13A COMMERCIAL MORTGAGE SECURITIES FUND INC
N-30D, 1998-12-30
Previous: 13A COMMERCIAL MORTGAGE SECURITIES FUND INC, NSAR-B, 1998-12-30
Next: ELECTROPHARMACOLOGY INC, 10QSB/A, 1998-12-30




<PAGE>

___________________________________________
13A COMMERCIAL MORTGAGE
 SECURITIES FUND, INC.
___________________________________________
     

OFFICERS AND DIRECTORS


Frank L. Sullivan Jr.
Chairman of the Board of Directors

Daniel Heflin  
President, Director and Chief Executive Officer   

William Powell
Treasurer 

Joanne Vitale
Secretary, Director and Compliance Officer

Paul S. Schreiber
Assistant Secretary

E. Robert Roskind
Director

Jeffrey H. Tucker
Director

___________________________________________

INVESTMENT ADVISER
     
     Clarion Capital, LLC
     335 Madison Avenue
     New York, NY  10017

___________________________________________

ADMINISTRATOR
     
     State Street Bank and Trust Company
     1776 Heritage Drive
     North Quincy, MA  02171

__________________________________________

CUSTODIAN
     
     Investors Fiduciary Trust Company
     127 West 10th Street
     Kansas City, MO 64105

___________________________________________

LEGAL COUNSEL
     
     Shearman & Sterling
     599 Lexington Avenue
     New York, NY 10022

___________________________________________




___________________________________________


            13A COMMERCIAL

                MORTGAGE
               SECURITIES
               FUND, INC.
                                          



___________________________________________

                                          
            ANNUAL REPORT
           OCTOBER 31, 1998
                                     



<PAGE>

                                          
                   13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
           c/o Clarion Capital / 335 Madison Avenue / New York, NY 10017
                        Tel 212-883-2536 / Fax 212-883-2836

December 1998

13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.

Dear Shareholder,

Enclosed is the Annual Report for the 13A Commercial Mortgage Securities 
Fund, Inc. (the "Fund").  This report covers the period from November 1, 1997 
through October 31, 1998.  A discussion of the portfolio's performance and 
the market conditions which affected performance is provided below.

The Fund is a non-diversified, closed-end management investment company which 
was initially capitalized on December 21, 1994 with the sale of 10,011,100 
shares of common stock which generated proceeds of $100,110,995.  There are 
limited restrictions on the credit quality of the Fund's investments.  The 
weighted average credit weighting of the Fund is to be BB- or better, based 
on ratings from the nationally recognized credit rating agencies. 

As of October 31, 1998, the Fund had investments in commercial mortgage 
backed securities with a net investment value of $96.2 million ($111.2 
million original face amount) and investments in cash equivalents with a net 
investment value of $7.3 million.  The Fund's portfolio had a BB+ average 
credit rating, a 5.1-year modified duration, a 7.9-year weighted average life 
and a yield to maturity of 9.9%, approximating 530 basis points over the 
10-year Treasury.  

The commercial mortgage backed securities held by the Fund are backed by 
mortgage loans secured by multifamily (43%), retail (18%), hotel (14%), 
office (8%), industrial (5%), and other property types (12%).  The mortgage 
collateral is located in 50 states with the largest concentrations in 
California (16%), Texas (11%), Florida (7%) and New York (5%).

For the period November 1, 1997 through October 31, 1998, the Fund generated 
an annual total return of 1.55%.  While the Fund benefited from a net 
decrease in interest rates over this period, where yields on the 10-year US 
Treasury declined by 123 basis points, it was adversely affected by the 
unprecedented level of spread widening experienced in the commercial mortgage 
sector, most notably from August through October.  Spreads widened in the 
face of the global credit crunch, as the flight to quality among investors 
triggered a global sell-off of assets and a decline in prices across fixed 
income markets.

