  the
     Trust as conclusive evidence (a) of the authority of any person to act
     in  accordance with such vote, or (b) of any determination or  of  any
     action by the Board of Trustees pursuant to the Master Trust Agreement
     as  described in such vote, and such vote may be considered as in full
     force  and effect until receipt by the Custodian of written notice  to
     the contrary.

III. DUTIES OF CUSTODIAN WITH RESPECT TO BOOKS OF ACCOUNT

     The Custodian shall cooperate with and supply necessary information to
the entity or entities appointed by the Board of Trustees to keep the books
of  account  of  the  Trust.  If so instructed in  writing,  which  written
instructions shall be transmitted to the Custodian reasonably in advance of
the  date on which it is to act, the Custodian shall supply quotations  for
all  portfolio securities to the entity or entities appointed by the  Board
of  Trustees  to  compute the net asset value per share of the  outstanding
shares  of the Fund(s) on each day on which such net asset value per  share
is to be computed under the Trust's Master Trust Agreement.

IV.  RECORDS

      The  Custodian shall create and maintain all records relating to  its
activities and obligations under this Agreement in such manner as will meet
the  obligations of the Trust under the 1940 Act, with particular attention
to  Section  31  thereof  and Rules 31a-1 and 31a-2 thereunder,  applicable
federal  and  state tax laws and any other law or administrative  rules  or
procedures which may be applicable to the Trust.  All such records shall be
property  of  the Trust and shall at all times during the regular  business
hours  of the Custodian be open for inspection by duly authorized officers,
employees or agents of the Trust and employees and agents of the SEC.   The
Custodian shall, at the Trust's request, supply the Trust with a tabulation
of  securities  owned by the Fund(s) and held by the Custodian  and  shall,
when requested to do so by the Trust and for such compensation as shall  be
agreed  upon  between  the  Trust  and the Custodian,  include  certificate
numbers in such tabulations.

V.   OPINION OF TRUST'S INDEPENDENT ACCOUNTANT

      The Custodian shall take all reasonable action to obtain from year to
year  favorable  opinions  from  the Trust's independent  accountants  with
respect  to its activities hereunder in connection with the preparation  of
the  Trust's Form N-1A, as the Trust may from time to time request, and the
Trust's  Form N-SAR or other annual or semiannual reports to  the  SEC  and
with respect to any other requirements of the SEC.

VI.  REPORTS TO TRUST BY AUDITORS

      The Custodian shall provide the Trust, at such times as the Trust may
reasonably require, with reports by its internal or independent auditors on
the  accounting  system,  internal accounting control  and  procedures  for
safeguarding  securities, including reports as are available on  securities
deposited  and/or  maintained  in  a Securities  System,  relating  to  the
services  provided  by  the Custodian under this Agreement;  such  reports,
which  shall  be  of  sufficient scope and  in  sufficient  detail  as  may
reasonably  be required by the Trust, to provide reasonable assurance  that
any  material  inadequacies  would  be disclosed,  shall  state  in  detail
material  inadequacies disclosed by such examination, and if there  are  no
such inadequacies, shall so state.

VII. COMPENSATION OF CUSTODIAN

      For the services the Custodian provides under this Custody Agreement,
the  Custodian shall be entitled to reasonable compensation  as  agreed  to
between  the  Trust  and  the Custodian from time to  time.   Until  agreed
otherwise,  the compensation shall be as set forth on Schedule  A  attached
hereto  and made part hereof, as such schedule may be amended from time  to
time.

VIII.RESPONSIBILITY OF CUSTODIAN/INDEMNIFICATION

      So long as and to the extent that it is in the exercise of reasonable
care,  the  Custodian shall not be responsible for the title,  validity  or
genuineness of any property or evidence of title thereto received by it  or
delivered  by it pursuant to this Agreement and shall be held  harmless  in
acting  upon any notice, request, consent, certificate or other  instrument
reasonably  believed  by it to be genuine and to be signed  by  the  proper
party or parties.

      The Custodian shall be entitled to rely on and may act upon advice of
counsel  (who  may be counsel for the Trust) on all matters, and  shall  be
without  liability for any action reasonably taken or omitted  pursuant  to
such advice.

      The  Custodian  shall be held to the exercise of reasonable  care  in
carrying out the provisions of this Agreement but shall be liable only  for
its  own  negligent or bad faith acts or failures to act.  The Trust  shall
indemnify  the Custodian and hold it harmless from and against all  claims,
liabilities,  and expenses (including attorneys' fees) which the  Custodian
may  suffer  or incur on account of being Custodian hereunder  except  such
claims,   liabilities  and  expenses  arising  from  the  Custodian's   own
negligence  or bad faith. Notwithstanding the foregoing, nothing  contained
in  this paragraph is intended to nor shall it be constructed to modify the
standards  of care and responsibility set forth in Section I of Article  II
hereof  with  respect to sub-custodians and in Section J(6) of  Article  II
hereof with respect to the Securities System.

     If the Trust requires the Custodian to take any action with respect to
securities, which action involves the payment of money or which action may,
in  the reasonable opinion of the Custodian, result in the Custodian or its
nominee  assigned  to the Trust being liable for the payment  of  money  or
incurring  liability of some other form, the Trust, as  a  prerequisite  to
requiring the Custodian to take such action, shall provide indemnity to the
Custodian in an amount and form satisfactory to it.

IX.  EFFECTIVE PERIOD; TERMINATION; AMENDMENT; ASSIGNMENT

      This Agreement will become effective as of the date hereof and remain
effective  until  terminated as provided herein.   This  Agreement  may  be
amended  at  any  time only by written instrument signed by  both  parties.
This  Agreement may be terminated at any time on sixty (60)  days'  written
notice by either party; provided that the Trust will not amend or terminate
the   Agreement  in  contravention  of  any  applicable  federal  or  state
regulations, or any provision of the governing documents of the Trust,  and
further provided, that the Trust may at any time by action of its Board  of
Trustees  immediately  terminate  this  Agreement  in  the  event  of   the
appointment  of  a  conservator  or  receiver  for  the  Custodian  by  the
applicable federal regulator or upon the happening of a like event  at  the
direction  of  an  appropriate  regulatory agency  or  court  of  competent
jurisdiction.   Upon  termination  of  this  Agreement,  the  Trust   shall
reimburse the Custodian for all costs, expenses and disbursement  that  are
due as of the date of such termination.  This Agreement may not be assigned
by  the Trust without the consent of Custodian, and this Agreement may  not
be  assigned  by Custodian without the consent of the Trust, authorized  or
approved by a resolution of its Board of Trustees.

      Upon  termination  of the Agreement, the Trust  shall  reimburse  the
Custodian  for those costs, expenses and disbursements that are due  as  of
the date of such termination.

X.   INTERPRETIVE AND ADDITIONAL PROVISIONS

      In connection with the operation of this Agreement, the Custodian and
the  Trust may from time to time agree on such provisions interpretive  of,
or  in  addition to, the provisions of this Agreement as may in their joint
opinion  be consistent with the general tenor of this Agreement.  Any  such
interpretive  or additional provisions shall be in writing signed  by  both
parties and shall be annexed hereto, provided that no such interpretive  or
additional  provisions  shall contravene any applicable  federal  or  state
regulations  or any provision of the Master Trust Agreement of  the  Trust.
No  interpretive or additional provisions made as provided in the preceding
sentence shall be deemed to be an amendment of this Agreement.

XI.  TRUSTEES

      All  references to actions of or by Trustees or herein shall  require
action by such Trustees acting as a board or formally constituted group and
not individually.

XII. DELAWARE LAW TO APPLY

      This Agreement shall be deemed to be a contract made in Delaware  and
governed by Delaware law. If any provision of this Agreement shall be  held
or  made  invalid  by  a court decision, statute, rule  or  otherwise,  the
remainder  of this Agreement shall not be affected thereby. This  Agreement
shall be binding and shall inure to the benefits of the parties hereto  and
their respective successors.

XIII.        LIMITATION OF SHAREHOLDER LIABILITY

           The  Custodian acknowledges that it has received notice  of  and
accepts the limitations of liability set forth in the Trust's Master  Trust
Agreement.   The  Custodian agrees that the Trust's  obligations  hereunder
shall  be  limited to the Trust, and that the Custodian shall have recourse
solely  against  the  assets of the Portfolio with  respect  to  which  the
Trust's obligations hereunder relate and shall have no recourse against the
assets of any other Portfolio or against any shareholder, Trustee, officer,
employee, or agent of the Trust.

      IN WITNESS WHEREOF, each of the parties has caused this instrument to
be executed in its name and on behalf by its duly authorized representative
and its seal to be hereunder affixed as of the date first written above.


                                   HEITMAN SECURITIES TRUST


                                   By:  /S/ William Ramseyer
                                        --------------------------------
                                        President

                                   WILMINGTON TRUST COMPANY


                                   By:  /S/ Lario Marino
                                        --------------------------------
                                        Vice President



<PAGE>
                           SCHEDULE A
                                
                    HEITMAN SECURITIES TRUST
                                
                          FEE SCHEDULE
                                

      For the services Wilmington Trust Company ("WTC") provides under this
Custody  Agreement, the Trust on behalf of the Fund(s) listed below  agrees
to pay WTC a fee payable monthly expressed as follows:



Heitman  Real  Estate Fund          An annual fee based upon  the  daily
                                       average net assets as follows:

                                    .02% on the first $50 million
                                    .015% on the assets in excess of $50
                                       million 
                                    subject to a minimum fee of $500 
                                       per month plus
                                    $15 per purchase, sale or maturity of a
                                       portfolio security, and 
                                               plus
                                    any out-of-pocket expenses.





                    HEITMAN SECURITIES TRUST
         AMENDED AND RESTATED TRANSFER AGENCY AGREEMENT      Exhibit 9(a)


    THIS  AMENDED AND RESTATED TRANSFER AGENCY AGREEMENT is made as of  the
14th  day  of  November, 1996, by and between Heitman Securities  Trust,  a
Massachusetts business trust (the "Trust"), having its principal  place  of
business in Chicago, Illinois, and Rodney Square Management Corporation,  a
corporation  organized  under the laws of the State of  Delaware  ("RSMC"),
having its principal place of business in Wilmington, Delaware.

    WHEREAS,  the Trust is registered under the Investment Company  Act  of
1940,  as  amended  (the "1940 Act"), as an open-end management  investment
company  and offers for public sale one or more distinct, series of  shares
of  beneficial  interest,  par  value $0.001  per  share,  ("Series")  each
corresponding to a distinct portfolio;

    WHEREAS, each share of a Series represents an undivided interest in the
assets,  subject  to  the liabilities, allocated to that  Series  and  each
Series has a separate investment objective and policies;

   WHEREAS, at the present time, the Trust has one Series, the Heitman Real
Estate  Fund  (the "Fund"), which consists of two classes  of  shares,  the
Heitman/PRA Institutional Class shares and the Advisor Class shares;

   WHEREAS, the Trust currently employs the services of RSMC as the Trust's
transfer agent pursuant to a Transfer Agency Agreement dated as of December
3, 1993 (the "Original Agreement"); and

    WHEREAS,  the Trust and RSMC desire to amend and restate  the  Original
Agreement  in  its entirety by adopting this Amended and Restated  Transfer
Agency  Agreement,  which shall supersede the Original Agreement  from  and
after the date hereof;

    NOW,  THEREFORE, in consideration of the premises and mutual  covenants
herein contained, the Trust and RSMC agree as follows:


1. APPOINTMENTS.   The  Trust  hereby  appoints  RSMC  as  transfer  agent,
   registrar  and  dividend disbursing agent for the shares  of  beneficial
   interest  (the  "Shares")  of  the  Trust  and  as  servicing  agent  in
   connection with the disbursement of dividends and distributions  and  as
   shareholders'  servicing agent for the Trust, each such  appointment  to
   take  effect  as  of  the close of business on the  date  first  written
   above,  and  RSMC shall act as such and perform its obligations  thereof
   upon  the  terms  and conditions hereafter set forth and  in  accordance
   with  the  principles of principal and agent as enunciated by applicable
   common law.

2. DOCUMENTS.   The  Trust has furnished RSMC with copies  of  the  Trust's
   Master   Trust  Agreement,  Bylaws,  Investment  Management   Agreement,
   Custodian  Agreement, Administration Agreement, Distribution  Agreement,
   Accounting  Services  Agreement, most recent Registration  Statement  on
   Form   N-1A,   current   Prospectus(s)  and  Statement   of   Additional
   Information  (the  "SAI"), all forms relating to any  plan,  program  or
   service  offered by the Trust and a certified copy of the resolution  of
   its  Board  of  Trustees (the "Trustees") approving  RSMC's  appointment
   hereunder  and identifying and containing the signatures of the  Trust's
   officers  authorized  to issue Oral Instructions  and  to  sign  Written
   Instructions,  as hereinafter defined, on behalf of the Fund(s)  and  to
   execute certificates representing Shares.  Subject to the provisions  of
   Section  21 hereof, the Trust shall furnish promptly to RSMC a  copy  of
   any  amendment or supplement to the above-listed documents.   The  Trust
   shall  furnish  to  RSMC any additional documents necessary  for  it  to
   perform its functions hereunder.

3. DEFINITIONS.

   (a)  Authorized Person.  As used in this Agreement, the term "Authorized
   Person" means any officer of the Trust and any other person, whether  or
   not  any  such  person  is an officer or employee  of  the  Trust,  duly
   authorized  by  the  Trustees of the Trust  to  give  Oral  and  Written
   Instructions on behalf of the Fund(s) and certified by the Secretary  or
   an  Assistant Secretary of the Trust, or any amendment thereto as may be
   received by RSMC from time to time.

   (b)  Oral  Instructions.   As  used in this Agreement,  the  term  "Oral
   Instructions" means oral instructions actually received by RSMC from  an
   Authorized Person or from a person reasonably believed by RSMC to be  an
   Authorized  Person.  The Trust agrees to deliver to RSMC,  at  the  time
   and  in  the manner specified in Section 4(b) of this Agreement, Written
   Instructions confirming Oral Instructions.

   (c)  Written Instructions.  As used in this Agreement, the term "Written
   Instructions"  means  written  instructions  delivered  by  hand,  mail,
   telegram, cable, telex or facsimile, signed by an Authorized Person  and
   received by RSMC.

4. INSTRUCTIONS CONSISTENT WITH MASTER TRUST AGREEMENT, ETC.

   (a)  Unless  otherwise provided in this Agreement, RSMC shall  act  only
   upon  Oral  or  Written Instructions.  Although RSMC  may  know  of  the
   provisions  of the Master Trust Agreement and Bylaws of the Trust,  RSMC
   in  its capacity under the Agreement may assume that any Oral or Written
   Instructions  received  hereunder are not in any way  inconsistent  with
   any  provisions of such Master Trust Agreement or Bylaws  or  any  vote,
   resolution or proceeding of the shareholders, or of the Trustees, or  of
   any committee thereof.

   (b)  RSMC shall be entitled to rely upon any Oral Instructions  and  any
   Written  Instructions  actually  received  by  RSMC  pursuant  to   this
   Agreement.   The  Trust  agrees to forward to RSMC Written  Instructions
   confirming   Oral   Instructions  in  such  manner  that   the   Written
   Instructions are received by RSMC by the close of business of  the  same
   day  that  such Oral Instructions are given to RSMC.  The  Trust  agrees
   that  the  fact  that  such  confirming  Written  Instructions  are  not
   received  by  RSMC  shall  in  no  way  affect  the  validity   of   the
   transactions  or enforceability of the transactions authorized  by  such
   Oral  Instructions.  The Trust agrees that RSMC shall incur no liability
   to  the  Trust in acting upon Oral Instructions given to RSMC  hereunder
   concerning  such  transactions, provided  such  instructions  reasonably
   appear to have been received from an Authorized Person.

5. TRANSACTIONS  NOT  REQUIRING INSTRUCTIONS.  In the absence  of  contrary
   Written Instructions, RSMC is authorized to take the following actions:

   (a)  Issuance of Shares.  Upon receipt of a purchase order  from  either
   Rodney  Square  Distributors, Inc. or ACG Capital  Corporation,  as  the
   case  may  be (each, a "Distributor"), or a prospective shareholder  for
   the  purchase  of Shares and sufficient information to  enable  RSMC  to
   establish  a  shareholder  account or to issue  Shares  to  an  existing
   shareholder  account, and after confirmation of receipt or crediting  of
   Federal  funds  for such order from RSMC's designated bank,  RSMC  shall
   issue  and  credit  the account of the investor or other  record  holder
   with  Shares  in  the  manner described in the Prospectus.   RSMC  shall
   deposit  all  checks  received  from prospective  shareholders  into  an
   account  on  behalf  of  the  Trust, and shall   promptly  transfer  all
   Federal funds received from such checks to the Custodian, as defined  in
   the   Custodian   Agreement  between  the  Trust  and   the   Custodian.
   (References herein to "Custodian" shall also be construed to refer to  a
   "Sub-Custodian" if such appointment has been made.)  If so  directed  by
   the  Distributor, the confirmation supplied to the shareholder  to  mark
   such issuance will be accompanied by a Prospectus.

   (b)  Transfer of Shares; Uncertificated Securities.  Where a shareholder
   does  not  hold a certificate representing the number of Shares  in  its
   account  and  does provide RSMC with instructions for  the  transfer  of
   such  Shares which include a signature guaranteed by a commercial  bank,
   trust company or member firm of a national securities exchange and  such
   other  appropriate documentation to permit a transfer, then  RSMC  shall
   register  such  Shares and shall deliver them pursuant  to  instructions
   received  from the transferor, pursuant to the rules and regulations  of
   the  Securities and Exchange Commission (the "SEC"), and the laws of the
   Commonwealth  of  Massachusetts relating to the transfer  of  shares  of
   beneficial interest.

   (c)   Share  Certificates.   If  at  any  time  the  Fund  issues  share
   certificates, the following provisions will apply:

        (1)The  Trust  will supply RSMC with a sufficient supply  of  share
        certificates  representing Shares, in the form approved  from  time
        to  time  by  the Trustees of the Trust, and, from  time  to  time,
        shall  replenish  such supply upon request  of  RSMC.   Such  share
        certificate  shall  be properly signed, manually  or  by  facsimile
        signature, by the duly authorized officers of the Trust, and  shall
        bear  the  corporate seal or facsimile thereof of  the  Trust,  and
        notwithstanding the death, resignation or removal  of  any  officer
        of  the  Trust,  such executed certificates bearing the  manual  or
        facsimile signature of such officer shall remain valid and  may  be
        issued  to shareholders until RSMC is otherwise directed by Written
        Instructions.

        (2)In  the  case  of  the loss or destruction  of  any  certificate
        representing  Shares, no new certificate shall be  issued  in  lieu
        thereof,   unless  there  shall  first  have  been   furnished   an
        appropriate  bond of indemnity issued by a surety company  approved
        by RSMC.
        
        (3)Upon  receipt of signed share certificates, which  shall  be  in
        proper  form  for  transfer, and upon cancellation  or  destruction
        thereof,   RSMC   shall  countersign,  register   and   issue   new
        certificates  for the same number of Shares and shall deliver  them
        pursuant  to instructions received from the transferor,  the  rules
        and  regulations  of the SEC, and the laws of the  Commonwealth  of
        Massachusetts  relating  to the transfer of  shares  of  beneficial
        interest.
        
