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, as amended Date of Report: June 17, 2004 (date of earliest event reported) WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC ------------------------------------------- (Exact name of Registrant as Specified in Charter) North Carolina 333-109298 56-1967773 -------------- ---------- ---------- (State or Other (Commission (I.R.S. Employer Jurisdiction of Incorporation) File Number) Identification Number) One Wachovia Center ------------------- 301 South College Street, Suite D --------------------------------- Charlotte, North Carolina 28288 ------------------------------- (Address of Principal Executive Offices) (Zip Code) Registrant's telephone number, including area code: (704) 374-4868 -------------- Not Applicable -------------- (Former Name or Former Address, if Changed Since Last Report) Items 1 through 4, Item 6, Item 8 and Item 9 are not included because they are not applicable. Item 5. Other Events - ------- ------------ Filing of Computational Materials In connection with the proposed offering of the Wachovia Asset Securitization Issuance, LLC Asset-Backed Notes, Series 2004-HE1 (the "Notes"), Wachovia Capital Markets, LLC as underwriter (the "Underwriter"), has prepared certain materials (the "Computational Materials") for distribution to potential investors. Although Wachovia Asset Securitization Issuance, LLC (the "Company") provided the Underwriter with certain information regarding the characteristics of the mortgage loans (the "Mortgage Loans") in the related portfolio, the Company did not participate in the preparation of the Computational Materials. For purposes of this Form 8-K, "Computational Materials" shall mean computer generated tables and/or charts displaying, with respect to the Notes, any of the following: yield; average life; duration, expected maturity; interest rate sensitivity; loss sensitivity; cash flow characteristics; background information regarding the Mortgage Loans; the proposed structure; decrement tables; or similar information (tabular or otherwise) of a statistical, mathematical, tabular or computational nature. The Computational Materials listed as Exhibits 99.1 and 99.2 hereto are filed herewith. -2- Item 7. Financial Statements, Pro Forma Financial Information and Exhibits - ------- ------------------------------------------------------------------ (a) Not applicable. (b) Not applicable. (c) Exhibits: 99.1 Term Sheets 99.2 Computational Materials. -3- SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC By: /s/ Robert Perret ------------------------------------- Name: Robert Perret Title: Vice President Date: June 17, 2004 EXHIBIT INDEX ------------- Exhibit No. Description of Exhibit - ----------- ---------------------- 99.1 Terms Sheets 99.2 Computational Materials.