Liquidity has begun to re-enter the CMBS market, albeit primarily in the 
investment grade classes of securities.  We expect the CMBS market as a whole 
to stabilize in the first half of 1999 due largely to the reduction in new 
supply caused by the slowdown in new lending that began in August.  The real 
estate credit underlying CMBS remains strong, with delinquencies at 
historical lows. The outlook for the real estate market also remains strong, 
given the slowdown in lending and the resulting curtailment of new 
construction.  As the market stabilizes, we expect that CMBS spreads will 
converge toward corporate levels, and that the Fund, which is poised to take 
advantage of this spread convergence, will benefit significantly.  

Very truly yours,


Daniel Heflin
President       
Clarion Capital, LLC 


                                       2


<PAGE>
13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
PORTFOLIO OF INVESTMENTS
OCTOBER 31, 1998


<TABLE>
<CAPTION>

                                                                                           FACE
                                                                                          AMOUNT                   VALUE (a)
- ---------------------------------------------------------------------------------------------------------------------------------
COMMERCIAL MORTGAGE SECURITIES ( 92.79%) (b) 
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>                     <C>
CBM Funding Corp.,
  1996-1 Class C 7.860%, 2/1/08.....................................................   $   3,000,000           $    3,026,346

CBM Funding Corp.,
  1996-1 Class D 8.645%, 2/1/08 ....................................................         960,000                  974,835

CS First Boston Mortgage Securities Corp.,
  1995-WF1 Class D 7.532%, 12/21/27.................................................       3,000,000                2,986,689

CS First Boston Mortgage Securities Corp.,
  1995-WF1 Class E 8.268%, 12/21/27.................................................       2,000,000                1,990,448

CS First Boston Mortgage Securities Corp. & DLJ Mortgage Acceptance Corp.,
  REMIC 1995-T1 Class D 8.400%, 1/25/05 (c).........................................       5,839,000                5,477,689

CS First Boston Mortgage Securities Corp. & DLJ Mortgage Acceptance Corp.,
  REMIC 1995-T1 Class E 8.400%, 1/25/05 (c).........................................      11,087,000                9,509,752

CS First Boston Mortgage Securities Corp. & DLJ Mortgage Acceptance Corp.,
  REMIC 1995-T1 Class F 8.400%, 1/25/05 (c).........................................       9,139,184                3,815,609

DLJ Commercial Mortgage Corp.,
  1998-CF1 Class  B4 7.60%, 1/15/13 (c).............................................       2,100,000                1,711,637

DLJ Mortgage Acceptance Corp.,
  1995-CF2 Class B2 8.8154%, 12/17/27 (c)...........................................       2,000,000                2,079,310

DLJ Mortgage Acceptance Corp.,
  1996-CF1 Class B2 8.2668%, 5/12/09 (c)............................................       1,000,000                1,014,830

EQI Financing Partnership,
  1997-1 Class C 7.580%, 2/20/17 (c)................................................       5,000,000                4,859,125

FFCA Secured Assets Corp.,
  1996-C1 Class D 8.910%, 6/25/14 (c)...............................................       2,000,000                1,985,626

Federal Deposit Insurance Corp.,
  REMIC Trust 1994-C1 Class IIE 8.700%, 9/25/25.....................................       3,035,390                3,167,487

GMAC Commercial Mortgage Securities Inc.,
  1997-C1 Class F 7.222%, 11/15/11..................................................      15,000,000               13,620,540

GMAC Commercial Mortgage Securities Inc.,
  1997-C1 Class G 7.414%, 12/15/13 (c)..............................................      10,000,000                8,034,400

J.P. Morgan Commercial Mortgage Finance Corp.,
  1996-C3 Class E 8.3242%, 4/25/28..................................................         500,000                  503,481

Kidder Peabody Acceptance Corp.,
  REMIC 1993-M1 Class C 7.150%, 4/25/25.............................................       2,000,000                1,955,616

LB Mortgage Trust,
  1992-M1 Class BE1 7.502%, 2/25/24 (c).............................................       3,000,000                2,985,000

LB Commercial Conduit Mortgage Trust,
  1996-C2 Class E 7.9042%, 10/25/26.................................................       1,944,050                1,873,341