        (4)Upon  receipt  of  the share certificates,  which  shall  be  in
        proper   form   for  transfer,  together  with  the   shareholder's
        instructions to hold such share certificates for safekeeping,  RSMC
        shall  reduce such Shares to uncertificated status, while retaining
        the  appropriate  registration in the name of the shareholder  upon
        the transfer books.
        
        (5)Upon  receipt  of  written instructions from  a  shareholder  of
        uncertificated  securities  for a  certificate  in  the  number  of
        shares in its account, RSMC will issue such share certificates  and
        deliver them to the shareholder.

   (d)  Redemption of Shares.  Upon receipt of a redemption order from  the
   Distributor  or  a shareholder, RSMC shall redeem the number  of  Shares
   indicated  thereon from the redeeming shareholder's account and  receive
   from the Trust's Custodian and disburse pursuant to the instructions  of
   a  redeeming shareholder or his or her agent or the redemption  proceeds
   therefor,  or arrange for direct payment of redemption proceeds  by  the
   Custodian  to  the  redeeming  shareholder  or  as  instructed  by   the
   shareholder or his or her agent, in accordance with such procedures  and
   controls as are mutually agreed upon from time to time by and among  the
   Trust, RSMC and the Trust's Custodian.

6. AUTHORIZED  ISSUED AND OUTSTANDING SHARES.  The Trust agrees  to  notify
   RSMC  promptly of any change in the number of authorized Shares  and  of
   any  change in the number of Shares registered under the Securities  Act
   of  1933,  as  amended (the "1933 Act"), or termination of  the  Trust's
   declaration  under Rule 24f-2 of the 1940 Act.  In the  event  that  the
   Trust  shall declare a stock dividend, a stock split or a reverse  stock
   split,  the  Trust shall deliver to RSMC a certificate, upon which  RSMC
   shall  be  entitled to rely for all purposes, certifying (i) the  number
   of  Shares involved, (ii) that all appropriate corporate action has been
   taken,  and  (iii) that any amendment to the Master Trust  Agreement  of
   the  Trust which may be required has been filed and is effective.   Such
   certificate shall be accompanied by an opinion of counsel to  the  Trust
   relating to the legal adequacy and effect of the transaction.

7. DIVIDENDS  AND  DISTRIBUTIONS.   The  Trust  shall  furnish  RSMC   with
   appropriate  evidence of action by the Trust's Trustees authorizing  the
   declaration  and payment of dividends and distributions as described  in
   the  Prospectus.  After deducting any amount required to be withheld  by
   any  applicable  tax  laws, rules and regulations  or  other  applicable
   laws,   rules   and   regulations,  RSMC  shall,  in   accordance   with
   instructions  in  proper form from a shareholder and the  provisions  of
   the  Trust's Master Trust Agreement and Prospectus, issue and credit the
   account  of  the  shareholder with Shares, or,  if  the  shareholder  so
   elects,  pay  such dividends or distributions in cash to the shareholder
   in  the  manner described in the Prospectus.  In lieu of receiving  from
   the  Trust's  Custodian  and paying to shareholders  cash  dividends  or
   distributions,  RSMC  may  arrange  for  the  direct  payment  of   cash
   dividends  and  distributions  to  shareholders  by  the  Custodian,  in
   accordance  with  such procedures and controls as  are  mutually  agreed
   upon  from  time  to time by and among the Trust, RSMC and  the  Trust's
   Custodian.

   RSMC  shall  prepare, file with the Internal Revenue Service  and  other
   appropriate  taxing  authorities, and address and mail  to  shareholders
   such  returns  and  information relating to dividends and  distributions
   paid  by  the Trust as are required to be so prepared, filed and  mailed
   by  applicable laws, rules and regulations, or such substitute  form  of
   notice  as  may  from  time  to time be permitted  or  required  by  the
   Internal  Revenue  Service.  On behalf of the  Trust,  RSMC  shall  mail
   certain  requests  for shareholders' certifications under  penalties  of
   perjury   and  pay  on  a  timely  basis  to  the  appropriate   Federal
   authorities  any  taxes  to be withheld on dividends  and  distributions
   paid  by  the Trust, all as required by applicable Federal tax laws  and
   regulation.

   In  accordance with the Prospectus, resolutions of the Trust's  Trustees
   that  are not inconsistent with this Agreement and are provided to  RSMC
   from  time  to  time, and such procedures and controls as  are  mutually
   agreed  upon  from  time to time by and among the Trust,  RSMC  and  the
   Trust's  Custodian, RSMC shall arrange for issuance of  Shares  obtained
   through   transfers  of  funds  from  Fund  shareholders'  accounts   at
   financial institutions.

8. COMMUNICATIONS WITH SHAREHOLDERS.

   (a)  Communications  to Shareholders.  RSMC will address  and  mail  all
   communications  by the Trust to its shareholders, including  reports  to
   shareholders,  confirmations of purchases and sales of  Shares,  monthly
   statements,  dividend and distribution notices and  proxy  material  for
   its  meetings of shareholders.  RSMC will receive and tabulate the proxy
   cards for shareholder meetings.

   (b)   Correspondence.    RSMC  will  answer  such  correspondence   from
   shareholders,  securities  brokers and others  relating  to  its  duties
   hereunder  and  such other correspondence as may from time  to  time  be
   mutually agreed upon between RSMC and the Trust.

9. SERVICES  TO  BE PERFORMED.  RSMC shall be responsible for administering
   and/or performing transfer agent functions, for acting as service  agent
   in   connection  with  dividend  and  distribution  functions  and   for
   performing  shareholder  account  functions  in  connection   with   the
   issuance,  transfer and redemption or repurchase (including coordination
   with   the   Trust's  custodian  bank  in  connection  with  shareholder
   redemption  by check) of the Trust's Shares as set forth in  Schedule  A
   hereto.   The  details of the operating standards and procedures  to  be
   followed  shall  be  determined from time to time by  agreement  between
   RSMC  and  the  Trust  and may be expressed in written  schedules  which
   shall constitute attachments to this Agreement.

10.RECORD KEEPING AND OTHER INFORMATION.

   (a)  RSMC  shall  maintain records of the accounts for each  shareholder
   showing the items listed in Schedule B hereto.

   (b)  RSMC  shall create and maintain all necessary records in accordance
   with  all  applicable  laws, rules and regulations,  including  but  not
   limited  to  records required by Section 31(a) of the 1940 Act  and  the
   rules  thereunder and any applicable regulations of the Federal  Deposit
   Insurance  Corporation  ("FDIC") or any successor regulatory  authority,
   as  the  same  may  be  amended from time to  time,  and  those  records
   pertaining  to  the  various functions performed by it  hereunder.   All
   records  shall be the property of the Trust at all times  and  shall  be
   available  for inspection and use by the Trust.  Where applicable,  such
   records  shall be maintained by RSMC for the periods and in  the  places
   required   by  Rule  31a-2  under  the  1940  Act  and  any   applicable
   regulations of the FDIC or any successor regulatory authority.

11.AUDIT,  INSPECTION  AND  VISITATION.  RSMC shall make  available  during
   regular   business  hours  all  records  and  other  data  created   and
   maintained  pursuant  to  this  Agreement  for  reasonable   audit   and
   inspection  by  the  Trust or any person retained by  the  Trust.   Upon
   reasonable  notice  by  the  Trust, RSMC  shall  make  available  during
   regular   business  hours  its  facilities  and  premises  employed   in
   connection  with  its  performance  of  this  Agreement  for  reasonable
   visitation by the Trust, or any person retained by the Trust.

12.COMPENSATION.   Compensation for services and duties performed  pursuant
   to  this Agreement is provided in Schedule C hereto.  Certain other fees
   due  and expenses incurred pursuant to this Agreement are payable by the
   Trust  or  the shareholder on whose behalf the service is performed  and
   are also listed in Schedule C.

   The   Trust  shall  reimburse  RSMC  for  all  reasonable  out-of-pocket
   expenses  incurred  by  RSMC or its agents in  the  performance  of  its
   obligations hereunder.  Such reimbursement for expenses incurred in  any
   calendar  month  shall be made on or before the tenth day  of  the  next
   succeeding month.

   The  term  "out-of-pocket expenses" shall mean  the  following  expenses
   incurred  by RSMC in the performance of its obligations hereunder:   the
   cost  of  stationery  and forms (including but not  limited  to  checks,
   proxy  cards, and envelopes), the cost of postage, the cost of insertion
   of  non-standard size materials in mailing envelopes and  other  special
   mailing  preparation  by outside firms, the cost of first-class  mailing
   insurance,  the cost of external electronic communications  as  approved
   by  the  Trustees (to include telephone and telegraph equipment  and  an
   allocable  portion  of  the  cost  of  personnel  responsible  for   the
   maintenance  of  such  equipment),  toll  charges,  data  communications
   equipment  and line charges and the cost of microfilming of  shareholder
   records  (including  both the cost of storage as  well  as  charges  for
   access  to  such  records).  If RSMC shall undertake the  responsibility
   for  microfilming shareholder records, it may be separately  compensated
   therefor in an amount agreed upon by the principal financial officer  of
   the Trust and RSMC, such amount not to exceed the amount which would  be
   paid to an outside firm for providing such microfilming services.

13.USE  OF  RSMC'S NAME.  The Trust shall not use the name of RSMC  in  any
   Prospectus,  SAI,  sales literature or other material  relating  to  the
   Trust  in  a manner not approved prior thereto, provided, however,  that
   RSMC  shall approve all uses of its name which merely refer in  accurate
   terms to its appointments hereunder or which are required by the SEC  or
   a  state  securities commission and, provided further, that in no  event
   shall such approval be unreasonably withheld.

14.USE  OF  TRUST'S NAME.  RSMC shall not use the name of the Trust or  the
   Fund  of the Trust or material relating to the Trust or the Fund on  any
   checks,  bank  drafts, bank statements or forms for other than  internal
   use  in a manner not approved prior thereto, provided, however, that the
   Trust  shall approve all uses of its name which merely refer in accurate
   terms to the appointment of RSMC hereunder or which are required by  the
   FDIC,  the SEC or a state securities commission, and, provided, further,
   that in no event shall such approval be unreasonably withheld.

15.SECURITY.  RSMC represents and warrants that the various procedures  and
   systems  which  RSMC  has implemented with regard to  safeguarding  from
   loss   or  damage  attributable  to  fire,  theft  or  any  other  cause
   (including provision for twenty-four hours a day restricted access)  the
   Trust's  blank checks, records and other data and RSMC's records,  data,
   equipment, facilities and other property used in the performance of  its
   obligations  hereunder are adequate and that it will make  such  changes
   therein  from  time  to  time as in its judgment are  required  for  the
   secure  performance  of its obligations hereunder.   The  parties  shall
   review such systems and procedures on a periodic basis.

16.INSURANCE.   Upon  request RSMC shall provide  the  Trust  with  details
   regarding  its  insurance  coverage, and RSMC  shall  notify  the  Trust
   should  any  of  its  insurance coverage be  materially  changed.   Such
   notification shall include the date of change and the reason or  reasons
   therefor.   RSMC  shall notify the Trust of any material claims  against
   it,  whether  or not they may be covered by insurance and  shall  notify
   the  Trust  from  time  to  time  as may be  appropriate  of  the  total
   outstanding claims made by RSMC under its insurance coverage.

17.ASSIGNMENT  OF DUTIES TO OTHERS.  Neither this Agreement nor any  rights
   or  obligations  hereunder may be assigned by RSMC without  the  written
   consent  of the Trust.  RSMC may, however, at any time or times  in  its
   discretion appoint (and may at any time remove) any other bank or  trust
   company, which is itself qualified under the Securities Exchange Act  of
   1934,  as amended (the "1934 Act"), to act as a transfer agent,  as  its
   agent  to  carry  out  such of the services to be performed  under  this
   agreement as RSMC may from time to time direct; provided, however,  that
   the  appointment  of  any agent shall not relieve RSMC  of  any  of  its
   responsibilities or liabilities hereunder.

18.INDEMNIFICATION.

   (a)   The  Trust  agrees  to  indemnify  and  hold  harmless  RSMC,  its
   directors,  officers,  employees, agents and  representatives  from  all
   taxes,   charges,   expenses,  assessments,   claims   and   liabilities
   including, without limitation, liabilities arising under the  1933  Act,
   the  1934  Act, the 1940 Act, and any applicable state and foreign  laws
   and  amendments thereto (the "Applicable Laws"), and expenses, including
   without  limitation reasonable attorneys' fees and disbursements arising
   directly  or  indirectly from any action or omission to act  which  RSMC
   takes  (i)  at the request of or on the direction of or in  reliance  on
   the  advice  of  the  Trust or (ii) upon Oral or  Written  Instructions.
   Neither  RSMC nor any of its nominees shall be indemnified  against  any
   liability  (or any expenses incident to such liability) arising  out  of
   RSMC's   or   its   directors',  officers',  employees',   agents'   and
   representatives  own  willful  misfeasance,  bad  faith,  negligence  or
   reckless   disregard  of  RSMC's  duties  and  obligations  under   this
   Agreement.

   (b)  RSMC  agrees  to  indemnify and hold harmless the  Trust  from  all
   taxes,  charges, expenses, assessments, claims, liabilities  (including,
   without  limitation, liabilities arising under the Applicable Laws)  and
   expenses (including, without limitation, reasonable attorneys' fees  and
   disbursements)  arising  directly  or  indirectly  from  any  action  or
   omission  to  act  which  RSMC  or any of  RSMC's  directors,  officers,
   employees,  agents and/or representatives take or fail to take  provided
   such  action  or  omission to act constitutes willful  misfeasance,  bad
   faith,   negligence   or  reckless  disregard  of  RSMC's   duties   and
   obligations under this Agreement.

   (c)  In  order  that  the indemnification provisions contained  in  this
   Section  18 shall apply, upon the assertion of a claim for which  either
   party  may  be  required  to  indemnify the  other,  the  party  seeking
   indemnification  shall  promptly  notify  the  other   party   of   such
   assertion,  and shall keep the other party advised with respect  to  all
   developments  concerning such claim.  The party who may be  required  to
   indemnify  shall have the option to participate with the  party  seeking
   indemnification  in  the  defense of  such  claim.   The  party  seeking
   indemnification  shall  in  no  case  confess  any  claim  or  make  any
   compromise  in  any  case in which the other party may  be  required  to
   indemnify it except with the other party's prior written consent.

19.RESPONSIBILITY OF RSMC.  RSMC shall be under no duty to take any  action
   on  behalf  of the Trust except as specifically set forth herein  or  as
   may  be  specifically  agreed to by RSMC  in  writing.   RSMC  shall  be
   obligated to exercise due care and diligence in the performance  of  its
   duties  hereunder, to act in good faith and to use its best  efforts  in
   performing  services provided for under this Agreement.  RSMC  shall  be
   liable  for  any  damages  arising out of or in connection  with  RSMC's
   performance of or omission or failure to perform its duties  under  this
   Agreement  to  the  extent such damages arise out of RSMC's  negligence,
   reckless  disregard  of  its  duties hereunder,  bad  faith  or  willful
   misfeasance.

   Without  limiting  the  generality of the  foregoing  or  of  any  other
   provision  of this Agreement, RSMC, in connection with its duties  under
   this  Agreement,  shall not be under any duty or obligation  to  inquire
   into  and  shall  not be liable for (i) the validity  or  invalidity  or
   authority or lack thereof of any Oral or Written Instruction, notice  or
   other  instrument which conforms to the applicable requirements of  this
   Agreement,  and  which RSMC reasonably believes to be genuine;  or  (ii)
   subject  to  the provisions of Section 20 hereof, delays  or  errors  or
   loss  of  data  occurring  by  reason  of  circumstances  beyond  RSMC's
   control,  including  acts  of  civil  or  military  authority,  national
   emergencies,  labor  difficulties, fire, flood or catastrophe,  acts  of
   God,  insurrection, war, riots or failure of the mails,  transportation,
   communication or power supply.

20.ACTS  OF  GOD,  ETC.   RSMC shall not be liable  for  delays  or  errors
   occurring  by reason of circumstances beyond its control, including  but
   not   limited   to  acts  of  civil  or  military  authority,   national
   emergencies,  labor  difficulties, fire, flood or catastrophe,  acts  of
   God,  insurrection, war, riots, or failure of the mails, transportation,
   communication  or  power supply.  In the event of  equipment  breakdowns
   beyond  its control, RSMC shall, at no additional expense to the  Trust,
   take  reasonable steps to minimize service interruptions but shall  have
   no  liability  with respect thereto.  RSMC shall enter  into  and  shall
   maintain  in  effect  with appropriate parties one  or  more  agreements
   making  reasonable  provision  for  emergency  use  of  electronic  data
   processing equipment to the extent appropriate equipment is available.

21.AMENDMENTS.  RSMC and the Trust shall regularly consult with each  other
   regarding  RSMC's  performance of its obligations and  its  compensation
   hereunder.  In connection therewith, the Trust shall submit to  RSMC  at
   a  reasonable  time  in advance of filing with the  SEC  copies  of  any
   amended  or  supplemented registration statements  (including  exhibits)
   under  the  1933 Act and the 1940 Act, and a reasonable time in  advance
   of  their  proposed  use, copies of any amended  or  supplemented  forms
   relating  to  any plan, program or service offered by  the  Trust.   Any
   change  in  such  material  which would require  any  change  in  RSMC's
   obligations  hereunder shall be subject to RSMC's approval, which  shall
   not  be unreasonably withheld.  In the event that such change materially
   increases  the  cost  to  RSMC of performing its obligations  hereunder,
   RSMC shall be entitled to receive reasonable compensation therefor.

22.DURATION,  TERMINATION, ETC.  Neither this Agreement nor any  provisions
   hereof  may  be  changed, waived, discharged or terminated  orally,  but
   only  by written instrument which shall make specific reference to  this
   Agreement  and  which  shall  be  signed  by  the  party  against  which
   enforcement of such change, waiver, discharge or termination is sought.

   This  Agreement  shall become effective as of the close of  business  on
   the  date  first  above  written  and shall  continue  in  force  unless
   terminated  as  herein provided.  This Agreement  may  at  any  time  be
   terminated  by  the Trust on sixty (60) days' written  notice  given  to
   RSMC  or  by RSMC on six (6) months' written notice given to the  Trust;
   provided, however, that this Agreement may be terminated immediately  at
   any  time  for  cause either by the Trust or by RSMC in the  event  that
   such  cause remains unremedied for a period of time not to exceed  sixty
   (60)  days  after receipt of written specification of such  cause.   Any
   such  termination  shall not affect the rights and  obligations  of  the
   parties under Section 18 hereof.

   Upon the termination hereof, the Trust shall reimburse RSMC for any out-
   of-pocket  expenses reasonably incurred by RSMC during the period  prior
   to  the  date  of  such  termination.   In  the  event  that  the  Trust
   designates  a  successor  to any of RSMC's obligations  hereunder,  RSMC
   shall,  at  the  expense and direction of the Trust,  transfer  to  such
   successor a certified list of the shareholders of the Trust (with  name,
   address,  and,  if  provided,  tax  identification  or  Social  Security
   number), a complete record of the account of each shareholder,  and  all
   other  relevant books, records and other data established or  maintained
   by  RSMC  hereunder.  RSMC shall be liable for any losses  sustained  by
   the  Trust  as  a  result of RSMC's failure to accurately  and  promptly
   provide these materials.

