Wachovia Asset Securitization Issuance, LLC Series 2003-HE2 Statement to Securityholders Distribution Date: 1201/2825/0910 Totals ~~Certificate 27~~14,~~384~~277,~~800~~325.8391 1198,~~250,000,000~~894.0005 ~~90,330,010.09~~Certificate ~~234,706.58~~n/a ~~818,322~~0.79000000% 0.00 1~~,053,029~~.3738753482 ~~89,511,687~~71.3078712614 ~~514~~198,~~311~~894.7005 ~~0.68574893 Balance 68.46200208 54~~14,~~817~~176,~~841~~968.0083 ~~73.09045467~~Factors per Thousand ~~Total Distribution 276,501.28~~ 0.~~69125320~~00 ~~Unpaid Principal Amount~~ 0.00 0138,753.~~03142360~~48 ~~Principal 263~~7,~~931~~178,712.8461 0Rate 1.~~65982960~~30332852 ~~489~~7,~~168~~309,045.4947 258,~~143~~420.2163 ~~0.00 0.65222465 Interest 12~~130,~~569~~332.4485 0.~~03352428 Distribution Summary 750,000,000.~~00 ~~Beginning Certificate Balance 27,648,732~~73.6709045466 690.~~12183168~~08420630 ~~Cusip~~A-II-2 7392975RAC2 1.~~74267932~~481250% ~~Original Certificate Balance 400~~100,000,000.00 ~~55,307,009.49~~ Factors per Thousand 0.~~495940~~491250% A-II-1 A-I-1 Factors per Thousand Certificate Cusip Class 92975RAA6 92975RAB4 0.~~495940~~491250% ~~Ending~~73.09045467 ~~Factors per Thousand~~Original Certificate ~~Rate~~Balance ~~Class~~400,000,000.00 ~~A-II-2~~54,817,841.00 ~~92975RAC2~~ 1 0.~~485940%~~02792664 ~~100~~Distribution Summary 750,000,000.00 7Beginning Certificate Balance 27,~~374~~384,~~267~~800.9383 1068.46200208 20,~~044~~944.5898 65Interest 10,~~222~~463.4628 0.0002615820 75Principal 496,~~267~~390.0401 ~~7,309,045~~1.4724097503 ~~Factors per Thousand 73~~977,496.~~74267930~~39 0.~~10044580~~00 0.~~65222465~~00 0Certificate Unpaid Principal Amount Ending 1.~~75267045~~33125516 73Balance 67.~~09045466~~22102705 ~~Certificate~~53,840,344.62 ~~n/a~~71.78712615 0Total Distribution 506,853.~~000000%~~29 01.26713323 26,888,410.82 1,250,000,000.00 1489,~~277~~511,~~325~~687.9130 ~~186~~238,~~949~~722.3594 01,604,219.0025 0.00 ~~186~~1,~~949~~842,942.3519 1487,~~277~~907,~~325~~468.9105 998,441.37 1.30332852

Filing Compare · WACHOVIA ASSET SECURITIZATION INC 2003-HE2 TRUST