Merrill Lynch Mortgage Investors, Inc.,
  1995-C2 D 7.8630%, 6/15/21........................................................       1,235,714                1,255,601

Midland Realty Acceptance Corp.,
  1996-C1 Class E 8.1873%, 8/25/28..................................................       2,784,000                2,779,757
</TABLE>
                                          
                                          
                       See Notes to Financial Statements.
                                       3
<PAGE>


13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
PORTFOLIO OF INVESTMENTS --(CONTINUED)
OCTOBER 31, 1998

<TABLE>
<CAPTION>

                                                                                           FACE
                                                                                          AMOUNT                   VALUE (a)
- ---------------------------------------------------------------------------------------------------------------------------------
COMMERCIAL MORTGAGE SECURITIES--(CONTINUED) 
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>                     <C>
Mortgage Capital Funding, Inc.,
  1995-MC1 Class A4 8.350%, 5/25/27.................................................   $   4,575,500           $    4,593,582

Nationslink Funding Corp.,
  98-1, F 7.05%, 2/20/08 (c)........................................................       5,000,000                4,008,050

NB Commercial Mortgage Pass Through FSI,
  Class D  8.730%, 10/20/23 (c).....................................................       2,385,118                2,477,541

Prudential Securities Secured Financing Corp.,
  1995-MCF2 Class F 8.5214%, 12/26/22 (c)...........................................       5,557,000                5,411,668

Resolution Trust Corp.,
  1995-C2 Class F 7.000%, 5/25/27...................................................       3,326,502                3,136,607

Resolution Trust Corp.,
  1994-C2 Class G 8.000%, 4/25/25...................................................       1,062,661                1,031,046

- ---------------------------------------------------------------------------------------------------------------------------------
TOTAL COMMERCIAL MORTGAGE SECURITIES
      (COST $97,735,180)                                                                                           96,265,613
- ---------------------------------------------------------------------------------------------------------------------------------
SHORT-TERM INVESTMENT (7.02%)
- ---------------------------------------------------------------------------------------------------------------------------------

REPURCHASE AGREEMENT (7.02%)
State Street Bank  4.250%, due 11/1/98 
       (Collateralized by $6,035,000 U.S. Treasury Note, 
          6.875%, due 08/15/25) (COST $7,284,000)...................................       7,284,000                7,284,000
- ---------------------------------------------------------------------------------------------------------------------------------
TOTAL INVESTMENTS (99.81%) 
  (COST $105,019,180) (d)...........................................................                              103,549,613
- ---------------------------------------------------------------------------------------------------------------------------------
CASH AND OTHER ASSETS, NET OF LIABILITIES (0.19%)...................................                                  193,202
- ---------------------------------------------------------------------------------------------------------------------------------
NET ASSETS (100.00%)................................................................                          $   103,742,815
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)   See Note A to Financial Statements.
(b)   All commercial mortgage securities are deemed illiquid due to market
      conditions at October 31, 1998.
(c)   144A Security.  Restricted as to public resale.  Value of restricted
      securities at October 31, 1998 was $53,370,237 or 51.44% of net assets. 
      (Cost $53,471,268) 
(d)   The cost for federal income tax purposes was $105,019,180.  At, October
      31, 1998, net unrealized depreciation for all securities based on tax
      cost was $1,469,567.  This consisted of aggregate gross unrealized
      appreciation for all securities of $3,301,034 and aggregate gross
      unrealized depreciation for all securities of $4,770,601.
                                          
                                          
                                          