23.REGISTRATION AS A TRANSFER AGENT.  RSMC represents that it is  currently
   registered  with the appropriate Federal agency for the registration  of
   transfer  agents, and that it will remain so registered for the duration
   of  this Agreement.  RSMC agrees that it will promptly notify the  Trust
   in  the  event  of  any material change in its status  as  a  registered
   transfer  agent.   Should RSMC fail to be registered  with  the  Federal
   Deposit  Insurance Corporation or any successor regulatory authority  as
   a  transfer agent at any time during this Agreement, the Trust  may,  on
   written notice to RSMC, immediately terminate this Agreement.

24.NOTICE.   Any  notice  under this Agreement shall be  given  in  writing
   addressed  and delivered or mailed, postage prepaid, to the other  party
   to this Agreement at its principal place of business.

25.SEVERABILITY.  If any provision of this Agreement shall be held or  made
   invalid  by a court decision, statute, rule or otherwise, the  remainder
   of this Agreement shall not be affected thereby.

26.GOVERNING  LAW.  To the extent that state law has not been preempted  by
   the  provisions of any law of the United States heretofore or  hereafter
   enacted,  as  the same may be amended from time to time, this  Agreement
   shall  be  administered, construed and enforced according  to  the  laws
   (without  regard, however, to laws as to conflicts of law) of the  State
   of Delaware.

27.LIMITATION OF LIABILITY.  RSMC acknowledges that it has received  notice
   of  and  accepts the limitations of liability set forth in  the  Trust's
   Master  Trust  Agreement.   RSMC  agrees that  the  Trust's  obligations
   hereunder  shall  be  limited to the Trust, and  that  RSMC  shall  have
   recourse  solely  against the assets of the Portfolio  with  respect  to
   which  the  Trust's  obligations hereunder  relate  and  shall  have  no
   recourse  against  the  assets of any other  Portfolio  or  against  any
   shareholder, Trustee, officer, employee, or agent of the Trust.

28.MISCELLANEOUS.   Both  parties agree to perform such  further  acts  and
   execute  such  further  documents as are  necessary  to  effectuate  the
   purposes  hereof.   The  captions in this  Agreement  are  included  for
   convenience  of  reference only and in no way define or delimit  any  of
   the  provisions hereof or otherwise affect their construction or effect.
   This  Agreement may be executed simultaneously in two counterparts, each
   of which taken together shall constitute one and the same instrument.





   IN WITNESS WHEREOF, the parties have duly executed this agreement as  of
the day and year first above written.

                              HEITMAN SECURITIES TRUST



                              By:   /s/ William L. Ramseyer
                                    -----------------------
                                    William L. Ramseyer, President



                              RODNEY SQUARE MANAGEMENT
                                  CORPORATION


                              By:    /s/ Martin L. Klopping
                                     -----------------------
                                     Martin L. Klopping, President


<PAGE>

         AMENDED AND RESTATED TRANSFER AGENCY AGREEMENT
                                
                           SCHEDULE A
                                
                    HEITMAN SECURITIES TRUST
                                
                    SERVICES TO BE PERFORMED


Rodney  Square  Management Corporation ("RSMC") will perform the  following
functions as transfer agent on an ongoing basis with respect to the Fund:

(a)furnish state-by-state registration reports;

(b)provide  toll-free  lines  for  direct shareholder  use,  plus  customer
   liaison staff with on-line inquiry capacity;

(c)mail   duplicate   confirmations  to   dealers   and   other   financial
   institutions  ("Service  Organization")  of  their  clients'   activity,
   whether  executed  through  the Service Organization  or  directly  with
   RSMC;

(d)provide  detail  for  underwriter or Service Organization  confirmations
   and  other  Service Organization shareholder accounting,  in  accordance
   with such procedures as may be agreed upon between the Trust and RSMC;

(e)provide   shareholder  lists  and  statistical  information   concerning
   shareholder accounts to the Trust;

(f)provide  timely notification of Fund activity and such other information
   as  may  be agreed upon from time to time between RSMC and the  Fund  or
   the Custodian, to the Trust or the Custodian; and

(g)with  respect to dividends and distributions, prepare and file  required
   reports  with  the  Internal Revenue Service ("IRS"), prepare  and  mail
   reports  to  shareholders as required by the IRS and  described  in  the
   Prospectus(s) and Statement of Additional Information.


<PAGE>

         AMENDED AND RESTATED TRANSFER AGENCY AGREEMENT
                                
                           SCHEDULE B
                                
                    HEITMAN SECURITIES TRUST
                                
                       SHAREHOLDER RECORDS



Rodney Square Management Corporation ("RSMC") shall maintain records of the
accounts for each Fund shareholder showing the following information:

(a)name,  address  and United States Tax Identification or Social  Security
   number;

(b)number  of  Shares held and number of Shares for which certificates,  if
   any, have been issued, including certificate numbers and denominations;

(c)historical  information  regarding  the  account  of  each  shareholder,
   including  dividends and distributions paid and the date and  price  for
   all transactions on a shareholder's account;

(d)any stop or restraining order placed against a shareholder's account;

(e)any   correspondence   relating  to  the  current   maintenance   of   a
   shareholder's account;

(f)information with respect to withholding; and,

(g)any  information required in order for RSMC to perform any  calculations
   contemplated or required by this Agreement.

<PAGE>                                

         AMENDED AND RESTATED TRANSFER AGENCY AGREEMENT
                                
                           SCHEDULE C
                                
                    HEITMAN SECURITIES TRUST
                                
                          FEE SCHEDULE

For the services RSMC provides under the Transfer Agency Agreement attached
hereto,  the  Trust agrees to pay RSMC an administration fee on  a  monthly
basis with respect to each Class of the Fund listed below equal to 1/12  of
the  annual maintenance fee, subject to a minimum fee as listed below, plus
out-of-pocket expenses as follows:

(A) HEITMAN/PRA INSTITUTIONAL CLASS - Minimum Fee:  $1,875 per month

(B) ADVISOR CLASS - Minimum Fee:  $2,250 per month

                                          Maintenance Fee per Annum
   TYPE OF TRUST/ACCOUNT                         PER ACCOUNT
   ---------------------                         -----------
   
   Annual, Semi-Annual or Quarterly Dividend        $15.00
   Monthly Dividend                                 $16.50
   Daily Accrual Fund                               $18.00
   
   Per  account  fees will be applied to active accounts and  zero  balance
   accounts with no dividend payable.  Zero balance account will be  purged
   after year end tax reporting.
   
   Out  of  pocket  expenses shall be reimbursed by  the  Trust  to  Rodney
   Square  Management Corporation ("RSMC") or paid directly by  the  Trust.
   Such expenses include but are not limited to the following:
   
       a. Toll-free lines (if required)
       b. Forms, envelopes, checks, checkbooks
       c. Postage   (bulk,  pre-sort,  first-class  at  current  prevailing
           rates)
       d. Hardware/phone lines for remote terminal(s) (if required)
       e. Microfiche/Microfilm
       f. Wire fee for receipt - $7.50 per wire; disbursement - $12.50.
       g. Mailing fee - approximately $45.00 per 1,000 items
       h. Cost   of   proxy   solicitation,  mailing  and  tabulation   (if
          required)
       i. Certificate issuance - $2.00 per certificate
       j. Record  retention storage - $3.50 per cubic foot per month,  plus
          runner charges.
       k. Development/programming  costs/special  projects   -   time   and
          material  Ad-hoc  report  set up $125, plus  $  .012  per  record
          passed.  Labels  - $ .12 per label ( $75.00 minimum)
       l. ACH transaction charges - $0.25 per transaction
       m. "B" notice mailing - $5.00 per item
       n. Locating  lost  shareholders  in  anticipation  of  escheating  -
          5.00 per name
       o. Commission and 12b-1 calculations - $ .25 per account, per run.
       p. Retroactive Record Dates for dividends, proxies, etc.
       q. Conversion expenses - to be determined, time and materials
       
       
The following is a list of additional out-of -pocket expenses which shall
be reimbursed by the Trust to RSMC or paid directly by the Trust.  Such
expenses include but are not limited to the following:
       
NATIONAL SECURITIES CLEARING CORPORATION (NSCC) CHARGES
1. FUND/SERV
       Participation Fee              $50.00 per month
       CPU Access Fee                 $40.00 per month
       Transaction Fee                $ 0.50 per transaction


2. Networking
       Participation Fee              $250.00 per month
       CPU Access Fee                 $40.00 per month
        Account  Fee                  $.045 per month on monthly dividend
                                        funds
                                      $.030 per month on all other
                                        dividend funds

3. Commission Settlements
       Participation Fee              $50.00 per month
       Account Fee                    $ 0.30 per account per month.


RODNEY SQUARE SYSTEM ACCESS CHARGES FOR NSCC
1. FUND/SERV
       Base Facility Use Fee          $500.00 per month
       Transaction Fee                $.25 per transaction

    Plus out-of-pocket expenses for settlements, wire charges, NSCC pick-up
charges, etc.


2. Networking
       Base Facility Use Fee          $500.00 per month
       Matrix Level Charges:
       Level 1, 2 or 4                $.24 per acct/month
       Level 3                        $.06 per acct/month


RODNEY SQUARE WIRE ORDER DESK

     Master/Omnibus Account            $7.50  per purchase/redemption
                                         transaction


ADDITIONAL EXPENSES (WHICH MAY BE PAID BY SHAREHOLDER):
   Direct IRA/Keogh processing        $10.00 per account per annum
                                      $  7.50 new account set-up fee
                                      $  2.50 per distribution
                                      $10.00 per transfer out
   Exchange Fees                      $5.00 per transaction


PAYMENT
The  above will be billed within the first five (5) business days  of  each
month and will be paid by wire within five (5) business days of receipt.



                                
                                
                                


                                
                    HEITMAN SECURITIES TRUST
              RODNEY SQUARE MANAGEMENT CORPORATION
          AMENDED AND RESTATED ADMINISTRATION AGREEMENT      Exhibit 9(b)


    THIS  AMENDED AND RESTATED ADMINISTRATION AGREEMENT is made as  of  the
14th  day  of  November, 1996, by and between Heitman Securities  Trust,  a
Massachusetts business trust (the "Trust"), having its principal  place  of
business in Chicago, Illinois, and Rodney Square Management Corporation,  a
corporation  organized  under the laws of the State of  Delaware  ("RSMC"),
having its principal place of business in Wilmington, Delaware.

    WHEREAS,  the Trust is registered under the Investment Company  Act  of
1940, as amended ("1940 Act"), as an open-end management investment company
and offers for public sale distinct series of shares of beneficial interest
("Series"), par value $0.001 per share;

    WHEREAS, each share of a Series represents an undivided interest in the
assets,  subject  to  the liabilities, allocated to that  Series  and  each
Series has a separate investment objective and policies;

   WHEREAS, at the present time, the Trust has one Series, the Heitman Real
Estate  Fund  (the "Fund"), which consists of two classes  of  shares,  the
Heitman/PRA Institutional Class shares and the Advisor Class shares;

    WHEREAS, the Trust currently employs the services of RSMC with  respect
to the Fund pursuant to an Administration Agreement dated as of December 3,
1993 (the "Original Agreement"); and

      WHEREAS, the Trust and RSMC desire to amend and restate the  Original
Agreement   in   its  entirety  by  adopting  this  Amended  and   Restated
Administration Agreement, which shall supersede the Original Agreement from
and after the date hereof;

    NOW,  THEREFORE, in consideration of the premises and mutual  covenants
contained in this Agreement, the Trust and RSMC agree as follows:

1. APPOINTMENT.   The Trust hereby appoints and employs RSMC  as  agent  to
   perform  the  fund administration services described in  this  Agreement
   for  the  period  and upon the terms and conditions set  forth  in  this
   Agreement.   RSMC  accepts such appointment and agrees  to  perform  the
   obligations thereof upon the terms and conditions hereinafter set  forth
   and  in  accordance  with  the principles  of  principal  and  agent  as
   enunciated by applicable common law.

2. DOCUMENTS.   The  Trust has furnished RSMC copies of the  Trust's  First
   Amended   and  Restated  Master  Trust  Agreement  (the  "Master   Trust
   Agreement"),   Bylaws,  Investment  Management  Agreement,  Distribution
   Agreement  between the Trust and Rodney Square Distributors, Inc.,  with
   respect  to the Heitman/PRA Institutional Class shares, the Distribution
   Agreement between the Trust and ACG Capital Corporation with respect  to
   the   Advisor  Class  shares,  Accounting  Services  Agreement,  Custody
   Agreement,  Transfer  Agency Agreement, and all amendments  thereto  and
   restatements  thereof, the Trust's current Prospectus(s)  and  Statement
   of  Additional  Information (the "SAI") and all forms  relating  to  any
   plan,  program or service offered by the Trust.  The Trust shall furnish
   promptly  to  RSMC a copy of any amendment or supplement to  the  above-
   mentioned  documents.   The Trust shall furnish  promptly  to  RSMC  any
   additional   documents  necessary  for  it  to  perform  its   functions
   hereunder or such other documents as RSMC shall request.

3. FUND  ADMINISTRATION.  Subject to the direction and control of the Board
   of  Trustees  (the  "Trustees") of the  Trust  and  to  the  extent  not
   otherwise  the  responsibility of, or provided by, the  Trust  or  other
   supply   agents   of  the  Trust,  RSMC  shall  provide  the   following
   administrative services for the Trust:

   (a) Supply:

       (i)   office  facilities (which may be in RSMC's or its  affiliates'
             own offices);
       (ii)  non-investment related statistical and research data;
       (iii) executive and administrative services;
       (iv)  stationery and office supplies;
       (v)   corporate  secretarial services, such as the  preparation  and
             distribution of materials at the Trust's expense for  meetings
             of the Trustees or shareholders; and
       (vi)  Directors' and Officers' questionnaires.
       
   (b) Prepare  and  file,  if  necessary, reports to  shareholders  of the
       Trust  and reports with the Securities and Exchange Commission  (the
       "SEC"),  state  securities  commissions and  Blue  Sky  authorities,
       including   preliminary  and  definitive  proxy   materials,   post-
       effective  amendments  to the Trust's registration  statement,  Rule
       24f-2 Notices, Form N-SAR filings and prospectus supplements;
   
   (c) Monitor  the Trust's compliance with the investment restrictions and
       limitations  imposed by the 1940 Act, and state Blue  Sky  laws  and
       applicable   regulations  thereunder,  the  fundamental   and   non-
       fundamental  investment policies and limitations set  forth  in  the
       Trust's  Prospectus(s) and SAI, and the investment restrictions  and
       limitations  necessary for each Fund of the Trust to  qualify  as  a
       regulated  investment company under Subchapter  M  of  the  Internal
       Revenue  Code  of  1986, as amended (the "Code")  or  any  successor
       statute;
   
   (d) Monitor  sales of the Trust's shares and ensure that such shares are
       properly registered with the SEC and applicable state authorities;
   
   (e) Prepare  and  distribute to appropriate parties  notices  announcing
       the   declaration   of   dividends  and   other   distributions   to
       shareholders;
   
   (f) Prepare  financial statements  and  footnotes  and  other  financial
       information  with such frequency and in such format as  required  to
       be included in reports to shareholders and the SEC;
   
   (g) Review  sales literature and file such with regulatory  authorities,
       as necessary;
   
   (h) Maintain the Trust's membership in Fund/Serv;
   
   (i) Provide  information  regarding  material  developments   in   state
       securities regulation; and
   
   (j) Provide  personnel to serve as officers of the Trust  if  so  elected
       by the Board of Trustees.
   
4. EXPENSES  OF  THE  TRUST.  The Trust agrees that it  will  pay  all  its
   expenses  other  than  those expressly stated  to  be  payable  by  RSMC
   hereunder,  which  expenses payable by the Trust shall include,  without
   limitation:

   (a)Fees  payable  for  investment  advisory  services  provided  by  the
      Trust's investment Advisor;
   
   (b)Fees  payable  for  services  provided  by  the  Trust's  independent
      public accountants;
   
   (c)Fees   payable   for  accounting,  transfer  agency   and   custodial
      services;
   
   (d)The  cost  of obtaining quotations for calculating the value  of  the
      assets of the Fund;
   
   (e)Taxes levied against the Trust or the Fund;
   
   (f)Brokerage  fees,  mark-ups and commissions  in  connection  with  the
      purchase and sale of portfolio securities;
   
   (g)Costs, including the interest expense, of borrowing money;
   
   (h)Costs  and/or  fees incident to holding meetings of the Trustees  and
      shareholders, preparation (including typesetting,  EDGAR  conversion,
      filing  and  printing charges) and mailing of  prospectuses,  reports
      and  proxy  materials  to the existing  shareholders  of  the  Trust,
      filing  of  reports  with   regulatory  bodies,  maintenance  of  the
      Trust's   corporate  existence,  and  registration  of  shares   with
      federal and state securities authorities;
   
   (i)Legal fees and expenses;
   
   (j)Costs  of  printing  share certificates representing  shares  of  the
      Trust;
   
   (k)Fees  payable  to, and expenses of, members of the  Trustees who  are
      not "interested persons" of the Trust;
   
   (l)Out-of-pocket  expenses incurred by RSMC,  its  agents  or  affiliates
      in   connection   with   the   provision   of   fund   administration,
      accounting, custodial and transfer agency services;
   
   (m)Premiums  payable on the fidelity bond required by  Section  17(g) of
      the  1940  Act, and any other premiums payable on insurance  policies
      related  to  the Trust's business  and the investment  activities  of
      its Funds;
   
   (n)Distribution fees, if any;
   
   (o)Service  fees,  if  any, payable by the Fund for  providing  personal
      services  to  the   shareholders  of the  Fund  and  for  maintaining
      shareholder accounts for those shareholders;
   
   (p)Fees,   voluntary   assessments  and  other  expenses   incurred   in
       connection  with  the  Trust's  membership  in  investment   company
       organizations; and
   
   (q)Such  non-recurring expenses as may arise, including  actions,  suits
      or  proceedings  to  which  the Trust  is  a   party  and  the  legal
      obligation  which the Trust may have to  indemnify its  Trustees  and
      officers with respect thereto.
   
   Except  as  otherwise agreed by RSMC, RSMC will not reimburse the  Trust
   for  (or  have deducted from its fees payable under this Agreement)  any
   Trust  expenses  in excess of any expense limitations imposed  by  state
   securities  commissions  having  jurisdiction  over  the  sale  of  Fund
   shares.

5. RECORDKEEPING  AND  OTHER INFORMATION.  RSMC shall create  and  maintain
   all  necessary records in accordance with all applicable laws, rules and
   regulations, including, but not limited to, records required by  Section
   31(a)  of  the  1940 Act and the rules thereunder, as the  same  may  be
   amended   from  time  to  time,  pertaining  to  the  various  functions
   (described  above)  performed  by  it  and  not  otherwise  created  and
   maintained  by another party pursuant to contract with the  Trust.   All
   records  shall be the property of the Trust at all times  and  shall  be
   available  for inspection and use by the Trust.  Where applicable,  such
   records  shall be maintained by RSMC for the periods and in  the  places
   required by Rule 31a-2 under the 1940 Act.

