Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1


*CONTACT INFORMATION*

Depositor	Citigroup Mortgage Loan Trust Inc.
	390 Greenwich Street
	New York, NY 10013

Credit Risk Manager	Pentalpha Surveillance LLC.
	One Greenwich Office
	North Building
	Greenwich, CT 06831-5156

PMI Insurer	United Guaranty Mortgage Indemnity Company
	230 N. Elm Street
	Greensboro, North Carolina 27401

Trust Administrator	Citibank, N.A.
	388 Greenwich Street, 14th Floor
	New York, NY 10013


*CONTENTS*

Distribution Summary	2

Distribution Summary (Factors)	3

Interest Distribution	4

Principal Distribution	5

Reconciliation Detail	6

Collateral Summary	6

Delinquency Information	8

Standard Prepayment and Default Information	10

Credit Enhancement	11

Distribution Waterfall Detail	12

Other Information	14



Deal Contact:	Valerie Delgado	Citibank, N.A.
	valerie.delgado@citigroup.com	Agency and Trust
	Tel: (949) 250-6464	388 Greenwich Street, 14th Floor
	Fax: (949) 250-6450	New York, NY 10013

Reports Available at www.sf.citidirect.com

Page 1 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Distribution Summary

DISTRIBUTION IN DOLLARS


Class (1)	Original Balance (2)	Prior Principal Balance (3)	Pass- Through Rate (4)	Accrual Day Count (5)	Accrual Dates (6)	Interest Distributed (7)	Principal Distributed (8)	Total Distributed (9)=(7+8)	Deferred Interest (10)	Realized Loss (11)	Current Principal Balance (12)=(3-8+10-11)
A1	185,385,000.00	149,308,255.54	5.380000%	30 / 360	04/25 - 05/24	669,398.68	2,946,046.15	3,615,444.83	0.00	0.00	146,362,209.39
A2	77,963,000.00	77,963,000.00	5.420000%	30 / 360	04/25 - 05/24	352,132.88	0.00	352,132.88	0.00	0.00	77,963,000.00
A3	47,417,000.00	47,417,000.00	5.470000%	30 / 360	04/25 - 05/24	216,142.49	0.00	216,142.49	0.00	0.00	47,417,000.00
A4	33,098,000.00	33,098,000.00	5.520000%	30 / 360	04/25 - 05/24	152,250.80	0.00	152,250.80	0.00	0.00	33,098,000.00
M1	18,532,000.00	18,532,000.00	5.580000%	30 / 360	04/25 - 05/24	86,173.80	0.00	86,173.80	0.00	0.00	18,532,000.00
M2	21,659,000.00	21,659,000.00	5.600000%	30 / 360	04/25 - 05/24	101,075.33	0.00	101,075.33	0.00	0.00	21,659,000.00
M3	6,922,000.00	6,922,000.00	5.620000%	30 / 360	04/25 - 05/24	32,418.03	0.00	32,418.03	0.00	0.00	6,922,000.00
M4	7,815,000.00	7,815,000.00	5.680000%	30 / 360	04/25 - 05/24	36,991.00	0.00	36,991.00	0.00	0.00	7,815,000.00
M5	8,261,000.00	8,261,000.00	5.690000%	30 / 360	04/25 - 05/24	39,170.91	0.00	39,170.91	0.00	0.00	8,261,000.00
M6	6,252,000.00	6,252,000.00	5.760000%	30 / 360	04/25 - 05/24	30,009.60	0.00	30,009.60	0.00	0.00	6,252,000.00
M7	4,912,000.00	4,912,000.00	6.020000%	30 / 360	04/25 - 05/24	24,641.87	0.00	24,641.87	0.00	0.00	4,912,000.00
M8	4,019,000.00	4,019,000.00	6.270000%	30 / 360	04/25 - 05/24	20,999.28	0.00	20,999.28	0.00	0.00	4,019,000.00
M9	4,465,000.00	4,465,000.00	7.220000%	30 / 360	04/25 - 05/24	26,864.42	0.00	26,864.42	0.00	0.00	4,465,000.00
M10	6,476,000.00	6,476,000.00	7.820000%	30 / 360	04/25 - 05/24	42,201.93	0.00	42,201.93	0.00	0.00	6,476,000.00
M11	4,690,000.00	4,690,000.00	7.820000%	30 / 360	04/25 - 05/24	30,563.17	0.00	30,563.17	0.00	0.00	4,690,000.00
CE	8,710,124.19	8,708,236.37	114.842410%	30 / 360	04/01 - 04/30	833,395.71	0.00	833,395.71	0.00	0.00	8,708,236.37
P	100.00	100.00	0.000000%	30 / 360	04/01 - 04/30	25,155.68	0.00	25,155.68	0.00	0.00	100.00
R	0.00	0.00	0.000000%	-		0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00	0.000000%	-		0.00	0.00	0.00	0.00	0.00	0.00
Totals	446,576,224.19	410,497,591.91				2,719,585.58	2,946,046.15	5,665,631.73	0.00	0.00	407,551,545.76

