FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 1998-10-22
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 1998-10-22
Next: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 1998-10-22



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 8-K


                                 CURRENT REPORT
               Pursuant to Section 13 or 15(d) of the Securities
                            and Exchange Act of 1934


                              Date of Report: 09/18/98
                        (Date of earliest event reported)

                    
                    
                 First Union Commercial Mortgage Securities, Inc. 
        (Exact name of registrant as specified in governing instruments)



                                    North Carolina
                 (State or other Jurisdiction of Incorporation)

                    c/o State Street Bank and Trust Company
                           Corporate Trust Department
                       Two International Place, 5th Floor
                                Boston, MA 02110
              (Address of Principal Executive Offices) (Zip Code)

                                 (704) 374-6828
              (Registrant's telephone number, including area code)


                        Commission File Number 33-97994

                 56-1643598 (I.R.S. Employer Identification No.)



                                 Not Applicable
         (Former name, former address and former fiscal year if changed
                               since last report)


<PAGE>

                    First Union Commercial Mortgage Securities, Inc. 
                                  Series 1997-C1
                                    FORM 8-K


                                     INDEX



ITEM                  DESCRIPTION                                 PAGE NUMBER

Item 5.               Other Event                                       3

Item 7.               Financial Statements and
                          Exhibits                                      3

                          Signatures                                    3

Exhibit A           Trustee's Report to
                          Bondholders                                   4



<PAGE>



                    First Union Commercial Mortgage Securities, Inc. 
                                  Series 1997-C1

                                    FORM 8-K

                              ITEMS AND SIGNATURES

                                     ITEMS

Item 5. Other Events
See Exhibit A, the Trustee's Report to Bondholders attached hereto.

Item 7. Financial Statements and Exhibits
See Exhibit A, the Trustee's Report to Bondholders attached hereto.




                                   SIGNATURES

Pursuant  to the  requirement  of the  Securities  Exchange Act of  1934,  
the registrar  has duly  caused  this  report to be  signed on its behalf  by 
the undersigned hereunto duly authorized.

                   
                    First Union Commercial Mortgage Securities, Inc. 
                                  Series 1997-C1

 
           (Registrant)

Date:  09/18/98

By:
Name: David Shepherd
Title: Assistant Secretary
State Street Bank and Trust Company
as Trustee


<PAGE>
                                       
                       FIRST UNION MORTGAGE SECURITIES
               COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES
[LOGO]
                            B233          PAYMENT DATE:    SEPTEMBER 18, 1998
                                           RECORD DATE:       AUGUST 31, 1998

<TABLE>
<CAPTION>
                             SUMMARY OF AVAILABLE INFORMATION


                                                                                                       DELIVERY

NAME OF REPORT OR FILE                                       PREPARER                  FREQUENCY       VEHICLES:
- ----------------------                                       --------                  ---------       ---------
<S>                                                          <C>                       <C>             <C>
Distribution Date Statement                                  Trustee                   Monthly         Web, Street Fax
Loan Schedule                                                Trustee                   Monthly         Web, Street Fax
Loan Portfolio Stratifications                               Trustee                   Monthly         Web, Street Fax
CSSA Periodic Loan Update File                               Trustee                   Monthly         Web
Delinquent Loan Status                                       Servicer                  Monthly         Web, Street Fax
Comparative Financial Report                                 Special Servicer          Monthly         Web
Operating Statement Analysis Report                          Special Servicer          Quarterly       Upon Request
NOI Adjustment Worksheet                                     Special Servicer          Annually        Upon Request
REO Status Report                                            Special Servicer          Monthly         Web, Street Fax
Watch List Report                                            Special Servicer          Monthly         Web, Street Fax
Historical Modification Report                               Special Servicer          Monthly         Web, Street Fax
Historical Liquidation Report                                Special Servicer          Monthly         Web, Street Fax

STATE STREET INFORMATION DELIVERY VEHICLES
- ------------------------------------------
Web Site:                                                    http://corporatetrust.statestreet.com
Street Fax:                                                  (617) 664-5600
To sign up for a Street Fax account:                         (617) 664-5430
Street Connections (factors and rates):                      (617) 664-5500
For other information delivery requests:                     [email protected]

DEAL-SPECIFIC CONTACTS
- ----------------------
Account Officer (trustee and paying agent questions):        David Shepherd            (617) 664-5473
Bond Analyst (analytics and collateral questions):           Mark Glenn                (617) 664-5447

Servicer                                                     First Union National Bank (800) 326-1334
Special Servicer                                             CRIIMI Mae Services LP    (301) 816-2300
</TABLE>


                                   Page 1 of 5
<PAGE>
                                       
               FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST
                    COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1997-C1
                                      B233
[LOGO]
                                              PAYMENT DATE: SEPTEMBER 18, 1998
 TRUSTEE REPORT TO CERTIFICATEHOLDERS          RECORD DATE:    AUGUST 31, 1998
 PAYMENT SUMMARY

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                         Pass-Through       Interest    Original Moody's       Original               Beginning  
  Class      CUSIP           Rate             Type           Rating            Balance                 Balance   
- ------------------------------------------------------------------------------------------------------------------
<S>        <C>           <C>                <C>         <C>                 <C>                     <C>           
   A-1     33736LAA3       7.150000%          Fixed            Aaa          200,000,000.00          183,682,819.26
   A-2     33736LAB1       7.300000%          Fixed            Aaa          318,000,000.00          318,000,000.00
   A-3     33736LAC9       7.380000%          Fixed            Aaa          395,812,000.00          395,812,000.00
    B      33736LAE5       7.430000%          Fixed            Aa2           78,327,000.00           78,327,000.00
    C      33736LAF2       7.440000%          Fixed            A2            71,800,000.00           71,800,000.00
    D      33736LAG0       7.500000%          Fixed            Baa2          71,800,000.00           71,800,000.00
    E      33736LAH8       7.750000%          Fixed            Baa3          19,582,000.00           19,582,000.00
    F      33736LAJ4       7.000000%          Fixed            N/A           71,800,000.00           71,800,000.00
    G      33736LAK1       7.000000%          Fixed            N/A           13,054,813.00           13,054,813.00
    H      33736LAL9       7.000000%          Fixed            N/A           26,108,964.00           26,108,964.00
    J      33736LAM7       7.000000%          Fixed            N/A           13,054,483.00           13,054,483.00
    K      33736LAN5       7.000000%          Fixed            N/A           26,108,964.00           26,108,964.00
   IO *    33736LAD7       1.304775%        Variable           Aaa        1,305,448,224.00        1,289,131,043.26
    R                         N/A              N/A                                    0.00                    0.00
- ------------------------------------------------------------------------------------------------------------------
                                                      TOTALS:             1,305,448,224.00        1,289,131,043.26
                                                  ----------------------------------------------------------------
</TABLE>
                                                  * Based on a Notional Balance

<TABLE>
<CAPTION>
           ------------------------------------------------------------------------------
                 Principal           Class Interest          Total P&I          Ending
              Distrib. Amount       Distribution Amt          Payable          Balance
           ------------------------------------------------------------------------------
             <S>                 <C>                   <C>              <C>
              1,128,172.52          1,094,443.46         2,222,615.98      182,554,646.74
                      0.00          1,934,500.00         1,934,500.00      318,000,000.00
                      0.00          2,434,243.80         2,434,243.80      395,812,000.00
                      0.00            484,974.68           484,974.68       78,327,000.00
                      0.00            445,160.00           445,160.00       71,800,000.00
                      0.00            448,750.00           448,750.00       71,800,000.00
                      0.00            126,467.08           126,467.08       19,582,000.00
                      0.00            418,833.33           418,833.33       71,800,000.00
                      0.00             76,153.08            76,153.08       13,054,813.00
                      0.00            152,302.29           152,302.29       26,108,964.00
                      0.00             76,151.15            76,151.15       13,054,483.00
                      0.00            152,141.83           152,141.83       26,108,964.00
                      0.00          1,401,688.30         1,401,688.3     1,288,002,870.74
                      0.00                  0.00                 0.00                0.00
           ------------------------------------------------------------------------------
TOTALS:       1,128,172.52          9,245,809.00        10,373,981.52    1,288,002,870.74
           ------------------------------------------------------------------------------
</TABLE>

        DISTRIBUTIONS PER CERTIFICATE
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------
              Beginning        Principal       Interest              Ending
Class    Certificate Factor  Distribution/   Distribution/     Certificate Factor
- ----------------------------------------------------------------------------------
<S>       <C>                <C>             <C>                  <C>
 A-1         0.91841410       5.6408626        5.4722173           0.9127732
 A-2         1.00000000       0.0000000        6.0833333           1.0000000
 A-3         1.00000000       0.0000000        6.1500000           1.0000000
  B          1.00000000       0.0000000        6.1916667           1.0000000
  C          1.00000000       0.0000000        6.2000000           1.0000000
  D          1.00000000       0.0000000        6.2500000           1.0000000
  E          1.00000000       0.0000000        6.4583333           1.0000000
  F          1.00000000       0.0000000        5.8333333           1.0000000
  G          1.00000000       0.0000000        5.8333333           1.0000000
  H          1.00000000       0.0000000        5.8333333           1.0000000
  J          1.00000000       0.0000000        5.8333333           1.0000000
  K          1.00000000       0.0000000        5.8271875           1.0000000
 IO *        0.98750071       0.0000000        1.0737219           0.9866365
  R          0.00000000       0.0000000        0.0000000           0.0000000
- ----------------------------------------------------------------------------------
</TABLE>
        (1) represents net payment per certificate
- -----------------------------------------------------------------------------
STATE STREET DISCLAIMER NOTICE:This report has been prepared by or based on 
information furnished to State Street Bank and Trust Company ("State Street") 
by one or more third parties (e.g.,Servicer, Master Servicer, etc.).State 
Street Serving shall not have and does not undertake responsibility for the 
accuracy or completeness of information provided by such third parties, and 
makes no representations or warranties with respect to the accuracy or 
completeness thereof or the sufficiency thereof for any particular purpose.  
State Street has not independently verified information received from third 
parties, and shall have no liability for any inaccuracies therein or caused 
thereby. 