6. AUDIT,  INSPECTION  AND  VISITATION.  RSMC shall make  available  during
   regular   business  hours  all  records  and  other  data  created   and
   maintained  pursuant to the foregoing provisions of this  Agreement  for
   reasonable  audit  and inspection by the Trust, any person  retained  by
   the Trust or any regulatory agency having authority over the Trust.

7. COMPENSATION.   For  the  performance  of  its  obligations  under  this
   Agreement,  the Trust shall pay RSMC an administrative fee with  respect
   to  each  Fund  in  accordance with the fee  arrangements  described  in
   Schedule  A attached hereto, as such schedule may be amended  from  time
   to time.

8. APPOINTMENT  OF  AGENTS.   RSMC  may  at  any  time  or  times,  in  its
   discretion,  appoint (and may at any time remove) other parties  as  its
   agent to carry out such of the provisions of this Agreement as RSMC  may
   from  time  to  time direct; provided, however, that the appointment  of
   any such agent shall not relieve RSMC of any of its responsibilities  or
   liabilities hereunder.

9. USE OF RSMC'S NAME.  The Trust shall not use the name of RSMC or any  of
   its  agents  or  affiliates in any Prospectus, SAI, sales literature  or
   other  material  relating to the Trust in a manner  not  approved  prior
   thereto  in writing by RSMC; provided, however, that RSMC shall  approve
   all  uses of its, its agents' or its affiliates' names that merely refer
   in  accurate terms to their appointments hereunder or that are  required
   by  the SEC or a state securities commission; and further provided, that
   in no event shall such approval be unreasonably withheld.

10.USE  OF TRUST'S NAME.  Neither RSMC nor any of its affiliates shall  use
   the  name  of the Trust or material relating to the Trust on  any  forms
   (including  any checks, bank drafts or bank statements) for  other  than
   internal  use  in  a  manner not approved prior thereto  by  the  Trust;
   provided,  however, that the Trust shall approve all uses  of  its  name
   that  merely  refer  in  accurate  terms  to  the  appointment  of  RSMC
   hereunder  or  that  are  required by the  SEC  or  a  state  securities
   commission;  and further provided, that in no event shall such  approval
   be unreasonably withheld.

11.LIABILITY OF RSMC OR AFFILIATES.  RSMC and its affiliates shall  not  be
   liable  for  any  error of judgment or mistake of law or  for  any  loss
   suffered  by  the  Trust in connection with the matters  to  which  this
   Agreement  relates,  except  to the extent  of  a  loss  resulting  from
   willful  misfeasance,  bad faith, negligence or  reckless  disregard  of
   their  obligations and duties under this Agreement.   Any  person,  even
   though  also an officer, director, employee or agent of RSMC or  any  of
   its  affiliates  who  may be or become an officer  or  director  of  the
   Trust,  shall  be deemed, when rendering services to the Trust  as  such
   officer  or acting on any business of the Trust in such capacity  (other
   than  services or business in connection with RSMC's duties  under  this
   Agreement),  to be rendering such services to or acting solely  for  the
   Trust  and  not as an officer, director, employee or agent or one  under
   the  control or direction of RSMC or any of its affiliates, even  though
   paid  by one of those entities.  RSMC shall not be liable or responsible
   for  any acts or omissions of any predecessor administrator or any other
   persons  having  responsibility  for matters  to  which  this  Agreement
   relates  nor  shall RSMC be responsible for reviewing any  such  act  or
   omissions.   RSMC  shall,  however, be  liable  for  its  own  acts  and
   omissions subsequent to assuming responsibility under this Agreement  as
   herein provided.

12.RESPONSIBILITY  OF  RSMC.  In the performance of its  duties  hereunder,
   RSMC  shall be obligated to exercise due care and diligence and  to  act
   in  good  faith  and  to use its best efforts within reasonable  limits.
   RSMC  shall be under no duty to take any action on behalf of  the  Trust
   except  as  specifically  set forth herein or  as  may  be  specifically
   agreed  to  by RSMC in writing.  To the extent that duties,  obligations
   and  responsibilities  assumed by RSMC are not expressly  set  forth  in
   this  Agreement, RSMC shall not be liable for any act or omission  which
   does not constitute willful misfeasance, bad faith or negligence on  the
   part  of  RSMC or reckless disregard by RSMC of such duties, obligations
   and  responsibilities.  Without limiting the generality of the foregoing
   or  of  any other provision of this Agreement, RSMC, in connection  with
   its  duties  under  this  Agreement, shall not  be  under  any  duty  or
   obligation  to inquire into, and shall not be liable for or  in  respect
   of:  (i) the validity or invalidity or authority or lack thereof of  any
   oral  or  written instruction, notice or other instrument which conforms
   to  the  applicable  requirements  of this  Agreement,  and  which  RSMC
   reasonably believes to be genuine; or (ii) delays or errors or  loss  of
   data  occurring  by  reason  of  circumstances  beyond  RSMC's  control,
   including  acts  of  civil or military authority, national  emergencies,
   labor  difficulties, fire, mechanical breakdown, flood  or  catastrophe,
   acts  of  God,  insurrection,  war,  riots  or  failure  of  the  mails,
   transportation,  communication or power supply, in  which  circumstances
   RSMC  shall  take reasonable actions to minimize loss of data  resulting
   therefrom.

13. RIGHT TO RECEIVE ADVICE.

   a.  Advice  of Trust.  If RSMC shall be in doubt as to any action  to be
       taken or omitted by it, it may request, and shall receive, from  the
       Trust  directions or advice, including oral or written  instructions
       where appropriate.
             
   b.  Advice  of Counsel.  If RSMC shall be in doubt as to any question of
       law  involved in any action to be taken or omitted by RSMC,  it  may
       request  directions or advice at its own cost from  counsel  of  its
       own  choosing  (who may be the regularly retained  counsel  for  the
       Trust  or  RSMC or the in-house counsel for RSMC, at the  option  of
       RSMC).
   
   c.  Conflicting  Advice.  In case of conflict between  oral  or  written
       instructions received by RSMC pursuant to (a) above, RSMC  shall  be
       entitled  to  rely upon and follow written instructions  alone.   In
       case  of conflict between directions and advice pursuant to (a)  and
       (b)   above,  RSMC  shall  be  entitled  to  rely  upon  and  follow
       directions and advice obtained in accordance with (b) above.
             
   d.  Protection  of  RSMC.  RSMC  shall be protected  in  any  action  or
       inaction  which  it takes in reliance on any directions,  advice  or
       oral or written Instructions received pursuant to subsections a.  or
       b.   of  this  Section  which  RSMC,  after  receipt  of  any   such
       directions,  advice or oral or written instructions, in  good  faith
       believes  to be consistent with such directions, advice or  oral  or
       written instructions, as the case may be.  However, nothing in  this
       Section shall be construed as imposing upon RSMC any obligation  (i)
       to  seek such direction, advice or oral or written instructions,  or
       (ii)  to  act in accordance with such directions, advice or oral  or
       written  instructions  when received, unless,  under  the  terms  of
       another  provision  of this Agreement, the same is  a  condition  to
       RSMC's properly taking or omitting to take such action.  Nothing  is
       this subsection shall excuse RSMC when an action or omission on  the
       part  of RSMC constitutes willful misfeasance, bad faith, negligence
       or reckless disregard by RSMC of its duties under this Agreement.
             
14. INDEMNIFICATION.
 
   a.  The  Trust  agrees  to  indemnify and  hold  harmless  RSMC  and its
       directors, officers, employees, agents and representatives from  all
       taxes,   charges,  expenses,  assessments,  claims  and  liabilities
       including,  without  limitation,  liabilities  arising   under   the
       Securities  Act of 1933, as amended (the "1933 Act"), the Securities
       Exchange  Act of 1934, as amended the ("1934 Act") or the  1940  Act
       and   any   applicable  state  and  foreign  securities  laws,   and
       amendments thereto (the "Securities Laws"), and expenses,  including
       without  limitation  reasonable attorneys' fees  and  disbursements,
       arising  directly or indirectly from any action or omission  to  act
       which  RSMC  takes or does or omits to take or to  do:  (i)  at  the
       request of or on the direction of or in reliance upon the advice  of
       the  Trust; or (ii) upon oral or written instructions received  from
       the  Trust.   Neither  RSMC  nor  any of  its  directors,  officers,
       employees,  agents and representatives shall be indemnified  against
       any  liability (or any expenses incident to such liability)  arising
       out  of  RSMC's  own willful misfeasance, bad faith,  negligence  or
       reckless  disregard  of  its  duties  and  obligations  under   this
       Agreement.
   
   b.  RSMC  agrees  to  indemnify  and hold harmless  the  Trust from  all
       taxes,   charges,   expenses,   assessments,   claims,   liabilities
       (including,  without  limitation,  liabilities  arising  under   the
       Securities   Laws)  and  expenses  (including,  without  limitation,
       reasonable  attorneys' fees and disbursements) arising  directly  or
       indirectly from any action or omission to act which RSMC or  any  of
       RSMC's     directors,    officers,    employees,    agents    and/or
       representatives  take  or  fail  to take  provided  such  action  or
       omission   to  act  constitutes  willful  misfeasance,  bad   faith,
       negligence  or  reckless disregard of RSMC's duties and  obligations
       under this Agreement.
   
   c.  Upon  the  assertion  of  a  claim for  which  either party  may  be
       required  to  indemnify the other, the party seeking indemnification
       shall  promptly notify the other party of such assertion, and  shall
       keep  the  other  party  advised with respect  to  all  developments
       concerning  such claim.  The party who may be required to  indemnify
       shall  have  the  option  to  participate  with  the  party  seeking
       indemnification  in the defense of such claim.   The  party  seeking
       indemnification  shall  in no case confess any  claim  or  make  any
       compromise  in any case in which the other party may be required  to
       indemnify it except with the other party's prior written consent.

15.AMENDMENTS.  RSMC and the Trust shall regularly consult with each  other
   regarding  RSMC's  performance of its obligations and  its  compensation
   under  the  foregoing  provisions.  In connection therewith,  the  Trust
   shall submit to RSMC at a reasonable time in advance of filing with  the
   SEC  copies of any amended or supplemented registration statement of the
   Trust  (including exhibits) under the 1933 Act and the 1940 Act, and,  a
   reasonable time in advance of their proposed use, copies of any  amended
   or  supplemented forms relating to any plan, program or service  offered
   by  the  Trust.   Any  change in such materials that would  require  any
   change  in  RSMC's obligations under the foregoing provisions  shall  be
   subject   to  the  burdened  party's  approval,  which  shall   not   be
   unreasonably withheld.  In the event that a change in such documents  or
   in  the  procedures  contained therein increases the  cost  to  RSMC  of
   performing  its  obligations  hereunder by more  than  an  insubstantial
   amount,  RSMC  shall  be  entitled  to receive  reasonable  compensation
   therefor.

16.DURATION,  TERMINATION, ETC.  The provisions of this Agreement  may  not
   be  changed,  waived,  discharged  or terminated  orally,  but  only  by
   written  instrument that shall make specific reference to this Agreement
   and  that shall be signed by the party against which enforcement of such
   change, waiver, discharge or termination is sought.

   This  Agreement  shall become effective as of the close of  business  on
   the  date  first  above  written  and shall  continue  in  force  unless
   terminated  as  herein provided.  This Agreement  may  at  any  time  be
   terminated  by  the Trust on sixty (60) days' written  notice  given  to
   RSMC  or  by RSMC on six (6) months' written notice given to the  Trust;
   provided,  however, that this Agreement may be terminated by  the  Trust
   immediately at any time for cause either by the Trust or by RSMC in  the
   event  that  such cause shall have remained unremedied  for  sixty  (60)
   days or more after receipt of written specification of such cause.   Any
   such  termination  shall not affect the rights and  obligations  of  the
   parties under Sections 11 and 14 hereof.

   Upon  the  termination of this Agreement, the Trust shall  pay  to  RSMC
   such  compensation  as  may  be payable for  the  period  prior  to  the
   effective date of such termination, including reimbursement for any out-
   of-pocket  expenses reasonably incurred by RSMC to such  date.   In  the
   event   that  the  Trust  designates  a  successor  to  any  of   RSMC's
   obligations hereunder, RSMC shall, at the expense and direction  of  the
   Trust, transfer to such successor all relevant books, records and  other
   data established or maintained by RSMC under the foregoing provisions.

17.NOTICE.   Any  notice  under this Agreement shall be  given  in  writing
   addressed  and delivered or mailed, postage prepaid, to the other  party
   to this Agreement at its principal place of business.

18.SEVERABILITY.  If any provision of this Agreement shall be held or  made
   invalid  by a court decision, statute, rule or otherwise, the  remainder
   of this Agreement shall not be affected thereby.

19.GOVERNING  LAW.  To the extent that state law has not been preempted  by
   the  provisions of any law of the United States heretofore or  hereafter
   enacted,  as  the same may be amended from time to time, this  Agreement
   shall  be  administered, construed and enforced according  to  the  laws
   (without  regard, however, to laws as to conflicts of law) of the  State
   of Delaware.

20.LIMITATION OF LIABILITY.  RSMC acknowledges that it has received  notice
   of  and  accepts the limitations of liability set forth in  the  Trust's
   Master  Trust  Agreement.   RSMC  agrees that  the  Trust's  obligations
   hereunder  shall  be  limited to the Trust, and  that  RSMC  shall  have
   recourse  solely  against the assets of the portfolio  with  respect  to
   which  the  Trust's  obligations hereunder  relate  and  shall  have  no
   recourse  against  the  assets of any other  portfolio  or  against  any
   shareholder, Trustee, officer, employee, or agent of the Trust.

21.MISCELLANEOUS.   Each  party agrees to perform  such  further  acts  and
   execute  such  further  documents as are  necessary  to  effectuate  the
   purposes  hereof.   The  captions in this  Agreement  are  included  for
   convenience  of  reference only and in no way define or delimit  any  of
   the  provisions hereof or otherwise affect their construction or effect.
   This  Agreement may be executed in two counterparts, each of which taken
   together shall constitute one and the same instrument.



    IN WITNESS WHEREOF, the parties have duly executed this Agreement as of
the day and year first above written.

                              HEITMAN SECURITIES TRUST



                              By:  /s/ William L. Ramseyer
                                   -------------------------
                                   William L. Ramseyer, President


                              RODNEY SQUARE MANAGEMENT
                                  CORPORATION


                              By:  /s/ Martin L. Klopping
                                   ------------------------
                                   Martin L. Klopping, President
         

<PAGE>


           AMENDED AND RESTATED ADMINISTRATION AGREEMENT
                                
                           SCHEDULE A
                                
                    HEITMAN SECURITIES TRUST

                          FEE SCHEDULE


For  the  services  RSMC  provides under the Administration  Agreement
attached  hereto,  the Trust agrees to pay RSMC an administrative  fee
with  respect to each class of the Fund listed below at an annual rate
of  .10%  based on the average of the daily net assets  of  each  such
class  as  determined at the close of business on each day  throughout
the month:


   Heitman/PRA Institutional Class--Heitman Real Estate Fund

   Advisor Class--Heitman Real Estate Fund

The  Advisor  Class  and any subsequent classes of  the  Heitman  Real
Estate  Fund  shall be subject to a minimum annual fee of $25,000  per
class.

The administrative fee shall be payable monthly in arrears as soon  as
practicable after the last day of each month.






                    HEITMAN SECURITIES TRUST
              RODNEY SQUARE MANAGEMENT CORPORATION
       AMENDED AND RESTATED ACCOUNTING SERVICES AGREEMENT    Exhibit 9(c)



     THIS AMENDED AND RESTATED ACCOUNTING SERVICES AGREEMENT made as of the
14th  day  of  November, 1996, by and between Heitman Securities  Trust,  a
Massachusetts business trust (hereinafter called the "Trust"),  having  its
principal  place  of  business  in Chicago,  Illinois,  and  Rodney  Square
Management Corporation, a corporation organized under the laws of the State
of  Delaware  (hereinafter called "RSMC"), having its  principal  place  of
business in Wilmington, Delaware.

      WHEREAS, the Trust is registered under the Investment Company Act  of
1940,  as amended (the "Investment Company Act"), as an open-end management
investment  company and offers for public sale one or more distinct  series
of  shares  of beneficial interest ("Series"), par value $.001  per  share,
each corresponding to a distinct portfolio;

      WHEREAS,  each share of a Series represents an undivided interest  in
the  assets, subject to the liabilities, allocated to that Series and  each
Series has a separate investment objective and policies;

   WHEREAS, at the present time, the Trust has one Series, the Heitman Real
Estate  Fund  (the "Fund"), which consists of two classes  of  shares,  the
Heitman/PRA Institutional Class shares and the Advisor Class shares;
     
      WHEREAS,  the  Trust  currently to employs RSMC  to  provide  certain
accounting  services  with respect to the Fund pursuant  to  an  Accounting
Services Agreement dated as of December 3, 1993 (the "Original Agreement");
and

      WHEREAS, the Trust and RSMC desire to amend and restate the  Original
Agreement  in its entirety by adopting this Amended and Restated Accounting
Services  Agreement which shall supersede the Original Agreement  from  and
after the date hereof;

    NOW,  THEREFORE, in consideration of the premises and mutual  covenants
contained in this Agreement, the Trust and RSMC agree as follows:

     1.    APPOINTMENT.  The Trust hereby appoints RSMC to provide  certain
accounting  services to the Trust for the period and  upon  the  terms  and
conditions  set forth in this Agreement. RSMC accepts such appointment  and
agrees  to  furnish  the  services herein  set  forth  in  return  for  the
compensation provided for in Section 11 of this Agreement. RSMC  agrees  to
comply with all relevant provisions of the Investment Company Act of  1940,
as   amended  (the  "1940  Act"),  and  applicable  rules  and  regulations
thereunder,  and to remain open for business on any day on  which  the  New
York  Stock Exchange, the Philadelphia branch office of the Federal Reserve
and Wilmington Trust Company are open for business. The Trust may from time
to  time issue separate series or classes or classify and reclassify shares
of  such series or class. RSMC shall identify to each such series or  class
property   belonging  to  such  series  or  class  and  in  such   reports,
confirmations and notices to the Trust called for under this Agreement  and
shall  identify  the series or class to which such report, confirmation  or
notice pertains.
     