Reports Available at www.sf.citidirect.com

Page 2 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


Class	CUSIP	Record Date	Prior Principal Balance (3/2 x 1000)	Interest Distributed (7/2 x 1000)	Principal Distributed (8/2 x 1000)	Total Distributed (9/2 x 1000)	Deferred Interest (10/2 x 1000)	Realized Loss (11/2 x 1000)	Current Principal Balance (12/2 x 1000)
A1	17311CAA9	05/24/2007	805.395558	3.610857	15.891502	19.502359	0.000000	0.000000	789.504056
A2	17311CAB7	05/24/2007	1,000.000000	4.516667	0.000000	4.516667	0.000000	0.000000	1,000.000000
A3	17311CAC5	05/24/2007	1,000.000000	4.558333	0.000000	4.558333	0.000000	0.000000	1,000.000000
A4	17311CAU5	05/24/2007	1,000.000000	4.600000	0.000000	4.600000	0.000000	0.000000	1,000.000000
M1	17311CAD3	05/24/2007	1,000.000000	4.650000	0.000000	4.650000	0.000000	0.000000	1,000.000000
M2	17311CAE1	05/24/2007	1,000.000000	4.666667	0.000000	4.666667	0.000000	0.000000	1,000.000000
M3	17311CAF8	05/24/2007	1,000.000000	4.683333	0.000000	4.683333	0.000000	0.000000	1,000.000000
M4	17311CAG6	05/24/2007	1,000.000000	4.733333	0.000000	4.733333	0.000000	0.000000	1,000.000000
M5	17311CAH4	05/24/2007	1,000.000000	4.741667	0.000000	4.741667	0.000000	0.000000	1,000.000000
M6	17311CAJ0	05/24/2007	1,000.000000	4.800000	0.000000	4.800000	0.000000	0.000000	1,000.000000
M7	17311CAK7	05/24/2007	1,000.000000	5.016667	0.000000	5.016667	0.000000	0.000000	1,000.000000
M8	17311CAL5	05/24/2007	1,000.000000	5.225001	0.000000	5.225001	0.000000	0.000000	1,000.000000
M9	17311CAM3	05/24/2007	1,000.000000	6.016667	0.000000	6.016667	0.000000	0.000000	1,000.000000
M10	17311CAN1	05/24/2007	1,000.000000	6.516666	0.000000	6.516666	0.000000	0.000000	1,000.000000
M11	17311CAP6	05/24/2007	1,000.000000	6.516667	0.000000	6.516667	0.000000	0.000000	1,000.000000
CE	17311CAQ4	04/30/2007	999.783261	95.681266	0.000000	95.681266	0.000000	0.000000	999.783261
P	17311CAR2	04/30/2007	1,000.000000	251,556.800000	0.000000	251,556.800000	0.000000	0.000000	1,000.000000
R	17311CAS0	04/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17311CAT8	04/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000

Reports Available at www.sf.citidirect.com

Page 3 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Interest Distribution Detail