                              Page 2 of 5 

<PAGE>

         FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST
             COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                             SERIES 1997-C1
                                   B233
[LOGO]
                                               PAYMENT DATE:  SEPTEMBER 18, 1998
TRUSTEE REPORT TO CERTIFICATEHOLDERS            RECORD DATE:     AUGUST 31, 1998

PRINCIPAL DETAIL

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
                  Beginning              Principal         Realized         Appraisal     Reimbrs Add Trust         Ending
 Class             Balance              Distribution         Losses       Reduction Amts  Exp/Realzd Losses         Balance
- ------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                      <C>               <C>             <C>             <C>                  <C>             
  A-1          183,682,819.26           1,128,172.52          0.00             0.00             0.00            182,554,646.74
  A-2          318,000,000.00                   0.00          0.00             0.00             0.00            318,000,000.00
  A-3          395,812,000.00                   0.00          0.00             0.00             0.00            395,812,000.00
   B            78,327,000.00                   0.00          0.00             0.00             0.00             78,327,000.00
   C            71,800,000.00                   0.00          0.00             0.00             0.00             71,800,000.00
   D            71,800,000.00                   0.00          0.00             0.00             0.00             71,800,000.00
   E            19,582,000.00                   0.00          0.00             0.00             0.00             19,582,000.00
   F            71,800,000.00                   0.00          0.00             0.00             0.00             71,800,000.00
   G            13,054,813.00                   0.00          0.00             0.00             0.00             13,054,813.00
   H            26,108,964.00                   0.00          0.00             0.00             0.00             26,108,964.00
   J            13,054,483.00                   0.00          0.00             0.00             0.00             13,054,483.00
   K            26,108,964.00                   0.00          0.00             0.00             0.00             26,108,964.00
  IO *       1,289,131,043.26                   0.00          0.00             0.00             0.00          1,288,002,870.74
   R                     0.00                   0.00          0.00             0.00             0.00                      0.00
- ------------------------------------------------------------------------------------------------------------------------------
 TOTALS:     1,289,131,043.26           1,128,172.52          0.00             0.00             0.00          1,288,002,870.74
        ----------------------------------------------------------------------------------------------------------------------
</TABLE>

INTEREST DETAIL

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
             Accrued           Excess Prepaymt     Distributable    Current Unpaid     Payment to       Class Interest 
Class  Certificate Interest  Interest Shortfalls Certificate Interest   Interest      Unpaid Interest     Dist  Amount  
- -----------------------------------------------------------------------------------------------------------------------
<S>    <C>                   <C>                 <C>                <C>               <C>               <C>
 A-1       1,094,443.46            0.00             1,094,443.46         0.00             0.00           1,094,443.46     
 A-2       1,934,500.00            0.00             1,934,500.00         0.00             0.00           1,934,500.00     
 A-3       2,434,243.80            0.00             2,434,243.80         0.00             0.00           2,434,243.80     
  B          484,974.68            0.00               484,974.68         0.00             0.00             484,974.68     
  C          445,160.00            0.00               445,160.00         0.00             0.00             445,160.00     
  D          448,750.00            0.00               448,750.00         0.00             0.00             448,750.00     
  E          126,467.08            0.00               126,467.08         0.00             0.00             126,467.08     
  F          418,833.33            0.00               418,833.33         0.00             0.00             418,833.33     
  G           76,153.08            0.00                76,153.08         0.00             0.00              76,153.08     
  H          152,302.29            0.00               152,302.29         0.00             0.00             152,302.29     
  J           76,151.15            0.00                76,151.15         0.00             0.00              76,151.15     
  K          152,302.29            0.00               152,302.29       160.46             0.00             152,141.83     
  IO *     1,401,688.30            0.00             1,401,688.30         0.00             0.00           1,401,688.30     
  R                0.00            0.00                     0.00         0.00             0.00                   0.00     
- -----------------------------------------------------------------------------------------------------------------------
TOTALS:    9,245,969.46            0.00             9,245,969.46       160.46             0.00           9,245,809.00     
       ----------------------------------------------------------------------------------------------------------------
                -------------------------------
                 Prepayment     Ending Balance
                     YMC        Unpaid Interes
                -------------------------------
                <C>             <C>
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00             0.00   
                    0.00        10,209.67   
                    0.00              0.00  
                    0.00              0.00     
                 ------------------------------
Totals:             0.00          10,209.67 
                 ------------------------------

</TABLE>

                                 Page 3 of 5

<PAGE>

              FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST
                   COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1997-C1
                                     B233
[LOGO]
                                                PAYMENT DATE: SEPTEMBER 18, 1998
TRUSTEE REPORT TO CERTIFICATEHOLDERS            RECORD DATE:     AUGUST 31, 1998
MORTGAGE LOAN ACTIVITY FOR RELATED PAYMENT DATE:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
 # of Mortgage  Weighted Avr. Remain  Weighted Average   Beg. Agg Stated   Ending Agg Stated    Ending Unpaid       Available
   Loans Outs     Term to Maturity      Mortgage Rate   Principal Balance  Principal Balance  Principal Balance  Distribution Amt
- ---------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                   <C>              <C>                <C>                <C>                <C>              
      280              114.03             8.75921%      1,289,131,408.60    1,288,003,236.08  1,288,110,195.84    10,373,981.52
- ---------------------------------------------------------------------------------------------------------------------------------
    Current      Current Additional                         Principal

Realized Losses    Trust Fund Exp        # of Payoffs      Prepayments
- -----------------------------------------------------------------------
<S>             <C>                     <C>                <C>
     $0.00             440.22               0.00              0.00
- -----------------------------------------------------------------------
</TABLE>

APPRAISAL REDUCTION INFORMATION:
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------
Loan #   SPB of Apr Red Loan  All Unpd Int & Fees   Appraised Value  P&I Adv. on Loan
- -------------------------------------------------------------------------------------
<S>      <C>                  <C>                   <C>              <C>
 N/A             0.00                0.00               0.00              0.00
- -------------------------------------------------------------------------------------
</TABLE>

AGGREGATE DELINQUENCY INFORMATION FOR RELATED PAYMENT DATE:
<TABLE>
<CAPTION>
                   ----------------------------------------------------
                   One Month   Two Months  3 Months +   Foreclosures
- -----------------------------------------------------------------------
<S>                <C>         <C>         <C>          <C>
    # of Loans         0            0           0            0
- -----------------------------------------------------------------------
 Agg Prin Balance     0.00        0.00        0.00          0.00
- -----------------------------------------------------------------------
</TABLE>

REO PROPERTY WITH FINAL RECOVERY DETERMINATION:
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------
 Mortgage     Basis for Final      All Proceeds  Portion Proceeds    Amount of
  Loan #   Recovery Determination    Received     to Certificates  Realized Loss
- ---------------------------------------------------------------------------------
<S>        <C>                     <C>           <C>               <C>
   N/A              N/A                 N/A             N/A             N/A
- ---------------------------------------------------------------------------------
   N/A              N/A                 N/A             N/A             N/A
- ---------------------------------------------------------------------------------
</TABLE>

LIQUIDATED MORTGAGE LOANS: (OTHER THAN PREPAYMENTS IN FULL)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------
Loan       Nature of     Liquidation  Portion of Proceeds    Amount of
  #    Liquidation Event   Proceeds     Payable to Cert.   Realized Loss
- -------------------------------------------------------------------------
<S>    <C>               <C>          <C>                  <C>
 N/A          N/A             N/A              N/A              N/A
- -------------------------------------------------------------------------
 N/A          N/A             N/A              N/A              N/A
- -------------------------------------------------------------------------
</TABLE>


                              Page 4 of 5

<PAGE>

            FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST
                 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                            SERIES 1997-C1
                                B233
[LOGO]
                                             PAYMENT DATE: SEPTEMBER 18, 1998
TRUSTEE REPORT TO CERTIFICATEHOLDERS         RECORD DATE:     AUGUST 31, 1998
SUBORDINATE LEVEL AND MATURITY
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------
       Original Subordinate   Current Subordinate   Original Class Maturity
Class   Support Percentage    Support Percentage           @ 0% CPR
- ----------------------------------------------------------------------------
<S>    <C>                   <C>                   <C>
 A-1          30.00%                30.41%            February 18, 2004
 A-2          30.00%                30.41%            December 18, 2006
 A-3          30.00%                30.41%               April 18, 2007
  B           24.00%                24.33%               April 18, 2007
  C           18.50%                18.75%               April 18, 2007
  D           13.00%                13.18%             October 18, 2008
  E           11.50%                11.66%              August 18, 2009
  F            6.00%                 6.08%            December 18, 2014
  G            5.00%                 5.07%            December 18, 2016
  H            3.00%                 3.04%                 May 18, 2017
  J            2.00%                 2.03%               March 18, 2020
  K            0.00%                 0.00%               April 18, 2027
 IO *          N/A                    N/A                April 18, 2027
  R            N/A                    N/A                      N/A
- ----------------------------------------------------------------------------
</TABLE>
P&I ADVANCE & FEE INFORMATION:                    LOAN PREPAYMENT INFORMATION:
<TABLE>
<CAPTION>
- ----------------------------------------------  ---------------------------------
                                                 Loan #      Amount of Prepayment
Advances:                                       ---------------------------------
<S>                             <C>              <C>         <C>
 -  Current P&I                 $ 1,010,427.12    N/A                N/A
 -  Outstanding P&I             $ 1,010,427.13    N/A                N/A
 -  Servicing                   $         0.00    N/A                N/A
 -  Nonrecoverable P&I          $         0.00    N/A                N/A
Interest on:                                      NA                 N/A
 -  P&I Advances                $       163.54    Total              0.00
 -  Servicing Advances          $         0.00  ---------------------------------
Servicing Compensation:
 -  to Master Servicer          $    43,177.61
 -  to Special Servicer         $    43,617.83
- ----------------------------------------------
</TABLE>

                              Page 5 of 5

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST   
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES           
SERIES 1997-C1                                          
UNDERWRITER: LEHMAN / FIRST UNION                       

STATE STREET CORPORATE TRUST        
Web: corporatetrust.statestreet.com 
PAYMENT DATE:   SEPTEMBER 18,  1998 
REPORT ID B233-04