     
     2.    DOCUMENTS.  The  Trust has furnished RSMC with  copies  properly
certified or authenticated of each of the following:

          A.   Resolutions of the Trust's Board of Trustees authorizing the
appointment of RSMC to provide certain accounting services to the Trust and
approving this Agreement;
          
          B.    Schedule  B  identifying and containing the  signatures  of
those Trust officers and other persons authorized ("Authorized Persons") to
sign "Written Instructions" on behalf of the Trust;
          
          C.    The  Trust's  Amended and Restated Master  Trust  Agreement
filed  with the Secretary of the Commonwealth of Massachusetts on March  3,
1995 and all amendments thereto and restatements thereof;
          
          D.     The   Trust's  Bylaws  and  all  amendments  thereto   and
restatements thereof (such Bylaws, as presently in effect and as they shall
from time to time be amended or restated, are herein called "Bylaws");
          
          E.    The  Investment  Management Agreement  between  Heitman/PRA
Securities  Advisors, Inc. (the "Advisor") and the Trust  with  respect  to
Heitman Securities Trust dated as of January 31, 1995;
          
          F.    The  Distribution Agreement between the  Trust  and  Rodney
Square Distributors, Inc. dated as of December 3, 1993;
          
          G.   The Distribution Agreement between the Trust and ACG Capital
Corporation dated as of May 15, 1995;
          
          H.    The  Amended and Restated Administration Agreement  between
the Trust and RSMC of even date herewith;
          
          I.     The  Amended  and  Restated  Custodian  Agreement  between
Wilmington  Trust  Company (the "Custodian") and the Trust,  of  even  date
herewith;
          
          J.    The  Amended and Restated Transfer Agency Agreement between
the Trust and RSMC of even date herein;
          
          K.    The Trust's Notification of Registration filed pursuant  to
Section  8(a)  of  the 1940 Act as filed with the Securities  and  Exchange
Commission ("SEC") on September 15, 1988;
          
          L.    The Trust's most recent Registration Statement on Form N-1A
under  the Securities Act of 1933 (the "1933 Act") (File No. 33-24611)  and
under the Investment Company Act (File No. 811-5659), as filed with the SEC
relating  to shares of beneficial interest in the Trust, and all amendments
thereto;
          
          M.    The  Trust's  most recent prospectuses  and  statements  of
additional information relating to the Fund(s); and
          
          N.    If  required,  a  copy of either  (i)  a  filed  notice  of
eligibility  to claim the exclusion from the definition of "commodity  pool
operator"  contained  in Section 2(a)(1)(A) of the Commodity  Exchange  Act
("CEA")  that  is  provided in Rule 4.5 under the CEA,  together  with  all
supplements  as  are  required by the Commodity Futures Trading  Commission
("CFTC"),  or (ii) a letter which has been granted the Trust  by  the  CFTC
which  states that the Trust will not be treated as a "pool" as defined  in
Section 4.10(d) of the CFTC's General Regulations, or (iii) a letter  which
has been granted the Trust by the CFTC which states that CFTC will not take
any  enforcement action if the Trust does not register as a "commodity pool
operator."
          
          The  Trust  will  furnish RSMC from time  to  time  with  copies,
properly  certified  or  authenticated, of  all  additions,  amendments  or
supplements to the foregoing, if any.

     3.   INSTRUCTIONS CONSISTENT WITH MASTER TRUST AGREEMENT, ETC.

          A.    Unless otherwise provided in this Agreement, RSMC shall act
only  upon Oral and Written Instructions. ("Oral Instructions", as used  in
this Agreement, shall mean oral instructions actually received by RSMC from
an  Authorized Person or from a person reasonably believed by RSMC to be an
Authorized  Person.   "Written Instructions", as used  in  this  Agreement,
shall  mean written instructions signed by two Authorized Persons delivered
by  hand, mail, telegram, cable, telex or facsimile, and received by  RSMC.
"Authorized  Person", as used in this Agreement, means any officer  of  the
Trust and any other person, whether or not any such person is an officer or
employee of the Trust, duly authorized by the Trustees of the Trust to give
Oral and Written Instructions on behalf of the Fund(s) and certified by the
Secretary or an Assistant Secretary of the Trust, or any amendment  thereto
as  may be received by RSMC from time to time.)  Although RSMC may know  of
the  provisions of the Master Trust Agreement and Bylaws of the Trust, RSMC
in  its  capacity under this Agreement may assume that any Oral or  Written
Instructions  received hereunder are not in any way inconsistent  with  any
provisions of such Master Trust Agreement or Bylaws or any vote, resolution
or  proceeding of the shareholders, or of the Board of Trustees, or of  any
committee thereof.
          
          B.    RSMC  shall be entitled to rely upon any Oral  Instructions
and  any  Written Instructions actually received by RSMC pursuant  to  this
Agreement.  The  Trust  agrees  to forward  to  RSMC  Written  Instructions
confirming  Oral Instructions in such manner that the Written  Instructions
are  received  by  RSMC,  whether  by hand delivery,  telex,  facsimile  or
otherwise,  by  the  close  of business of the  same  day  that  such  Oral
Instructions  are given to RSMC. The Trust agrees that the fact  that  such
confirming Written Instructions are not received by RSMC shall  in  no  way
affect   the  validity  of  the  transactions  or  enforceability  of   the
transactions authorized by the Trust by giving Oral Instructions. The Trust
agrees that RSMC shall incur no liability to the Trust in acting upon  Oral
Instructions given to RSMC hereunder concerning such transactions  provided
such  instructions  reasonably  appear  to  have  been  received  from   an
Authorized Person.
          
     4.   FUND ACCOUNTING.

          A.    RSMC shall provide the following accounting functions on  a
daily basis:

               (1)Journalize  each  Fund's investment,  capital  share  and
                  income and expense activities;

               (2)Verify  investment buy/sell trade tickets  when  received
                  from  the  Advisor(s) and transmit trades to the  Trust's
                  Custodian for proper settlement;
               
               (3)Maintain individual ledgers for investment securities;
               
               (4)Maintain historical tax lots for each security;
               
               (5)Reconcile cash and investment balances of each Fund  with
                  the  Custodian,  and  provide  the  Advisor(s)  with  the
                  beginning   cash   balance   available   for   investment
                  purposes;
               
               (6)Update  the  cash  availability  throughout  the  day  as
                  required by the Advisor(s);
               
               (7)Post  to and prepare each Fund's Statement of Assets  and
                  Liabilities and Statement of Operations;
               
               (8)Calculate  expenses  payable  pursuant  to  the   Trust's
                  various contractual obligations;
               
               (9)Control  all  disbursements from the Trust on  behalf  of
                  each  Fund and authorize such disbursements upon  Written
                  Instructions;
               
              (10)Calculate capital gains and losses;
               
              (11)Determine each Fund's net income;
               
              (12)Obtain  security market prices or if such  market  prices
                  are  not readily available, then obtain such prices  from
                  services  approved by the Advisor(s), and in either  case
                  calculate  the  market  or  fair  value  of  each  Fund's
                  investments;
              
              (13)In   the   case   of  debt  instruments  with   remaining
                  maturities  of  sixty  (60) days or less,  calculate  the
                  amortized cost value of those instruments;
              
              (14)Transmit  or  mail a copy of the portfolio valuations  to
                  the Advisor(s);
              
              (15)Compute the net asset value of each Fund;
              
              (16)Compute   each  Fund's  yields,  total  returns,  expense
                  ratios and portfolio turnover rate; and
              
              (17)Prepare  and  monitor  the expense  accruals  and  notify
                  Trust management of any proposed adjustments.

          B.   In addition, RSMC will:

               (1)Prepare  monthly financial statements, which will include
                  without  limitation  the  Schedule  of  Investments,  the
                  Statement  of  Assets and Liabilities, the  Statement  of
                  Operations,  the Statement of Changes in Net Assets,  the
                  Cash  Statement,  and the Schedule of Capital  Gains  and
                  Losses;
               
               (2)Prepare monthly security transactions listings;
               
               (3)Prepare monthly broker security transactions summaries;
               
               (4)Supply  various  Trust  and  Fund  statistical  data   as
                  requested on an ongoing basis;
               
               (5)Assist  in the preparation of support schedules necessary
                  for completion of Federal and state tax returns;
               
               (6)Assist  in  the  preparation and filing  of  the  Trust's
                  annual  and  semiannual reports with the SEC on  Form  N-
                  SAR;
               
               (7)Assist  in  the  preparation and filing  of  the  Trust's
                  annual  and semiannual reports to shareholders and  proxy
                  statements;
               
               (8)Assist  with the preparation of amendments to the Trust's
                  registration  statements on Form N-1A and  other  filings
                  relating to the registration of shares; and
               
               (9)Monitor  each  Fund's  status as a  regulated  investment
                  company  under Subchapter M of the Internal Revenue  Code
                  of 1986, as amended from time to time;
               
              (10)Determine    the   amount   of   dividends   and    other
                  distributions  payable to shareholders as  necessary  to,
                  among  other  things,  maintain the  qualification  as  a
                  regulated  investment company of each Fund of  the  Trust
                  under the Code.
     
     5.    RECORDKEEPING  AND  OTHER INFORMATION.  RSMC  shall  create  and
maintain  all  necessary records in accordance with  all  applicable  laws,
rules  and regulations, including, but not limited to, records required  by
Section 31(a) of the 1940 Act and the rules thereunder, as the same may  be
amended  from time to time, pertaining to the various functions  (described
above)  performed by it and not otherwise created and maintained by another
party  pursuant  to  contract with the Trust.  All  records  shall  be  the
property  of  the Trust at all times and shall be available for  inspection
and  use  by  the  Trust  or the Trust's authorized  representatives.  Upon
reasonable  request of the Trust, copies of such records shall be  provided
by  RSMC  to  the  Trust or the Trust's authorized representatives  at  the
Trust's expense. Where applicable, such records shall be maintained by RSMC
for  the  periods and in the places required by Rule 31a-2 under  the  1940
Act.
     
     6.    LIAISON  WITH  ACCOUNTANTS. RSMC shall act as liaison  with  the
Trust's  independent public accountants and shall provide account analysis,
fiscal  year summaries and other audit related schedules. RSMC  shall  take
all  reasonable  action  in the performance of its obligations  under  this
Agreement  to  assure that the necessary information is made  available  to
such  accountants  for  the expression of their opinion,  as  such  may  be
required by the Trust from time to time.
     
     7.    CONFIDENTIALITY.  RSMC  agrees  on  behalf  of  itself  and  its
employees  to  treat confidentially and as proprietary information  of  the
Trust  all  records  and other information relative to the  Trust  and  its
prior,  present or potential shareholders, and not to use such records  and
information  for any purpose other than performance of its responsibilities
and  duties hereunder, except, after prior notification to and approval  in
writing by the Trust, which approval shall not be unreasonably withheld and
may not be withheld where RSMC may be exposed to civil or criminal contempt
proceedings  for  failure  to  comply,  when  requested  to  divulge   such
information  by duly constituted authorities, or when so requested  by  the
Trust.
     
     8.    EQUIPMENT  FAILURE.  In the event of equipment  failures  beyond
RSMC's  control,  RSMC shall, at no additional expense to the  Trust,  take
reasonable  steps  to  minimize service interruptions  but  shall  have  no
liability with respect thereto. RSMC shall enter into and shall maintain in
effect  with  appropriate parties one or more agreements making  reasonable
provision of emergency use of electronic data processing equipment  to  the
extent appropriate equipment is available.
     
     9.   RIGHT TO RECEIVE ADVICE.

          A.    ADVICE OF TRUST. If RSMC shall be in doubt as to any action
to  be taken or omitted by it, it may request, and shall receive, from  the
Trust  directions  or advice, including Oral or Written Instructions  where
appropriate.
          
          B.    ADVICE  OF  COUNSEL. If RSMC shall be in doubt  as  to  any
question  of law involved in any action to be taken or omitted by RSMC,  it
may  request directions or advice at its own cost from counsel of  its  own
choosing (who may be the regularly retained counsel for the Trust  or  RSMC
or the in-house counsel for RSMC, at the option of RSMC).
          
          C.    CONFLICTING ADVICE. In case of conflict between directions,
advice  or  Oral  or  Written Instructions received  by  RSMC  pursuant  to
subsection  A  of  this Section and directions or advice received  by  RSMC
pursuant  to subsection B of this Section, RSMC shall be entitled  to  rely
upon  and  follow the directions or advice obtained in accordance with  the
latter provision alone.
          
          D.   PROTECTION OF RSMC. RSMC shall be protected in any action or
inaction  which it takes in reliance on any directions, advice or  Oral  or
Written  Instructions  received pursuant to subsections  A  or  B  of  this
Section which RSMC, after receipt of any such directions, advice or Oral or
Written  Instructions, in good faith believes to be  consistent  with  such
directions,  advice or Oral or Written Instructions, as the  case  may  be.
However,  nothing in this Section shall be construed as imposing upon  RSMC
any  obligation  (i)  to seek such direction, advice  or  Oral  or  Written
Instructions, or (ii) to act in accordance with such directions, advice  or
Oral  or  Written Instructions when received, unless, under  the  terms  of
another  provision  of this Agreement, the same is a  condition  to  RSMC's
properly taking or omitting to take such action. Nothing in this subsection
shall  excuse  RSMC  when  an  action or  omission  on  the  part  of  RSMC
constitutes   willful  misfeasance,  bad  faith,  negligence  or   reckless
disregard by RSMC of its duties under this Agreement.
          
     10.   COMPLIANCE  WITH GOVERNMENTAL RULES AND REGULATIONS.  Except  as
otherwise  provided  herein in Sections 4 and 5,  the  Trust  assumes  full
responsibility  for  ensuring that the Trust complies with  all  applicable
requirements of the Securities Act of 1933 (the "1933 Act"), the Securities
Exchange Act of 1934 (the "1934 Act"), the 1940 Act, the CEA and any  laws,
rules and regulations of governmental authorities having jurisdiction.
     
     11.   COMPENSATION. For the performance of its obligations under  this
Agreement,  the Trust on behalf of each Fund shall pay RSMC  in  accordance
with  the fee arrangements described in Schedule A attached hereto, as such
schedule may be amended from time to time.
     
     12.   INDEMNIFICATION.  (a)    The Trust agrees to indemnify and  hold
harmless   RSMC  and  its  directors,  officers,  employees,   agents   and
representatives from all taxes, charges, expenses, assessments, claims  and
liabilities (including, without limitation, liabilities arising  under  the
1933 Act, the 1934 Act, the 1940 Act, the CEA and any applicable state  and
foreign  laws,  all  as  or to be amended from time to  time)  ("Applicable
Laws")  and  expenses, including (without limitation) reasonable attorneys'
fees  and  disbursements arising directly or indirectly from any action  or
thing which RSMC takes or does or omits to take or do (i) at the request or
on  the direction of or in reliance on the advice of the Trust or (ii) upon
Oral  or Written Instructions, provided, that neither RSMC nor any  of  its
directors,  officers,  employees,  agents  and  representatives  shall   be
indemnified  against any liability to the Trust or to its shareholders  (or
any  expenses incident to such liability) arising out of RSMC's own willful
misfeasance,  bad  faith,  gross negligence or reckless  disregard  of  its
duties and obligations under this Agreement.
     
     (b)   RSMC  agrees to indemnify and hold harmless the Trust  from  all
taxes,  charges,  expenses,  assessments, claims,  liabilities  (including,
without  limitation,  liabilities arising under the  Applicable  Laws)  and
expenses  (including, without limitation, reasonable  attorneys'  fees  and
disbursements) arising directly or indirectly from any action  or  omission
to  act  which RSMC or any of RSMC's directors, officers, employees, agents
and/or  representatives  take  or fail to  take  that  constitutes  willful
misfeasance,  bad faith, negligence or reckless disregard of RSMC's  duties
and obligations under this Agreement.
     
     (c)   Upon  the  assertion of a claim for which either  party  may  be
required  to  indemnify the other, the party seeking indemnification  shall
promptly notify the other party of such assertion, and shall keep the other
party advised with respect to all developments concerning such claim.   The
party who may be required to indemnify shall have the option to participate
with  the party seeking indemnification in the defense of such claim.   The
party  seeking indemnification shall in no case confess any claim  or  make
any  compromise  in any case in which the other party may  be  required  to
indemnify it except with the other party's prior written consent.
     
     13.   RESPONSIBILITY  OF  RSMC.   In the  performance  of  its  duties
hereunder,  RSMC shall be obligated to exercise due care and diligence  and
to  act in good faith and to use its best efforts within reasonable limits.
RSMC  shall  be  under no duty to take any action on behalf  of  the  Trust
except  as specifically set herein or as may be specifically agreed  to  by
RSMC   in   writing.    To   the  extent  that  duties,   obligations   and
responsibilities  assumed  by  RSMC are not expressly  set  forth  in  this
Agreement, RSMC shall not be liable for any act or omission which does  not
constitute willful misfeasance, bad faith or negligence on the part of RSMC
or   reckless   disregard   by  RSMC  of  such  duties,   obligations   and
responsibilities. Without limiting the generality of the  foregoing  or  of
any  other provision of this Agreement, RSMC, in connection with its duties
under  this Agreement, shall not be under any duty or obligation to inquire
into,  and  shall not be liable for or in respect of: (i) the  validity  or
invalidity or authority or lack thereof of any Oral or Written Instruction,
notice or other instrument which conforms to the applicable requirements of
this  Agreement, and which RSMC reasonably believes to be genuine; or  (ii)
delays  or  errors  or  loss of data occurring by reason  of  circumstances
beyond  RSMC's  control,  including acts of civil  or  military  authority,
national   emergencies,  labor  difficulties,  fire,  mechanical  breakdown
(except  as  provided  in Section 8), flood or catastrophe,  acts  of  God,
insurrection,   war,  riots  or  failure  of  the  mails,   transportation,
communication  or  power  supply, in which circumstances  RSMC  shall  take
reasonable actions to minimize loss of data resulting therefrom.
     
     14.   DURATION, TERMINATION, ETC. The provisions of this Agreement may
not  be  changed,  waived, discharged or terminated  orally,  but  only  by
written instrument that shall make specific reference to this Agreement and
that shall be signed by the party against which enforcement of such change,
waiver, discharge or termination is sought.
     
     This  Agreement shall become effective as of the close of business  on
the  date first above written and shall continue in force unless terminated
as  herein provided.  This Agreement may at any time be terminated  by  the
Trust  on sixty (60) days' written notice given to RSMC or by RSMC  on  six
(6)  months' written notice given to the Trust; provided, however, that the
foregoing provisions of this Agreement may be terminated immediately at any
time  for cause either by the Trust or by RSMC in the event that such cause
shall have remained unremedied for sixty (60) days or more after receipt of
written specification of such cause.  Any such termination shall not affect
the rights and obligations of the parties under Section 12 hereof.
     
     Upon  the termination of this Agreement, the Trust shall pay  to  RSMC
such  compensation as may be payable for the period prior to the  effective
date  of  such  termination, including reimbursement for any  out-of-pocket
expenses  reasonably incurred by RSMC to such date. In the event  that  the
Trust  designates a successor to any of RSMC's obligations hereunder,  RSMC
shall,  at  the  expense  and  direction of the  Trust,  transfer  to  such
successor  all  relevant  books,  records and  other  data  established  or
maintained by RSMC under the foregoing provisions.

     15.   NOTICES.  Any  notice under this Agreement  shall  be  given  in
writing  addressed and delivered or mailed, postage prepaid, to  the  other
party to this Agreement at its principal place of business.
     
     16.   FURTHER ACTIONS. Each Party agrees to perform such further  acts
and  execute  such  further documents as are necessary  to  effectuate  the
purposes hereof.
     
     17.   AMENDMENTS. This Agreement or any part hereof may be changed  or
waived  only by an instrument in writing signed by the party against  which
enforcement of such change or waiver is sought.
     
