<PAGE>
000 A000000 04/30/97
000 C000000 0000934588
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 AEW COMMERCIAL MORTGAGE SECURITIES FUND, INC.
001 B000000 811-8920
001 C000000 6175578732
002 A000000 225 FRANKLIN STREET
002 B000000 BOSTON
002 C000000 MA
002 D010000 02110
002 D020000 2803
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 ALDRICH, EASTMAN & WALTCH L.P.
008 B000001 A
008 C000001 801-000000
008 D010001 BOSTON
008 D020001 MA
008 D030001 02110
010 A000001 REICH & TANG ASSET MANAGEMENT, L.P.
010 C010001 NEW YORK
010 C020001 NY
010 C030001 10020
012 A000001 REICH & TANG SERVICES L.P.
012 B000001 84-2007
012 C010001 NEW YORK
012 C020001 NY
012 C030001 10020
013 A000001 MCGLADREY & PULLEN, LLP
013 B010001 NEW YORK
013 B020001 NY
013 B030001 10017
015 A000001 INVESTORS FIDUCIARY TRUST COMPANY
015 B000001 C
015 C010001 KANSAS CITY
015 C020001 MO
015 C030001 64105
015 E010001 X
<PAGE>
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 CHASE SECURITIES, INC.
022 B000001 13-3112953
022 C000001 156191
022 D000001 0
022 A000002 STATE STREET BANK AND TRUST COMPANY
022 B000002 04-1867445
022 C000002 70380
022 D000002 0
022 A000003 MORGAN STANLEY & CO. INCORPORATED
022 B000003 13-2655998
022 C000003 0
022 D000003 7898
022 A000004 SMITH BARNEY INC.
022 B000004 13-1912900
022 C000004 5000
022 D000004 0
022 C000005 0
022 D000005 0
022 C000006 0
022 D000006 0
022 C000007 0
022 D000007 0
022 C000008 0
022 D000008 0
022 C000009 0
022 D000009 0
022 C000010 0
022 D000010 0
023 C000000 231571
023 D000000 7898
024 000000 Y
025 A000001 CS FIRST BOSTON
025 B000001 13-5659785
025 C000001 D
025 D000001 20753
<PAGE>
025 A000002 DONALDSON, LUFKIN & JENRETTE SECURITIES CORP.
025 B000002 13-2747129
025 C000002 D
025 D000002 5074
025 A000003 PRUDENTIAL-BACHE SECURITIES, INC.
025 B000003 22-2347336
025 C000003 D
025 D000003 5578
025 D000004 0
025 D000005 0
025 D000006 0
025 D000007 0
025 D000008 0
026 A000000 N
026 B000000 Y
026 C000000 Y
026 D000000 Y
026 E000000 N
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
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
<PAGE>
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 0.650
048 A010000 0
048 A020000 0.000
048 B010000 0
048 B020000 0.000
048 C010000 0
048 C020000 0.000
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 0
048 K020000 0.000
049 000000 N
050 000000 N
051 000000 N
052 000000 N
<PAGE>
053 A000000 Y
053 B000000 Y
053 C000000 N
054 A000000 Y
054 B000000 Y
054 C000000 N
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 N
055 B000000 N
056 000000 Y
057 000000 N
058 A000000 N
059 000000 Y
060 A000000 N
060 B000000 N
061 000000 1000
062 A000000 Y
062 B000000 0.0
062 C000000 0.0
062 D000000 2.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 4.0
062 M000000 1.0
062 N000000 0.0
062 O000000 0.0
062 P000000 0.0
062 Q000000 93.0
062 R000000 0.0
063 A000000 0
063 B000000 16.5
064 A000000 N
064 B000000 N
066 A000000 N
067 000000 N
<PAGE>
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 Y
070 B010000 N
070 B020000 N
070 C010000 Y
070 C020000 N
070 D010000 N
070 D020000 N
070 E010000 Y
070 E020000 N
070 F010000 N
070 F020000 N
070 G010000 N
070 G020000 N
070 H010000 N
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 Y
070 K010000 N
070 K020000 N
070 L010000 N
070 L020000 N
070 M010000 Y
070 M020000 N
070 N010000 N
070 N020000 N
070 O010000 Y
070 O020000 N
070 P010000 N
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 N
070 R020000 N
071 A000000 5000
071 B000000 7898