LOAN LEVEL DETAIL
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am        Beg    Note   Sched    Prepay/  Prepay Paid Thru Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)   Sched Bal   Rate     P&I    Liquid    Date      Date Premium Status
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>      <C>   <C>        <C>     <C>         <C>        <C>      <C>     <C>    <C>     <C>     <C>
        1     Retail              CA    20170401     N   33,143,377  8.550 258,071.10    0.00           8011998  0.00      0
        2   Multifamily           NJ    20270401     N   29,708,836  8.420 228,975.31    0.00           7011998  0.00     B
        3     Retail              MD    20070101     N   28,441,778  8.750 231,008.68    0.00           8011998  0.00      0
        4     Retail              PA    20070401     N   23,753,719  8.625 190,418.48    0.00           8011998  0.00      0
        5   Multifamily           IN    20070401     N   22,026,625  8.250 167,156.82    0.00           8011998  0.00      0
        6     Retail              GA    20070201     N   20,910,787  8.840 167,558.14    0.00           8011998  0.00      0
        7     Retail              AL    20081001     N   19,763,397  9.224 164,158.40    0.00           8011998  0.00      0
        8   Multifamily           PA    20120401     N   18,824,134  8.657 148,212.84    0.00           8011998  0.00      0
        9   Multifamily           MD    20040301     N   18,204,999  8.320 139,139.57    0.00           7011998  0.00     B
       10   Multifamily           PA    20061201     N   16,276,188  7.992 120,979.15    0.00           8011998  0.00      0
       11      Hotel              IL    20040301     N   14,293,832  9.375 125,428.38    0.00           8011998  0.00      0
       12   Multifamily           MD    20070301     N   13,848,060  8.200 104,685.62    0.00           8011998  0.00      0
       13     Office              Va    20070101     N   13,598,122  8.740 108,073.12    0.00           8011998  0.00      0
       14     Retail              FL    20061201     N   13,282,938  8.440 102,847.48    0.00           8011998  0.00      0
       15     Retail              MA    20070401     N   13,178,197  8.710 104,251.42    0.00           8011998  0.00      0
       16     Office              CA    20070301     N   12,679,469  9.230 118,894.27    0.00           8011998  0.00      0
       17   Multifamily           FL    20061101     N   12,830,594  8.475  99,728.51    0.00           8011998  0.00      0
       19     Retail              PA    20070201     N   11,303,663  8.840  90,576.25    0.00           8011998  0.00      0
       20     Retail              CO    20070401     N   11,083,019  8.050  82,572.35    0.00           8011998  0.00      0
       21   Multifamily           IL    20040401     N   10,791,437  8.290  82,194.77    0.00           8011998  0.00      0
       22   Multifamily           CA    20070401     N    9,483,823  8.570  74,091.26    0.00           8011998  0.00      0
       23     Retail              FL    20031201     N    9,380,310  8.368  72,159.93    0.00           8011998  0.00      0
       24   Multifamily           TN    20061201     N    9,376,284  8.200  71,036.67    0.00           8011998  0.00      0
       25      Hotel              VA    20191101     N    9,284,735  9.250  83,225.42    0.00           8011998  0.00     B
       26   Multifamily           FL    20070101     N    9,188,996  8.350  70,522.67    0.00           8011998  0.00      0
       27   Multifamily           TX    20040401     N    9,011,327  8.400  69,327.23    0.00           8011998  0.00      0
       28   Multifamily           FL    20070201     N    8,994,857  8.500  69,925.09    0.00           8011998  0.00      0
       29     Retail              IL    20061201     N    8,466,378  8.474  75,790.61    0.00           8011998  0.00      0
       30   Multifamily           TX    20061101     N    8,441,305  8.600  66,349.00    0.00           8011998  0.00      0
       31   Multifamily           MO    20070301     N    8,164,117  8.410  62,909.90    0.00           8011998  0.00      0
       32   Multifamily           FL    20070101     N    7,838,398  8.625  61,663.17    0.00           8011998  0.00      0
       33   Multifamily           NC    20040301     N    7,751,490  8.000  57,527.15    0.00           8011998  0.00      0
       34   Multifamily           FL    20070101     N    7,706,900  8.350  59,148.04    0.00           8011998  0.00      0
       35      Hotel              MA    20040501     N    7,605,345  9.400  66,740.17    0.00           8011998  0.00      0
       36     Retail              AZ    20040101     N    7,626,556  8.610  59,916.39    0.00           8011998  0.00      0
       37   Health Care           MT    20070401     N    7,626,305  8.490  59,151.78    0.00           8011998  0.00      0
       38     Retail              MD    20070401     N    7,625,906  8.463  59,004.55    0.00           8011998  0.00      0
       39   Multifamily           GA    20070101     N    7,504,331  8.080  56,190.54    0.00           8011998  0.00      0
       40   Multifamily           CA    20070401     N    7,465,019  8.570  58,319.59    0.00           8011998  0.00      0
       41      Hotel              VA    20191101     N    7,330,054  9.250  65,704.28    0.00           7011998  0.00     B
</TABLE>
<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                  
SERIES 1997-C1                                                 
UNDERWRITER: LEHMAN / FIRST UNION                              

STATE STREET CORPORATE TRUST        
Web: corporatetrust.statestreet.com 
PAYMENT DATE:   SEPTEMBER 18,  1998 
REPORT ID B233-04                   
LOAN LEVEL DETAIL
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am        Beg    Note          Sched  Prepay/  Prepay Paid Thru Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)   Sched Bal   Rate            P&I   Liquid    Date      Date Premium Status
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>      <C>   <C>        <C>     <C>         <C>        <C>           <C>   <C>    <C>       <C>     <C>
      42      Office             CA    20070301       N   7,278,080    8.720     57,665.07     0.00          8011998  0.00      0
      43      Retail             CO    20061201       N   7,116,244    8.770     56,745.31     0.00          8011998  0.00      0
      44      Retail             AZ    20040401       N   7,036,529    8.830     56,261.89     0.00          8011998  0.00      0
      45      Retail             AZ    20070201       N   6,907,559    9.000     57,618.78     0.00          8011998  0.00      0
      46      Retail             FL    20070401       N   6,764,254    9.000     57,484.95     0.00          8011998  0.00      0
      47    Multifamily          SC    20040301       N   6,687,168    8.000     49,628.36     0.00          8011998  0.00      0
      48      Retail             AZ    20040401       N   6,690,624    8.910     53,875.48     0.00          8011998  0.00      0
      49      Retail             IL    20070101       N   6,607,417    8.800     54,856.21     0.00          8011998  0.00      0
      50      Retail             NE    20070101       N   6,568,883    8.240     49,912.49     0.00          8011998  0.00     B
      51    Multifamily          TN    20061101       N   6,564,110    8.520     51,227.03     0.00          8011998  0.00      0
      52      Retail             LA    20120201       N   6,244,568    8.910     66,185.13     0.00          8011998  0.00      0
      53    Multifamily          TX    20040401       N   6,384,342    8.180     48,139.65     0.00          8011998  0.00      0
      54    Multifamily          TX    20040201       N   6,327,105    8.280     48,216.11     0.00          8011998  0.00      0
      55      Retail             MI    20070201       N   6,294,579    8.860     53,096.34     0.00          8011998  0.00      0
      56    Multifamily          SC    20040301       N   6,262,176    8.000     46,474.31     0.00          8011998  0.00      0
      57      Retail             FL    20040401       N   6,037,452    8.850     49,653.00     0.00          8011998  0.00      0
      58      Retail             AZ    20031101       N   6,044,803    8.905     48,809.19     0.00          8011998  0.00      0
      59      Retail             OK    20070401       N   6,047,734    9.040     49,257.65     0.00          8011998  0.00      0
      60    Multifamily          TX    20070201       N   6,034,017    8.540     47,076.76     0.00          8011998  0.00      0
      61      Retail             WA    20040101       N   5,993,464    8.875     50,669.85     0.00          8011998  0.00      0
      62      Office             TX    20040401       N   5,917,786    9.180     51,093.40     0.00          8011998  0.00      0
      63    Multifamily          AZ    20220201       N   5,918,945    8.600     47,500.43     0.00          8011998  0.00      0
      65      Retail             SC    20070101       N   5,844,003    8.750     48,917.55     0.00          8011998  0.00      0
      66    Multifamily          NC    20040301       N   5,774,069    8.000     42,851.86     0.00          8011998  0.00      0
      67      Retail             CT    20070301       N   5,741,400    8.560     44,843.84     0.00          8011998  0.00      0
      68       Hotel             NJ    20070401       N   5,707,903    9.375     49,955.10     0.00          8011998  0.00      0
      69      Retail             FL    20070401       N   5,646,304    9.000     46,718.44     0.00          8011998  0.00      0
      70      Office             PA    20070401       N   5,619,471    8.990     47,795.17     0.00          8011998  0.00      0
      71   Self Storage          NM    20061001       N   5,545,574    9.560     49,599.72     0.00          8011998  0.00      0
      72       Hotel             KY    20010801       N   5,541,289    9.625     49,855.69     0.00          8011998  0.00      0
      73      Retail             AZ    20120401       N   5,549,330    8.770     44,135.24     0.00          8011998  0.00      0
      74    Multifamily          NC    20040301       N   5,536,779    8.000     41,090.82     0.00          8011998  0.00      0
      75      Retail             NJ    20070401       N   5,427,994    9.030     44,171.32     0.00          8011998  0.00      0
      76      Retail             NC    20070401       N   5,330,735    8.875     44,855.27     0.00          8011998  0.00      0
      77    Mobile Home          CO    20070301       N   5,342,885    8.330     40,872.50     0.00          8011998  0.00      0
      78       Hotel             FL    20070401       N   5,292,783    9.375     46,322.00     0.00          8011998  0.00      0
      79      Office             FL    20070301       N   5,250,384    8.940     42,416.39     0.00          8011998  0.00      0
      80      Retail             AZ    20120401       N   5,234,189    8.978     42,400.52     0.00          8011998  0.00      0
      81      Retail             MD    20111201       N   4,997,040    8.249     51,414.36     0.00          8011998  0.00      0
      82      Retail             NC    20070101       N   5,155,823    8.875     42,318.30     0.00          8011998  0.00      0

</TABLE>

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                  
SERIES 1997-C1                                                 
UNDERWRITER: LEHMAN / FIRST UNION                              