     18.   DELEGATION.  On thirty (30) days' prior written  notice  to  the
Trust,  RSMC may assign any part or all its rights and delegate its  duties
hereunder  to any wholly owned direct or indirect subsidiary of  Wilmington
Trust  Company  provided that (i) the delegate agrees with RSMC  to  comply
with  all  relevant  provisions of the 1940 Act and  applicable  rules  and
regulations  thereunder;  (ii)  RSMC  shall  remain  responsible  for   the
performance of all of its duties under this Agreement; (iii) RSMC and  such
delegate  shall promptly provide such information as the Trust may request;
and  (iv)  RSMC  shall  respond to such questions as  the  Trust  may  ask,
relative to the delegation, including (without limitation) the capabilities
of the delegate.
     
     19.  MISCELLANEOUS.
     
          A.   RSMC acknowledges that it has received notice of and accepts
the  limitations  of  liability  set forth  in  the  Trust's  Master  Trust
Agreement.   RSMC  agrees that the Trust's obligations hereunder  shall  be
limited to the Trust, and that RSMC shall have recourse solely against  the
assets  of  the  Portfolio  with respect to which the  Trust's  obligations
hereunder relate and shall have no recourse against the assets of any other
Portfolio or against any shareholder, Trustee, officer, employee, or  agent
of the Trust.

          B.     This   Agreement   embodies  the  entire   agreement   and
understanding  between  the  parties thereto, and  supersedes  all  matters
hereof, provided that the parties hereto may embody in one or more separate
documents  their  agreement, if any, with respect to  Written  and/or  Oral
Instructions.  The captions in this Agreement are included for  convenience
of  reference  only and in no way define or delimit any of  the  provisions
hereof  or  otherwise affect their construction or effect.  This  Agreement
shall  be  deemed  to  be  a  contract  made  in  Delaware  and  shall   be
administered, construed and enforced according to the laws (without regard,
however, to laws as to conflicts of law) of the State of Delaware.  If  any
provision  of  this  Agreement shall be held or made  invalid  by  a  court
decision, statute, rule or otherwise, the remainder of this Agreement shall
not be affected thereby. This Agreement shall be binding and shall inure to
the benefits of the parties hereto and their respective successors.


      IN  WITNESS  WHEREOF the parties have caused this  instrument  to  be
signed  on  their  behalf  by  their  respective  officers  thereunto  duly
authorized all as of the date first written above.



                              HEITMAN SECURITIES TRUST



                              By:   /s/ William L. Ramseyer
                                    -----------------------
                                    William L. Ramseyer, President


                              RODNEY SQUARE MANAGEMENT
                              CORPORATION



                              By:    /s/ Martin L. Klopping
                                     -----------------------
                                     Martin L. Klopping, President
                                     
<PAGE>                                   

                           SCHEDULE A
                                
                    HEITMAN SECURITIES TRUST
                                
                          FEE SCHEDULE

For  the  services  RSMC provides under the Accounting  Services  Agreement
attached  hereto, the Trust, on behalf of the Fund, agrees to pay  RSMC  an
annual  accounting  fee payable monthly in arrears,  which  consists  of  a
$75,000  minimum  fee, plus 0.02% on total Fund assets in  excess  of  $100
million.   In  addition, RSMC will receive a $25,000 minimum fee  for  each
additional class of the Fund's shares added after the date hereof.


<PAGE>

                           SCHEDULE B
                                
                    HEITMAN SECURITIES TRUST
                                
                       AUTHORIZED PERSONS


      The  following  persons have been duly authorized  by  the  Board  of
Trustees to give Oral and Written Instructions on behalf of the Fund:

     Nancy B. Lynn                 /S/ Nancy Lynn
                                   ___________________________

     Randy Newsome                 /S/ Randy Newsome
                                   ___________________________

     Timothy J. Pire               /S/ Timothy Pire
                                   ___________________________

     Dean A. Sotter                /S/ Dean Sotter
                                   ___________________________



                                                                 Exhibit 10(b)

                          GOODWIN, PROCTER & HOAR LLP
                              COUNSELLORS AT LAW
                                EXCHANGE PLACE
                       BOSTON, MASSACHUSETTS 02109-2881
                                       
                                                      TELEPHONE (617) 570-1000
                                                     TELECOPIER (617) 523-1231


                                April 24, 1997



Heitman Securities Trust
180 North LaSalle Street
Suite 3600
Chicago, Illinois 60601

Ladies and Gentlemen:

     We hereby consent to the reference in Post-Effective Amendment No. 11
(the "Amendment") to the Registration Statement (No. 33-24611) on Form N-1A
(the "Registration Statement") of Heitman Securities Trust (the "Registrant"),
a Massachusetts business trust, to our opinion dated March 8, 1995 with
respect to the legality of Advisor Class and Heitman/PRA Institutional Class
shares of beneficial interest, $.001 par value, of the Registrant representing
interests in the Heitman Real Estate Fund of the Registrant, which opinion was
filed with Post-Effective Amendment No. 9 of the Registration Statement.

     We also hereby consent to the reference to this firm in the Statement of
Additional Information under the heading "General Information--Counsel" which
forms a part of the Amendment and to the filing of this consent as a exhibit
to the Amendment.

                                   Very truly yours,

                                   /s/ Goodwin, Procter & Hoar LLP

                                   GOODWIN, PROCTER & HOAR LLP




                                                                  Exhibit 11(a)
                                                                              
                                                                              


                      CONSENT OF INDEPENDENT ACCOUNTANTS
                                       



We hereby consent to the use in the Statement of Additional Information
constituting part of this Post-Effective Amendment No. 11 to the registration
statement on Form N-1A (the "Registration Statement") of our report dated
February 14, 1997, relating to the financial statements and financial
highlights of Heitman Real Estate Fund, which appears in such Statement of
Additional Information, and to the incorporation by reference of our report
into the Prospectuses which constitute part of this Registration Statement.
We also consent to the reference to us under the heading "Independent
Accountants" in such Statement of Additional Information and to the references
to us under the headings "Financial Highlights" and "Custodian, Transfer
Agent, Distributor and Independent Accountants" in such Prospectuses.




/s/ Price Waterhouse LLP
Philadelphia, PA
April 24, 1997

<PAGE>


                                               Exhibit 11(b)
                                                            
                                                            

                       ARTHUR ANDERSEN
                              
                              
          CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
                              



As independent public accountants, we hereby consent to our
firm included in Post-Effective Amendment No. 11 to the
Registration Statement on Form N-1A of Heitman Securities
Trust (File No. 33-24611).


                                   /s/ Arthur Andersen LLP

Philadelphia, Pa
  April 24, 1997


                                                            Exhibit 15(c)
                                                            

                   [Letterhead of Heitman Securities Trust]
                                       
                                       
                                       
                        SHAREHOLDER SERVICING AGREEMENT


                                                             Chicago, Illinois

Gentlemen:

     We are hereby inviting you, subject to the terms and conditions set forth
below, to serve as the agent of your customers ("Customers") for purposes of
performing certain administrative functions in connection with purchases and
redemptions of Advisor Class shares of beneficial interest ("Shares") of
Heitman Securities Trust (the "Trust") from time to time upon the order and
for the account of Customers, and to provide related services to your
Customers in connection with their investments in the Trust.

     1.   APPOINTMENT.  You hereby agree to perform certain services for
Customers as hereinafter set forth.  Your appointment hereunder is non-
exclusive, and the parties recognize and agree that, from time to time, the
Trust may enter into other shareholder servicing agreements, with other
financial institutions.

     2.   SERVICES TO BE PERFORMED.  You shall be responsible for performing
shareholder account administrative and servicing functions, which shall
include, without limitation, one or more of the following activities:
(a) answering Customer inquiries regarding account status and history, the
manner in which purchases and redemptions of the Shares may be effected, and
certain other matters pertaining to the Trust; (b) assisting Customers in
designating and changing dividend options, account designations and addresses;
(c) providing necessary personnel and facilities to establish and maintain
certain shareholder accounts and records, as requested from time to time by
the Trust; (d) assisting in processing purchase and redemption transactions;
(e) arranging for the wiring of funds; (f) transmitting and receiving funds in
connection with Customer orders to purchase or redeem Shares; (g) verifying
and guaranteeing Customer signatures in connection with redemption orders,
transfers among and changes in Customer-designated accounts; (h) providing
periodic statements showing a Customer's account balances and, to the extent
practicable, integration of such information with other client transactions
otherwise effected with or through you; (i) furnishing (either separately or
on an integrated basis with other reports sent to a Customer by you) monthly
and annual statements and confirmations of all purchases and redemptions of
Shares in a Customer's account; (j) transmitting proxy statements, annual
reports, prospectuses and other communications from the Trust to Customers;
(k) receiving, tabulating and transmitting to the Trust proxies executed by
Customers with respect to annual and special meetings of shareholders of the
Trust; and (l) providing such other related services as the Trust or a
Customer may reasonably request.  You shall provide all personnel and
facilities necessary in order for you to perform one or more of the functions
described in this paragraph with respect to your Customers.  You shall
exercise reasonable care in performing all such services and shall be liable
for any failure to exercise such reasonable care.
     
     
<PAGE>
     3.   FEES.

          3.1. FEES FROM THE TRUST.  In consideration for the services
described in section 2 hereof and the incurring of expenses in connection
therewith, you shall receive fees at an annual rate of 0.25% of the average
daily value of all Shares owned by or for all Customers with whom you maintain
a servicing relationship.  Such fee to be paid in arrears at the end of each
calendar quarter.

          3.2. FEES FROM CUSTOMERS.  It is agreed that you may impose certain
conditions on Customers, in addition to or different from those imposed by the
Trust, such as requiring a minimum initial investment or charging Customers
direct fees for the same or similar services as are provided hereunder by you
(which fees may either relate specifically to your services with respect to
the Trust or generally cover services not limited to those with respect to the
Trust).  You shall bill Customers directly for such fees.  In the event you
charge Customers such fees, you shall make appropriate prior written
disclosure (such disclosure to be in accordance with all applicable laws) to
Customers both of any direct fees charged to the Customer and of the fees
received or to be received by you from the Trust pursuant to section 3.1 of
this Agreement.  It is understood, however, that in no event shall you have
recourse or access to the account of any shareholder of the Trust except to
the extent expressly authorized by law or by the Trust or by such shareholder
for payment of any direct fees referred to in this section 3.2.

     4.   CAPACITY AND AUTHORITY TO ACT.  You and your officers, employees and
agents are not authorized to make any representations concerning the Trust or
the Shares to Customers or prospective Customers, excepting only accurate
communication of factual information contained in the then-current prospectus
and statement of additional information or such other communications as may be
expressly authorized by the Trust.  In performing your services under this
Agreement, you shall act as agent for the Customer and shall have no authority
to act as agent for the Trust.  Upon request by the Trust, you shall provide
the Trust with copies of any materials which are generally circulated by you
to your Customers or prospective Customers.

     5.   USE OF THE AGENT'S NAME.  The Trust shall not use your name in any
prospectus, sales literature or other material relating to the Trust in a
manner not approved by you prior thereto in writing; PROVIDED, HOWEVER, that
your approval shall not be required for any use of its name which merely
refers accurately to your appointment hereunder or which is required by the
Securities and Exchange Commission or any state securities authority or any
other appropriate regulatory, governmental or judicial authority; PROVIDED,
FURTHER, that in no event shall such approval be unreasonably withheld or
delayed.

     6.   USE OF THE TRUST'S NAME.  You shall not use the name of the Trust
(other than for internal use in connection with performing its duties under
this agreement) in a manner not approved by the Trust prior thereto in
writing; PROVIDED, HOWEVER, that the approval of the Trust shall not be
required for the use of the Trust's name in connection with communications
permitted by section 4 hereof or for any use of the Trust's name which merely
refers accurately to your role hereunder or which is required by the
Securities and Exchange Commission or any state securities authority or any
other appropriate regulatory, governmental or judicial authority; PROVIDED,
FURTHER, that in no event shall such approval be unreasonably withheld or
delayed.
                                       2
<PAGE>
     7.   SECURITY.  You represent and warrant that, to the best of your
knowledge, the various procedures and systems which you have implemented
(including provision for twenty-four hours a day restricted access) with
regard to safeguarding from loss or damage attributable to fire, theft or any
other cause the Trust's records and other data and your records, data,
equipment, facilities and other property used in the performance of your
obligations hereunder are adequate and that you will make such changes therein
from time to time as in its judgment are required for the secure performance
of your obligations hereunder.  The parties shall review such systems and
procedures on a periodic basis, and the Trust may from time to time specify
the types of records and other data of the Trust to be safeguarded in
accordance with this section 7.

     8.   COMPLIANCE WITH LAWS; ETC.  You shall comply with all applicable
federal and state laws and regulations, including securities laws.  You hereby
agree to maintain all records required by law relating to transactions on the
Shares, and upon our request, or of the Trust, promptly make such of these
records available to us or the Trust's administrator as are requested.  In
addition, you hereby agree to establish appropriate procedures and reporting
forms and/or mechanisms and schedules in conjunction with us and the Trust's
administrator, to enable the Trust to identify the location, type of, and
sales to all accounts opened and maintained by your customers or by you on
behalf of your customers.  You represent and warrant to the Trust that the
performance of all its obligations hereunder will comply with all applicable
laws and regulations, the provisions of your charter documents and by-laws and
all material contractual obligations binding upon you.  You furthermore
undertakes that you will promptly inform the Trust of any change in applicable
laws or regulations (or interpretations thereof) or in your charter or by-laws
or material contracts which would prevent or impair full performance of any of
your obligations hereunder.

     9.   REPORTS.  To the extent requested by the Trust from time to time,
you agree that you will provide the Trust with a written report of the amounts
expended by you pursuant to this Agreement and the purposes for which such
expenditures were made.  Such written reports shall be in a form satisfactory
to the Trust and shall supply all information necessary for the Trust to
discharge its responsibilities under applicable laws and regulations.

     10.  RECORD KEEPING.

          10.1.     SECTION 31(A), ETC.  You shall maintain records in a form
acceptable to the Trust and in compliance with applicable laws and the rules
and regulations of the Securities and Exchange Commission, including but not
limited to the record-keeping requirements of section 31(a) of the Investment
Company Act 1940, as amended (the "1940 Act"), and the rules thereunder.  Such
records shall be deemed to be the property of the Trust and will be made
available, at the Trust's reasonable request, for inspection and use by the
Trust, representatives of the Trust and governmental authorities.  You agree
that, for so long as you retain any records of the Trust, you will meet all
reporting requirements pursuant to the 1940 Act with respect to such records.

          10.2.     TRANSFER OF CUSTOMER DATA.  In the event this Agreement is
terminated or a successor to you are appointed, you shall, at the expense of
the Trust, transfer to such designee as the Trust may direct a certified list
of the shareholders of the Trust serviced by you (with name, address and tax
identification or Social Security number), a complete record of the account of
each such shareholder and the status thereof, and all other relevant books,
                                       3
<PAGE>
records, correspondence and other data established or maintained by you under
this Agreement.  In the event this Agreement is terminated, you will use your
best efforts to cooperate in the orderly transfer of such duties and
responsibilities, including assistance in the establishment of books, records
and other data by the successor.

          10.3.     SURVIVAL OF RECORD-KEEPING OBLIGATIONS.  The record-
keeping obligations imposed in this section 10 shall survive the termination
of this Agreement.
          
     11.  FORCE MAJEURE.  You shall not be liable or responsible for delays or
errors by reason of circumstances beyond its control, including, but not
limited to, acts of civil or military authority, national emergencies, labor
difficulties, fire, mechanical breakdown, flood or catastrophe, Acts of God,
insurrection, war, riots or failure of communication or power supply.

     12.  INDEMNIFICATION.

          12.1.  INDEMNIFICATION OF THE AGENT.  The Trust shall indemnify and
hold you harmless from and against any and all losses, claims, damages,
liabilities and expenses incurred by you and resulting from any claim, demand,
action or suit (collectively, "Claims") brought against you and arising out of
or in connection with the performance of your obligations hereunder, other
than any Claim resulting from (i) the bad faith or negligence of you, your
officers, employees or agents, or (ii) any breach of your obligation under
this Agreement or applicable law by you, your officers, employees or agents,
or (iii) any false or misleading statement contained in any communication by
you to any Customer or prospective Customer not prepared by or expressly
authorized by the Trust for your use.

     In any case in which the Trust may be asked to indemnify or hold you
harmless, the Trust shall be advised of all pertinent facts concerning the
situation in question and you shall use reasonable care to identify and notify
the Trust promptly concerning any situation which presents or appears likely
to present a claim for indemnification against the Trust.  The Trust shall
have the option to defend you against any Claim which may be the subject of
indemnification hereunder.  In the event that the Trust elects to defend
against such claim the defense shall be conducted by counsel chosen by the
Trust and satisfactory to you.  You may retain additional counsel at its
expense.  Except with the prior written consent of the Trust, you shall not
confess any Claim or make any compromise in any case in which the Trust will
be asked to indemnify you.

          12.2.  INDEMNIFICATION OF THE TRUST.  You shall indemnify and hold
the Trust harmless from and against any and all losses, claims, damages,
liabilities and expenses incurred by the Trust and resulting from any Claim
brought against the Trust and resulting from (i) the bad faith or negligence
of you, your officers, employees or agents, or (ii) any breach of your
obligations under this Agreement or applicable law by you, your officers,
employees or agents, or (iii) any false or misleading statement contained in
any communication by you to any Customer or prospective Customer not prepared
by or expressly authorized by the Trust for your use.

     In any case in which you may be asked to indemnify or hold the Trust
harmless, you shall be advised of all pertinent facts concerning the situation
in question and the Trust shall use reasonable care to identify and notify you
promptly concerning any situation which presents or appears likely to present
                                       4
<PAGE>
a claim for indemnification against you.  You shall have the option to defend
the Trust against any Claim which may be the subject of indemnification
hereunder.  In the event that you elect to defend against such Claim, the
defense shall be conducted by counsel chosen by you and satisfactory to the
Trust.  The Trust may retain additional counsel at its expense.  Except with
the prior written consent of the agent, the Trust shall not confess any Claim
or make any compromise in any case in which you will be asked to indemnify the
Trust.

          12.3.  SURVIVAL OF INDEMNITIES.  The  indemnities granted by the
parties in this section 12 shall survive the termination of this Agreement.

     13.  INSURANCE.  You shall maintain reasonable insurance coverage against
any and all liabilities which may arise in connection with the performance of
its duties hereunder.  You shall provide information with respect to the
extent of such coverage upon our request.

     14.  NOTICES.  All notices or other communications hereunder to either
party shall be in writing and shall be deemed sufficient if mailed to such
party at the address of such party set forth in this Agreement or at such
other address as such party may have designated by written notice to the
other.

     15.  FURTHER ASSURANCES.  Each party agrees to perform such further acts
and execute such further documents as are necessary to effectuate the purposes
hereof.

