
		Wachovia Auto Owner Trust Series 2008-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
6 Account Activity		7
7 Additional Reporting		8-9

Deal Information:


Seller:	Wachovia Dealer Services, Inc.	Closing Date:	6/19/2008
Depositor:	WDS Receivables LLC	First Payment Date:	7/21/2008
Master Servicer:	Wachovia Bank, National Association	Collateral Collection Period:	November 2008
Owner Trustee:	Wilmington Trust Company	Determination Date:	12/17/2008
Indenture Trustee:	U.S. Bank, National Association	Distribution Date:	12/22/2008
Paying Agent:	U.S. Bank, National Association	Last Distribution Date:	11/20/2008
Swap Counterparty:	Wachovia Bank, National Association	Next Distribution Date:	1/20/2009


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 1-


		Wachovia Auto Owner Trust
		Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		Distribution Summary


						Original		Beginning						Current				Ending
			Security			Security		Security						Realized		Total		Security
Class	Cusip		Rate			Balance		Balance		Interest		Principal		Loss		Distribution		Balance
A-1		92979EAA1		2.930840	%		232,000,000.00		87,519,009.88		228,003.75		24,394,199.15		0.00		24,622,202.90		63,124,810.73
Factors per Thousand									377.23711155		0.98277478		105.14741013				106.13018491		272.08970142
A-2a		92979EAB9		4.090000	%		175,000,000.00		175,000,000.00		596,458.33		0.00		0.00		596,458.33		175,000,000.00
Factors per Thousand									1000.00000000		3.40833331		0.00000000				3.40833331		1000.00000000
A-2b		92979EAC7		2.122500	%*		139,000,000.00		139,000,000.00		262,246.67		0.00		0.00		262,246.67		139,000,000.00
Factors per Thousand									1000.00000000		1.88666669		0.00000000				1.88666669		1000.00000000
A-3a		92979EAD5		4.810000	%		183,000,000.00		183,000,000.00		733,525.00		0.00		0.00		733,525.00		183,000,000.00
Factors per Thousand									1000.00000000		4.00833333		0.00000000				4.00833333		1000.00000000
A-3b		92979EAE3		2.402500	%*		100,000,000.00		100,000,000.00		213,555.56		0.00		0.00		213,555.56		100,000,000.00
Factors per Thousand									1000.00000000		2.13555560		0.00000000				2.13555560		1000.00000000
A-4a		92979EAF0		5.350000	%		75,000,000.00		75,000,000.00		334,375.00		0.00		0.00		334,375.00		75,000,000.00
Factors per Thousand									1000.00000000		4.45833333		0.00000000				4.45833333		1000.00000000
A-4b		92979EAG8		2.602500	%*		165,750,000.00		165,750,000.00		383,435.00		0.00		0.00		383,435.00		165,750,000.00
Factors per Thousand									1000.00000000		2.31333333		0.00000000				2.31333333		1000.00000000
B		92979EAH6		6.000000	%		30,250,000.00		30,250,000.00		151,250.00		0.00		0.00		151,250.00		30,250,000.00
Factors per Thousand									1000.00000000		5.00000000		0.00000000				5.00000000		1000.00000000
Certificates		n/a		n/a			n/a		n/a		1,098,865.17		0.00		0.00		1,098,865.17		n/a

* Class A-2b, A3-b, and A-4b Interest Based on one month LIBOR of 1.45250%
Totals							1,100,000,000.00		955,519,009.88		4,001,714.48		24,394,199.15		0.00		28,395,913.63		931,124,810.73


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 2-


		Wachovia Auto Owner Trust
		Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		Security Interest Information

Accrual

Final Scheduled

Type of

Moody’s

S & P

Class

Cusip

Interest Type

Period

Days

Distribution Date

Note

Original Rating

A-1

92979EAA1

Fixed

Actual/360

6/22/2009

Senior

Prime-1

A-1+

A-2a

92979EAB9

Fixed

30/360

5/20/2011

Senior

Aaa

AAA

A-2b

92979EAC7

1M LIBOR +0.67%

Actual/360

5/20/2011

Senior

Aaa

AAA

A-3a

92979EAD5

Fixed

30/360

9/20/2012

Senior

Aaa

AAA

A-3b

92979EAE3

1M LIBOR +0.95%

Actual/360

9/20/2012

Senior

Aaa

AAA

A-4a

92979EAF0

Fixed

30/360

3/20/2014

Senior

Aaa

AAA

A-4b

92979EAG8

1M LIBOR +1.15%

Actual/360

3/20/2014

Senior

Aaa

AAA

92979EAH6

Fixed

30/360

1/20/2016

Subordinate

Baa2

BBB-


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 3-


		Wachovia Auto Owner Trust
		Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		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	92979EAA1	228,003.75	228,003.75	0.00	0.00	0.00
A-2a	92979EAB9	596,458.33	596,458.33	0.00	0.00	0.00
A-2b	92979EAC7	262,246.67	262,246.67	0.00	0.00	0.00
A-3a	92979EAD5	733,525.00	733,525.00	0.00	0.00	0.00
A-3b	92979EAE3	213,555.56	213,555.56	0.00	0.00	0.00
A-4a	92979EAF0	334,375.00	334,375.00	0.00	0.00	0.00
A-4b	92979EAG8	383,435.00	383,435.00	0.00	0.00	0.00
B	92979EAH6	151,250.00	151,250.00	0.00	0.00	0.00