DISTRIBUTION IN DOLLARS


Class (1)	Prior Principal Balance (2)	Pass- Through Rate (3)	Next Pass- Through Rate (4)	Interest Accrual Day Cnt Fraction (5)	Optimal Accrued Interest (6)	Prior Unpaid Interest (7)	Interest on Prior Unpaid Interest (8)	Non-Recov. Interest Shortfall (9)	Interest Due (10)=(6)+(7)+(8)-(9)	Deferred Interest (11)	Interest Distributed (12)	Current Unpaid Interest (13)=(10)-(11)-(12)
A1	149,308,255.54	5.38000%	5.38000%	30 / 360	669,398.68	0.00	0.00	0.00	669,398.68	0.00	669,398.68	0.00
A2	77,963,000.00	5.42000%	5.42000%	30 / 360	352,132.88	0.00	0.00	0.00	352,132.88	0.00	352,132.88	0.00
A3	47,417,000.00	5.47000%	5.47000%	30 / 360	216,142.49	0.00	0.00	0.00	216,142.49	0.00	216,142.49	0.00
A4	33,098,000.00	5.52000%	5.52000%	30 / 360	152,250.80	0.00	0.00	0.00	152,250.80	0.00	152,250.80	0.00
M1	18,532,000.00	5.58000%	5.58000%	30 / 360	86,173.80	0.00	0.00	0.00	86,173.80	0.00	86,173.80	0.00
M2	21,659,000.00	5.60000%	5.60000%	30 / 360	101,075.33	0.00	0.00	0.00	101,075.33	0.00	101,075.33	0.00
M3	6,922,000.00	5.62000%	5.62000%	30 / 360	32,418.03	0.00	0.00	0.00	32,418.03	0.00	32,418.03	0.00
M4	7,815,000.00	5.68000%	5.68000%	30 / 360	36,991.00	0.00	0.00	0.00	36,991.00	0.00	36,991.00	0.00
M5	8,261,000.00	5.69000%	5.69000%	30 / 360	39,170.91	0.00	0.00	0.00	39,170.91	0.00	39,170.91	0.00
M6	6,252,000.00	5.76000%	5.76000%	30 / 360	30,009.60	0.00	0.00	0.00	30,009.60	0.00	30,009.60	0.00
M7	4,912,000.00	6.02000%	6.02000%	30 / 360	24,641.87	0.00	0.00	0.00	24,641.87	0.00	24,641.87	0.00
M8	4,019,000.00	6.27000%	6.27000%	30 / 360	20,999.28	0.00	0.00	0.00	20,999.28	0.00	20,999.28	0.00
M9	4,465,000.00	7.22000%	7.22000%	30 / 360	26,864.42	0.00	0.00	0.00	26,864.42	0.00	26,864.42	0.00
M10	6,476,000.00	7.82000%	7.82000%	30 / 360	42,201.93	0.00	0.00	0.00	42,201.93	0.00	42,201.93	0.00
M11	4,690,000.00	7.82000%	7.82000%	30 / 360	30,563.17	0.00	0.00	0.00	30,563.17	0.00	30,563.17	0.00
CE	8,708,236.37	114.84241%	0.00000%	30 / 360	833,395.71	0.00	0.00	0.00	833,395.71	0.00	833,395.71	0.00
P	100.00	0.00000%	0.00000%	30 / 360	25,155.68	0.00	0.00	0.00	25,155.68	0.00	25,155.68	0.00
R	0.00	0.00000%	0.00000%	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00000%	0.00000%	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals	410,497,591.91				2,719,585.58	0.00	0.00	0.00	2,719,585.58	0.00	2,719,585.58	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Principal Distribution Detail