     16.  TERMINATION.  This Agreement may be terminated by the Trust, without
the payment of any penalty, at any time upon not more than 60 days' nor less
than 30 days' notice to you, by a vote of a majority of the Board of Trustees
of the Trust who are not "interested persons" of the Trust (as defined in the
1940 Act) and have no direct or indirect financial interest in the operation
of the Trust's Shareholder Servicing Plan (the "Plan"), this Agreement or any
other agreement related to such Plan, or by "a vote of a majority of the
outstanding voting securities" (as defined in the 1940 Act) of the Trust.  You
may terminate this Agreement upon not more than 60 days' nor less than 30
days' notice to the Trust.  Notwithstanding anything herein to the contrary,
this Agreement may not be assigned and shall terminate automatically without
notice to either party upon any assignment.  Upon termination hereof, the
Trust shall pay such compensation as may be due you as of the date of such
termination.

     17.  CHANGES; AMENDMENTS.  This Agreement may be changed or amended only
by written instrument signed by both parties.

     18.  LIMITATION OF LIABILITY.  The First Amended and Restated Master
Trust Agreement dated February 28, 1995, as amended from time to time,
establishing the Trust, which is hereby referred to and a copy of which is on
file with the Secretary of The Commonwealth of Massachusetts, provides that
the name of the Trust means the Trustees from time to time serving (as
Trustees but not personally) under said Master Trust Agreement.  It is
expressly acknowledged and agreed that the obligations of the Trust hereunder
shall not be binding upon any of the shareholders, Trustees, officers,
employees or agents of the Trust, personally, but shall bind only the trust
property of the Trust, as provided in its Master Trust Agreement.  The
execution and delivery of this Agreement have been authorized by the Trustees
of the Trust and signed by an officer of the Trust, acting as such, and
                                       5
<PAGE>
neither such authorization by such Trustees nor such execution and delivery by
such officer shall be deemed to have been made by any of them individually or
to impose any liability on any of them personally, but shall bind only the
trust property of the Trust as provided in its Master Trust Agreement.

     19.  MISCELLANEOUS.  This Agreement shall be construed and enforced in
accordance with and governed by the laws of The Commonwealth of Massachusetts
without giving effect to the conflicts of laws provisions thereof.  The
captions in this Agreement are included for convenience of reference only and
in no way define or limit any of the provisions hereof or otherwise affect
their construction or effect.  This Agreement has been executed on behalf of
the Trust by the undersigned not individually, but in the capacity indicated.
This Agreement shall be effective when accepted by you below.

     Please confirm your agreement hereto by signing and returning the
enclosed counterpart of this Agreement at once to:  Heitman Securities Trust,
180 North LaSalle Street, Suite 3600, Chicago, Illinois  60611, Attention:
President.  Upon receipt thereof, this Agreement and such signed duplicate
copy will evidence the agreement between us.

                                   HEITMAN SECURITIES TRUST


                                   By:/s/_______________________________
                                     NAME:
                                     TITLE:


                                   ATTEST:______________________________


ACCEPTED:

[                                                  ]
       (Shareholder Servicing Agent)


By:/s/______________________________
  NAME:
  TITLE:


ATTEST:______________________________

_______________________________________

_______________________________________

_______________________________________
(ADDRESS TO WHICH ALL COMMUNICATIONS ARE
TO BE SENT)


Dated:_________________________




275672.c2


                                                            Exhibit 15(d)
                                                            
                                                            
                   [Letterhead of Heitman Securities Trust]



                        SHAREHOLDER SERVICING AGREEMENT
                       FOR OMNIBUS ACCOUNT ARRANGEMENTS



                                                       Chicago, Illinois

Ladies and Gentlemen:

     We are hereby inviting you, subject to the terms and conditions set forth
below,  to  serve  as  the as the agent for your customers  ("Customers")  for
purposes  of  performing  certain administrative functions in connection  with
purchases  and  redemptions  of Advisor Class shares  of  beneficial  interest
("Shares")  of Heitman Securities Trust (the "Trust") from time to  time  upon
the order and for the account of Customers, and to provide related services to
your Customers in connection with their investments in the Trust.  Each series
of the Trust for which you serve as servicing agent pursuant to this Agreement
is hereafter referred to as a "Fund."

     1.    APPOINTMENT.   You  hereby agree to perform  certain  services  for
Customers  as  hereinafter  set  forth.  Your appointment  hereunder  is  non-
exclusive,  and the parties recognize and agree that, from time to  time,  the
Trust  may  enter  into  other  shareholder servicing  agreements  with  other
financial institutions.

     2.    SERVICES TO BE PERFORMED.  You shall be responsible for  performing
shareholder  account  administrative  and  servicing  functions,  which  shall
include,  without  limitation,  one  or  more  of  the  following  activities:
(a)  answering  Customer inquiries regarding account status and  history,  the
manner  in which purchases and redemptions of the Shares may be effected,  and
certain  other  matters  pertaining to the Trust; (b) assisting  Customers  in
designating and changing dividend options, account designations and addresses;
(c)  providing  necessary personnel and facilities to establish  and  maintain
certain  shareholder accounts and records, as requested from time to  time  by
the   Trust,   including  complete  subaccounting  records  regarding   Shares
beneficially  owned  by  Customers; (d) assisting in processing  purchase  and
redemption   transactions;   (e)  arranging   for   the   wiring   of   funds;
(f)  transmitting  and receiving funds in connection with Customer  orders  to
purchase  or redeem Shares; (g) verifying and guaranteeing Customer signatures
in connection with redemption orders, transfers among and changes in Customer-
designated  accounts; (h) providing periodic statements showing  a  Customer's
account  balances  and,  to  the  extent  practicable,  integration  of   such
information with other client transactions otherwise effected with or  through
you;  (i)  furnishing (either separately or on an integrated basis with  other
reports  sent  to  a  Customer  by  you) monthly  and  annual  statements  and
confirmations  of  all  purchases and redemptions of Shares  in  a  Customer's
account;  (j) transmitting proxy statements, annual reports, prospectuses  and
other  communications  from the Trust to Customers; (k) receiving,  tabulating
and  transmitting to the Trust proxies executed by Customers with  respect  to
annual and special meetings of shareholders of the Trust; (l) aggregating  and
processing  Customer purchase and redemption requests for Shares  and  placing
net purchase and redemption orders with the Trust's transfer agent  ("Transfer
     
                                       7
<PAGE>
Agent")  in  the manner described in section 4 hereof; and (m) providing  such
other related services as the Trust or a Customer may reasonably request.  You
shall  provide  all personnel and facilities necessary in  order  for  you  to
perform  one or more of the functions described in this paragraph with respect
to  your Customers.  You shall exercise reasonable care in performing all such
services and shall be liable for any failure to exercise such reasonable care.

     3.   FEES.

[ALTERNATIVE 1:

          3.1.    FEES  FROM  THE TRUST.  In consideration  for  the  services
described  in  section  2 hereof and the incurring of expenses  in  connection
therewith,  you shall receive fees at an annual rate of  0.25% of the  average
daily value of all Shares owned by or for all Customers with whom you maintain
a  servicing relationship, such fee to be paid in arrears at the end  of  each
calendar quarter.

          3.2.    Fees  from  Customers.  It is agreed  that  you  may  impose
certain  conditions  on  Customers, in addition to  or  different  from  those
imposed  by  the  Trust,  such as requiring a minimum  initial  investment  or
charging  Customers  direct  fees for the same  or  similar  services  as  are
provided hereunder by you (which fees may either relate specifically  to  your
services with respect to the Trust or generally cover services not limited  to
those with respect to the Trust).  You shall bill Customers directly for  such
fees.  In the event you charge Customers such fees, you shall make appropriate
prior  written  disclosure  (such disclosure to  be  in  accordance  with  all
applicable laws) to Customers both of any direct fees charged to the  Customer
and  of the fees received or to be received by you from the Trust pursuant  to
section  3.1 of this Agreement.  It is understood, however, that in  no  event
shall  you  have recourse or access to the account of any shareholder  of  the
Trust  except to the extent expressly authorized by law or by the Trust or  by
such  shareholder  for  payment  of  any  direct  fees  referred  to  in  this
section 3.2.]
          
[ALTERNATIVE 2:
          3.1.    FEES  FROM  THE TRUST.  In consideration  for  the  services
described  in  Section  2 hereof and the incurring of expenses  in  connection
therewith,  you  shall receive (i) fees at an annual rate  of   0.25%  of  the
average daily value of all Shares owned by or for all Customers with whom  you
maintain  a servicing relationship (the "Base Fee") plus (ii) an amount  equal
to  0.10% (per annum) of the average daily value of all Shares owned by or for
all Customers with whom you maintain a servicing relationship (the "Additional
Fee"  and, together with the Base Fee, the "Total Fee").  The Total Fee  shall
be paid in arrears at the end of each calendar quarter.

          3.2.    FEES  TO BE PAID BY THE TRUST.  The Trust shall be obligated
to  pay  the Base Fee plus an amount equal to the lesser of (i) the Additional
Fee  and (ii) an amount equal to the fees that would have been charged by  the
Trust's  transfer  agent  with respect to the  Shares  owned  by  or  for  all
Customers with whom you maintain a servicing relationship had such shares been
held in accounts for which the Trust's transfer agent acted as transfer agent.

          3.3.    FEES  TO BE PAID BY ACG CAPITAL CORPORATION.  At  all  times
during  the  term of the Agreement and after the termination of the Agreement,
ACG Capital Corporation shall be responsible for payment of the Total Fee less
any amounts payable by the Trust pursuant to Section 3.2 hereof.
                                       8
<PAGE>
          3.4.    FEES  FROM  CUSTOMERS.  It is agreed  that  you  may  impose
certain  conditions  on  Customers, in addition to  or  different  from  those
imposed  by  the  Trust,  such as requiring a minimum  initial  investment  or
charging  Customers  direct  fees for the same  or  similar  services  as  are
provided hereunder by you (which fees may either relate specifically  to  your
services with respect to the Trust or generally cover services not limited  to
those with respect to the Trust).  You shall bill Customers directly for  such
fees.  In the event you charge Customers such fees, you shall make appropriate
prior  written  disclosure  (such disclosure to  be  in  accordance  with  all
applicable laws) to Customers both of any direct fees charged to the  Customer
and  of  the  fees  received or to be received by you from the  Trust  or  ACG
Capital  Corporation  pursuant  to section  3.2  or  3.3  of  this  Agreement,
respectively.   It  is understood, however, that in no event  shall  you  have
recourse  or access to the account of any shareholder of the Trust  except  to
the  extent expressly authorized by law or by the Trust or by such shareholder
for payment of any direct fees referred to in this section 3.4.]

     4.   PURCHASE AND REDEMPTION ORDERS.

          4.1.    OMNIBUS ACCOUNTS.  It is agreed that you will open with  the
Transfer Agent a minimum of two omnibus accounts per Fund:  capital gains  and
dividend  distributions payable with respect to Shares  held  in  one  account
shall  be  paid in cash, and capital gains and dividend distributions  payable
with  respect  to Shares held in another account shall be paid  in  additional
Shares of the Fund.

          4.2.    AGGREGATION OF ORDERS.  For each business day on  which  any
Customer places with you a purchase or redemption order for Shares of a  Fund,
you shall aggregate all such purchase orders and aggregate all such redemption
orders and communicate to Transfer Agent, by facsimile or, where feasible,  by
direct  or  indirect  systems  access, an  aggregate  purchase  order  and  an
aggregate redemption order for each omnibus account.  To be effective  on  the
date  received,  all orders must be received by Transfer Agent  in  accordance
with the terms set forth in the current prospectus and statement of additional
information for the Trust.

          4.3.    NOTIFICATION  OF NET ASSET VALUE.  After 4:00  p.m.  Eastern
Time  and prior to ___ p.m. Eastern Time on each business day, the Trust shall
notify  you  of the net asset value per share of each Share of each  Fund  for
that business day.

          4.4.    PAYMENT OF REDEMPTION PROCEEDS.  In the case of a redemption
order, federal funds, in the amount of the redemption order shall be wired  by
[DATE/TIME]       to you at __________.  Each party shall bear the cost of any
wire transfer that it sends.

          4.5.    NET  ASSET VALUE ADJUSTMENTS.  In the event adjustments  are
required  to  correct any error in the computation of the net asset  value  or
public  offering  price of Fund Shares, the Trust shall notify  you  prior  to
making  any  adjustments and describe the need for such adjustments (including
the  date of the error, the incorrect price and the correct price).   In  such
case,  an  appropriate  adjustment  shall be  made  to  the  relevant  omnibus
account(s)  and  you shall make corresponding adjustments to the  accounts  of
your Customers.  If as a result of such error Customers have received accounts
in  excess  of  the amounts to which they otherwise would have  been  entitled
prior to an adjustment, at the request of the Trust you will make a good faith
effort to collect such excess amounts from such Customers.
                                       9
<PAGE>
          4.6.    SUSPENSION  OF SALES OR REDEMPTIONS.  The  Trust  may  cease
offering  Shares  at  any  time, and in its sole  discretion  may  refuse  any
purchase order.  Further, the Trust shall not be required to accept orders for
redemption of Shares of a Fund under this section 4 if the Trust has suspended
redemptions with respect to such Fund in accordance with section 22(e) of  the
Investment Company Act of 1940, as amended (the "1940 Act").

          4.7.    DEFINITION.   For the purposes of this Agreement,  "business
day"  shall  mean  each  day  that the New York Stock  Exchange  is  open  for
business.

     5.   DIVIDENDS AND CAPITAL GAINS DISTRIBUTIONS.  As to each Fund, as soon
as practicable after the announcement of a distribution, you shall be notified
of the ex-date, record date, payable date, distribution rate per Share, record
date Share balances and cash and reinvestment payment amounts.  On the payable
date, the Trust shall wire the cash distribution from the appropriate Fund  to
you at _______________________________  For annual tax reporting purposes, the
Trust shall inform you of the portion of distributions that include any of the
following:   foreign source income, tax exempt income by state of  origin,  or
return of capital.

     6.   PREPARATION AND DISTRIBUTION OF WRITTEN MATERIALS.

          6.1.    PROSPECTUSES AND STATEMENTS OF ADDITIONAL INFORMATION.   The
Trust  shall provide you with such number of copies of each Fund's  prospectus
and  statement of additional information ("SAI") relating to the Shares as  is
necessary for delivery to Customers in connection with the purchase of Shares,
and  you  shall be responsible for making timely delivery of Prospectuses  and
SAIs  to  Customers in compliance with applicable law.  As soon as practicable
following  the  filing  under the Securities Act of 1933,  as  amended,  of  a
definitive prospectus or SAI of any Fund or a supplement to the prospectus  of
SAI  of any Fund, the Trust shall provide copies of the prospectus and SAI  of
each  Fund affected by the amendment or a copy of such supplement.  You  shall
not be responsible for the preparing or filing with any governmental authority
any registration statement, prospectus, SAI or supplement for the Trust or any
Fund.   However,  upon  request by the Trust or any  of  the  Trust's  service
providers, you shall timely provide information necessary for the Trust or any
of  the Trust's service providers to:  (i) prepare and file any of the written
materials mentioned in this section 6 or (ii) otherwise comply with applicable
law regarding the Trust.

          6.2.    FORWARDING  OF  STATEMENTS AND  REPORTS.  You  shall  timely
provide  copies  of  the following materials to Customers:  proxy  statements,
annual reports and semi-annual reports.  At no expense to you, the Trust shall
provide  you  with  as  many copies of such materials as  you  may  reasonably
request.   Such  materials  shall be sent to you  at  the  following  address:
_______________.

     7.    COMPLIANCE WITH BLUE SKY LAWS. You  will only place purchase orders
for  Shares of a Fund on behalf of Customers whose addresses recorded on  your
books are in jurisdictions in which the Trust has notified you in writing that
the  Shares  of the Fund are registered or qualified for sale under applicable
law.   You  shall  immediately  cease  offering  Shares  of  a  Fund  in   any
jurisdiction  where  the  Trust  notifies  you  in  writing  that  the  Fund's
registration or qualification has terminated or if the Trust otherwise  wishes
     
     
                                      10
<PAGE>
you  to  cease offering Shares of such Fund in such jurisdiction.   You  shall
furnish  the  Trust  or its designee with monthly written  statements  of  the
number  of  Shares of each Fund purchased on behalf of Customers  resident  in
each jurisdiction.
     
     8.   CAPACITY AND AUTHORITY TO ACT.  You and your officers, employees and
agents are not authorized to make any representations concerning the Trust  or
the  Shares  to  Customers or prospective Customers, excepting  only  accurate
communication of factual information contained in the then-current  prospectus
and statement of additional information or such other communications as may be
expressly  authorized by the Trust.  In performing your  services  under  this
Agreement, you shall act as agent for the Customer and shall have no authority
to  act  as agent for the Trust.  Upon request by the Trust, you shall provide
the  Trust with copies of any materials which are generally circulated by  you
to your Customers or prospective Customers.

     9.    USE OF THE AGENT'S NAME.  The Trust shall not use your name in  any
prospectus,  sales literature or other material relating to  the  Trust  in  a
manner  not approved by you prior thereto in writing; PROVIDED, HOWEVER,  that
your  approval  shall  not be required for any use of its  name  which  merely
refers  accurately to your appointment hereunder or which is required  by  the
Securities  and Exchange Commission or any state securities authority  or  any
other  appropriate  regulatory, governmental or judicial authority;  PROVIDED,
FURTHER,  that  in  no event shall such approval be unreasonably  withheld  or
delayed.

     10.   USE  OF THE TRUST'S NAME.  You shall not use the name of the  Trust
(other  than  for internal use in connection with performing its duties  under
this  agreement)  in  a  manner not approved by the  Trust  prior  thereto  in
writing;  PROVIDED,  HOWEVER, that the approval of  the  Trust  shall  not  be
required  for  the  use of the Trust's name in connection with  communications
permitted by section 4 hereof or for any use of the Trust's name which  merely
refers  accurately  to  your  role hereunder  or  which  is  required  by  the
Securities  and Exchange Commission or any state securities authority  or  any
other  appropriate  regulatory, governmental or judicial authority;  PROVIDED,
FURTHER,  that  in  no event shall such approval be unreasonably  withheld  or
delayed.

     11.   SECURITY.   You represent and warrant that, to  the  best  of  your
knowledge,  the  various  procedures and systems which  you  have  implemented
(including  provision  for  twenty-four hours a day  restricted  access)  with
regard to safeguarding from loss or damage attributable to fire, theft or  any
other  cause  the  Trust's  records and other data  and  your  records,  data,
equipment,  facilities  and other property used in  the  performance  of  your
obligations hereunder are adequate and that you will make such changes therein
from  time  to time as in its judgment are required for the secure performance
of  your  obligations hereunder.  The parties shall review  such  systems  and
procedures  on a periodic basis, and the Trust may from time to  time  specify
the  types  of  records  and  other data of the Trust  to  be  safeguarded  in
accordance with this section 11.

     12.   COMPLIANCE  WITH LAWS; ETC.  You shall comply with  all  applicable
federal and state laws and regulations, including securities laws. You  hereby
agree to maintain all records required by law relating to transactions on  the
Shares,  and  upon our request, or of the Trust, promptly make such  of  these
records  available  to us or the Trust's administrator as are  requested.   In
addition, you hereby agree to establish appropriate procedures  and  reporting
                                      11
<PAGE>
forms  and/or mechanisms and schedules in conjunction with us and the  Trust's
administrator,  to  enable the Trust to identify the location,  type  of,  and
sales  to  all accounts opened and maintained by your customers or by  you  on
behalf  of  your customers.  You represent and warrant to the Trust  that  the
performance  of all its obligations hereunder will comply with all  applicable
laws and regulations, the provisions of your charter documents and by-laws and
all  material  contractual  obligations binding  upon  you.   You  furthermore
undertakes that you will promptly inform the Trust of any change in applicable
laws or regulations (or interpretations thereof) or in your charter or by-laws
or material contracts which would prevent or impair full performance of any of
your obligations hereunder.