                                          
                       See Notes to Financial Statements.
                                       4

<PAGE>



13A COMMERCIAL MORTGAGE SECURITIES FUND, INC. 
STATEMENT OF ASSETS AND LIABILITIES
OCTOBER 31, 1998

<TABLE>

- --------------------------------------------------------------------------------------------------
<S>                                                                             <C>
ASSETS
  Investments, at Cost....................................................        $  105,019,180
                                                                                  ==============
  Investments, at Value...................................................        $  103,549,613
  Cash....................................................................                   320
  Interest Receivable.....................................................             1,004,066
  Paydown Receivable......................................................                27,144
  Prepaid Expenses........................................................                 7,353
- --------------------------------------------------------------------------------------------------
Total Assets..............................................................           104,588,496
- --------------------------------------------------------------------------------------------------
LIABILITIES
  Dividends Payable.......................................................               650,398
  Accrued Advisory Fee - Note B...........................................               109,465
  Other Liabilities.......................................................                85,818
- --------------------------------------------------------------------------------------------------
        Total Liabilities.................................................               845,681
- --------------------------------------------------------------------------------------------------
NET ASSETS................................................................        $  103,742,815
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
NET ASSETS CONSIST OF:
  Paid in Capital.........................................................           105,862,780
  Dividends Paid in Excess of Net Investment Income.......................              (650,398)
  Unrealized Depreciation.................................................            (1,469,567)
- --------------------------------------------------------------------------------------------------
NET ASSETS................................................................        $  103,742,815
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
INSTITUTIONAL CLASS SHARES
  Shares Issued and Outstanding ($0.01 par value) (Authorized 15,000,000).            12,089,189
  Net Asset Value Per Share...............................................        $         8.58
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
</TABLE>




                       See Notes to Financial Statements.
                                       5


<PAGE>


13A COMMERCIAL MORTGAGE SECURITIES FUND, INC. 
STATEMENT OF OPERATIONS


<TABLE>
<CAPTION>
                                                                                           YEAR     
                                                                                           ENDED    
                                                                                    OCTOBER 31, 1998
- ----------------------------------------------------------------------------------------------------
<S>                                                                                 <C>
INVESTMENT INCOME
  Interest..................................................                           $   9,069,980
- ----------------------------------------------------------------------------------------------------
EXPENSES
  Investment Advisory Fees -  Note B
    Basic Fee...............................................            $717,106
    Less: Fee Waived........................................            (138,497)            578,609
                                                                        --------
  Administrative Fees - Note C..............................                                  60,000
  Insurance Expenses........................................                                  17,065
  Custodian Fees - Note D...................................                                  73,432
  Audit Fees................................................                                  17,588
  Legal Fees................................................                                 114,013
  Transfer Agent Fees.......................................                                  16,495
  Directors' Fees -  Note F.................................                                   5,200
  Other.....................................................                                     607
- ----------------------------------------------------------------------------------------------------
  Net Expenses..............................................                                 883,009
- ----------------------------------------------------------------------------------------------------
NET INVESTMENT INCOME.......................................                               8,186,971
- ----------------------------------------------------------------------------------------------------
NET REALIZED GAIN ON INVESTMENTS............................                                 426,252

NET CHANGE IN UNREALIZED APPRECIATION/
   (DEPRECIATION) ON INVESTMENTS............................                              (6,693,840)
- ----------------------------------------------------------------------------------------------------
NET LOSS ON INVESTMENTS.....................................                              (6,267,588)
- ----------------------------------------------------------------------------------------------------
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS........                           $   1,919,383
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
</TABLE>



                       See Notes to Financial Statements.

