

		Wachovia Auto Loan Owner Trust Series 2007-1 Statement to Securityholders

Contents

Statement Summary:


		Page
1	Contents		1
2	Distribution Summary		2
3	Security Interest Information		3-4
4	Collection Account Activity		5
5	Collateral Information		6
6	Account Activity		7
7	Additional Reporting		8-9

Deal Information:


Seller:	Wachovia Dealer Services, Inc.	Closing Date:	6/7/2007
Depositor:	WDS Receivables LLC	First Payment Date:	7/20/2007
Master Servicer:	Wachovia Bank, National Association	Collateral Collection Period:	August 2007
Owner Trustee:	Wilmington Trust Company	Determination Date:	9/17/2007
Indenture Trustee:	U.S. Bank, National Association	Distribution Date:	9/20/2007
Paying Agent:	U.S. Bank, National Association	Last Distribution Date:	8/20/2007
Swap Counterparty:	Wachovia Bank, National Association	Next Distribution Date:	10/22/2007



Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 1-



		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

Distribution Summary


						Original		Beginning						Current				Ending
			Security			Security		Security						Realized		Total		Security
Class	Cusip		Rate			Balance		Balance		Interest		Principal		Loss		Distribution		Balance
A-1		92978BAA8		5.337200	%		384,000,000.00		256,932,165.30		1,180,840.25		72,852,498.53		0.00		74,033,338.78		184,079,666.77
Factors per Thousand									669.09418047		3.07510482		189.72004826				192.79515307		479.37413221

A-2		97978BAB6		5.360000	%		613,000,000.00		613,000,000.00		2,738,066.67		0.00		0.00		2,738,066.67		613,000,000.00
Factors per Thousand									1000.00000000		4.46666667		0.00000000				4.46666667		1000.00000000

A-3a		97978BAC4		5.290000	%		200,000,000.00		200,000,000.00		881,666.67		0.00		0.00		881,666.67		200,000,000.00
Factors per Thousand									1000.00000000		4.40833335		0.00000000				4.40833335		1000.00000000

A-3b		97978BAD2		5.557500	%*		518,000,000.00		518,000,000.00		2,478,953.75		0.00		0.00		2,478,953.75		518,000,000.00
Factors per Thousand									1000.00000000		4.78562500		0.00000000				4.78562500		1000.00000000

B		97978BAE0		5.380000	%		75,000,000.00		75,000,000.00		336,250.00		0.00		0.00		336,250.00		75,000,000.00
Factors per Thousand									1000.00000000		4.48333333		0.00000000				4.48333333		1000.00000000

C		97978BAF7		5.450000	%		80,000,000.00		80,000,000.00		363,333.33		0.00		0.00		363,333.33		80,000,000.00
Factors per Thousand									1000.00000000		4.54166663		0.00000000				4.54166663		1000.00000000

D		97978BAG5		5.650000	%		80,000,000.00		80,000,000.00		376,666.67		0.00		0.00		376,666.67		80,000,000.00
Factors per Thousand									1000.00000000		4.70833338		0.00000000				4.70833338		1000.00000000

E		n/a		6.920000	%		50,000,000.00		50,000,000.00		288,333.33		0.00		0.00		288,333.33		50,000,000.00
Factors per Thousand									1000.00000000		5.76666660		0.00000000				5.76666660		1000.00000000

Certificates		n/a		n/a			n/a		n/a		7,927.75		0.00		0.00		7,927.75		n/a


* A-3a Interest Based on one month LIBOR of 5.53750%

Totals							2,000,000,000.00		1,872,932,165.30		8,652,038.42		72,852,498.53		0.00		81,504,536.95		1,800,079,666.77



Wachovio Bank, N.A. 301 S. College Street Charlotte, NC 28288-5578 www.wachovia.com				William Nelson Vice President (916) 787-9040 star.abs@wachovia.com

-Page 2-



		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

Security Interest Information

Accrual

Final Scheduled

Type of

Moody’s

S & P

Fitch

Class

Cusip

Interest Type

Period

Days

Distribution Date

Note

Original Rating

A-1

92978BAA8

Fixed

Actual/360

6/20/2008

Senior

Prime-1

A-1+

F1+

A-2

97978BAB6

Fixed

30/360

7/20/2010

Senior

Aaa

AAA

A-3a

97978BAC4

Fixed

30/360

4/20/2012

Senior

Aaa

AAA

A-3b

97978BAD2

LIBOR+0.02%

Actual/360

4/20/2012

Senior

Aaa

AAA

97978BAE0

Fixed

30/360

7/20/2012

Subordinate

Aa1

97978BAF7

Fixed

30/360

10/22/2012

Subordinate

97978BAG5

Fixed

30/360

2/20/2013

Subordinate

Baa2

BBB

n/a

Fixed

30/360

1/20/2015

Subordinate

Not Rated



Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 3-



		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

		Security Interest Detail


			Current		Current		Current Interest		Current Interest		Outstanding Interest
Class	Cusip		Interest Due		Interest Paid		Carryover Shortfall		Carryover Shortfall Paid		Carryover Shortfall
A-1		92978BAA8		1,180,840.25		1,180,840.25		0.00		0.00		0.00

A-2		97978BAB6		2,738,066.67		2,738,066.67		0.00		0.00		0.00

A-3a		97978BAC4		881,666.67		881,666.67		0.00		0.00		0.00

A-3b		97978BAD2		2,478,953.75		2,478,953.75		0.00		0.00		0.00

B		97978BAE0		336,250.00		336,250.00		0.00		0.00		0.00

C		97978BAF7		363,333.33		363,333.33		0.00		0.00		0.00

D		97978BAG5		376,666.67		376,666.67		0.00		0.00		0.00

E		n/a		288,333.33		288,333.33		0.00		0.00		0.00



Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 4-


		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

Collection Activity


Interest
Gross Interest Collected			19,564,767.03
*Collection Account Earnings			0.00