     13.   REPORTS.  To the extent requested by the Trust from time  to  time,
you agree that you will provide the Trust with a written report of the amounts
expended  by  you pursuant to this Agreement and the purposes for  which  such
expenditures  were made.  Such written reports shall be in a form satisfactory
to  the  Trust  and shall supply all information necessary for  the  Trust  to
discharge its responsibilities under applicable laws and regulations.

     14.  RECORD KEEPING.

          14.1.   SECTION 31(A), ETC.  You shall maintain records  in  a  form
acceptable to the Trust and in compliance with applicable laws and  the  rules
and  regulations of the Securities and Exchange Commission, including but  not
limited  to the record-keeping requirements of section 31(a) of the 1940  Act,
and the rules thereunder.  Such records shall be deemed to be the property  of
the  Trust and will be made available, at the Trust's reasonable request,  for
inspection and use by the Trust, representatives of the Trust and governmental
authorities.   You agree that, for so long as you retain any  records  of  the
Trust, you will meet all reporting requirements pursuant to the 1940 Act  with
respect to such records.

          14.2.   TRANSFER OF CUSTOMER DATA.  In the event this  Agreement  is
terminated  or a successor to you are appointed, you shall, at the expense  of
the  Trust, transfer to such designee as the Trust may direct a certified list
of  the shareholders of the Trust serviced by you (with name, address and  tax
identification or Social Security number), a complete record of the account of
each  such  shareholder and the status thereof, and all other relevant  books,
records, correspondence and other data established or maintained by you  under
this  Agreement.  In the event this Agreement is terminated, you will use your
best  efforts  to  cooperate  in  the orderly  transfer  of  such  duties  and
responsibilities, including assistance in the establishment of books,  records
and other data by the successor.

          14.3.   SURVIVAL OF RECORD KEEPING OBLIGATIONS.  The record  keeping
obligations imposed in this section 14 shall survive the termination  of  this
Agreement.

     15.  FORCE MAJEURE.  You shall not be liable or responsible for delays or
errors  by  reason  of circumstances beyond its control,  including,  but  not
limited  to, acts of civil or military authority, national emergencies,  labor
difficulties, fire, mechanical breakdown, flood or catastrophe, Acts  of  God,
insurrection, war, riots or failure of communication or power supply.




                                      12
<PAGE>
     16.  INDEMNIFICATION.

          16.1.  INDEMNIFICATION OF THE AGENT.  The Trust shall indemnify  and
hold  you  harmless  from  and against any and all  losses,  claims,  damages,
liabilities and expenses incurred by you and resulting from any claim, demand,
action or suit (collectively, "Claims") brought against you and arising out of
or  in  connection  with the performance of your obligations hereunder,  other
than  any  Claim resulting from (i) the bad faith or negligence of  you,  your
officers,  employees  or agents, or (ii) any breach of your  obligation  under
this  Agreement or applicable law by you, your officers, employees or  agents,
or  (iii) any false or misleading statement contained in any communication  by
you  to  any  Customer or prospective Customer not prepared  by  or  expressly
authorized by the Trust for your use.

     In  any  case  in which the Trust may be asked to indemnify or  hold  you
harmless,  the  Trust shall be advised of all pertinent facts  concerning  the
situation in question and you shall use reasonable care to identify and notify
the  Trust promptly concerning any situation which presents or appears  likely
to  present  a claim for indemnification against the Trust.  The  Trust  shall
have  the  option to defend you against any Claim which may be the subject  of
indemnification  hereunder.   In the event that the  Trust  elects  to  defend
against  such  claim the defense shall be conducted by counsel chosen  by  the
Trust  and  satisfactory  to you.  You may retain additional  counsel  at  its
expense.   Except with the prior written consent of the Trust, you  shall  not
confess  any Claim or make any compromise in any case in which the Trust  will
be asked to indemnify you.

          16.2.   INDEMNIFICATION OF THE TRUST.  You shall indemnify and  hold
the  Trust  harmless  from  and against any and all losses,  claims,  damages,
liabilities  and expenses incurred by the Trust and resulting from  any  Claim
brought  against the Trust and resulting from (i) the bad faith or  negligence
of  you,  your  officers,  employees or agents, or (ii)  any  breach  of  your
obligations  under  this Agreement or applicable law by  you,  your  officers,
employees  or agents, or (iii) any false or misleading statement contained  in
any  communication by you to any Customer or prospective Customer not prepared
by or expressly authorized by the Trust for your use.

     In  any  case  in which you may be asked to indemnify or hold  the  Trust
harmless, you shall be advised of all pertinent facts concerning the situation
in question and the Trust shall use reasonable care to identify and notify you
promptly concerning any situation which presents or appears likely to  present
a  claim for indemnification against you.  You shall have the option to defend
the  Trust  against  any  Claim which may be the  subject  of  indemnification
hereunder.   In  the event that you elect to defend against  such  Claim,  the
defense  shall be conducted by counsel chosen by you and satisfactory  to  the
Trust.   The Trust may retain additional counsel at its expense.  Except  with
the  prior written consent of the agent, the Trust shall not confess any Claim
or make any compromise in any case in which you will be asked to indemnify the
Trust.

          16.3.   SURVIVAL  OF INDEMNITIES.  The  indemnities granted  by  the
parties in this section 16 shall survive the termination of this Agreement.

     17.  INSURANCE.  You shall maintain reasonable insurance coverage against
any and all liabilities which may arise in connection with the performance  of
its  duties  hereunder.  You shall provide information  with  respect  to  the
extent of such coverage upon our request.
                                      13
<PAGE>
     18.   NOTICES.  All notices or other communications hereunder  to  either
party  shall  be in writing and shall be deemed sufficient if mailed  to  such
party  at  the address of such party set forth in this Agreement  or  at  such
other  address  as  such party may have designated by written  notice  to  the
other.

     19.   FURTHER ASSURANCES.  Each party agrees to perform such further acts
and execute such further documents as are necessary to effectuate the purposes
hereof.

     20.  TERMINATION.  This Agreement may be terminated by the Trust, without
the  payment of any penalty, at any time upon not more than 60 days' nor  less
than  30 days' notice to you, by a vote of a majority of the Board of Trustees
of  the Trust who are not "interested persons" of the Trust (as defined in the
1940  Act)  and have no direct or indirect financial interest in the operation
of  the Trust's Shareholder Servicing Plan (the "Plan"), this Agreement or any
other  agreement  related to such Plan or by "a vote  of  a  majority  of  the
outstanding voting securities" (as defined in the 1940 Act) of the Trust.  You
may  terminate  this Agreement upon not more than 60 days' nor  less  than  30
days'  notice to the Trust.  Notwithstanding anything herein to the  contrary,
this  Agreement may not be assigned and shall terminate automatically  without
notice  to either party upon any assignment.  [TO BE USED WITH ALTERNATIVE  1:
Upon  termination hereof, the Trust shall pay such compensation as may be  due
you  as  of  the  date of such termination.]  [TO BE USED WITH ALTERNATIVE  2:
Upon termination hereof, ACG Capital Corporation shall continue to pay you the
compensation  contemplated  hereby, and  you  shall  continue  to  render  the
services contemplated hereby, in respect of Shares held by you as of the  date
of termination for so long as such Shares are held and the Trust shall have no
obligation to pay any compensation to you with respect to such Shares.]

     21.   CHANGES; AMENDMENTS.  This Agreement may be changed or amended only
by written instrument signed by both parties.

     22.   LIMITATION  OF  LIABILITY.  The First Amended and  Restated  Master
Trust  Agreement  dated  February 28, 1995, as  amended  from  time  to  time,
establishing the Trust, which is hereby referred to and a copy of which is  on
file  with  the Secretary of The Commonwealth of Massachusetts, provides  that
the  name  of  the  Trust means the Trustees from time  to  time  serving  (as
Trustees  but  not  personally)  under said Master  Trust  Agreement.   It  is
expressly  acknowledged and agreed that the obligations of the Trust hereunder
shall  not  be  binding  upon  any  of the shareholders,  Trustees,  officers,
employees  or agents of the Trust, personally, but shall bind only  the  trust
property  of  the  Trust,  as  provided in its Master  Trust  Agreement.   The
execution and delivery of this Agreement have been authorized by the  Trustees
of  the  Trust  and  signed by an officer of the Trust, acting  as  such,  and
neither such authorization by such Trustees nor such execution and delivery by
such officer shall be deemed to have been made by any of them individually  or
to  impose  any liability on any of them personally, but shall bind  only  the
trust property of the Trust as provided in its Master Trust Agreement.

     23.   MISCELLANEOUS.  This Agreement shall be construed and  enforced  in
accordance  with and governed by the laws of The Commonwealth of Massachusetts
without  giving  effect  to  the conflicts of laws  provisions  thereof.   The
captions in this Agreement are included for convenience of reference only  and
in  no  way  define or limit any of the provisions hereof or otherwise  affect
their  construction or effect.  This Agreement has been executed on behalf  of
the  Trust by the undersigned not individually, but in the capacity indicated.
                                      14
<PAGE>
This Agreement shall be effective when accepted by you below.

     Please  confirm  your  agreement hereto  by  signing  and  returning  the
enclosed counterpart of this Agreement at once to:  Heitman Securities  Trust,
180  North  LaSalle  Street, Suite 3600, Chicago, Illinois  60611,  Attention:
President.   Upon  receipt thereof, this Agreement and such  signed  duplicate
copy will evidence the agreement between us.

                                   HEITMAN SECURITIES TRUST


                                   By: /s/____________________
                                     NAME:
                                     TITLE:


                                   ATTEST:


ACCEPTED:

[                            ]
         (Shareholder Servicing Agent)


By: /s/
  NAME:
  TITLE:


ATTEST:

_______________________________________

_______________________________________

_______________________________________
(ADDRESS TO WHICH ALL COMMUNICATIONS ARE
TO BE SENT)


Dated:___________________________


 [TO BE USED WITH ALTERNATIVE 2:
ACKNOWLEDGED AND AGREED, SOLELY
WITH RESPECT TO SECTION 3.3 AND THE
LAST SENTENCE OF SECTION 20 HEREOF, BY:

ACG CAPITAL CORPORATION



By:/s/________________________
  NAME:
  TITLE:                     ]


147118.c5


                                       

                                                                    EXHIBIT 16
                                       
                                       
                                       
        FUND NAME:  HEITMAN/PRA REAL ESTATE FUND - INSTITUTIONAL CLASS
                            (STANDARDIZED RETURNS)
                                       
                                       
                                1 YR        5 YR       INCEPTION
                              --------    --------     ---------
# YEARS IN PERIOD                 1            5       7.810959
AVERAGE ANNUAL TOTAL RETURN   38.06%       17.38%         10.18%
CUMULATIVE TOTAL RETURN       38.06%      122.82%        113.26%
MAXIMUM SALES LOAD             0.00%        0.00%          0.00%


ANNUAL
AVERAGE ANNUAL TOTAL RETURN          CUMULATIVE TOTAL RETURN
- ---------------------------          -----------------------
(ERV/P)1/N        -1  =   T     (ERV/P)               - 1  =  T

(1,380.61/1,000)1  -1  =  T     (1,380.61/1,000)       -1  =  T

               0.3806  =  T                        0.3806  =  T
               38.06%  =  T                        38.06%  =  T


5 YEARS ENDING 12/31/96
AVERAGE ANNUAL TOTAL RETURN          CUMULATIVE TOTAL RETURN
- ---------------------------          -----------------------

(ERV/P)1/N          -1  =  T    (ERV/P)               - 1  =  T

(2,228.19/1,000)1/5 -1  =  T    (2,228.19/1,000)       -1  =  T

                0.1738  =  T                      1.2282   =  T
                17.38%  =  T                     122.82%   =  T


INCEPTION THROUGH 12/31/96
AVERAGE ANNUAL TOTAL RETURN             CUMULATIVE TOTAL RETURN
- ---------------------------             -----------------------

(ERV/P)1/N                  -1  =  T    (ERV/P)            - 1   =  T

(2,132.55/1,000)1/7.810959  -1  =  T    (2,132.55/1,000)     -1  =  T

                       .1018    =  T                     1.1326  =  T
                        10.18%  =  T                    113.26%  =  T







<PAGE>
                                                                    EXHIBIT 16

           FUND NAME:  HEITMAN/PRA REAL ESTATE FUND - ADVISOR CLASS
                            (STANDARDIZED RETURNS)
                                       
                                       
                                1 YR                   INCEPTION
                              -------                  ---------
# YEARS IN PERIOD                 1                     1.635616
AVERAGE ANNUAL TOTAL RETURN   30.91%                       27.18%
CUMULATIVE TOTAL RETURN       30.91%                       48.17%
MAXIMUM SALES LOAD             4.75%                        4.75%


ANNUAL
AVERAGE ANNUAL TOTAL RETURN     CUMULATIVE TOTAL RETURN
- ---------------------------     -----------------------

(ERV/P)1/N        -1  =   T     (ERV/P)            - 1  =  T

(1,309.13/1,000)1  -1  =  T     (1,309.13/1,000)    -1  =  T

               0.3091  =  T                     0.3091  =  T
               30.91%  =  T                     30.91%  =  T



INCEPTION THROUGH 12/31/96
AVERAGE ANNUAL TOTAL RETURN               CUMULATIVE TOTAL RETURN
- ---------------------------               -----------------------
(ERV/P)1/N                  -1  =  T      (ERV/P)            - 1  =  T

(1,481.72/1,000)1/1.635616  -1  =  T      (1,481.72/1,000)    -1  =  T

                        0.2718  =  T                       .4817  =  T
                        27.18%  =  T                      48.17%  =  T






















<PAGE>
                                                                    EXHIBIT 16

           FUND NAME:  HEITMAN/PRA REAL ESTATE FUND - ADVISOR CLASS
                           (NON-STANDARDIZED RETURNS)
                                       
                                       
                                1 YR                   INCEPTION
                              --------                 ---------
# YEARS IN PERIOD                 1                     1.635616
AVERAGE ANNUAL TOTAL RETURN   37.44%                       31.02%
CUMULATIVE TOTAL RETURN       37.44%                       55.56%
MAXIMUM SALES LOAD             0.00%                        0.00%


ANNUAL
AVERAGE ANNUAL TOTAL RETURN     CUMULATIVE TOTAL RETURN
- ---------------------------     -----------------------

(ERV/P)1/N         -1  =   T    (ERV/P)            - 1  =  T

(1,374.40/1,000)1   -1  =  T    (1,374.40/1,000)    -1  =  T

                0.3744  =  T                    0.3744  =  T
                37.44%  =  T                    37.44%  =  T



INCEPTION THROUGH 12/31/96
AVERAGE ANNUAL TOTAL RETURN               CUMULATIVE TOTAL RETURN
- ---------------------------               -----------------------
(ERV/P)1/N                  -1  =  T      (ERV/P)            - 1   =  T

(1,555.60/1,000)1/1.635616  -1  =  T      (1,555.60/1,000)     -1  =  T

                        0.3102  =  T                       .5556   =  T
                        31.02%  =  T                      55.56%   =  T

<PAGE>

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 HEITMAN/PRA INSTITUTUINAL CLASS
DATED DECEMBER 31, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
ANNUAL REPORT DATED DECEMBER 31, 1996.
</LEGEND>
<CIK> 0000840084
<NAME> HEITMAN SECURITIES TRUST
<SERIES>
   <NUMBER> 1
   <NAME> HEITMAN REAL ESTATE FUND
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           166418
<INVESTMENTS-AT-VALUE>                          211140
<RECEIVABLES>                                     2485
<ASSETS-OTHER>                                      22
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  213647
<PAYABLE-FOR-SECURITIES>                          4114
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                          453
<TOTAL-LIABILITIES>                               4567
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                        164540
<SHARES-COMMON-STOCK>                            19059
<SHARES-COMMON-PRIOR>                            11694
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                         (182)
<ACCUM-APPREC-OR-DEPREC>                         44722
<NET-ASSETS>                                    209080
<DIVIDEND-INCOME>                                 6796
<INTEREST-INCOME>                                  623
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                    1868
<NET-INVESTMENT-INCOME>                           5551
<REALIZED-GAINS-CURRENT>                         11165
<APPREC-INCREASE-CURRENT>                        34985
<NET-CHANGE-FROM-OPS>                            51701
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                         5249
<DISTRIBUTIONS-OF-GAINS>                          4677
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                           4898
<NUMBER-OF-SHARES-REDEEMED>                       4543
<SHARES-REINVESTED>                                376
<NET-CHANGE-IN-ASSETS>                          107868
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                       (4143)
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                              993
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                   1868
<AVERAGE-NET-ASSETS>                            101673
<PER-SHARE-NAV-BEGIN>                             8.65
<PER-SHARE-NII>                                    .37
<PER-SHARE-GAIN-APPREC>                           2.82
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                          .88
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              10.96
<EXPENSE-RATIO>                                   1.23
<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 ADVISOR CLASS DATED
DECEMBER 31, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERNCE TO THE
ANNUAL REPORT DATED DECEMBER 31, 1996.
</LEGEND>
<CIK> 0000840084
<NAME> HEITMAN SECURITIES TRUST
<SERIES>
   <NUMBER> 1
   <NAME> HEITMAN REAL ESTATE FUND
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           166418
<INVESTMENTS-AT-VALUE>                          211140
<RECEIVABLES>                                     2485
<ASSETS-OTHER>                                      22
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  213647
<PAYABLE-FOR-SECURITIES>                          4114
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                          453
<TOTAL-LIABILITIES>                               4567
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                        164540
<SHARES-COMMON-STOCK>                            19059
<SHARES-COMMON-PRIOR>                            11694
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                         (182)
<ACCUM-APPREC-OR-DEPREC>                         44722
<NET-ASSETS>                                    209080
<DIVIDEND-INCOME>                                 6796
<INTEREST-INCOME>                                  623
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                    1868
<NET-INVESTMENT-INCOME>                           5551
<REALIZED-GAINS-CURRENT>                         11165
<APPREC-INCREASE-CURRENT>                        34985
<NET-CHANGE-FROM-OPS>                            51701
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                         1925
<DISTRIBUTIONS-OF-GAINS>                          2752
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                           7164
<NUMBER-OF-SHARES-REDEEMED>                        962
<SHARES-REINVESTED>                                429
<NET-CHANGE-IN-ASSETS>                          107868
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                       (4143)
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                              993
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                   1868
<AVERAGE-NET-ASSETS>                             35716
<PER-SHARE-NAV-BEGIN>                             8.67
<PER-SHARE-NII>                                    .31
<PER-SHARE-GAIN-APPREC>                           2.84
<PER-SHARE-DIVIDEND>                               .84
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              10.98
<EXPENSE-RATIO>                                   1.73
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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