STATE STREET CORPORATE TRUST         
Web: corporatetrust.statestreet.com  
PAYMENT DATE:   SEPTEMBER 18,  1998  
REPORT ID B233-04                    
LOAN LEVEL DETAIL
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am        Beg    Note          Sched  Prepay/  Prepay Paid Thru  Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)  Sched Bal    Rate            P&I   Liquid    Date      Date Premium Status
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>      <C>   <C>        <C>     <C>         <C>        <C>           <C>   <C>    <C>       <C>     <C>
      83     Multifamily          TX    20031201      N   5,133,339    8.280     39,175.59     0.00             8011998  0.00      0
      84        Hotel             CO    20040501      N   5,086,692    9.400     44,637.90     0.00             8011998  0.00      0
      85     Multifamily          KY    20070401      N   5,102,072    8.630     40,074.50     0.00             8011998  0.00      0
      86        Hotel             PA    20040501      N   5,022,700    9.400     45,195.80     0.00             8011998  0.00      0
      87        Hotel             VA    20170401      N   4,991,166    9.250     46,709.21     0.00             8011998  0.00      0
      88     Multifamily          TX    20031201      N   5,034,621    8.280     38,422.21     0.00             8011998  0.00      0
      89     Multifamily          AL    20040301      N   4,943,552    8.000     36,688.23     0.00             8011998  0.00      0
      91        Hotel             NJ    20070201      N   4,890,584    9.000     43,558.72     0.00             8011998  0.00      0
      92       Retail             FL    20040101      N   4,888,431    8.750     39,704.62     0.00             8011998  0.00      0
      93     Multifamily          MS    20040301      N   4,824,907    8.000     35,807.72     0.00             8011998  0.00      0
      94       Retail             CO    20070401      N   4,809,834    8.970     38,935.60     0.00             8011998  0.00      0
      95       Retail             TX    20040401      N   4,806,991    8.870     38,571.39     0.00             8011998  0.00      0
      96     Multifamily          TX    20040301      N   4,751,695    8.000     35,264.38     0.00             8011998  0.00      0
      97     Multifamily          VA    20040301      N   4,745,810    8.000     35,220.70     0.00             8011998  0.00      0
      98     Multifamily          TX    20040101      N   4,690,090    8.070     35,085.89     0.00             8011998  0.00      0
     100       Retail             CA    20160301      N   4,497,478    8.442     40,890.45     0.00             8011998  0.00      0
     101     Mobile Home          ME    20020201      N   4,559,336   10.500     42,535.38     0.00             8011998  0.00      0
     102       Retail             GA    20070401      N   4,464,035    8.530     34,696.83     0.00             8011998  0.00      0
     103        Hotel             GA    20061101      N   4,296,500    9.750     40,536.88     0.00             8011998  0.00      0
     104        Hotel             TN    20070401      N   4,318,239    9.375     37,792.87     0.00             8011998  0.00      0
     105       Retail             TX    20120101      N   4,171,007    8.690     43,819.97     0.00             8011998  0.00      0
     106    Self Storage          CA    20070401      N   4,287,650    8.900     36,207.62     0.00             8011998  0.00      0
     107       Retail             MO    20070401      N   4,190,187    9.014     35,706.60     0.00             8011998  0.00      0
     108     Multifamily          TX    20070201      N   4,128,698    8.670     34,302.07     0.00             8011998  0.00      0
     109       Retail             CA    20070101      N   4,128,092    9.000     35,246.25     0.00             8011998  0.00      0
     110     Multifamily          FL    20061101      N   4,097,502    8.625     32,278.27     0.00             8011998  0.00      0
     111       Retail             TX    20070201      N   4,059,800    9.030     33,078.07     0.00             8011998  0.00      0
     112     Multifamily          TX    20070101      N   4,052,684    8.520     31,583.59     0.00             8011998  0.00      0
     113       Retail             IL    20070101      N   4,025,913    8.660     33,457.55     0.00             8011998  0.00      0
     114       Office             AZ    20070401      N   3,965,658    9.030     32,271.29     0.00             8011998  0.00      0
     115       Retail             FL    20070401      N   3,964,743    8.900     31,897.51     0.00             8011998  0.00      0
     116     Multifamily          TX    20070301      N   3,963,154    9.020     32,242.48     0.00             8011998  0.00      0
     117     Multifamily          NY    20170401      N   3,900,013    8.550     34,839.62     0.00             8011998  0.00      0
     118     Multifamily          AL    20061001      N   3,948,494    8.800     31,610.97     0.00             8011998  0.00      0
     119        Hotel             FL    20070401      N   3,818,222    9.375     36,035.36     0.00             8011998  0.00      0
     120     Multifamily          TX    20061201      N   3,802,744    8.500     29,603.17     0.00             8011998  0.00      0
     121       Retail             AL    20070101      N   3,781,063    8.625     30,387.62     0.00             8011998  0.00      0
     122     Multifamily          TX    20040301      N   3,761,222    8.510     29,245.65     0.00             8011998  0.00      0
     123     Multifamily          AZ    20040101      N   3,729,911    8.530     30,675.49     0.00             7011998  0.00     B
     124     Multifamily          MA    20070401      N   3,739,158    8.530     29,106.78     0.00             8011998  0.00      0
</TABLE>
<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                  
SERIES 1997-C1                                                 
UNDERWRITER: LEHMAN / FIRST UNION                              

STATE STREET CORPORATE TRUST         
Web: corporatetrust.statestreet.com  
PAYMENT DATE:   SEPTEMBER 18,  1998  
REPORT ID B233-04                    
LOAN LEVEL DETAIL

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am        Beg    Note          Sched  Prepay/  Prepay Paid Thru  Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)  Sched Bal    Rate            P&I   Liquid    Date      Date Premium Status
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>      <C>   <C>        <C>     <C>         <C>        <C>           <C>   <C>    <C>       <C>     <C>

     125      Hotel               GA    20070401      N   3,701,489    9.375     32,395.12     0.00             8011998  0.00      0
     126   Multifamily            NC    20061101      N   3,703,726    8.750     29,501.27     0.00             8011998  0.00      0
     127   Multifamily            VA    20061101      N   3,677,550    8.590     28,879.96     0.00             8011998  0.00      0
     128     Retail               FL    20070101      N   3,659,131    8.740     29,081.49     0.00             8011998  0.00      0
     129   Multifamily            AZ    20061101      N   3,654,343    8.750     29,107.92     0.00             8011998  0.00      0
     130     Retail               GA    20111201      N   3,508,639    8.740     37,082.61     0.00             8011998  0.00      0
     131     Retail               NC    20070101      N   3,576,085    8.650     29,695.43     0.00             8011998  0.00      0
     132      Hotel               DE    20070401      N   3,547,643    9.250     33,200.17     0.00             8011998  0.00      0
     133      Hotel               MA    20070401      N   3,558,173    9.375     31,140.84     0.00             7011998  0.00     B
     134   Health Care            CA    20070301      N   3,539,902    8.370     28,673.48     0.00             8011998  0.00      0
     135   Multifamily            CT    20040401      N   3,520,103    9.125     28,883.97     0.00             7011998  0.00     B
     136   Multifamily            CA    20070301      N   3,515,471    8.750     27,927.86     0.00             8011998  0.00      0
     137      Hotel               GA    20070401      N   3,459,335    9.375     30,275.82     0.00             8011998  0.00      0
     138      Hotel               PA    20070401      N   3,457,253    9.125     29,672.05     0.00             8011998  0.00      0
     139     Retail               TX    20040201      N   3,463,331    8.700     27,409.62     0.00             8011998  0.00      0
     140   Multifamily            MO    20111201      N   3,455,264    8.295     26,405.14     0.00             8011998  0.00      0
     141      Hotel               CA    20191101      N   3,422,101    9.375     30,957.50     0.00             8011998  0.00      0
     142      Hotel               FL    20070201      N   3,410,048    9.680     30,663.96     0.00             8011998  0.00      0
     143     Retail               CA    20120401      N   3,396,553    8.412     27,576.07     0.00             8011998  0.00      0
     144   Multifamily            VA    20040301      N   3,354,741    8.000     24,896.98     0.00             8011998  0.00      0
     145     Office               NJ    20070301      N   3,320,289    9.125     27,826.83     0.00             8011998  0.00      0
     146     Office               SC    20070101      N   3,277,959    9.250     30,883.03     0.00             8011998  0.00      0
     147     Retail               MA    20070301      N   3,297,344    8.750     27,541.81     0.00             8011998  0.00      0
     148     Retail               FL    20031201      N   3,287,070    8.780     27,610.13     0.00             8011998  0.00      0
     149     Retail               TX    20070301      N   3,284,789    8.720     27,371.05     0.00             8011998  0.00      0
     150   Multifamily            TX    20120301      N   3,268,857    8.900     26,315.45     0.00             8011998  0.00      0
     151     Retail               CA    20040101      N   3,263,482    8.645     25,712.65     0.00             8011998  0.00      0
     152   Multifamily            NY    20070101      N   3,261,345    8.445     25,245.63     0.00             8011998  0.00      0
     153      Hotel               LA    20070201      N   3,228,498    9.375     29,100.04     0.00             8011998  0.00      0
     154   Multifamily            TX    20040301      N   3,213,453    8.020     23,892.68     0.00             7011998  0.00     B
     155   Mobile Home            VA    20061201      N   3,135,785    8.360     25,466.07     0.00             8011998  0.00      0
     156   Multifamily            AR    20061101      N   3,136,508    8.782     26,378.20     0.00             8011998  0.00      0
     157  Self Storage            CO    20061001      N   3,139,902    9.460     27,869.37     0.00             8011998  0.00      0
     158     Retail               MD    20111201      N   3,017,081    8.249     31,042.63     0.00             7011998  0.00     B
     159   Multifamily            UT    20261101      N   3,114,891    8.600     24,483.17     0.00             8011998  0.00      0
     160   Multifamily            CO    20070201      N   3,087,896    8.790     24,634.24     0.00             8011998  0.00      0
     161     Office               TX    20070401      N   3,058,607    9.340     26,740.62     0.00             8011998  0.00      0
     162     Retail               TX    20070301      N   3,051,351    8.760     25,507.52     0.00             8011998  0.00      0
     163   Multifamily            TX    20070201      N   3,065,453    8.390     23,595.08     0.00             8011998  0.00      0
     164   Industrial             TX    20120101      N   2,969,749    9.250     32,162.26     0.00             8011998  0.00      0
</TABLE>
<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                  
SERIES 1997-C1                                                 
UNDERWRITER: LEHMAN / FIRST UNION                              

STATE STREET CORPORATE TRUST         
Web: corporatetrust.statestreet.com  
PAYMENT DATE:   SEPTEMBER 18,  1998  
REPORT ID B233-04                    
LOAN LEVEL DETAIL

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am        Beg    Note          Sched  Prepay/  Prepay Paid Thru  Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)  Sched Bal    Rate            P&I   Liquid    Date      Date Premium Status
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>      <C>   <C>        <C>     <C>         <C>        <C>           <C>   <C>    <C>       <C>     <C>
     165   Multifamily            FL    20070401      N   3,049,263   8.280      23,204.00     0.00             7011998  0.00     B
     166   Industrial             FL    20040401      N   3,022,745   8.832      24,173.21     0.00             8011998  0.00      0
     167   Multifamily            MN    20220101      N   3,020,506   9.400      25,423.82     0.00             8011998  0.00      0
     168     Retail               PA    20070101      N   2,945,584   8.636      24,432.38     0.00             8011998  0.00      0
     169     Retail               KS    20070301      N   2,945,994   8.738      23,378.84     0.00             8011998  0.00      0
     170     Retail               FL    20070401      N   2,874,849   8.980      23,292.34     0.00             8011998  0.00      0
     171   Multifamily            NY    20070301      N   2,863,426   8.625      23,008.90     0.00             8011998  0.00      0
     172   Multifamily            NV    20040101      N   2,846,847   8.570      23,488.54     0.00             8011998  0.00      0
     173   Multifamily            NJ    20070201      N   2,816,368   9.350      24,064.13     0.00             8011998  0.00      0
     174   Multifamily            TX    20040401      N   2,813,089   8.540      21,917.70     0.00             8011998  0.00      0
     175     Retail               MD    20111101      N   2,720,306   8.938      29,154.42     0.00             8011998  0.00      0
     176   Multifamily            GA    20220301      N   2,752,366   8.250      22,076.60     0.00             8011998  0.00      0
     177   Multifamily            AL    20040301      N   2,743,672   8.000      20,361.97     0.00             8011998  0.00      0
     178   Multifamily            TX    20070101      N   2,669,087   8.560      20,875.58     0.00             8011998  0.00      0
     179     Retail               MD    20170401      N   2,577,789   9.375      24,328.49     0.00             8011998  0.00      0
     180   Multifamily            MN    20040101      N   2,596,502   8.020      19,334.69     0.00             8011998  0.00      0
     181     Retail               IL    20040301      N   2,590,008   8.580      20,840.86     0.00             8011998  0.00      0
     182     Retail               FL    20070401      N   2,577,723   9.040      20,995.06     0.00             8011998  0.00      0
     183     Retail               TX    20070401      N   2,566,827   9.220      21,630.00     0.00             8011998  0.00      0
     184   Health Care            GA    20070401      N   2,493,393   9.000      21,189.71     0.00             7011998  0.00     B
     185   Multifamily            TX    20070301      N   2,498,662   8.400      19,236.40     0.00             8011998  0.00      0
     186   Multifamily            UT    20261101      N   2,483,027   8.600      19,516.70     0.00             8011998  0.00      0
     187     Retail               NY    20060901      N   2,447,379   9.060      21,082.73     0.00             8011998  0.00      0
     188   Multifamily            TX    20070101      N   2,427,789   8.370      18,666.30     0.00             8011998  0.00      0
     189     Retail               TX    20061001      N   2,328,362   9.180      20,224.47     0.00             8011998  0.00      0
     190      Hotel               OH    20120101      N   2,238,766   9.250      20,017.90     0.00             8011998  0.00      0
     191     Retail               IL    20070401      N   2,253,589   8.810      17,987.10     0.00             8011998  0.00      0
     192   Multifamily            UT    20261101      N   2,246,078   8.600      17,654.27     0.00             8011998  0.00      0
     193      Hotel               TX    20161101      N   2,208,790   9.250      20,881.76     0.00             8011998  0.00      0
     194   Multifamily            TX    20070401      N   2,237,005   8.875      17,957.71     0.00             8011998  0.00      0
     195     Retail               NY    20111101      N   2,154,558   8.938      23,091.11     0.00             8011998  0.00      0
     196     Retail               FL    20040301      N   2,227,085   8.520      17,332.45     0.00             7011998  0.00     B
     197     Retail               AZ    20070101      N   2,225,766   8.866      17,887.50     0.00             8011998  0.00      0
     198      Hotel               NC    20191101      N   2,199,016   9.250      19,711.28     0.00             7011998  0.00     B
     199     Retail               MI    20070401      N   2,204,997   8.920      17,771.13     0.00             8011998  0.00      0
     200   Multifamily            TX    20070201      N   2,171,067   8.750      17,646.50     0.00             8011998  0.00      0
     201   Multifamily            TN    20061101      N   2,147,240   8.580      16,847.34     0.00             8011998  0.00      0
     202     Retail               CA    20070401      N   2,119,649   8.995      18,035.36     0.00             7011998  0.00     B
     203   Multifamily            TX    20040201      N   2,126,324   8.450      16,455.51     0.00             8011998  0.00      0
     204   Industrial             TX    20040201      N   2,115,256   8.980      18,013.29     0.00             8011998  0.00      0
</TABLE>

