Exhibit 99.1

Wachovia Auto Owner Trust
Series 2007-A
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
7	Account Activity		7
8	Additional Reporting		8

Deal Information:


Seller:	Wachovia Dealer Services, Inc.	Closing Date:	6/28/2007
Depositor:	WDS Receivables LLC	First Payment Date:	8/20/2007
Servicer:	Wachovia Bank, National Association	Collateral Collection Period:	October 2007
Owner Trustee:	Wilmington Trust Company	Determination Date:	11/15/2007
Indenture Trustee:	U.S. Bank, National Association	Distribution Date:	11/20/2007
Paying Agent:	U.S. Bank, National Association	Last Distribution Date:	10/22/2007
		Next Distribution Date:	12/20/2007



Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 1-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 11/20/07

Distribution Summary


						Original		Beginning						Current				Ending
			Security			Security		Security						Realized		Total		Security
Class	Cusip		Rate			Balance		Balance		Interest		Principal		Loss		Distribution		Balance
A-1		92977GAA8		5.340130	%		132,000,000.00		64,095,040.07		275,722.21		18,929,154.98		0.00		19,204,877.19		45,165,885.09
Factors per Thousand									485.56848538		2.08880462		143.40268924				145.49149386		342.16579614
A-2		92977GAB6		5.380000	%		169,000,000.00		169,000,000.00		757,683.33		0.00		0.00		757,683.33		169,000,000.00
Factors per Thousand									1000.00000000		4.48333331		0.00000000				4.48333331		1000.00000000
A-3		92977GAC4		5.390000	%		185,000,000.00		185,000,000.00		830,958.33		0.00		0.00		830,958.33		185,000,000.00
Factors per Thousand									1000.00000000		4.49166665		0.00000000				4.49166665		1000.00000000
A-4		92977GAD2		5.490000	%		142,875,000.00		142,875,000.00		653,653.13		0.00		0.00		653,653.13		142,875,000.00
Factors per Thousand									1000.00000000		4.57500003		0.00000000				4.57500003		1000.00000000
B		92977GAE0		5.800000	%		16,125,000.00		16,125,000.00		77,937.50		0.00		0.00		77,937.50		16,125,000.00
Factors per Thousand									1000.00000000		4.83333333		0.00000000				4.83333333		1000.00000000
Certificates		n/a		n/a			n/a		n/a		885,465.01		0.00		0.00		885,465.01		n/a


Totals							645,000,000.00		577,095,040.07		3,481,419.51		18,929,154.98		0.00		22,410,574.49		558,165,885.09



Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 2-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 11/20/07

Security Interest Information

Type of

Accrual

Interest

Expiration

Moody’s

S & P

Class

Cusip

Security

Period

Type

Rate

Date

Original Rating*

A-1

92977GAA8

Senior

Actual/360

Fixed

5.34013

07/18/08

Prime-1

A-1+

A-2

92977GAB6

Senior

30/360

Fixed

5.380

04/20/10

Aaa

AAA

A-3

92977GAC4

Senior

30/360

Fixed

5.390

09/20/11

Aaa

AAA

A-4

92977GAD2

Senior

30/360

Fixed

5.490

04/22/13

Aaa

AAA

92977GAE0

Subordinate

30/360

Fixed

5.800

01/20/15

Baa2

BBB


*		Original Rating of the Offered Notes per the Prospectus Supplement dated June 18, 2007.


Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 3-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 11/20/07

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	92977GAA8		275,722.21		275,722.21		0.00		0.00		0.00

A-2	92977GAB6		757,683.33		757,683.33		0.00		0.00		0.00

A-3	92977GAC4		830,958.33		830,958.33		0.00		0.00		0.00

A-4	92977GAD2		653,653.13		653,653.13		0.00		0.00		0.00

B	92977GAE0		77,937.50		77,937.50		0.00		0.00		0.00


Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 4-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 11/20/07

Collection Activity


Interest
Gross Interest Collected			3,566,114.58
*Collection Account Earnings			0.00


Total Interest Collected			3,566,114.58

Principal
Principal Collected			18,787,812.13
Liquidation Proceeds			33,100.00
Recoveries			98,612.47
Purchase Amount			0.00


Total Principal Collected			18,919,524.60

Available Collections			22,485,639.18


Additional Funds

Reserve Fund Draw Amount			0.00


Total Additional Funds Collected			0.00

Available Funds			22,485,639.18


*		In the event collections are required to be deposited daily pursuant to Section 4.02 of the Sale and Servicing Agreement.


Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 5-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 11/20/07

Collateral Information


Periodic Information
Beginning Collateral Balance	577,095,040.07
Ending Collateral Balance	558,165,885.09
Beginning Number of Loans	32,768
Ending Number of Loans	32,248
Net Losses on Receivables	9,630.38
Defaulted Receivables	141,342.85
WAC	7.353	%
WA Remaining Term	56.00

Original Information
Cutoff Date	6/23/2007

Collateral Balance	645,000,000.43
Number of Loans	34,737
WAC	7.360	%
WA Remaining Term	64.39


Delinquencies	#		$		%
30-59 Days		29		492,154.86		0.088	%
60-89 Days		3		33,088.12		0.006	%
90+ Days		5		170,194.68		0.030	%

Total		37		695,437.66		0.125	%


Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 6-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 11/20/07

Account Activity

Reserve Fund Account


Required Reserve Fund Amount			4,744,410.02

Reserve Fund Deficiency			0.00

Reserve Fund Excess			165,391.58


Beginning Balance	4,905,307.84
Investment Earnings	4,493.76
Deposits	0.00
Draw	0.00
To Certificateholders	(165,391.58	)

Ending Balance	4,744,410.02


Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 7-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 11/20/07

Additional Reporting Items

Waterfall (2.08 of Indenture)


(a) Available Funds (pg. 5)			22,485,639.18


(i) Servicing Fee and Nonrecoverable Advances			240,456.27
(ii) Total Trustee Fees			0.00
(iii) Class A Interest Distributable Amount			2,518,017.00
(iv) Priority Principal Distributable Amount			2,804,154.98
(v) Class B Interest Distributable Amount			77,937.50
(vi) Secondary Principal Distributable Amount			16,125,000.00

			21,765,565.75

(vii) Reserve Fund Deficiency			0.00
(viii) Transition Costs and Addt’l Servicing Fee			0.00
(ix) Prior Unpaid Total Trustee Fees			0.00
(x) Excess Collections to the Certificateholders			720,073.43

			22,485,639.18

4.02 (f) of Sale and Servicing Agreement: Excess Reserve Fund Amount to Certificateholders			165,391.58


Total Distribution			22,651,030.76

Additional Information


Aggregate Purchased Receivables	0.00
Nonrecoverable Advances	0.00
Cumulative Net Losses on Receivables	217,916.70
Cumulative Net Loss %	0.03379	%

Required Payment Amount	21,765,565.75

Amount by which the Pool Balance exceeds the Note Balance	(0.00	)

Servicing & Trustee Fees


Monthly Servicing Fee			240,456.27
Amount unpaid from prior months			0.00

Total Servicing Fee			240,456.27

Monthly Trustee Fees			0.00
Amount unpaid from prior months			0.00

Total Trustee Fee			0.00

Required Payment Shortfall


Required Payment Amount			21,765,565.75
Available Collections			22,485,639.18
Reserve Fund Draw Amount			—

Required Payment Shortfall			0.00


Wachovia Bank, N.A.		Samil Sengil
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3878
www.wachovia.com		samil.sengil@usbank.com

-Page 8-

Wachovia Auto Owner Trust 2007-A 10-D