                                       6

<PAGE>

13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>

                                                                                     YEAR                         YEAR
                                                                                     ENDED                        ENDED
                                                                                OCTOBER 31, 1998             OCTOBER 31, 1997
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                          <C>
INCREASE (DECREASE) IN NET ASSETS
OPERATIONS:
  Net Investment Income....................................................      $   8,186,971                  $   9,448,681
  Net Realized Gain........................................................            426,252                      2,679,811
  Net Change in Unrealized Appreciation/(Depreciation).....................         (6,693,840)                     2,004,048
- -------------------------------------------------------------------------------------------------------------------------------
    Net Increase in Net Assets Resulting from Operations...................          1,919,383                     14,132,540
- -------------------------------------------------------------------------------------------------------------------------------
 DISTRIBUTIONS:
- -------------------------------------------------------------------------------------------------------------------------------
  Net Investment Income....................................................         (8,186,971)                    (9,359,144)
  In Excess of Net Investment Income.......................................            (41,270)                             -
  Net Realized Gain........................................................         (3,106,063)                             -
  Return of Capital........................................................         (3,486,411)                             -
- -------------------------------------------------------------------------------------------------------------------------------
       Total Distributions.................................................        (14,820,715)                    (9,359,144)
- -------------------------------------------------------------------------------------------------------------------------------
CAPITAL SHARE TRANSACTIONS: (1)
  Issued - Regular.........................................................                  -                              -
         - In Lieu of Cash Distributions...................................          4,030,045                          8,123
- -------------------------------------------------------------------------------------------------------------------------------
    Net Increase from Capital Share Transactions...........................          4,030,045                          8,123
- -------------------------------------------------------------------------------------------------------------------------------
  Total Increase (Decrease)................................................         (8,871,287)                     4,781,519
Net Assets:
  Beginning of Year........................................................        112,614,102                    107,832,583
- -------------------------------------------------------------------------------------------------------------------------------
  End of Year (including distributions in
  excess of net investment income of $650,398 and
  $609,128, respectively)..................................................       $103,742,815                   $112,614,102
- -------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------------

(1) Shares Issued and Redeemed:
    Shares Issued..........................................................                  -                              -
    In Lieu of Cash Distribution...........................................            430,789                            825
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                       430,789                            825
- -------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                        See Notes to Financial Statements.

                                       7


<PAGE>

13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                     YEAR
                                                                                     ENDED
                                                                                OCTOBER 31, 1998
- -----------------------------------------------------------------------------------------------------
<S>                                                                             <C>

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net increase in net assets from operations...............................          $     1,919,383
  Adjustment to reconcile net increase in net assets from operations
   to net cash provided by operating activities:
   Purchase of investment securities.......................................              (10,212,897)
   Proceeds from sale of investment securities.............................               11,703,560
   Net increase in short-term securities...................................               (4,432,000)
   Principal paydowns......................................................                1,025,241
   Decrease in interest receivable.........................................                  701,089
   Decrease in accrued expenses............................................                  (40,942)
   Unrealized depreciation on investments..................................                6,693,840
   Net realized gain on investments........................................                 (426,252)
   Increase in other assets................................................                   (7,353)
- -----------------------------------------------------------------------------------------------------
    Net Cash Provided by Operating Activities                                              6,923,669 
- -----------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:*
  
 Cash Distributions Paid..................................................              (10,823,942)
- -----------------------------------------------------------------------------------------------------
    Net Cash Used for Financing Activities................................               (10,823,942)
- -----------------------------------------------------------------------------------------------------
  Net Decrease in Cash....................................................                (3,900,273)

CASH AT BEGINNING OF YEAR.................................................                 3,900,593
- -----------------------------------------------------------------------------------------------------
CASH AT END OF YEAR.......................................................           $           320
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
</TABLE>

*  Non-cash financing activities not included herein consist of reinvestment of
   dividends of $4,030,045.


                         See Notes to Financial Statements.