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                  
SERIES 1997-C1                                                 
UNDERWRITER: LEHMAN / FIRST UNION                              

STATE STREET CORPORATE TRUST         
Web: corporatetrust.statestreet.com  
PAYMENT DATE:   SEPTEMBER 18,  1998  
REPORT ID B233-04                    
LOAN LEVEL DETAIL

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am        Beg    Note          Sched  Prepay/  Prepay Paid Thru  Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)  Sched Bal    Rate            P&I   Liquid    Date      Date Premium Status
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>      <C>   <C>        <C>     <C>         <C>        <C>           <C>   <C>    <C>       <C>     <C>
     205      Hotel               MI    20040201      N    2,109,454   9.750      19,070.34    0.00             8011998  0.00      0
     206     Retail               VA    20070101      N    2,105,962   8.875      17,775.98    0.00             8011998  0.00      0
     207   Multifamily            TX    20070401      N    2,074,529   9.160      17,853.78    0.00             8011998  0.00      0
     208     Retail               GA    20111201      N    1,984,684   8.740      20,976.02    0.00             8011998  0.00      0
     209     Retail               IN    20070401      N    2,040,211   8.875      17,194.52    0.00             8011998  0.00      0
     210     Retail               CO    20031101      N    2,035,224   9.000      17,413.32    0.00             8011998  0.00      0
     211   Multifamily            AZ    20220201      N    1,978,623   8.600      15,520.23    0.00             8011998  0.00      0
     212     Retail               FL    20070301      N    1,933,403   8.875      16,280.80    0.00             7011998  0.00     B
     213     Retail               GA    20070101      N    1,844,477   8.750      15,415.19    0.00             8011998  0.00      0
     214     Retail               GA    20070101      N    1,817,043   8.750      15,209.66    0.00             8011998  0.00      0
     215   Multifamily            MA    20070201      N    1,770,256   8.840      14,908.81    0.00             8011998  0.00      0
     216      Hotel               OK    20170401      N    1,713,210  10.000      16,887.88    0.00             8011998  0.00      0
     217   Industrial             AZ    20120201      N    1,706,795   9.750      16,599.04    0.00             8011998  0.00      0
     218   Multifamily            WI    20220301      N    1,698,044   9.620      14,545.55    0.00             8011998  0.00      0
     219     Office               NY    20070301      N    1,674,835   9.125      14,412.14    0.00             8011998  0.00      0
     220   Industrial             MA    20070201      N   17,117,019   8.940     145,305.92    0.00             8011998  0.00      0
     221   Multifamily            GA    20070201      N    1,660,867   8.790      13,931.94    0.00             8011998  0.00      0
     222     Retail               MA    20070401      N    1,626,950   9.060      13,914.60    0.00             8011998  0.00      0
     223   Multifamily            GA    20031201      N    1,620,656   9.125      13,988.25    0.00             8011998  0.00      0
     224   Multifamily            WI    20211101      N    1,602,042   9.285      13,368.45    0.00             8011998  0.00      0
     225     Retail               TX    20070101      N    1,597,010   8.700      12,648.00    0.00             8011998  0.00      0
     226     Retail               PA    20070401      N    1,586,380   9.072      12,956.94    0.00             8011998  0.00      0
     227   Multifamily            TX    20070401      N    1,587,934   8.750      12,587.21    0.00             8011998  0.00      0
     228   Industrial             OK    20120401      N    1,532,570   8.900      16,133.22    0.00             8011998  0.00      0
     229   Multifamily            FL    20070101      N    1,528,597   8.600      12,642.48    0.00             8011998  0.00      0
     230   Multifamily            TX    20040201      N    1,508,206   8.450      11,671.93    0.00             8011998  0.00      0
     232   Multifamily            TX    20070401      N    1,457,110   9.160      12,540.16    0.00             8011998  0.00      0
     233   Multifamily            TX    20041015      N    1,400,970   9.400      11,819.99    0.00             8011998  0.00      0
     234     Retail               TX    20070401      N    1,400,654   9.220      11,569.08    0.00             8011998  0.00      0
     235     Office               AZ    20070401      N    1,387,273   9.250      12,023.60    0.00             8011998  0.00      0
     236   Multifamily            TX    20070101      N    1,383,224   8.330      10,596.57    0.00             8011998  0.00      0
     237     Retail               TX    20070401      N    1,378,281   9.220      11,917.66    0.00             8011998  0.00      0
     238   Multifamily            TX    20040201      N    1,374,693   8.450      10,638.68    0.00             8011998  0.00      0
     239   Multifamily            TN    20061201      N    1,348,691   8.205      10,815.58    0.00             8011998  0.00      0
     240     Retail               CT    20061101      N    1,339,348   9.125      11,572.10    0.00             8011998  0.00      0
     241      Hotel               TN    20070101      N    1,323,173   9.375      11,940.75    0.00             8011998  0.00      0
     242   Industrial             WY    20070101      N    1,301,358   8.740      10,884.40    0.00             8011998  0.00      0
     243   Multifamily            MD    20070101      N    1,280,576   8.375      10,089.41    0.00             8011998  0.00      0
     244   Multifamily            FL    20070101      N    1,264,504   8.600      10,458.27    0.00             8011998  0.00      0
     245   Multifamily            GA    20070401      N    1,247,757   8.537      10,233.85    0.00             8011998  0.00      0
</TABLE>
<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                  
SERIES 1997-C1                                                 
UNDERWRITER: LEHMAN / FIRST UNION                              

STATE STREET CORPORATE TRUST         
Web: corporatetrust.statestreet.com  
PAYMENT DATE:   SEPTEMBER 18,  1998  
REPORT ID B233-04                    
LOAN LEVEL DETAIL

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am        Beg    Note          Sched  Prepay/  Prepay Paid Thru  Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)  Sched Bal    Rate            P&I   Liquid    Date      Date Premium Status
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>         <C>      <C>   <C>        <C>     <C>         <C>        <C>           <C>   <C>    <C>       <C>     <C>
     246   Multifamily            GA    20061001      N   1,235,139   9.150      10,703.60     0.00             8011998  0.00      0
     247     Office               GA    20061101      N   1,227,311   9.343      10,785.10     0.00             7011998  0.00    B
     248   Multifamily            IN    20061201      N   1,180,227   8.205       9,464.62     0.00             8011998  0.00      0
     249     Retail               TX    20070301      N   1,181,701   8.940      10,021.10     0.00             8011998  0.00      0
     250   Multifamily            TX    20061101      N   1,186,109   9.070       9,715.97     0.00             8011998  0.00      0
     251   Multifamily            TX    20010901      N   1,173,893   8.850       9,947.38     0.00             8011998  0.00      0
     252   Multifamily            TN    20061101      N   1,166,456   8.800       9,823.97     0.00             8011998  0.00      0
     253     Retail               NY    20070101      N   1,130,335   9.010       9,659.00     0.00             8011998  0.00      0
     254   Multifamily            NY    20060901      N   1,058,488   8.980       8,614.15     0.00             8011998  0.00      0
     255   Multifamily            NY    20070101      N   1,035,328   9.125       8,927.05     0.00             8011998  0.00      0
     256     Retail               GA    20070101      N   1,034,494   8.710       8,430.77     0.00             8011998  0.00      0
     257   Multifamily            FL    20070101      N   1,004,338   8.600       8,306.53     0.00             8011998  0.00      0
     258   Multifamily            MD    20070101      N   1,009,518   8.650       7,959.40     0.00             8011998  0.00      0
     259   Health Care            OH    20061101      N     986,479  10.125       9,879.18     0.00             7011998  0.00    B
     260   Multifamily            VA    20061101      N     980,525   8.900       8,323.59     0.00             8011998  0.00      0
     261   Multifamily            OH    20220401      N     966,578   9.000       7,845.07     0.00             8011998  0.00      0
     262   Multifamily            TX    20070301      N     950,659   9.000       7,884.76     0.00             8011998  0.00      0
     263     Retail               AZ    20070301      N     931,011   9.125       8,011.45     0.00             8011998  0.00      0
     264     Retail               GA    20070101      N     923,655   8.710       7,527.47     0.00             8011998  0.00      0
     265   Multifamily            IN    20070301      N     907,392   8.700       7,548.87     0.00             8011998  0.00      0
     266     Office               AZ    20031101      N     891,569   9.075       7,306.43     0.00             8011998  0.00      0
     267   Industrial             NH    20040101      N     883,916   8.730       7,387.07     0.00             8011998  0.00      0
     268   Multifamily            NC    20061001      N     881,671   8.950       7,521.98     0.00             8011998  0.00      0
     269   Multifamily            TX    20070301      N     849,862   9.000       7,048.75     0.00             8011998  0.00      0
     270  Self Storage            AL    20070101      N     846,410   9.500       7,513.79     0.00             8011998  0.00      0
     271  Self Storage            AL    20070101      N     846,410   9.500       7,513.79     0.00             8011998  0.00      0
     272     Retail               GA    20070101      N     837,447   8.710       6,824.91     0.00             8011998  0.00      0
     273   Multifamily            FL    20070101      N     831,991   8.650       6,711.05     0.00             8011998  0.00      0
     274   Multifamily            OH    20061001      N     784,685   9.340       6,900.80     0.00             8011998  0.00      0
     275   Multifamily            OH    20061001      N     784,685   9.340       6,900.80     0.00             8011998  0.00      0
     276   Multifamily            FL    20070301      N     781,104   8.670       6,300.63     0.00             8011998  0.00      0
     277   Multifamily            NY    20070101      N     611,561   9.125       5,273.15     0.00             8011998  0.00      0
     278   Multifamily            MN    20270101      N     593,425   8.780       4,733.06     0.00             8011998  0.00      0
     279   Multifamily            NY    20070101      N     559,451   9.125       4,823.83     0.00             8011998  0.00      0
     280   Multifamily            NY    20070101      N     536,837   9.125       4,628.84     0.00             8011998  0.00      0
     281   Multifamily            NC    20061001      N     438,039   9.050       3,766.53     0.00             8011998  0.00      0
     282   Multifamily            NY    20070101      N     421,800   9.125       3,636.95     0.00             8011998  0.00      0
     283  Self Storage            AL    20070101      N     393,679   9.500       3,494.79     0.00             8011998  0.00      0
     284   Multifamily            UT    20060801      N     391,933   9.330       3,447.63     0.00             8011998  0.00      0
     231a    Retail               MO    20070301      N   1,409,360   8.820      15,852.37     0.00             8011998  0.00      0
</TABLE>
<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                  
SERIES 1997-C1                                                 
UNDERWRITER: LEHMAN / FIRST UNION                              

