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:	November 2007
Owner Trustee:	Wilmington Trust Company	Determination Date:	12/17/2007
Indenture Trustee:	U.S. Bank, National Association	Distribution Date:	12/20/2007
Paying Agent:	U.S. Bank, National Association	Last Distribution Date:	11/20/2007
Swap Counterparty:	Wachovia Bank, National Association	Next Distribution Date:	1/22/2008



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

-Page 1-

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

Distribution Date: 12/20/07

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		54,732,515.00		243,431.98		54,732,515.00		0.00		54,975,946.98		0.00
Factors per Thousand								142.53259115		0.63393745		142.53259115				143.16652859		0.00000000

A-2	97978BAB6		5.360000	%		613,000,000.00		613,000,000.00		2,738,066.67		5,462,728.41		0.00		8,200,795.08		607,537,271.59
Factors per Thousand								1000.00000000		4.46666667		8.91146560				13.37813227		991.08853440

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		4.760000	%*		518,000,000.00		518,000,000.00		2,054,733.33		0.00		0.00		2,054,733.33		518,000,000.00
Factors per Thousand								1000.00000000		3.96666666		0.00000000				3.96666666		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		1,846,996.03		0.00		0.00		1,846,996.03		n/a

* A-3a Interest Based on one month LIBOR of 4.74000%

Totals						2,000,000,000.00		1,670,732,515.00		9,129,478.01		60,195,243.41		0.00		69,324,721.42		1,610,537,271.59



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 Loan Owner Trust
Series 2007-1

Statement to Securityholders

Distribution Date: 12/20/07

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

-Page 3-

Wachovia Auto Loan Owner Trust
Series 2007-1

Statement to Securityholders

Distribution Date: 12/20/07

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	243,431.98	243,431.98	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	2,054,733.33	2,054,733.33	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. 301 S. College Street Charlotte, NC 28288-5578 www.wachovia.com		Samil Sengil Corporate Trust Services (651) 495-3878 samil.sengil@usbank.com

-Page 4-

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

Distribution Date: 12/20/07

Collection Activity


Interest
Gross Interest Collected			17,012,748.75
*Collection Account Earnings			0.00


Total Interest Collected			17,012,748.75

Principal
Principal Collected			49,950,300.82
Liquidation Proceeds			2,498,431.06
Recoveries			1,849,807.53
Purchase Amount			0.00
Net Swap Receipt			0.00


Total Principal Collected			54,298,539.41

Available Collections			71,311,288.16

Additional Funds
Reserve Fund Draw Amount			0.00


Total Additional Funds Collected			0.00

Available Funds			71,311,288.16


*		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.		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 Loan Owner Trust
Series 2007-1
Statement to Securityholders

Distribution Date:12/20/07

Collateral Information


Periodic Information
Beginning Collateral Balance	1,690,728,543.57
Ending Collateral Balance	1,630,923,819.33
Beginning Number of Loans	109,591
Ending Number of Loans	107,184
Net Losses on Receivables	5,506,184.83
Defaulted Receivables	9,854,423.42
WAC	12.303	%
WA Remaining Term	53.82

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	20,386,547.74
Beginning Overcollateralization Amount	19,996,028.57
Ending Overcollateralization Amount	20,386,547.74
Overcollateralization Increase	390,519.17
Overcollateralization Decrease	0.00


Delinquencies	#		$		%
30-59 Days		2293		34,971,126.15		2.144	%
60-89 Days		678		10,190,690.54		0.625	%
90+ Days		319		4,766,819.16		0.292	%

Total		3290		49,928,635.85		3.061	%



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

-Page 6-

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

Distribution Date: 12/20/07

Account Activity

Reserve Fund Account


Required Reserve Fund Amount			10,000,000.01

Reserve Fund Deficiency			0.00

Reserve Fund Excess			8,226.83


Beginning Balance	10,000,000.01
Investment Earnings	8,226.83
Deposits	0.00
Draw	0.00
To Certificateholders	(8,226.83	)

Ending Balance	10,000,000.01



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

-Page 7-

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

Distribution Date: 12/20/07

Additional Reporting Items

Monthly Interest Distributable Amount


Class A-1 Interest Distributable Amount			243,431.98
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			2,054,733.33
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			0.00
Fifth Principal Distributable Amount			39,808,695.67
Regular Principal Distributable Amount			20,386,547.74

Additional Information


Aggregate Purchased Receivables	0.00
Nonrecoverable Advances	0.00
Cumulative Net Losses on Receivables	18,745,553.02
Cumulative Net Loss %	0.93728	%
One Month LIBOR	4.74000	%

Servicing & Trustee Fees


Monthly Servicing Fee			1,761,175.57
Amount unpaid from prior months			0.00

Total Servicing Fee			1,761,175.57

Monthly Trustee Fee			0.00
Amount unpaid from prior months			0.00

Total Trustee Fees			0.00

Required Payment Shortfall


Required Payment Amount			49,085,971.22
Available Collections			71,311,288.16
Reserve Fund Draw Amount			0.00

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 Loan Owner Trust
Series 2007-1
Statement to Securityholders

Distribution Date: 12/20/07

Additional Reporting Items

Waterfall (2.08 of Indenture)


(a) Available Funds (pg. 5)			71,311,288.16

(i) Servicing Fee and Nonrecoverable Advances			1,761,175.57
(ii) Total Trustee Fees			0.00
(iii) Net Swap Payment			233,618.00
(iv) Class A Interest Distributable Amount			5,917,898.65
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			0.00
(xii) Class E Interest Distributable Amount			288,333.33
(xiii) Fifth Principal Distributable Amount			39,808,695.67
(xiv) Reserve Fund Deficiency			0.00
(xv) Regular Principal Distributable Amount			20,386,547.74
(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			1,838,769.20

			71,311,288.16

4.02(f) of Sale and Servicing Agreement:
Excess Reserve Fund Amount to Certificateholders			8,226.83


Total Distribution			71,319,514.99



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 9-

Wachovia Auto Loan Owner Trust 2007-1 10-D