071 C000000 108244
071 D000000 5
072 A000000 6
072 B000000 5368
072 C000000 0
072 D000000 0
072 E000000 0
072 F000000 337
072 G000000 71
072 H000000 0
<PAGE>
072 I000000 0
072 J000000 7
072 K000000 0
072 L000000 0
072 M000000 4
072 N000000 0
072 O000000 0
072 P000000 0
072 Q000000 0
072 R000000 8
072 S000000 14
072 T000000 0
072 U000000 0
072 V000000 0
072 W000000 27
072 X000000 468
072 Y000000 54
072 Z000000 4954
072AA000000 272
072BB000000 0
072CC010000 0
072CC020000 1973
072DD010000 4848
072DD020000 0
072EE000000 0
073 A010000 0.4158
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 1
074 B000000 2339
074 C000000 0
074 D000000 103224
074 E000000 0
074 F000000 0
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 0
074 K000000 0
074 L000000 6088
074 M000000 56
074 N000000 111708
074 O000000 0
074 P000000 210
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 1313
074 S000000 0
<PAGE>
074 T000000 110185
074 U010000 11658
074 U020000 0
074 V010000 9.45
074 V020000 0.00
074 W000000 0.0000
074 X000000 113
074 Y000000 0
075 A000000 0
075 B000000 109197
076 000000 9.45
077 A000000 Y
077 B000000 N
077 C000000 N
077 D000000 N
077 E000000 N
077 F000000 N
077 G000000 N
077 H000000 N
077 I000000 N
077 J000000 N
077 K000000 N
077 L000000 N
077 M000000 N
077 N000000 N
077 O000000 N
077 P000000 N
077 Q010000 Y
077 Q020000 N
077 Q030000 N
078 000000 N
083 A000000 N
083 B000000 0
084 A000000 N
084 B000000 0
085 A000000 Y
085 B000000 N
086 A010000 953
086 A020000 10045
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
<PAGE>
086 E020000 0
086 F010000 0
086 F020000 0
088 A000000 N
088 B000000 N
088 C000000 N
088 D000000 N
SIGNATURE BERNADETTE N. FINN
TITLE SECRETARY
<TABLE> <S> <C>
<ARTICLE> 6
<LEGEND> The schedule contains summary financial information
extracted from the financial statements and supporting
schedules as of the end of the most current period and is
qualified in its entirety by reference to such financial
statements.
</LEGEND>
<CIK> 0000934588
<NAME> AEW Commercial Mortgage Securities Fund, Inc.
<S> <C>
<FISCAL-YEAR-END> OCT-31-1997
<PERIOD-START> NOV-01-1996
<PERIOD-END> APR-30-1997
<PERIOD-TYPE> 6-MOS
<INVESTMENTS-AT-COST> 100369901
<INVESTMENTS-AT-VALUE> 105563314
<RECEIVABLES> 6087686
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 57213
<TOTAL-ASSETS> 111708213
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 1523101
<TOTAL-LIABILITIES> 1523101
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 117484838
<SHARES-COMMON-STOCK> 11657613
<SHARES-COMMON-PRIOR> 11657575
<ACCUMULATED-NII-CURRENT> 106927
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 5193413
<NET-ASSETS> 110185112
<DIVIDEND-INCOME> 0
<INTEREST-INCOME> 5368058
<OTHER-INCOME> 0
<EXPENSES-NET> 413625
<NET-INVESTMENT-INCOME> 4954433
<REALIZED-GAINS-CURRENT> 271754
<APPREC-INCREASE-CURRENT> 1973188
<NET-CHANGE-FROM-OPS> 7199375
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 4847506
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 0
<NUMBER-OF-SHARES-REDEEMED> 0
<SHARES-REINVESTED> 660
<NET-CHANGE-IN-ASSETS> 2352529
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> (698665)
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 336970
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 467618
<AVERAGE-NET-ASSETS> 109196725
<PER-SHARE-NAV-BEGIN> 9.25
<PER-SHARE-NII> 0.48
<PER-SHARE-GAIN-APPREC> .13
<PER-SHARE-DIVIDEND> .41
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 9.45
<EXPENSE-RATIO> .76
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
