Wachovia Asset Securitization Issuance, LLC Series 2003-HE2 Statement to Securityholders Distribution Date: 0102/25/10 Totals 14,~~277~~176,~~325~~968.9183 ~~198~~180,~~894~~981.0561 Certificate n/a 0.000000% 0.00 12.~~38753482~~34508295 7169.~~78712614~~53359369 ~~198~~180,~~894~~981.0561 14,176,968.83 Factors per Thousand 0.00 0.00 ~~138~~234,~~753~~508.4829 76,~~178~~953,~~712~~359.6137 Rate 12.~~30332852~~25353245 7,~~309~~178,~~045~~712.4761 89,~~420~~155.6305 ~~130~~225,~~332~~353.8524 0.00 7371.~~09045466~~78712614 0.~~08420630~~09155050 A-II-2 92975RAC2 1.~~481250~~481000% 100,000,000.00 Factors per Thousand 0.~~491250~~490630% A-II-1 A-I-1 Factors per Thousand Certificate Cusip Class 92975RAA6 92975RAB4 0.~~491250~~490630% 7371.~~09045467~~78712615 Original Certificate Balance 400,000,000.00 5453,~~817~~840,~~841~~344.0062 0.~~02792664~~03032912 Distribution Summary 750,000,000.00 Beginning Certificate Balance 2726,~~384~~888,~~800~~410.8382 6867.~~46200208~~22102705 2022,~~944~~746.9884 Interest 1011,~~463~~360.2800 0.~~02615820~~02840000 Principal ~~496~~211,~~390~~895.0119 10.~~24097503~~52973798 ~~977~~1,~~496~~690,149.3934 0.00 0.00 Certificate Unpaid Principal Amount Ending 12.~~33125516~~28386157 Balance 6766.~~22102705~~69128908 5352,~~840~~150,~~344~~195.6228 7169.~~78712615~~53359371 Total Distribution ~~506~~223,~~853~~255.2919 10.~~26713323~~55813798 26,~~888~~676,~~410~~515.8263 1,250,000,000.00 8987,~~511~~907,~~687~~468.3005 ~~238~~224,~~722~~243.9450 12,~~604~~127,~~219~~397.2577 0.00 12,~~842~~351,~~942~~641.1927 8785,~~907~~780,~~468~~070.0528 ~~998~~1,~~441~~712,896.3718 12.~~30332852~~25353245

Filing Compare · WACHOVIA ASSET SECURITIZATION INC 2003-HE2 TRUST