Wachovia Asset Securitization Issuance, LLC Series 2003-HE1 Statement to Securityholders Distribution Date: 1112/2528/09 Totals Certificate 6261,~~340~~027,~~662~~383.3613 1,100,000,000.00 6968,~~271~~574,~~385~~728.8459 ~~188~~205,~~088~~772.4050 ~~696~~1,~~657~~444,607.2515 0.00 ~~884~~1,~~745~~650,379.65 6867,~~574~~130,~~728~~121.5944 71139,~~171~~819.4341 01.~~71171427~~39819413 Balance 6261.~~34066236~~02738313 6,~~234~~102,~~066~~738.2331 6261.~~34066235~~02738312 Total Distribution ~~661~~1,~~335~~343,334.0739 01.~~66133507~~34333439 Unpaid Principal Amount 0.00 0.~~02801030~~03005516 Principal ~~633~~1,~~324~~313,279.7723 01.~~63332477~~31327923 63131,~~332~~327.4892 78,~~838~~491.9549 0.00 01.~~63332477~~31327923 Interest 2830,~~010~~055.3016 0.~~07838950~~08491490 Distribution Summary 100,000,000.00 Beginning Certificate Balance 62,~~973~~340,~~987~~662.1336 62.~~97398713~~34066236 Cusip 62.~~97398712~~34066235 Original Certificate Balance 1,000,000,000.00 6,~~297~~234,~~398~~066.7123 Factors per Thousand 0.~~533750~~525940% A-2 A-1 92975QAA8 92975QAB6 1.~~493750~~485940% Ending Factors per Thousand Certificate Rate Class Certificate n/a 0.000000% 0.00 13,~~473~~313,~~359~~115.0453 ~~152~~167,~~239~~225.1585 0.00 0.00 ~~152~~167,~~239~~225.1585 13,~~313~~263,~~115~~985.5345

Filing Compare · WACHOVIA ASSET SECURITIZATION INC AST BACK NTS SER 2003-HE1