<PAGE> PAGE 1
000 A000000 06/30/96
000 C000000 0000908187
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0
000 J000000 A
001 A000000 PIMCO COMMERCIAL MORTGAGE SECURITIES TRUST
001 B000000 811-7816
001 C000000 7147604465
002 A000000 840 NEWPORT CENTER DRIVE, SUITE 360
002 B000000 NEWPORT BEACH
002 C000000 CA
002 D010000 92660
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A000001 PACIFIC INVESTMENT MANAGEMENT COMPANY
008 B000001 A
008 C000001 801-7260
008 D010001 NEWPORT BEACH
008 D020001 CA
008 D030001 92660
010 A000001 PACIFIC INVESTMENT MANAGEMENT COMPANY
010 C010001 NEWPORT BEACH
010 C020001 CA
010 C030001 92660
011 A000001 LEHMAN BROTHERS
011 B000001 8-013701
011 C010001 NEW YORK
011 C020001 NY
011 C030001 10285
012 A000001 INVESTORS FIDUCIARY TRUST COMPANY
012 B000001 85-00535
012 C010001 KANSAS CITY
012 C020001 MO
<PAGE> PAGE 2
012 C030001 64105
013 A000001 ERNST & YOUNG LLP
013 B010001 KANSAS CITY
013 B020001 MO
013 B030001 64105
013 B040001 2143
015 A000001 INVESTORS FIDUCIARY TRUST COMPANY
015 B000001 C
015 C010001 KANSAS CITY
015 C020001 MO
015 C030001 64105
015 E010001 X
018 000000 Y
019 A000000 N
019 B000000 0
020 C000001 0
020 C000002 0
020 C000003 0
020 C000004 0
020 C000005 0
020 C000006 0
020 C000007 0
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 0
022 A000001 MORGAN STANLEY
022 B000001 13-2655998
022 C000001 15243
022 D000001 14873
022 A000002 DAIWA SECURITIES
022 B000002 13-5680329
022 C000002 26100
022 D000002 0
022 A000003 SHEARSON LEHMAN BROTHERS
022 B000003 13-2518466
022 C000003 5989
022 D000003 18987
022 A000004 MERRILL LYNCH PF & S
022 B000004 13-5674085
022 C000004 6723
022 D000004 17510
022 A000005 NATIONSBANK CAPITAL MARKETS
022 B000005 56-1684171
022 C000005 18978
022 D000005 0
022 A000006 BEAR STEARNS
022 B000006 13-3299429
022 C000006 9883
022 D000006 1549
022 A000007 GOLDMAN SACHS & CO
<PAGE> PAGE 3
022 B000007 13-5108880
022 C000007 9380
022 D000007 1031
022 A000008 FIRST BOSTON
022 B000008 13-5659485
022 C000008 5339
022 D000008 2316
022 A000009 DONALDSON, LUFKIN, & JENRETTE
022 B000009 13-2741729
022 C000009 5089
022 D000009 2015
022 A000010 SALOMON BROTHERS
022 B000010 13-5365580
022 C000010 2016
022 D000010 4982
023 C000000 115704
023 D000000 71149
024 000000 N
025 A000001 DELETE
025 D000001 0
025 A000002 DELETE
025 D000002 0
025 A000003 DELETE
025 D000003 0
025 A000004 DELETE
025 D000004 0
025 A000005 DELETE
025 D000005 0
025 A000006 DELETE
025 D000006 0
025 A000007 DELETE
025 D000007 0
025 A000008 DELETE
025 D000008 0
026 A000000 N
026 B000000 Y
026 C000000 Y
026 D000000 Y
026 E000000 Y
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 N
028 A010000 0
028 A020000 0
028 A030000 0
028 A040000 0
028 B010000 0
028 B020000 0
028 B030000 0
<PAGE> PAGE 4
028 B040000 0
028 C010000 0
028 C020000 0
028 C030000 0
028 C040000 0
028 D010000 0
028 D020000 0
028 D030000 0
028 D040000 0
028 E010000 0
028 E020000 0
028 E030000 0
028 E040000 0
028 F010000 0
028 F020000 0
028 F030000 0
028 F040000 0
028 G010000 0
028 G020000 0
028 G030000 0
028 G040000 0
028 H000000 0
030 A000000 0
030 B000000 0.00
030 C000000 0.00
031 A000000 0
031 B000000 0
032 000000 0
033 000000 0
035 000000 0
036 B000000 0
038 000000 0
042 A000000 0
042 B000000 0
042 C000000 0
042 D000000 0
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 0
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.725
048 A010000 0
048 A020000 0.000
048 B010000 0
048 B020000 0.000
048 C010000 0
<PAGE> PAGE 5
048 C020000 0.000
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 0
048 K020000 0.000
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 N
054 A000000 Y
054 B000000 Y
054 C000000 Y
054 D000000 N
054 E000000 N
054 F000000 N
054 G000000 Y
054 H000000 Y
054 I000000 N
054 J000000 Y
054 K000000 N
054 L000000 N
054 M000000 Y
054 N000000 N
054 O000000 N
055 A000000 Y
055 B000000 N
056 000000 Y
057 000000 N
058 A000000 N
059 000000 Y
060 A000000 N
060 B000000 N
061 000000 0
062 A000000 Y
062 B000000 0.0
062 C000000 0.0
062 D000000 0.0
062 E000000 0.0
<PAGE> PAGE 6
