SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) ~~June~~July 2526, 2004.

Wachovia Asset Securitization Issuance, LLC ~~(Issuer in respect of the Asset-Backed Certificates, Series 2003-HE3)~~ ~~(Exact name of registrant as specified in its charter)~~

(Issuer in respect of the Asset-Backed Certificates, Series 2003-HE3)
(Exact name of registrant as specified in its charter)


North Carolina	333-109298	56-1967773

(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)

301 South College Street, Suite D, Charlotte, NC		28288-5578

(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code (704) 383-4634

(Former name or former address, if changed since last report.)

~~Item 5.~~Check ~~See~~ the ~~monthly~~appropriate ~~statement~~box tobelow ~~Bondholders~~if ~~attached~~the ~~as Exhibit~~Form ~~20.1~~8-K filing is intended to ~~hereto~~simultaneously ~~reflecting~~satisfy the ~~required~~filing ~~information~~obligation ~~for~~of the ~~June 25,~~registrant ~~2004~~under ~~payment~~any toof the ~~Asset-Backed~~following ~~Certificates, Series 2003-HE3~~ provisions:

~~Item 7~~o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) ~~Financial~~o ~~Statements~~Soliciting ~~and~~material ~~Exhibits~~pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240. 14a-12) o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 8.01. See the monthly statement to Bondholders attached as Exhibit 20.1 hereto reflecting the required information for the July 26, 2004 payment to the Asset-Backed Certificates, Series 2003-HE3

Item 9.01. Financial Statements and Exhibits.

Item 601 (a) of Regulation.


Item 601 (a) of Regulation.
S-K Exhibit Number.

20.1		Monthly statement to holders of Asset-Backed Certificates, Series 2003-HE3 relating to the July 26, 2004 Payment Date.

S-~~K Exhibit Number 20.1 Monthly statement to holders of Asset~~2-~~Backed Certificates, Series 2003-HE3 relating to the June 25, 2004 Payment Date.~~

- 2 -

Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of Asset-Backed Certificates, Series 2003-HE3 by the undersigned thereunto duly authorized.

Dated: June 25, 2004	By: Wachovia Asset Securitization Issuance, LLC, as Depositor
Dated: July 26, 2004	By:	Wachovia Asset Securitization Issuance, LLC, as Depositor
	By: Wachovia Bank, National Association, as Attorney-in-fact
		By:	Wachovia Bank, National Association, as Attorney-in-fact
	By: /s/ April Hughey
		By:	/s/ April Hughey
	Name: April Hughey Title: Vice President
		Name:	April Hughey
		Title:	Vice President

- 3 -

EXHIBIT INDEX

20.1 Monthly statement to holders of Asset-Backed Certificates, Series 2003-HE3 relating to the ~~June~~July 2526, 2004 Payment Date.

- 4 -

Filing Compare · WACHOVIA ASSET SECURIT ISSUANCE LLC 2003-HE3 TR