                                        8

<PAGE>


13A COMMERCIAL MORTGAGE SECURITIES FUND, INC. 
FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>

                                                              YEAR           YEAR           YEAR       DECEMBER 21,
                                                              ENDED         ENDED          ENDED        1994 (2) TO
PER SHARE OPERATING PERFORMANCE                             OCTOBER 31,   OCTOBER 31,    OCTOBER 31,   OCTOBER 31,
FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD                1998          1997 (1)        1996           1995
- -------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>           <C>            <C>           <C>      
NET ASSET VALUE, BEGINNING OF PERIOD.......................     $9.66          $9.25         $10.82         $10.00
- -------------------------------------------------------------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
  Net Investment Income....................................       .68           0.81           0.93           0.75
  Net Realized and Unrealized Gain (Loss)..................      (.52)          0.40           0.06           0.78
- -------------------------------------------------------------------------------------------------------------------
    Total from Investment Operations.......................       .16           1.21           0.99           1.53
- -------------------------------------------------------------------------------------------------------------------
DISTRIBUTIONS
  Net Investment Income....................................      (.68)         (0.80)         (0.98)         (0.71)
  In Excess of Net Investment Income.......................         -              -          (0.06)             -
  Net Realized Gain........................................      (.27)             -          (0.48)             -
  Return of Capital........................................      (.29)             -          (1.04)             -
- -------------------------------------------------------------------------------------------------------------------
    Total Distributions....................................     (1.24)         (0.80)         (2.56)         (0.71)
- -------------------------------------------------------------------------------------------------------------------
NET ASSET VALUE, END OF PERIOD.............................     $8.58          $9.66          $9.25         $10.82
- -------------------------------------------------------------------------------------------------------------------
TOTAL INVESTMENT RETURN
  Net Asset Value (3) (4)..................................      1.55%         13.65%         10.26%         15.69%(5) 
- -------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------
RATIOS AND SUPPLEMENTAL DATA
Net Assets, End of Period (Thousands)......................  $103,743       $112,614       $107,833       $115,796
Ratio of Net Expenses to Average Net Assets................      0.80%          0.79%          0.80%          0.80%(6)
Ratio of Net Investment Income to Average Net Assets.......      7.42%          8.56%          9.03%          8.30%(6)
Ratio of Voluntary Waived Fees and Expenses
  Assumed by the Adviser to Average Net Assets.............      0.13%          0.10%          0.08%          0.05%(6)
Portfolio Turnover Rate....................................         6%            42%            25%            72%
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(1)  Effective July 21, 1997, Clarion Capital became the investment adviser to
     the Fund.
(2)  Commencement of Operations.
(4)  Total investment return based on per share net asset value reflects the
     effects of changes in net asset value on the performance of the Fund during
     the period, and assumes dividends and distributions, if any, were
     reinvested at net asset value.  The Fund's shares were issued in a
     private placement and are not traded, therefore market value total
     investment return is not calculated.
(4)  Total return would have been lower had certain fees not been waived during
     the periods.             
(5)  Not annualized.                                        
(6)  Annualized.                                       
                                          
                                          
                                          
                       See Notes to Financial Statements.
                                          
                                         9
<PAGE>


                   13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
                           NOTES TO FINANCIAL STATEMENTS
                                          

13A Commercial Mortgage Securities Fund, Inc., (the "Fund") is registered under
the Investment Company Act of 1940, as amended, as a non-diversified, closed-end
management investment company.  The objective of the 13A Commercial Mortgage
Securities Fund, Inc. is to provide high current income by investing primarily
in commercial mortgage-backed securities.

The Fund's common stock is not registered under the Securities Act of 1933. 
The Fund may be converted at any time to an open-end investment company by an
amendment to its Articles of Incorporation.

A. SIGNIFICANT ACCOUNTING POLICIES:   The following significant accounting
policies are in conformity with generally accepted accounting principles.  Such
policies are consistently followed by the Fund in the preparation of its
financial statements.  Generally accepted accounting principles may require
management to make estimates and assumptions that affect the reported amounts
and disclosures in the financial statements.  Actual results may differ from
those estimates.
      
     1. SECURITY VALUATION:   Commercial mortgage securities' and other fixed
     income securities' valuations are based on information  with respect to
     transactions in such securities, quotations from dealers, market
     transactions in comparable securities and various relationships between
     securities.  Short-term investments that have remaining maturities of sixty
     days or less at time of purchase are valued at amortized cost, if it
     approximates market value.
      
      
     The value of commercial mortgage securities for which no quotations are
     readily available is determined in good faith at fair value using methods
     approved by the Board of Directors.   These prices may differ from the
     value that would have been used had a broader market for the securities
     existed and the differences could be material to the financial statements.
      
     2. FEDERAL INCOME TAXES:   It is the Fund's intention to qualify as a
     regulated investment company under Subchapter M of the Internal
     Revenue Code and to distribute all of its taxable income. 
     Accordingly, no provision for Federal income taxes is required in the
     financial statements.
      