STATE STREET CORPORATE TRUST         
Web: corporatetrust.statestreet.com  
PAYMENT DATE:   SEPTEMBER 18,  1998  
REPORT ID B233-04                    
LOAN LEVEL DETAIL

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
   Offer     Property   Transfer       Maturity   Neg Am          Beg    Note       Sched  Prepay/  Prepay Paid Thru  Prepmt   Loan
Control#       Type       Date   State   Date      (Y/N)    Sched Bal    Rate         P&I   Liquid    Date     Date Premium  Status
- -----------------------------------------------------------------------------------------------------------------------------------
<S>         <C>         <C>      <C>   <C>        <C>    <C>             <C>     <C>        <C>      <C>    <C>        <C>     <C>
totals                                                   1,290,251,385           10,537,989       -                    0.00      0
- -----------------------------------------------------------------------------------------------------------------------------------
If state field is blank loan has properties in multiple states.
- -----------------------------------------------------------------------------------------------------------------------------------
Loan Status:
A= Payment not rec'd. but still in grace period, B= Late payment, but less than 1mo., 0= Current, 1= 1 mo. delinquent, 2= 2mo.
   delinquent, 3= Three or more mo. delinquent
4= Assumed scheduled payment (performing matured balloon), 7= Foreclosure, 9=REO
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST  
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES          
SERIES 1997-C1                                         
UNDERWRITER: LEHMAN / FIRST UNION                      

STATE STREET CORPORATE TRUST                
Web: corporatetrust.statestreet.com         
PAYMENT DATE:           SEPTEMBER 18,  1998 
REPORT ID B233-05                           
LOAN LEVEL DETAIL

DELINQUENCY/PREPAYMENT REPORTING HISTORY:  ROLLING 24 MONTHS
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
  Dist        Delinq 1 Month     Delinq 2 Months  Delinq 3+ Months  Foreclosure/Bank   REO     Modifications       Prepayments
  Date      --------------------------------------------------------------------------------------------------------------------
             #            Bal   #       Bal      #             Bal  #            Bal #    Bal  #         Bal        #       Bal
- --------------------------------------------------------------------------------------------------------------------------------
<S>        <C>  <C>            <C>     <C>      <C>          <C>   <C>          <C> <C>  <C>  <C>      <C>         <C>     <C>
  998        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  898        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  798        1   2,117,424.33   0        -       0             -    0             -  0     -      0      -          0       -
  698        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  598        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  498        2   2,665,966.95   0        -       0             -    0             -  0     -      0      -          0       -
  398        2   2,668,055.53   0        -       0             -    0             -  0     -      0      -          0       -
  298        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  198        1   5,370,211.42   0        -       0             -    0             -  0     -      0      -          0       -
 1297        0            -     0        -       0             -    0             -  0     -      0      -          0       -
 1197        0            -     0        -       0             -    0             -  0     -      0      -          0       -
 1097        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  997        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  897        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  797        0            -     0        -       0             -    0             -  0     -      0      -          0       -
  697        0            -     0        -       0             -    0             -  0     -      0      -          0       -
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES        
SERIES 1997-C1                                       
UNDERWRITER: LEHMAN / FIRST UNION                    

STATE STREET CORPORATE TRUST              
Web: corporatetrust.statestreet.com       
PAYMENT DATE:         SEPTEMBER 18,  1998 
REPORT ID B233-07                         

DELINQUENCY LOAN DETAIL
<TABLE>
- ---------------------------------------------------------------------------------------------------------------------------------
Offer                 Paid Thru     Current    Outstand        Adv       Loan       Spec Ser            ForeclosuBankruptREO
Control#    Period         Date     P&I Adv     P&I Adv       Desc(1)   Status(2)   Trans Date        Date     Date      Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S>         <C>          <C>        <C>        <C>            <C>       <C>        <C>                <C>      <C>       <C>
No delinquent loans for  9/18/98
No delinquent loans for  8/18/98
204              7181998 5011998   17,771.13   35,567.57        1         n/a           n/a            n/a      n/a       n/a
No delinquent loans for  6/18/98
No delinquent loans for  5/18/98
     204        4181998  2011998   18,013.29   18,013.29        1         n/a           n/a            n/a      n/a       n/a
     280        4181998  3011998    4,628.84    4,628.84        1         n/a           n/a            n/a      n/a       n/a
     204        3181998  1011998   18,013.29   18,013.29        1         n/a           n/a            n/a      n/a       n/a
     280        3181998  1011998    4,628.84    4,628.84        1         n/a           n/a            n/a      n/a       n/a
No delinquent loans for  2/18/98
      76        1181998 11011997   44,885.27   44,885.27        1         n/a           n/a            n/a      n/a       n/a
No delinquent loans for 12/18/97
No delinquent loans for 11/18/97
No delinquent loans for 10/18/97
No delinquent loans for  9/18/97
No delinquent loans for  8/18/97
No delinquent loans for  7/18/97
No delinquent loans for  6/18/97
</TABLE>


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
(1) ADVANCE DESCRIPTION                                    (2) LOAN STATUS:
- -----------------------                                    ----------------
<S>                                                        <C>                <C>
0=Late Payment but less than one month delinquent          1=Spec Serviced    6=DPO
1=P&I Advance - Loan delinquent 1 month                    2=Foreclosure      7=Foreclosure Sale
2=P&I Advance - Loan delinquent 2 months                   3=Bankruptcy       8=Bankruptcy Sale
3=P&I Advance - Loan delinquent 3 months or more           4=REO              9=REO Disposition
4=P&I Advance - Loan in Grace Period                       5=Prepay in Full   10=Mod/Workout
5=P&I Advance - Assumed Scheduled Payment                  
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST                  
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                          
SERIES 1997-C1                                                         
UNDERWRITER: LEHMAN / FIRST UNION                                      

STATE STREET CORPORATE TRUST          
Web: corporatetrust.statestreet.com   
PAYMENT DATE:     SEPTEMBER 18,  1998 
REPORT ID B233-08                     


SPECIALLY SERVICED LOAN SUMMARY

<TABLE>
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                          <C>
      Number of Loans as of the Closing Date                                                                 283*
      Principal Balance as of the Closing Date                                                                 1,305,448,224.47

      Current Number of Loans                                                                                               280
      Current Outstanding Principal Balance                                                                    1,288,003,236.01

      Current Number of Specially Serviced Loans                                                                              0
      Current Outstanding Principal Balance of Specially Serviced Loans                                                    0.00
      Percent of Specially Serviced Loans (per Current Number of Loans)                                                0.00000%
      Percent of Specially Serviced Loans (per Current Outstanding Principal Balance)                                  0.00000%
      <CAPTION>
      -------------------------------------------------------------------------------------------------------------------------
                                                                                                   Curr Bal            Curr Bal
                                                                                                    as % of             as % of
                                                            Number of      Initial   Current           Spec          Total Pool
      Specially Serviced Loan Status                        Loans          Prin Bal  Prin Bal    Serv Loans             Balance
      -------------------------------------------------------------------------------------------------------------------------
      <S>                                                   <C>            <C>       <C>         <C>                 <C>
      1 = Request for waiver of Prepayment Penalty
      2 = Payment Default
      3 = Request for Loan Modification or Workout
      4 = Loans with Borrower Bankruptcy
      5 = Loans in Process of Foreclosure
      6 = Loans now REO Property
      7 = Loan Paid Off
      8 = Loans Returned to Master Servicer
      -------------------------------------------------------------------------------------------------------------------------
      *Original Loan count includes four loans which have subsequently been combined into one


- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST              
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                      
SERIES 1997-C1                                                     
UNDERWRITER: LEHMAN / FIRST UNION                                  

STATE STREET CORPORATE TRUST        
Web: corporatetrust.statestreet.com 
PAYMENT DATE:   SEPTEMBER 18,  1998 
REPORT ID B233-09                   

<TABLE>
<CAPTION>
SPECIALLY SERVICED LOAN DETAIL
- ---------------------------------------------------------------------------------------------------------------------------------
Offer        Transfer    Sched         Maturity     Prop                                                        Spec Serv
Control#     Date        Prin Bal      Date         Type        State   NOI       NOI Date     DSCR            Status Code *
- ---------------------------------------------------------------------------------------------------------------------------------
<S>          <C>         <C>           <C>          <C>         <C>     <C>       <C>          <C>             <C>
</TABLE>

No specially serviced loans


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
* Legend
- --------
<S>                                               <C>                                      <C>
1 = Request for waiver of Prepayment Penalty      4 = Loans with Borrower Bankruptcy       7 = Loan Paid Off
2 = Payment Default                               5 = Loans in Process of Foreclosure      8 = Loans Returned to Master Servicer
3 = Request for Loan Modification or Workout      6 = Loans now REO Property
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>


FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST             
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                     
SERIES 1997-C1                                                    
UNDERWRITER: LEHMAN / FIRST UNION                                 

STATE STREET CORPORATE TRUST          
Web: corporatetrust.statestreet.com   
PAYMENT DATE:    SEPTEMBER 18,  1998  
REPORT ID B233-10                     


<TABLE>
<CAPTION>
MODIFIED LOAN DETAIL
- ---------------------------------------------------------------------------------------------------------------------------------
Distribution Control         Modfication           Modification
Date         #               Date                  Description
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>                   <C>
</TABLE>

No modified loans.