DISTRIBUTION IN DOLLARS


Class (1)	Original Balance (2)	Prior Principal Balance (3)	Scheduled Principal Distribution (4)	Unscheduled Principal Distribution (5)	Accreted Principal (6)	Current Realized Losses (7)	Current Principal Recoveries (8)	Current Principal Balance (9)=(3)-(4)-(5)+(6)-(7)+(8)	Cumulative Realized Losses (10)	Original Class (%) (11)	Current Class (%) (12)	Original Credit Support (13)	Current Credit Support (14)
A1	185,385,000.00	149,308,255.54	229,964.47	2,716,081.68	0.00	0.00	0.00	146,362,209.39	0.00	41.51%	35.91%	23.00%	25.20%
A2	77,963,000.00	77,963,000.00	0.00	0.00	0.00	0.00	0.00	77,963,000.00	0.00	17.46%	19.13%	23.00%	25.20%
A3	47,417,000.00	47,417,000.00	0.00	0.00	0.00	0.00	0.00	47,417,000.00	0.00	10.62%	11.63%	23.00%	25.20%
A4	33,098,000.00	33,098,000.00	0.00	0.00	0.00	0.00	0.00	33,098,000.00	0.00	7.41%	8.12%	23.00%	25.20%
P	100.00	100.00	0.00	0.00	0.00	0.00	0.00	100.00	0.00	0.00%	0.00%	23.00%	25.20%
M1	18,532,000.00	18,532,000.00	0.00	0.00	0.00	0.00	0.00	18,532,000.00	0.00	4.15%	4.55%	18.85%	20.65%
M2	21,659,000.00	21,659,000.00	0.00	0.00	0.00	0.00	0.00	21,659,000.00	0.00	4.85%	5.31%	14.00%	15.34%
M3	6,922,000.00	6,922,000.00	0.00	0.00	0.00	0.00	0.00	6,922,000.00	0.00	1.55%	1.70%	12.45%	13.64%
M4	7,815,000.00	7,815,000.00	0.00	0.00	0.00	0.00	0.00	7,815,000.00	0.00	1.75%	1.92%	10.70%	11.72%
M5	8,261,000.00	8,261,000.00	0.00	0.00	0.00	0.00	0.00	8,261,000.00	0.00	1.85%	2.03%	8.85%	9.70%
M6	6,252,000.00	6,252,000.00	0.00	0.00	0.00	0.00	0.00	6,252,000.00	0.00	1.40%	1.53%	7.45%	8.16%
M7	4,912,000.00	4,912,000.00	0.00	0.00	0.00	0.00	0.00	4,912,000.00	0.00	1.10%	1.21%	6.35%	6.96%
M8	4,019,000.00	4,019,000.00	0.00	0.00	0.00	0.00	0.00	4,019,000.00	0.00	0.90%	0.99%	5.45%	5.97%
M9	4,465,000.00	4,465,000.00	0.00	0.00	0.00	0.00	0.00	4,465,000.00	0.00	1.00%	1.10%	4.45%	4.88%
M10	6,476,000.00	6,476,000.00	0.00	0.00	0.00	0.00	0.00	6,476,000.00	0.00	1.45%	1.59%	3.00%	3.29%
M11	4,690,000.00	4,690,000.00	0.00	0.00	0.00	0.00	0.00	4,690,000.00	0.00	1.05%	1.15%	1.95%	2.14%
CE	8,710,124.19	8,708,236.37	0.00	0.00	0.00	0.00	0.00	8,708,236.37	0.00	1.95%	2.14%	0.00%	0.00%
Totals	446,576,224.19	410,497,591.91	229,964.47	2,716,081.68	0.00	0.00	0.00	407,551,545.76	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Reconciliation Detail


*SOURCE OF FUNDS*			*ALLOCATION OF FUNDS*

Interest Funds Available			Scheduled Fees
Scheduled Interest	2,936,852.46		Credit Risk Manager Fee	5,986.17
Uncompensated PPIS	0.00		PMI Insurer Fee	65,401.41
Relief Act Interest Shortfall	0.00		Servicing Fee	171,034.98
Interest Adjustments	0.00		Total Scheduled Fees:		242,422.56
Total Interest Funds Available:		2,936,852.46	Additional Fees, Expenses, etc.
Principal Funds Available			Extraordinary Trust Fund Expenses	0.00
Scheduled Principal	229,964.47		Other Expenses	0.00
Curtailments	19,356.08		Total Additional Fees, Expenses, etc.:		0.00
Prepayments in Full	2,696,725.60		Distribution to Certificateholders
Net Liquidation Proceeds	0.00		Interest Distribution	2,719,585.58
Repurchased Principal	0.00		Principal Distribution	2,946,046.15
Substitution Principal	0.00		Total Distribution to Certificateholders:		5,665,631.73
Other Principal	0.00		Total Funds Allocated		5,908,054.29
Total Principal Funds Available:		2,946,046.15

Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	25,155.68
Trailing Income/(Loss)	0.00
Other Charges	0.00
Total Other Funds Available:		25,155.68
Total Funds Available		5,908,054.29

Reports Available at www.sf.citidirect.com

Page 6 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Collateral Summary


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	446,576,224.19	410,497,591.91	407,551,545.76

Loan Count	3,031	2,819	2,797

Weighted Average Coupon Rate (WAC)	8.632526%	8.585653%	Not Available

Net Weighted Average Coupon Rate (Net WAC)	8.132526%	7.876966%	Not Available

Weighted Average Remaining Term (WART in months)	353	350	349


*AVAILABLE PRINCIPAL*

Scheduled Principal	229,964.47
Curtailments	19,356.08
Principal Prepayments	2,696,725.60
Net Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	2,946,046.15