     3. REPURCHASE AGREEMENTS:   In connection with transactions involving
     repurchase agreements, the Fund's custodian takes possession of the
     underlying securities, the value of which exceeds the principal amount
     of the repurchase transaction, including accrued interest.  To the
     extent that any repurchase transaction exceeds one business day, the
     value of the collateral is monitored on a daily basis to determine the
     adequacy of the collateral.  In the event of default on the obligation
     to repurchase, the Fund has the right to liquidate the collateral and
     apply the proceeds in satisfaction of the obligation.  In the event of
     default or bankruptcy by the other party to the agreement, realization
     and/or retention of the collateral or proceeds may be subject to legal
     proceedings.
      
     4. DISTRIBUTIONS TO SHAREHOLDERS:   The Fund will distribute
     substantially all of its net investment income monthly.  Any realized
     net capital gains will be distributed annually.  All distributions are
     recorded on the ex-dividend date.  Under the Fund's Automatic Dividend
     Reinvestment Plan, all dividends and capital gain distributions are
     automatically reinvested in additional shares at net asset value. 
     Shareholders who do not elect to participate in such Plan will receive
     their dividends and distributions in cash unless the Board of
     Directors' elects to pay such distributions in shares on the Fund's
     common stock.


                                         10

<PAGE>

                   13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
                     NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                          

     The amount and character of income and capital gain distributions to
     be paid are determined in accordance with Federal income tax
     regulations which may differ from generally accepted accounting
     principles.  These differences are primarily due to differing book and
     tax treatments of distributions.
      
     5. RESTRICTED SECURITIES:   The Fund is permitted to invest in privately
     placed restricted securities.  These securities may be resold in
     transactions exempt from registration.  Disposal of these securities may
     involve time consuming negotiations and expense, and prompt sale at an
     acceptable price may be difficult.

     6. OTHER:   Security transactions are accounted for on the trade
     date, the date the trade was executed.  Costs used in determining
     realized gains and losses on the sale of investment securities are
     based on the specific identification method. Interest income is
     recognized on an accrual basis.  

B. ADVISORY SERVICES:   Clarion Capital provides investment advisory services to
the Fund at a fee calculated at an annual rate of 0.65% of the Fund's average
monthly net assets.  The Adviser has waived its fee to the extent necessary to
limit the Fund's total expenses to 0.80% of average net assets.
     
C. ADMINISTRATION SERVICES:   The Fund engages State Street Bank and Trust
Company (the "Bank") to provide limited administration services in accordance
with the administration agreement.  

D. CUSTODIAN:   Investors Fiduciary Trust Company serves as custodian for the
Fund's assets held in accordance with the custodian agreement.  

E. PURCHASES AND SALES:   For the year ended October 31, 1998, the Fund made
purchases of $6,648,836 and sales of $10,670,905 of investment securities other
than long-term U.S. Government and short-term securities.  There were $0
purchases and $1,032,656 in sales of long-term U.S. Government securities during
the period.

F. DIRECTORS AND LEGAL FEES:   Each Director, who is not an officer or
affiliated person, receives $1,500 per annum plus $250 per meeting attended. 
Legal fees of $114,013 were paid to a law firm in which a partner is an officer
of the Fund.  

G. REPURCHASE OF SHARES:   The Fund may periodically make a tender offer to
repurchase its outstanding shares of common stock at a price equal to the net
asset value at the time of repurchase.  The Fund may elect to make such tender
offer to all shareholders not earlier than two years after another such offer.

H. OTHER:   At October 31, 1998, 99.9% of total shares outstanding were held by
one record shareholder.


                                        11
<PAGE>


                            INDEPENDENT AUDITOR'S REPORT


The Board of Directors and Shareholders
13A Commercial Mortgage Securities Fund, Inc.