<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST                       
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                               
SERIES 1997-C1                                                              
UNDERWRITER: LEHMAN / FIRST UNION                                         

STATE STREET CORPORATE TRUST             
Web: corporatetrust.statestreet.com      
PAYMENT DATE:   SEPTEMBER 18,  1998      
REPORT ID B233-11                        

<TABLE>
<CAPTION>
REALIZED LOSS DETAIL
- ---------------------------------------------------------------------------------------------------------------------------------
Distribution   Control  Appraisal   App Val/     Sched       Gross       GP as    Agg Liq    Net Liq     NP as      Current
Date           #        Date        Broker Est   Prin Bal    Proceeds  % of bal   Expenses   Proceeds   % of bal    Realized Loss
- ---------------------------------------------------------------------------------------------------------------------------------
<S>           <C>       <C>         <C>          <C>         <C>       <C>        <C>        <C>        <C>         <C>
</TABLE>

No realized losses

<TABLE>
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                       <C>      <C>           <C>      <C>             <C>
Current  Tot                                          0                         0        0%            0        0               0
Cumulative                                            0                         0        0%            0        0               0
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>


               FIRST UNION/LEHMAN BROTHERS, SERIES 1997-C1
               SERVICER WATCH LIST
               AS OF
               SEPTEMBER 18,  1998

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                            SCHEDULED     PAID                MOST
PROSPECTUS     PROPERTY                         PROPERTY                                      LOAN        THRU     MATURITY  RECENT
   ID            NAME                             TYPE                 CITY       STATE      BALANCE      DATE       DATE     DSCR
- ---------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                 <C>                   <C>          <C>       <C>          <C>       <C>        <C>
- ---------------------------------------------------------------------------------------------------------------------------------
       93  Broadmoor Apartments                Multifamily           Meridian       MS      4,821,265    8/1/98    03012004   0.66
- ---------------------------------------------------------------------------------------------------------------------------------
      116  Intern Apartments                   Multifamily           Lubbock        TX      3,960,701    8/1/98    03012007   0.99
- ---------------------------------------------------------------------------------------------------------------------------------
      137  Marriot Courtyard -Athens           Hospitality           Athens         GA      3,456,986    8/1/98    04012007   1.05
- ---------------------------------------------------------------------------------------------------------------------------------
      142  Crestview Holiday Inn               Hospitality           Crestview      FL      3,406,892    8/1/98    02012007   0.58
- ---------------------------------------------------------------------------------------------------------------------------------
      154  Falcon Crest Apartments             Multifamily           Dallas         TX      3,211,037    7/1/98    03012004   1.20
- ---------------------------------------------------------------------------------------------------------------------------------
      204  1000 West Crosby                    Industrial            Carrollton     TX      2,113,072    8/1/98    02012004   0.82
- ---------------------------------------------------------------------------------------------------------------------------------
      205  Holiday Inn Bay City                Hospitality           Bay City       MI      2,107,523    8/1/98    02012004   1.10
- ---------------------------------------------------------------------------------------------------------------------------------
      207  Weatheredge                         Multifamily           Houston        TX      2,073,039    8/1/98    04012007   1.08
- ---------------------------------------------------------------------------------------------------------------------------------
      210  Streetcar Stables                   Retail - Unanchored   Denver         CO      2,033,074    8/1/98    11012003   1.05
- ---------------------------------------------------------------------------------------------------------------------------------
      226  Rising Sun Avenue Shopping Center   Retail - Anchored     Philadelphia   PA      1,585,416    8/1/98    04012007   0.99
- ---------------------------------------------------------------------------------------------------------------------------------
      232  The Royale Apartments               Multifamily           Houston        TX      1,456,063    8/1/98    04012007   1.05
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
Total                                                                                      30,248,850 

</TABLE>

                                          Page 15

<PAGE>

        FIRST UNION/LEHMAN BROTHERS, SERIES 1997-C1
        SERVICER WATCH LIST
        AS OF
        SEPTEMBER 18,  1998

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
               PROSPECTUS
                  ID                                                                 COMENT/REASON ON WATCH LIST
- ---------------------------------------------------------------------------------------------------------------------------------
<S>      <C>
- ---------------------------------------------------------------------------------------------------------------------------------
     93  Property is being monitored due to a normalized DSCR of .66. This low DSCR is due to a vacancy loss of 
         $153,530 the result of an occupancy of 84% (% is based on 9/30/97operating statement). Per the Asset 
         Manager, Property is raising rental standards res
- ---------------------------------------------------------------------------------------------------------------------------------
    116  Property is being monitored due to a normalized DSCR of .99. This low DSCR is the direct result of low 
         EGI & high turnover expenses.  This Property has a large student population and during the months of 
         July & August, occupancy drops significantly resul
- ---------------------------------------------------------------------------------------------------------------------------------
    137  The subject property is being monitored due to a 34% drop in DSCR over original underwriting.  
         Statements are a combination of statements from old borrower and new borrower as the loan was 
         originated/refinanced in March of 1997.  Occupancy has declined re
- ---------------------------------------------------------------------------------------------------------------------------------
    142  Property is being monitored due to a normalized DSCR of .58. This low DSCR is the result of a low EGI** 
         due to 1) Property was without an on-site manager for an extended period of time due to the death of 
         the manager; 2) Two hotels have gone on-line withi
- ---------------------------------------------------------------------------------------------------------------------------------
    154  Property is being monitored due to a DSCR of .98 for year-end 1997.  Income is low due to higher 
         vacancy as a result of nearby competition.  During Summer 1997, nearby multi-family property changed 
         ownership and lowered rents & offered large concessions. 
- ---------------------------------------------------------------------------------------------------------------------------------
    204  Loan transferred to Special Servicing July 21, 1998 due to 45 day payment delinquency.  Property 
         previously monitored due to a DSCR of .75 for year-end 1997 and consistantly late mortgage payments.  
         Low DSCR is the result of: 1) drop in EGI over original 
- ---------------------------------------------------------------------------------------------------------------------------------
    205  The subject property is being monitored due to a 26% drop in DSCR over original underwriting and drop 
         in DSCR from 3rd to 4th quarter.  (Occupancy at year end is down 5%, revenues and occupancy dropped 
         during the 4th quarter alone, resulting in lower EGI.
- ---------------------------------------------------------------------------------------------------------------------------------
    207  The subject property is being monitored due to a 40% drop in DSCR over original underwriting (occupancy 
         has dropped 3%, revenues are down 3% and expenses are up 10%.)  Detailed statements requested and 
         received from management company conflict with origin
- ---------------------------------------------------------------------------------------------------------------------------------
    210  Low DSCR for year end 1997 is attributable to low rental income. Major restaurant tenant (Sostanza's) 
         opened in May, 1997--nearly a year later than scheduled.  Tenant also has a problem with rent payments, 
         only $16,752 was collected in 1997 where montly 
- ---------------------------------------------------------------------------------------------------------------------------------
    226  The subject property is being monitored due to a low DSCR of 1.03 for 1997 Year End.  Operating 
         Expenses are higher than usual for three reasons.  (1) Utilities are high compared to U/W and 1996.  
         The Utilities are $77,042 for 1997, $36,000 for U/W, and $
- ---------------------------------------------------------------------------------------------------------------------------------
    232  The subject property is being monitored due to a 26% drop in DSCR over original underwriting (income is 
         down 2% and expenses have increased 4%.)  Borrower has indicated that there has been a change in 
         management companies.  More detailed statements and cu
- ---------------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
Total
</TABLE>

                                    Page 16
<PAGE>


FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST                          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                                  
SERIES 1997-1                                                                  
UNDERWRITER:  LEHMAN / FIRST UNION                                             

STATE STREET CORPORATE TRUST        
Web: corporatetrust.statestreet.com 
PAYMENT DATE:    SEPTEMBER 18, 1998 
REPORT  B233-01                     

<TABLE>
<CAPTION>
DISTRIBUTION OF CURRENT SCHEDULED PRINCIPAL BALANCES
- ---------------------------------------------------------------------------------------------------
Current                                                                    Weighted Averages
Scheduled                      # of      Aggregate           % Tot  -------------------------------
Principal                       Mtg     Sched Prin           Sched                 Mort       Mnths
Balance                       Loans        Balance             Bal         DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                           <C>    <C>                    <C>            <C>     <C>       <C>
less than 1,000,000.00         26        19,774,720           1.54         1.59    9.07      112.52
1,000,000.00+                  48        68,743,208           5.34         1.49    8.93      117.96
2,000,000.00+                  44       107,568,647           8.35         1.39    8.81      123.55
3,000,000.00+                  52    179,212,708.00          13.91         1.36    8.82      112.13
4,000,000.00+                  25       112,368,687           8.72         1.46    8.74      102.52
5,000,000.00+                  25       136,532,405          10.60         1.35    8.87      100.19
6,000,000.00+                  16       102,279,702           7.94         1.25    8.63       89.27
7,000,000.00+                  13        97,363,935           7.56         1.45    8.62      101.94
8,000,000.00+                  10        89,634,929           6.96         1.35    8.51      108.94
10,000,000.00+                 10       126,679,518           9.84         1.44    8.65       94.14
15,000,000.00+                  5        90,049,370           6.99         1.28    8.65      110.90
20,000,000.00+                  6       157,795,406          12.25         1.25    8.57      172.50
- ---------------------------------------------------------------------------------------------------
Total                         280     1,288,003.236         100.00         1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF CURRENT MORTGAGE INTEREST RATES
- ---------------------------------------------------------------------------------------------------
Current                                                                 Weighted Averages
Mortgage                # of          Aggregate        % Tot   ------------------------------------
Interest                 Mtg         Sched Prin        Sched                  Mort       Mnths
Rate                   Loans            Balance          Bal          DSCR    Rate       to Mat
- ---------------------------------------------------------------------------------------------------
<S>                    <C>           <C>               <C>            <C>     <C>       <C>
less than 8.00             1            16,250,944       1.26         1.15    7.99       99.00
8.000-8.249               24           132,939,363      10.32         1.30    8.09       84.88
8.250-8.499               34           238,224,430      18.50         1.32    8.37      126.62
8.500-8.749               64           311,589,449      24.19         1.32    8.61      127.76
8.750-8.999               63           280,865,205      21.81         1.37    8.85      100.53
9.000-9.249               46           144,752,881      11.24         1.47    9.10      102.11
9.250-9.499               35           129,796,057      10.08         1.55    9.34      136.64
9.500-9.999               10            26,339,557       2.04         1.24    9.65       98.39
10.000+                    3             7,245,350       0.56         1.78   10.33       91.64
- ---------------------------------------------------------------------------------------------------
Total                    280          1,288,003,236    100.00         1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF REMAINING STATED TERM (BALLOON LOANS ONLY)
- ---------------------------------------------------------------------------------------------------
Remaining                                                               Weighted Averages
Stated                  # of          Aggregate        % Tot   ------------------------------------
Term                     Mtg         Sched Prin        Sched                  Mort       Mnths
(Months)               Loans            Balance          Bal          DSCR    Rate       to Mat
- ---------------------------------------------------------------------------------------------------
<S>                    <C>          <C>               <C>             <C>     <C>        <C>
less than 13              0               --            0.00           0.00    0.00        0.00
13-24                     0               --            0.00           0.00    0.00        0.00
25-36                     1            1,171,304        0.10           1.35    8.85       36.00
37-48                     1            4,554,031        0.40           1.54   10.50       41.00
49-60                     0               --            0.00           0.00    0.00        0.00
61-72                    55          273,954,038       23.88           1.36    8.55       65.64
73+                     193          867,746,550       75.63           1.36    8.73      112.32
- ---------------------------------------------------------------------------------------------------
Total                   250        1,147,425,922      100.00           1.36    8.70      100.82
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF REMAINING STATED TERM (FULLY AMORTIZING LOANS ONLY)
- ---------------------------------------------------------------------------------------------------
Remaining                                                               Weighted Averages
Stated                  # of          Aggregate        % Tot   ------------------------------------
Term                     Mtg         Sched Prin        Sched                  Mort       Mnths
(Months)               Loans            Balance          Bal          DSCR    Rate       to Mat
- ---------------------------------------------------------------------------------------------------
<S>                    <C>        <C>                  <C>            <C>     <C>        <C>
less than 13              0                --           0.00          0.00    0.00         0.00
13-24                     0                --           0.00          0.00    0.00         0.00
25-36                     1           5,530,426         3.93          1.42    9.63        35.00
37-60                     0                --           0.00          0.00    0.00         0.00
61-120                    3          19,123,992        13.60          1.56    9.31       101.22
121-180                  10       33,081,762.00        23.53          1.49    8.73       159.63
181-240                   6       19,821,714.00        14.10          1.42    9.01       219.51
241+                     10       63,019,421.00        44.83          1.34    8.74       308.37
- ---------------------------------------------------------------------------------------------------
Total                    30         140,577,314       100.00          1.42    8.89       221.90
- ---------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST                          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                                  
SERIES 1997-1                                                                  
UNDERWRITER:  LEHMAN / FIRST UNION                                             