Current Realized Losses	0.00
Current Bankruptcy Losses	0.00
Trailing Loss / (Income)	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest		2,936,852.46

Less:	Servicing Fee	171,034.98
	Credit Risk Manager Fee	5,986.17
	PMI Insurer Fee	65,401.41
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
TOTAL AVAILABLE INTEREST		2,694,429.90

Reports Available at www.sf.citidirect.com

Page 7 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Delinquency Information



	Less Than 30 Days			30-59 Days			60-89 Days			90+ Days			Totals
Delinquency
Scheduled Principal Balance					7,485,210.84			2,066,588.27			0.00			9,551,799.11
Percentage of Total Pool Balance					1.8366	%		0.5071	%		0.0000	%		2.3437	%
Number of Loans					47			14			0			61
Percentage of Total Loans					1.6804	%		0.5005	%		0.0000	%		2.1809	%
Bankruptcy
Scheduled Principal Balance		288,771.62			0.00			13,780.40			0.00			302,552.02
Percentage of Total Pool Balance		0.0709	%		0.0000	%		0.0034	%		0.0000	%		0.0742	%
Number of Loans		3			0			1			0			4
Percentage of Total Loans		0.1073	%		0.0000	%		0.0358	%		0.0000	%		0.1430	%
Foreclosure
Scheduled Principal Balance					0.00			0.00			0.00			0.00
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans					0			0			0			0
Percentage of Total Loans					0.0000	%		0.0000	%		0.0000	%		0.0000	%
REO
Scheduled Principal Balance					0.00			0.00			0.00			0.00
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans					0			0			0			0
Percentage of Total Loans					0.0000	%		0.0000	%		0.0000	%		0.0000	%
Total
Scheduled Principal Balance		288,771.62			7,485,210.84			2,080,368.67			0.00			9,854,351.13
Percentage of Total Pool Balance		0.0709	%		1.8366	%		0.5105	%		0.0000	%		2.4179	%
Number of Loans		3			47			15			0			65
Percentage of Total Loans		0.1073	%		1.6804	%		0.5363	%		0.0000	%		2.3239	%

Principal and Interest Advances					2,462,460.62

Reports Available at www.sf.citidirect.com

Page 8 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Historical Delinquency Information


Distribution Date	1 Month		2 Month		3 + Month		Bankruptcy		Foreclosure		REO		Total ( 2+, BK, FC & REO
	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt
05/25/2007	7,485,210.84	47	2,066,588.27	14	0.00	0	302,552.02	4	0.00	0	0.00	0	2,369,140.29	18
	1.837%	1.7%	0.507%	0.5%	0.000%	0.0%	0.074%	0.1%	0.000%	0.0%	0.000%	0.0%	0.581%	0.6%
04/25/2007	6,102,122.18	31	191,043.04	1	0.00	0	137,887.01	3	0.00	0	0.00	0	328,930.05	4
	1.487%	1.1%	0.047%	0.0%	0.000%	0.0%	0.034%	0.1%	0.000%	0.0%	0.000%	0.0%	0.080%	0.1%
03/26/2007	6,826,516.67	42	4,472,018.00	28	0.00	0	75,151.97	2	108,150.23	1	0.00	0	4,655,320.20	31
	1.553%	1.4%	1.017%	0.9%	0.000%	0.0%	0.017%	0.1%	0.025%	0.0%	0.000%	0.0%	1.059%	1.0%
02/26/2007	6,955,985.48	48	0.00	0	0.00	0	61,401.06	1	0.00	0	0.00	0	61,401.06	1
	1.569%	1.6%	0.000%	0.0%	0.000%	0.0%	0.014%	0.0%	0.000%	0.0%	0.000%	0.0%	0.014%	0.0%

Reports Available at www.sf.citidirect.com

Page 9 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Standard Prepayment and Default Information