We have audited the accompanying statement of assets and liabilities, including
the portfolio of investments, of 13A Commercial Mortgage Securities Fund, Inc. 
as of October 31, 1998, and the related statements of operations and cash flows
for the year then ended, the statement of changes in net assets, and the
financial highlights for the each of the two years in the period then ended. 
These financial statements and financial highlights are the responsibility of
the Fund's management.  Our responsibility is to express an opinion on these
financial statements and financial highlights based on our audits.  The
financial highlights for periods ended prior to November 1, 1996 were audited by
other auditors whose report thereon dated December 9, 1996 expressed an
unqualified opinion with respect thereto.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements.  Our procedures included confirmation of securities owned as of
October 31, 1998, by correspondence with the custodian.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation. 
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements and financial highlights referred to
above present fairly, in all material respects, the financial position of 13A
Commercial Mortgage Securities Fund, Inc. as of October 31, 1998, the results of
its operations and its cash flows, the changes in its net assets and the
financial highlights for the periods indicated, in conformity with generally
accepted accounting principles.




                                        McGladrey & Pullen, LLP



New York, New York
November 19, 1998


                                        12
<PAGE>
                   13A COMMERCIAL MORTGAGE SECURITIES FUND, INC.
                        AUTOMATIC DIVIDEND REINVESTMENT PLAN
                                          
          
     Pursuant to the Fund's Automatic Dividend Reinvestment Plan (the "Plan"),
shareholders may elect to have all distributions automatically reinvested in
shares of the Fund.  Otherwise, shareholders will receive their distributions in
cash.  In the case of any distribution, the Board of Directors may elect to pay
such distribution in shares of the Fund's Common Stock.
          
          
     Shareholders who elect in writing to participate in the Plan will have all
distributions automatically reinvested by Boston EquiServe (the "Plan Agent"),
in shares of the Fund's common stock pursuant to the Plan.  If no written
election is made, all distributions will be paid in cash by check in U.S.
dollars mailed directly to the shareholder by the Plan Agent, as dividend paying
agent.
          
     If a shareholder's written election to participate in the Plan is received
by the Plan Agent before the record date for a distribution, the Plan will go
into effect for the shareholder with that payment.
          
     The Plan Agent serves as agent for the shareholders in administering the
Plan.  If the Directors of the Fund declare a dividend, participants in the Plan
will receive the equivalent in shares of Common Stock in the Fund valued at net
asset value determined at the time of purchase (generally the payable date of
the dividend).  The Fund will not issue shares under the Plan at below net asset
value.  Since no trading market for the shares exists and the shares have not
been listed on an exchange, any cash dividend or distribution will be issued by
the Fund to shareholders in the Plan at a price equal to net asset value.
          
     The Plan Agent maintains all shareholder accounts in the Plan and furnishes
written confirmations of all transactions in the account, including information
needed by shareholders for personal and tax records.  Shares in the account of
each Plan participant are held by the Plan Agent in non-certificated form in the
name of the participant, and each shareholder's proxy will include those shares
purchased pursuant to the Plan.
          
     In the case of shareholders, such as banks, brokers or nominees, that hold
shares for others who are the beneficial owners, the Plan Agent administers the
Plan on the basis of the number of shares certified from time to time by the
shareholder as representing the total amount registered in the shareholders name
and held for the account of beneficial owners who are participants in the Plan.
          
     There is no charge to participants for reinvesting dividends or capital
gains distributions.  The Plan Agent's fees for the handling of reinvestment of
dividends and distributions will be paid by the Fund.  There will be no
brokerage charges with respect to shares issued directly by the Fund as a result
of dividends or capital gains either payable in shares or in cash.
          
     The automatic reinvestment of dividends and distributions will not relieve
participants of any U.S. income tax that may be payable on such dividends or
distributions.
          
     The Fund reserves the right to amend or to terminate the Plan as applied to
any dividend or distribution paid subsequent to notice of the change sent to
members of the Plan at least 90 days before the effective date thereof.  The
Plan also may be amended or terminated by the Plan Agent by at lease 90 days'
written notice to all shareholders of the Fund.  All correspondence concerning
the Plan should be directed to the Plan Agent at Boston EquiServe, P.O. Box
8200, Boston, Massachusetts  02266-8200.


                                        13



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