Total Interest Collected			19,564,767.03

Principal
Principal Collected			61,378,380.89
Liquidation Proceeds			2,045,189.89
Recoveries			275,769.89
Purchase Amount			0.00
Net Swap Receipt			190,602.42


Total Principal Collected			63,889,943.09

Available Collections			83,454,710.12

Additional Funds
Reserve Fund Draw Amount			0.00


Total Additional Funds Collected			0.00

Available Funds			83,454,710.12


*		In the event collections are required to be deposited daily pursuant to Section 4.04 of the Sale and Servicing Agreement


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 5-


		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

Collateral Information


Periodic Information
Beginning Collateral Balance	1,879,776,882.57
Ending Collateral Balance	1,813,469,669.78
Beginning Number of Loans	117,100
Ending Number of Loans	114,540
Net Losses on Receivables	2,607,872.12
Defaulted Receivables	4,928,831.90
WAC	12.343	%
WA Remaining Term	56.55

Original Information
Cutoff Date	6/2/2007
Collateral Balance	2,000,000,001.50
Number of Loans	121,481
WAC	12.36	%
WA Remaining Term	59.27

Overcollateralization Information
Overcollateralization Target Amount	22,668,370.87
Beginning Overcollateralization Amount	6,844,717.27
Ending Overcollateralization Amount	13,390,003.01
Overcollateralization Increase	6,545,285.74
Overcollateralization Decrease	0.00


Delinquencies	#		$		%
30-59 Days		1966		30,545,195.49		1.684	%
60-89 Days		556		8,637,067.36		0.476	%
90+ Days		204		3,057,167.57		0.169	%

Total		2726		42,239,430.42		2.329	%


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 6-


		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

Account Activity

Reserve Fund Account


Required Reserve Fund Amount			10,000,000.01

Reserve Fund Deficiency			0.00

Reserve Fund Excess			7,927.75

Beginning Balance			10,000,000.01
Investment Earnings			7,927.75
Deposits			0.00
Draw			0.00
To Certificateholders			7,927.75

Ending Balance			10,000,000.01


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 7-


		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

Additional Reporting Items

Monthly Interest Distributable Amount


Class A-1 Interest Distributable Amount			1,180,840.25
Class A-2 Interest Distributable Amount			2,738,066.67
Class A-3a Interest Distributable Amount			881,666.67
Class A-3b Interest Distributable Amount			2,478,953.75
Class B Interest Distributable Amount			336,250.00
Class C Interest Distributable Amount			363,333.33
Class D Interest Distributable Amount			376,666.67
Class E Interest Distributable Amount			288,333.33

Aggregate Principal Distributable Amount


Priority Principal Distributable Amount			0.00
Secondary Principal Distributable Amount			0.00
Third Principal Distributable Amount			0.00
Fourth Principal Distributable Amount			9,462,495.52
Fifth Principal Distributable Amount			50,000,000.00
Regular Principal Distributable Amount			22,668,370.87

Additional Information


Aggregate Purchased Receivables	0.00
Nonrecoverable Advances	0.00
Cumulative Net Losses on Receivables	3,823,201.39
Cumulative Net Loss %	0.19116	%
One Month LIBOR	5.53750	%

Servicing & Trustee Fees


Monthly Servicing Fee			1,958,100.92
Amount unpaid from prior months			0.00

Total Servicing Fee			1,958,100.92

Monthly Trustee Fee			0.00
Amount unpaid from prior months			0.00

Total Trustee Fees			0.00

Required Payment Shortfall


Required Payment Amount			70,064,707.11
Available Collections			83,454,710.12
Reserve Fund Draw Amount			0.00

Required Payment Shortfall			0.00


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 8-


		Wachovia Auto Loan Owner Trust
		Series 2007-1
		Statement to Securityholders		Distribution Date: 09/20/07

		Additional Reporting Items

Waterfall (2.08 of Indenture)


(a) Available Funds (pg. 5)			83,454,710.12

(i) Servicing Fee and Nonrecoverable Advances			1,958,100.92
(ii) Total Trustee Fees			0.00
(iii) Net Swap Payment			0.00
(iv) Class A Interest Distributable Amount			7,279,527.34
and Senior Swap Termination Payment			0.00
(v) Priority Principal Distributable Amount			0.00
(vi) Class B Interest Distributable Amount			336,250.00
(vii) Secondary Principal Distributable Amount			0.00
(viii) Class C Interest Distributable Amount			363,333.33
(ix) Third Principal Distributable Amount			0.00
(x) Class D Interest Distributable Amount			376,666.67
(xi) Fourth Principal Distributable Amount			9,462,495.52
(xii) Class E Interest Distributable Amount			288,333.33
(xiii) Fifth Principal Distributable Amount			50,000,000.00
(xiv) Reserve Fund Deficiency			0.00
(xv) Regular Principal Distributable Amount			13,390,003.01
(xvi) Transition Costs and Additional Servicing Fee			0.00
(xvii) Subordinated Swap Termination Payment			0.00
(xviii) Prior Unpaid Total Trustee Fees			0.00
(xix) Excess Collections to the Certificateholders			0.00

			83,454,710.12

4.02(f) of Sale and Servicing Agreement:
Excess Reserve Fund Amount to Certificateholders			7,927.75


Total Distribution			83,462,637.87


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916) 787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 9-

Wachovia Auto Loan Owner Trust 2007-1 10-D