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 0.0
062 N000000 28.9
062 O000000 0.0
062 P000000 1.0
062 Q000000 117.5
062 R000000 0.0
063 A000000 0
063 B000000 18.2
064 A000000 N
064 B000000 N
066 A000000 N
067 000000 N
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 Y
070 B010000 Y
070 B020000 N
070 C010000 Y
070 C020000 N
070 D010000 Y
070 D020000 N
070 E010000 Y
070 E020000 N
070 F010000 Y
070 F020000 N
070 G010000 Y
070 G020000 N
070 H010000 Y
070 H020000 N
070 I010000 Y
070 I020000 N
070 J010000 Y
070 J020000 Y
070 K010000 Y
070 K020000 N
070 L010000 Y
070 L020000 N
070 M010000 Y
070 M020000 N
070 N010000 Y
070 N020000 N
070 O010000 Y
<PAGE> PAGE 7
070 O020000 Y
070 P010000 N
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 Y
070 R020000 N
071 A000000 83223
071 B000000 68708
071 C000000 215277
071 D000000 32
072 A000000 6
072 B000000 9373
072 C000000 0
072 D000000 0
072 E000000 0
072 F000000 525
072 G000000 72
072 H000000 0
072 I000000 0
072 J000000 29
072 K000000 0
072 L000000 57
072 M000000 17
072 N000000 0
072 O000000 0
072 P000000 1873
072 Q000000 0
072 R000000 9
072 S000000 0
072 T000000 0
072 U000000 3
072 V000000 0
072 W000000 32
072 X000000 2617
072 Y000000 0
072 Z000000 6756
072AA000000 268
072BB000000 0
072CC010000 0
072CC020000 7747
072DD010000 6192
072DD020000 0
072EE000000 0
073 A010000 0.5625
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 0
074 B000000 0
074 C000000 0
<PAGE> PAGE 8
074 D000000 214445
074 E000000 0
074 F000000 0
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 0
074 K000000 0
074 L000000 2394
074 M000000 34
074 N000000 216873
074 O000000 1360
074 P000000 286
074 Q000000 0
074 R010000 66629
074 R020000 0
074 R030000 0
074 R040000 3138
074 S000000 0
074 T000000 145460
074 U010000 11007
074 U020000 0
074 V010000 13.21
074 V020000 0.00
074 W000000 0.0000
074 X000000 336
074 Y000000 0
075 A000000 0
075 B000000 148466
076 000000 12.13
077 A000000 N
078 000000 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
087 A010000 PIMCO COMMERCIAL MORTGAGE SECURITIES TRUST
087 A020000 693388100
087 A030000 PCM
088 A000000 Y
088 B000000 N
088 C000000 N
088 D000000 N
<PAGE> PAGE 9
SIGNATURE JOHN P. HARDAWAY
TITLE TREASURER
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
semi-annual report dated June
30, 1996 and is qualified in
its entirety by
reference to such financial
statements.
</LEGEND>
<CIK> 908187
<NAME> PIMCO COMMERCIAL
MORTGAGE SECURITIES TRUST, INC.
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-
1996
<PERIOD-END> JUN-30-
1996
<INVESTMENTS-AT-COST> 221,366,2
34
<INVESTMENTS-AT-VALUE> 214,445,3
71
<RECEIVABLES> 2,394,283
<ASSETS-OTHER> 20,124
<OTHER-ITEMS-ASSETS> 13,243
<TOTAL-ASSETS> 216,873,0
21
<PAYABLE-FOR-SECURITIES> 1,359,753
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 70,053,47
0
<TOTAL-LIABILITIES> 71,413,22
3
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 152,933,1
45
<SHARES-COMMON-STOCK> 11,007,16
9
<SHARES-COMMON-PRIOR> 11,007,16
9
<ACCUMULATED-NII-CURRENT> 684,039
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 1,236,523
<ACCUM-APPREC-OR-DEPREC> (6,920,86
3)
<NET-ASSETS> 145,459,7
98
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 9,373,279
<OTHER-INCOME> 0
<EXPENSES-NET> 2,617,110
<NET-INVESTMENT-INCOME> 6,756,169
<REALIZED-GAINS-CURRENT> 267,706
<APPREC-INCREASE-CURRENT> (7,747,28
3)
<NET-CHANGE-FROM-OPS> (723,408)
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (6,192,07
9)
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 0
<NUMBER-OF-SHARES-REDEEMED> 0
<SHARES-REINVESTED> 0
<NET-CHANGE-IN-ASSETS> (6,915,48
7)
<ACCUMULATED-NII-PRIOR> 119,949
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 1,504,229
<GROSS-ADVISORY-FEES> 524,846
<INTEREST-EXPENSE> 1,873,481
<GROSS-EXPENSE> 2,617,110
<AVERAGE-NET-ASSETS> 148,465,7
80
<PER-SHARE-NAV-BEGIN> 13.84
<PER-SHARE-NII> 0.61
<PER-SHARE-GAIN-APPREC> (0.68)
<PER-SHARE-DIVIDEND> 0.56
<PER-SHARE-DISTRIBUTIONS> 0.00
<RETURNS-OF-CAPITAL> 0.00
<PER-SHARE-NAV-END> 13.21
<EXPENSE-RATIO> 3.55
<AVG-DEBT-OUTSTANDING> 66,013,51
7
<AVG-DEBT-PER-SHARE> 6.00
</TABLE>
