Exhibit 99.1


		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:	June 2007
Owner Trustee:	Wilmington Trust Company	Determination Date:	7/17/2007
Indenture Trustee:	U.S. Bank, National Association	Distribution Date:	7/20/2007
Paying Agent:	U.S. Bank, National Association	Last Distribution Date:	N/A
Swap Counterparty:	Wachovia Bank, National Association	Next Distribution Date:	8/20/2007


Wachovia Bank, N.A.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 1-

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

Distribution Date: 07/20/07

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		384,000,000.00		2,447,995.73		60,438,720.83		0.00		62,886,716.56		323,561,279.17
Factors per Thousand									1000.00000000		6.37498888		157.39250216				163.76749104		842.60749784
A-2		97978BAB6		5.360000	%		613,000,000.00		613,000,000.00		3,924,562.22		0.00		0.00		3,924,562.22		613,000,000.00
Factors per Thousand									1000.00000000		6.40222222		0.00000000				6.40222222		1000.00000000
A-3a		97978BAC4		5.290000	%		200,000,000.00		200,000,000.00		1,263,722.22		0.00		0.00		1,263,722.22		200,000,000.00
Factors per Thousand									1000.00000000		6.31861110		0.00000000				6.31861110		1000.00000000
A-3b		97978BAD2		5.347590	%*		518,000,000.00		518,000,000.00		3,308,672.77		0.00		0.00		3,308,672.77		518,000,000.00
Factors per Thousand									1000.00000000		6.38739917		0.00000000				6.38739917		1000.00000000
B		97978BAE0		5.380000	%		75,000,000.00		75,000,000.00		481,958.33		0.00		0.00		481,958.33		75,000,000.00
Factors per Thousand									1000.00000000		6.42611107		0.00000000				6.42611107		1000.00000000
C		97978BAF7		5.450000	%		80,000,000.00		80,000,000.00		520,777.78		0.00		0.00		520,777.78		80,000,000.00
Factors per Thousand									1000.00000000		6.50972225		0.00000000				6.50972225		1000.00000000
D		97978BAG5		5.650000	%		80,000,000.00		80,000,000.00		539,888.89		0.00		0.00		539,888.89		80,000,000.00
Factors per Thousand									1000.00000000		6.74861113		0.00000000				6.74861113		1000.00000000
E		n/a		6.920000	%		50,000,000.00		50,000,000.00		413,277.78		0.00		0.00		413,277.78		50,000,000.00
Factors per Thousand									1000.00000000		8.26555560		0.00000000				8.26555560		1000.00000000
Certificates		n/a		n/a			n/a		n/a		0.00		0.00		0.00		0.00		n/a

*A-3a Interest Based on one month LIBOR of5.32759%

Totals							2,000,000,000.00		2,000,000,000.00		12,900,855.72		60,438,720.83		0.00		73,339,576.55		1,939,561,279.17


Wachovia Bank, N.A.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 2-

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

Distribution Date: 07/20/07

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.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 3-


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

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		2,447,995.73		2,447,995.73		0.00		0.00		0.00

A-2		97978BAB6		3,924,562.22		3,924,562.22		0.00		0.00		0.00

A-3a		97978BAC4		1,263,722.22		1,263,722.22		0.00		0.00		0.00

A-3b		97978BAD2		3,308,672.77		3,308,672.77		0.00		0.00		0.00

B		97978BAE0		481,958.33		481,958.33		0.00		0.00		0.00

C		97978BAF7		520,777.78		520,777.78		0.00		0.00		0.00

D		97978BAG5		539,888.89		539,888.89		0.00		0.00		0.00

E		n/a		413,277.78		413,277.78		0.00		0.00		0.00


Wachovia Bank, N.A.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 4-


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

Collection Activity


Interest
Gross Interest Collected	19,081,501.94
*Collection Account Earnings	0.00


Total Interest Collected	19,081,501.94

Principal
Principal Collected	60,090,803.39
Liquidation Proceeds	124,078.88
Recoveries	(3,074.77	)
Purchase Amount	0.00
Net Swap Receipt	28,702.52


Total Principal Collected	60,240,510.02

Available Collections	79,322,011.96

Additional Funds
Reserve Fund Draw Amount	0.00


Total Additional Funds Collected	0.00

Available Funds	79,322,011.96


*		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.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 5-