Payment Date	Wtd. Avg. Age (Months)	Current Collateral Balance	Scheduled Principal	Unscheduled Principal	Liquidation Principal	SMM	CPR	PSA	MDR	CDR	SDA
25-May-2007	6.16	407,551,545.76	229,964.47	2,716,081.68	0.00	0.662%	7.661%	622%	0.000%	0.000%	0%
25-Apr-2007	5.17	410,497,591.91	229,148.86	28,912,044.95	0.00	6.580%	55.813%	5,398%	0.000%	0.000%	0%
26-Mar-2007	4.17	439,638,785.72	242,002.02	3,585,517.63	0.00	0.809%	9.287%	1,113%	0.000%	0.000%	0%
26-Feb-2007	3.17	443,466,305.37	241,836.64	2,868,082.18	0.00	0.643%	7.444%	1,174%	0.000%	0.000%	0%

SMM (Single Month Mortality) = Unscheduled Principal / (Beginning Balance - Scheduled Principal)		MDR (Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance
CPR (Constant Prepayment Rate) = 1 - ((1-SMM)^12)		CDR (Conditional Default Rate) = 1 - ((1-MDR)^12)
PSA (Public Securities Association) = CPR * (min(.2% * Age, 6%))		SDA (Standard Default Assumption) = CDR * (min(.2% * Age, 6%))

Reports Available at www.sf.citidirect.com

Page 10 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Credit Enhancement


*Overcollateralization and Trigger Information*
Overcollateralization Target Amount			8,708,236.37	2.1367%
Beginning Overcollateralization Amount			8,708,236.37
Overcollateralization Decrease Due to Realized Losses			0.00
Overcollateralization Deficiency Amount	0.00
Excess Spread Available for Overcollateralization Increase	833,395.71
Overcollateralization Increase Amount			0.00
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	2,946,046.15
Overcollateralization Reduction Amount			0.00
Current Overcollateralization			8,708,236.37	2.1367%

Current Senior Enhancement Percentage				25.2020%
Are Stepdown Principal Distributions Allowed This Month?				No
(Has the Stepdown Date Occured and Are There No Trigger Events in Effect?)

Has the Stepdown Date Occured?			No
(Has the 3rd Anniversary Distribution Date Occurred or Does the Senior Enhancement Percentage Equal or Exceed the Target Percentage?)
3rd Anniversary Distribution Date	25-Feb-2010
Stepdown Date Senior Enhancement Percentage	24.4792%
Senior Enhancement Target Percentage	46.0000%

Is a Trigger Event in Effect?			No
(Is a Delinquency Trigger Event in Effect or Is a Cumulative Realized Loss Trigger in Effect?)

Is a Delinquency Trigger Event in Eeffect?		No
(Does the Delinquency Percentage Exceed the Target Percentage?)
Delinquency Percentage	0.5105%
Target Percentage (40.50% of the Prior Senior Enhancement Percentage)	10.1336%

Is a Cumulative Realized Loss Trigger Event in Effect?		No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.0000%
Target Percentage	1.2500%

Reports Available at www.sf.citidirect.com

Page 11 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed	Remaining Available Funds

Senior Interest Remittance Funds		2,694,429.90
Class A-1 Monthly Interest Distributable Amount	(669,398.68)	2,025,031.22
Class A-2 Monthly Interest Distributable Amount	(352,132.88)	1,672,898.34
Class A-3 Monthly Interest Distributable Amount	(216,142.49)	1,456,755.85
Class A-3 Monthly Interest Distributable Amount	(152,250.80)	1,304,505.05
Remaining Amount to be Distributed as Interest to Subordinate Classes	(1,304,505.05)	0.00

Subordinate Interest Remittance Funds		1,304,505.05
Class M-1 Monthly Interest Distributable Amount	(86,173.80)	1,218,331.25
Class M-2 Monthly Interest Distributable Amount	(101,075.33)	1,117,255.92
Class M-3 Monthly Interest Distributable Amount	(32,418.03)	1,084,837.89
Class M-4 Monthly Interest Distributable Amount	(36,991.00)	1,047,846.89
Class M-5 Monthly Interest Distributable Amount	(39,170.91)	1,008,675.98
Class M-6 Monthly Interest Distributable Amount	(30,009.60)	978,666.38
Class M-7 Monthly Interest Distributable Amount	(24,641.87)	954,024.51
Class M-8 Monthly Interest Distributable Amount	(20,999.28)	933,025.23
Class M-9 Monthly Interest Distributable Amount	(26,864.42)	906,160.81
Class M-10 Monthly Interest Distributable Amount	(42,201.93)	863,958.88
Class M-11 Monthly Interest Distributable Amount	(30,563.17)	833,395.71
Remaining Amount to Be Distributed as Net Monthly Excess Cashflow	(833,395.71)	0.00