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 4-


		Wachovia Auto Owner Trust
		Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		Collection Activity


Interest
Gross Interest Collected			5,279,033.22
*Collection Account Earnings			0.00


Total Interest Collected			5,279,033.22

Principal
Principal Collected			23,783,958.26
Liquidation Proceeds			155,000.00
Recoveries			157,506.51
Purchase Amount			0.00
Net Swap Receipt			0.00


Total Principal Collected			24,096,464.77

Available Collections			29,375,497.99

Additional Funds
Reserve Fund Draw Amount			0.00


Total Additional Funds Collected			0.00

Available Funds			29,375,497.99


*		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.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 5-


		Wachovia Auto Owner Trust
		Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		Collateral Information


Periodic Information
Beginning Collateral Balance	955,519,009.88
Ending Collateral Balance	931,124,810.73
Beginning Number of Loans	56,416
Ending Number of Loans	55,829
Net Losses on Receivables	297,734.38
Defaulted Receivables	610,240.89
WAC	6.921	%
WA Remaining Term	54.95

Original Information
Cutoff Date	6/14/2008
Collateral Balance	1,100,001,029.97
Number of Loans	60,368
WAC	6.92	%
WA Remaining Term	60.12


Delinquencies	#	$	%

30-59 Days	69	1,247,152.41	0.134	%
60-89 Days	32	743,136.15	0.080	%
90+ Days	5	128,283.01	0.014	%

Total	106	2,118,571.57	0.228	%


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 6-


		Wachovia Auto Owner Trust
		Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		Account Activity


Reserve Fund Account

Required Reserve Fund Amount			7,914,560.89

Reserve Fund Deficiency			0.00

Reserve Fund Excess			213,690.50

Beginning Balance			8,121,911.58
Investment Earnings			6,339.81
Deposits			0.00
Draw			0.00
To Swap Counterparty			0.00
To Certificateholders			213,690.50

Ending Balance			7,914,560.89


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 7-


		Wachovia Auto Owner Trust
		Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		Additional Reporting Items


Monthly Interest Distributable Amount

Class A-1 Interest Distributable Amount	228,003.75
Class A-2a Interest Distributable Amount	596,458.33
Class A-2b Interest Distributable Amount	262,246.67
Class A-3a Interest Distributable Amount	733,525.00
Class A-3b Interest Distributable Amount	213,555.56
Class A-4a Interest Distributable Amount	334,375.00
Class A-4b Interest Distributable Amount	383,435.00
Class B Interest Distributable Amount	151,250.00

Aggregate Principal Distributable Amount

Priority Principal Distributable Amount	0.00
Secondary Principal Distributable Amount	24,394,199.15

Additional Information

Aggregate Purchased Receivables	0.00
Nonrecoverable Advances	0.00
Cumulative Net Losses on Receivables	1,267,115.78
Cumulative Net Loss %	0.11519	%
One Month LIBOR	1.45250	%

Amount by which the Pool Balance exceeds the Note Balance	0.00

Servicing & Trustee Fees

Monthly Servicing Fee	398,132.92
Amount unpaid from prior months	0.00

Total Servicing Fee	398,132.92

Monthly Trustee Fee	0.00
Amount unpaid from prior months	0.00

Total Trustee Fees	0.00

Required Payment Shortfall

Required Payment Amount	28,490,323.32
Available Collections	29,375,497.99
Reserve Fund Draw Amount	0.00

Required Payment Shortfall	0.00


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 8-


		Wachovia Auto Owner Trust Series 2008-A
		Statement to Securityholders	Distribution Date: 12/22/08

		Additional Reporting Items


Waterfall (2.08 of Indenture)

(a) Available Funds (pg. 5)			29,375,497.99

(i) Servicing Fee and Nonrecoverable Advances			398,132.92
(ii) Total Trustee Fees			0.00
(iii) Net Swap Payment			795,141.94
(iv) Class A Interest Distributable Amount			2,751,599.31
and Senior Swap Termination Payment			0.00
(v) Priority Principal Distributable Amount			0.00
(vi) Class B Interest Distributable Amount			151,250.00
(vii) Secondary Principal Distributable Amount			24,394,199.15
(viii) Reserve Fund Deficiency			0.00
(ix) Subordinated Swap Termination Payment			0.00
(x) Transition Costs and Additional Servicing Fee			0.00
(xi) Prior Unpaid Total Trustee Fees			0.00
(xii) Excess Collections to the Certificateholders			885,174.67

			29,375,497.99

4.02(f) of Sale and Servicing Agreement:
Excess Reserve Fund Amount to Certificateholders			213,690.50


Total Distribution			29,589,188.49


Wachovia Bank, N.A.		Christy Mahan
301 S. College Street		Corporate Trust Services
Charlotte, NC 28288-5578		(651) 495-3838
www.wachovia.com		christy.mahan@usbank.com

-Page 9-

Wachovia Auto Owner Trust 2008-A 10-D