First Union National Bank Com Mort Pas THR Cert Ser 2002 C1 10-K 2003 FY Annual report

First Union Series 2002 C1 Aggregate Statement of Principal and Interest Distributions to Certificateholders for 200201 to 200212
Class	Principal	Interest	Ending Principal Balance
106 A	10,967.68	58,464.29	939,691.13
106 B	17,632.63	17,803.44	278,222.72
75 A	31,101.08	165,786.87	2,664,677.87
75 B	41,692.60	42,096.47	657,861.03
96 A	17,936.57	103,264.88	1,605,240.33
96 B	18,770.89	19,858.09	300,187.43
97 A	16,753.79	89,307.63	1,435,433.69
97 B	18,901.53	19,084.59	298,243.91
R I	0.00	0.00	0.00
A 1	5,548,938.87	5,979,021.59	125,508,061.13
A 2	0.00	22,039,179.00	430,663,000.00
B	0.00	1,390,505.30	26,402,000.00
C	0.00	1,777,716.40	32,774,000.00
D	0.00	502,389.10	9,104,000.00
E	0.00	468,969.90	8,194,000.00
F	0.00	739,905.30	12,746,000.00
G	0.00	610,761.73	10,014,000.00
H	0.00	724,344.10	14,567,000.00
IO I	0.00	3,513,875.06	722,775,800.41
IO II	0.00	4,011,576.82	444,320,000.00
J	0.00	724,294.40	14,566,000.00
K	0.00	271,647.70	5,463,000.00
L	0.00	271,598.00	5,462,000.00
M	0.00	362,147.20	7,283,000.00
N	0.00	181,098.50	3,642,000.00
O	0.00	809,038.48	16,387,739.28
R II	0.00	0.00	0.00
Z	0.00	0.00	0.00