|Exhibit 99.4
First Union Series 2002-C1Aggregate Statement of Principal and Interest Distributions to Certificateholders
for January 2003 to December 2003
|----------------------------------------------------------------------------------------------------------------------------------------------------------
|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