|First Union Series 2002 C1Aggregate Statement of Principal and Interest Distributions to Certificateholders
for 200201 to 200212
|--------------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                           
|106 A                                                                                                                           
|106 B                                                                                                                           
|75 A                                                                                                                            
|75 B                                                                                                                            
|96 A                                                                                                                            
|96 B                                                                                                                            
|97 A                                                                                                                            
|97 B                                                                                                                            
|R I                                                                                                                             
|A 1                                                                                                                             
|A 2                                                                                                                             
|B                                                                                                                               
|C                                                                                                                               
|D                                                                                                                               
|E                                                                                                                               
|F                                                                                                                               
|G                                                                                                                               
|H                                                                                                                               
|IO I                                                                                                                            
|IO II                                                                                                                           
|J                                                                                                                               
|K                                                                                                                               
|L                                                                                                                               
|M                                                                                                                               
|N                                                                                                                               
|O                                                                                                                               
|R II                                                                                                                            
|Z