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

Collateral Information


Periodic Information
Beginning Collateral Balance	2,000,000,001.50
Ending Collateral Balance	1,939,561,279.17
Beginning Number of Loans	121,481
Ending Number of Loans	119,273
Net Losses on Receivables	290,065.78
Defaulted Receivables	411,069.89
WAC	12.360	%
WA Remaining Term	58.42

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	24,244,515.99
Beginning Overcollateralization Amount	1.50
Ending Overcollateralization Amount	—
Overcollateralization Increase	0.00
Overcollateralization Decrease	1.50


Delinquencies	#		$		%
30-59 Days		1368		21,142,998.12		1.090	%
60-89 Days		54		887,637.64		0.046	%
90+ Days		4		64,825.72		0.003	%

Total		1426		22,095,461.48		1.139	%


Wachovia Bank, N.A.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 6-


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

Account Activity

Reserve Fund Account


Required Reserve Fund Amount			10,000,000.01

Reserve Fund Deficiency			1,097,746.33

Reserve Fund Excess			0.00


Beginning Balance			5,000,000.00
Investment Earnings			3,151.60
Deposits			3,899,102.08
Draw			0.00
To Certificateholders			0.00

Ending Balance			8,902,253.68


Wachovia Bank, N.A.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 7-


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

Additional Reporting Items

Monthly Interest Distributable Amount


Class A-1 Interest Distributable Amount			2,447,995.73
Class A-2 Interest Distributable Amount			3,924,562.22
Class A-3a Interest Distributable Amount			1,263,722.22
Class A-3b Interest Distributable Amount			3,308,672.77
Class B Interest Distributable Amount			481,958.33
Class C Interest Distributable Amount			520,777.78
Class D Interest Distributable Amount			539,888.89
Class E Interest Distributable Amount			413,277.78

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			10,438,720.83
Fifth Principal Distributable Amount			50,000,000.00
Regular Principal Distributable Amount			24,244,515.99

Additional Information


Aggregate Purchased Receivables	0.00
Nonrecoverable Advances	0.00
Cumulative Net Losses on Receivables	290,065.78
Cumulative Net Loss %	0.01450	%
One Month LIBOR	5.32759	%

Servicing & Trustee Fees


Monthly Servicing Fee			2,083,333.33
Amount unpaid from prior months			0.00

Total Servicing Fee			2,083,333.33

Monthly Trustee Fee			0.00
Amount unpaid from prior months			0.00

Total Trustee Fees			0.00

Required Payment Shortfall


Required Payment Amount			75,422,909.88
Available Collections			79,322,011.96
Reserve Fund Draw Amount			0.00

Required Payment Shortfall			0.00


Wachovia Bank, N.A.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 8-


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

Additional Reporting Items

Waterfall (2.08 of Indenture)


(a) Available Funds (pg. 5)			79,322,011.96

(i) Servicing Fee and Nonrecoverable Advances			2,083,333.33
(ii) Total Trustee Fees			0.00
(iii) Net Swap Payment			0.00
(iv) Class A Interest Distributable Amount			10,944,952.94
and Senior Swap Termination Payment			0.00
(v) Priority Principal Distributable Amount			0.00
(vi) Class B Interest Distributable Amount			481,958.33
(vii) Secondary Principal Distributable Amount			0.00
(viii) Class C Interest Distributable Amount			520,777.78
(ix) Third Principal Distributable Amount			0.00
(x) Class D Interest Distributable Amount			539,888.89
(xi) Fourth Principal Distributable Amount			10,438,720.83
(xii) Class E Interest Distributable Amount			413,277.78
(xiii) Fifth Principal Distributable Amount			50,000,000.00
(xiv) Reserve Fund Deficiency			3,899,102.08
(xv) Regular Principal Distributable Amount			0.00
(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

			79,322,011.96

4.02(f) of Sale and Servicing Agreement:
Excess Reserve Fund Amount to Certificateholders			0.00


Total Distribution			79,322,011.96


Wachovia Bank, N.A.		Jing Chen
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(949) 753-3608
www.wachovia.com		star.abs@wachovia.com

-Page 9-

Wachovia Auto Loan Owner Trust 2007-1 10-D