STATE STREET CORPORATE TRUST          
Web: corporatetrust.statestreet.com   
PAYMENT DATE:    SEPTEMBER 18, 1998   
REPORT  B233-02                       

<TABLE>
<CAPTION>
DISTRIBUTION OF HIGHEST STATE CONCENTRATIONS BY BALANCE AT CLOSING
- ---------------------------------------------------------------------------------------------------
                                                                        Weighted Averages
Top                     # of              Aggregate       % Tot   ---------------------------------
Ten                      Mtg             Sched Prin       Sched                 Mort       Mnths
States                 Loans                Balance         Bal         DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                    <C>              <C>               <C>           <C>     <C>       <C>
Texas                     52            166,226,225       12.91         1.30    8.64       90.11
Florida                   30            146,219,031       11.35         1.42    8.69       93.61
California                14            102,043,248        7.92         1.31    8.71      152.05
Pennsylvania               9             88,659,528        6.88         1.31    8.64      112.66
Maryland                  10             83,549,398        6.49         1.34    8.51      104.49
Arizona                   17             71,373,935        5.54         1.35    8.85      115.46
Georgia                   20             68,388,071        5.31         1.31    8.83      111.93
Masschusetts               8             51,801,122        4.02         1.60    8.94       97.08
New Jersey                 6             51,793,091        4.02         1.42    8.74      240.11
Illinois                   7             48,924,244        3.80         1.30    8.78       80.99
Other                    107            409,025,344       31.76         1.39    8.74      114.05
- ---------------------------------------------------------------------------------------------------
Total                    280          1,288,003,236      100.00         1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF PROPERTY TYPE
- ---------------------------------------------------------------------------------------------------
                                                                            Weighted Averages
                               # of           Aggregate       % Tot   -----------------------------
Property                        Mtg          Sched Prin       Sched               Mort       Mnths
Types                         Loans             Balance         Bal       DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                           <C>           <C>              <C>          <C>     <C>       <C>
Retail                           94          498,829,049       38.73      1.37    8.75      111.35
Multi-Family                    123          520,141,493       40.38      1.28    8.44      117.94
Office                           14           69,010,297        5.36      1.62    9.02       98.13
Self-Storage                      6           15,029,612        1.17      1.37    9.34       99.12
Industrial                        8           30,567,049        2.37      1.28    8.99      106.17
Health Care                       4           14,620,786        1.14      1.39    8.66      102.42
Mobile Home Park                  3           13,017,841        1.01      1.39    9.10       79.94
Hotel                            28          126,787,109        9.84      1.56    9.37      125.72
- ---------------------------------------------------------------------------------------------------
Total                           280        1,288,003,236      100.00      1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF SEASONING
- ---------------------------------------------------------------------------------------------------
                                                                                Weighted Averages
                               # of              Aggregate       % Tot         -------------------
Seasoning                       Mtg             Sched Prin       Sched            Mort       Mnths
(months)                      Loans                Balance         Bal    DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                           <C>             <C>               <C>       <C>     <C>       <C>
less than 13                      0                  --           0.00    0.00    0.00        0.00
13-24                           278           1,283,058,076      99.62    1.37    8.71      114.30
25-36                             1                 391,129       0.03    1.37    9.33       95.00
37-48                             1               4,554,031       0.35    1.54   10.50       41.00
49-60                             0                  --           0.00    0.00    0.00        0.00
61-72                             0                  --           0.00    0.00    0.00        0.00
73+                               0                  --           0.00    0.00    0.00        0.00
- ---------------------------------------------------------------------------------------------------
Total                           280           1,288,003,236     100.00    1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF MOST RECENT DEBT SERVICE COVERAGE RATIO
- ---------------------------------------------------------------------------------------------------
                                                                              Weighted Averages
                               # of              Aggregate       % Tot   --------------------------
                                Mtg             Sched Prin       Sched             Mort       Mnths
DSCR                          Loans                Balance         Bal     DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                           <C>               <C>               <C>      <C>     <C>       <C>
0                                 0                  --            0.00    0.00    0.00        0.00
less than 1.01                    5              15,874,856        1.23    0.78    8.85       86.04
1.01 - 1.10                      18              66,325,967        5.15    1.07    8.59      100.04
1.11 - 1.20                      37             209,958,214       16.30    1.17    8.50      131.43
1.21 - 1.30                      60             345,297,265       26.81    1.26    8.63      128.61
1.31 - 1.40                      52             249,031,888       19.33    1.35    8.76      107.12
1.41 - 1.50                      41             167,469,729       13.00    1.45    8.88       97.37
1.51 - 2.00                      55             199,612,757       15.50    1.65    8.87      102.06
2.01+                            12              34,432,560        2.67    2.55    9.07      101.99
- ---------------------------------------------------------------------------------------------------
Total                           280           1,288,003,236      100.00    1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST                          
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES                                  
SERIES 1997-1                                                                  
UNDERWRITER:  LEHMAN / FIRST UNION                                             

STATE STREET CORPORATE TRUST         
Web: corporatetrust.statestreet.com  
PAYMENT DATE:    SEPTEMBER 18, 1998  
REPORT  B233-03                      

<TABLE>
<CAPTION>
DISTRIBUTION OF LOAN TO VALUE RATIO
- ---------------------------------------------------------------------------------------------------
                                                                               Weighted Averages
Most                           # of              Aggregate       % Tot         -----------------
Recent                          Mtg             Sched Prin       Sched            Mort       Mnths
LTV                           Loans                Balance         Bal    DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                           <C>               <C>              <C>      <C>     <C>       <C>
0                                  0                  --          0.00    0.00    0.00        0.00
less than 50.00                   12            51,034,325        3.96    1.84    8.93      109.95
50.00-59.99                       36           116,720,624        9.06    1.58    9.11      126.01
60.00-69.99                       89           329,788,892       25.60    1.41    8.98      106.61
70.00-79.99                      141           771,135,124       59.87    1.28    8.53      115.30
80.00-89.99                        1             2,242,952        0.17    1.12    8.60      338.00
90.00-99.99                        0                  --          0.00    0.00    0.00        0.00
100.00+                            1            17,081,318        1.33    1.29    8.94      101.00
- ---------------------------------------------------------------------------------------------------
Total                            280         1,288,003,236      100.00    1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF AMORTIZATION TYPE
- ---------------------------------------------------------------------------------------------------
                                                                              Weighted Averages
                               # of              Aggregate       % Tot   --------------------------
Amortization                    Mtg             Sched Prin       Sched            Mort       Mnths
Type                          Loans                Balance         Bal    DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                           <C>            <C>                <C>       <C>     <C>       <C>
Fully Amortizing                  27           117,321,229        9.11    1.40    8.78      248.95
Amortizing Balloon               249         1,146,027,589       88.98    1.36    8.70      100.81
Other                              4            24,654,418        1.91    1.53    9.38       86.36
- ---------------------------------------------------------------------------------------------------
Total                            280         1,288,003,236      100.00    1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------

</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF ORIGINAL TERM TO STATED MATURITY
- ---------------------------------------------------------------------------------------------------
                                                                              Weighted Averages
Original                       # of             Aggregate       % Tot  ---------------------------
Term to                         Mtg            Sched Prin       Sched            Mort       Mnths
Maturity                      Loans               Balance         Bal    DSCR    Rate      to Mat
- ---------------------------------------------------------------------------------------------------
<S>                           <C>            <C>              <C>       <C>     <C>       <C>
less than 73                      2             6,701,729        0.52    1.41    9.49       35.17
73-88                            56           278,508,069       21.62    1.36    8.58       65.23
89-107                            1             1,399,272        0.11    1.40    9.40       73.00
108-120                         179           773,846,519       60.08    1.38    8.73      101.04
121-240                          26           149,364,939       11.60    1.34    8.80      177.32
241-274                           0                 --           0.00    0.00    0.00        0.00
275+                             16            78,182,707        6.07    1.32    8.78      303.01
- ---------------------------------------------------------------------------------------------------
Total                           280         1,288,003,236      100.00    1.37    8.72      114.03
- ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF MATURITY DATE EXTENSIONS (SINCE DEAL ORIGINATION)
- ---------------------------------------------------------------------------------------------------
                                           Current                            Cumulative
                          ---------------------------------------------  --------------------------
                               # of              Aggregate          WA   # of Aggregate          WA
Months                          Mtg             Sched Prin      Months    Mtg  Sched Pr      Months
Extended                      Loans                Balance    Extended   Loans  Balance    Extended
- ---------------------------------------------------------------------------------------------------
<S>                           <C>               <C>           <C>        <C>    <C>        <C>
0 -12                              0                   0.00           0    0.00    0.00           0
13-24                              0                   0.00           0    0.00    0.00           0
25 +                               0                   0.00           0    0.00    0.00           0
Extended & Paid Off                0                   0.00           0    0.00    0.00           0
- ---------------------------------------------------------------------------------------------------
Total                              0                   0.00           0    0.00    0.00           0
- ---------------------------------------------------------------------------------------------------
</TABLE>




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