Wachovia Asset Securit Issuance LLC 2003-he3 TR 8-K Other Events

Wachovia Asset Securitization Issuance, LLC Series 2003-HE3 Statement to Securityholders Distribution Date: 08/25/05 Distribution Summary Original Beginning Unpaid Ending Certificate Certificate Certificate Principal Total Certificate Class Cusip Rate Balance Balance Interest Principal Amount Distribution Balance A 92975TAA2 3.710000% 500,000,000.00 311,676,323.73 995,719.28 11,745,270.32 0.00 12,740,989.60 299,931,053.41 Factors per Thousand 623.35264746 1.99143856 23.49054064 25.48197920 599.86210682 Certificate n/a 0.000000% 0.00 5,164,269.70 357,627.74 0.00 0.00 357,627.74 5,164,269.70 Totals 500,000,000.00 311,676,323.73 1,353,347.02 11,745,270.32 0.00 13,098,617.34 299,931,053.41 - Page 1 - Bond Interest Information Type of Accrual Moody's S & P Fitch Class Cusip Certificate Period LIBOR Margin Original Rating* Original Rating* Original Rating A 92975TAA2 Senior/Variable 31/360 3.46000% 0.25000% Aaa AAA n/a Certificate n/a Residual - - - - - - 0 * Original Ratings of the Offered Certificates per the Prospectus Supplement dated November 12, 2003 - Page 2 - Bond Interest Information Current Outstanding Current Current Class Cusip Interest Due Interest Carryforward Interest Carryforward Carryforward Paid A 92975TAA2 995,719.28 0.00 0.00 0.00 - Page 3 - Collection Activity Interest Interest Collected 1,519,128.87 (Additional Balance Interest) 0.00 (Relief Act Shortfalls) 0.00 Total Interest Collected 1,519,128.87 Principal Principal Collected 17,616,363.64 Net Liquidation Proceeds 0.00 Substitute Adjustment Amount 0.00 Other Principal Collected 0.00 (Additional Balance Increase) 0.00 (Draw Amounts) (5,871,093.32) Total Principal Collected 11,745,270.32 Additional Funds Additional Funds from the Funding Account 0.00 Draws from the Policy 0.00 Yield Maintenance Payment 0.00 Total Additional Funds Collected 0.00 Total Available Collections 13,264,399.19 - Page 4 - Collateral Information Periodic Information Beginning Collateral Balance 316,840,593.43 Ending Collateral Balance 305,059,334.92 Current Liquidation Loss Amounts 35,988.19 Cumulative Liquidation Loss Amounts 161,999.62 Gross WAC 6.090% Net WAC 5.819% WAM 198 AGE 36 Gross CPR 49.665% Net CPR 36.447% Draw Rate 20.104% Original Information Collateral Balance 500,007,015.50 Number of Loans 9,940 Gross WAC 4.118% WAM 234 LIBOR 1.12000% Overcollateralization Information Overcollateralization Target Amount 5,037,670.59 Beginning Overcollateralization Amount 5,164,269.70 Ending Overcollateralization Amount 5,128,281.51 Overcollateralization Increase 0.00 Overcollateralization Decrease 35,988.19 - Page 5 - Additional Account Activity Funding Account Beginning Balance 0.00 Interest Earnings 0.00 Deposits 0.00 Withdrawals 0.00 Interest Earnings to Collection Account 0.00 Ending Balance 0.00 - Page 6 - Delinquency Information Delinquent: # $ % 30-59 Days 6 285,706.31 0.094% 60-89 Days 6 181,741.26 0.060% 90-119 Days 1 64,346.50 0.021% 120-149 Days 1 183,723.92 0.060% 150-179 Days 0 0.00 0.000% 180+ Days 2 37,670.59 0.012% Total 16 753,188.58 0.247% Foreclosure: # $ % 3 221,394.50 0.073% REO: # $ % 0 0.00 0.000% * Foreclosures are included in the delinquency totals - Page 7 - Additional Reporting Items Fees Additional Information Servicing Fee 132,016.91 # of Loans using a Promotional Rate 0 Enhancer Premium 33,764.94 Promotional Advances 0.00 Indenture Trustee Expenses 0.00 3 Largest Mortgage Loan Balances 2,547,827.95 Paying Agent Expenses 0.00 Additional Balances created during the first Rapid Amortization Period 0.00 Total Fees 165,781.85 Cumulative Liquidation Loss Amount % 0.032% Cumulative Subsequent Mortgage Loans 0.00 Deficiency Amount 0.00 Draws from Policy not yet Reimbursed 0.00 Percentage Interest Class A 100.00% Stepdown Cumulative Loss Test Met? (Yes / No) Yes Stepdown Date Active (Yes / No) No Amortization Period Stepdown Delinquency Test Met? (Yes / No) Yes Revolving (Yes / No) No Managed Amortization (Yes / No) Yes Rapid Amortization (Yes / No) No - Page 8 -