Senior Principal Distribution Funds		2,946,046.15
Class A-1 Principal Distribution Amount	(2,946,046.15)	0.00
Class A-2 Principal Distribution Amount	0.00	0.00
Class A-3 Principal Distribution Amount	0.00	0.00
Class A-4 Principal Distribution Amount	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 12 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed	Remaining Available Funds

Subordinate Principal Distribution Funds		0.00
Class M-1 Principal Distribution Amount	0.00	0.00
Class M-2 Principal Distribution Amount	0.00	0.00
Class M-3 Principal Distribution Amount	0.00	0.00
Class M-4 Principal Distribution Amount	0.00	0.00
Class M-5 Principal Distribution Amount	0.00	0.00
Class M-6 Principal Distribution Amount	0.00	0.00
Class M-7 Principal Distribution Amount	0.00	0.00
Class M-8 Principal Distribution Amount	0.00	0.00
Class M-9 Principal Distribution Amount	0.00	0.00
Class M-10 Principal Distribution Amount	0.00	0.00
Class M-11 Principal Distribution Amount	0.00	0.00

Net Monthly Excess Cashflow		833,395.71
Class A Extra Principal Payment Amount to Increase Overcollateralization	0.00	833,395.71
Amounts Paid to Cover Net WAC Rate Carryover Amount Shortfalls	0.00	833,395.71
Class CE Monthly Interest Distributable Amount and Any Unpaid Interest Shortfall Amount	(833,395.71)	0.00
Class CE, Principal, Up to the Amount of Any Overcollateralization Release Amount	0.00	0.00
Remaining to the Holders of the Residual Certificates	0.00	0.00

Prepayment Penalties		25,155.68
Class P Prepayment Penalties	(25,155.68)	0.00
Distribution of Class P Outstanding Certificate Principal Balance	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 13 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Other Information



Interest Rate Cap Contract Information
Cap Contract Beginning Notional Amount	1,597,750.16
Cap Contract Ending Notional Amount	1,571,176.57
Current Cap Amount Paid	0.00
Next Cap Amount to be Paid	0.00

Expenses
Extraordinary Trust Fund Expenses	0.00

Prepayment Penalties
Prepayment Penalties	25,155.68

Net WAC Rate Carryover Reserve Account Information
Beginning Reserve Account Balance	0.00
Deposits	0.00
Withdrawals	0.00
Ending Reserve Account Balance	0.00

Rate Reset Information
Current LIBOR	5.320000%
Next LIBOR	5.320000%

Beginning Unpaid Net WAC Rate Carryover Amounts
Class A-1 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class A-2 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class A-3 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class A-4 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-1 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-2 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-3 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-4 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-5 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-6 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-7 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-8 Beginning Unpaid Net WAC Rate Carryover Amount	0.00

Reports Available at www.sf.citidirect.com

Page 14 of 15

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1



Class M-9 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-10 Beginning Unpaid Net WAC Rate Carryover Amount	0.00
Class M-11 Beginning Unpaid Net WAC Rate Carryover Amount	0.00

Current Net WAC Carryover Amounts
Class A-1 Current Net WAC Rate Carryover Amount	0.00
Class A-2 Current Net WAC Rate Carryover Amount	0.00
Class A-3 Current Net WAC Rate Carryover Amount	0.00
Class A-4 Current Net WAC Rate Carryover Amount	0.00
Class M-1 Current Net WAC Rate Carryover Amount	0.00
Class M-2 Current Net WAC Rate Carryover Amount	0.00
Class M-3 Current Net WAC Rate Carryover Amount	0.00
Class M-4 Current Net WAC Rate Carryover Amount	0.00
Class M-5 Current Net WAC Rate Carryover Amount	0.00
Class M-6 Current Net WAC Rate Carryover Amount	0.00
Class M-7 Current Net WAC Rate Carryover Amount	0.00
Class M-8 Current Net WAC Rate Carryover Amount	0.00
Class M-9 Current Net WAC Rate Carryover Amount	0.00
Class M-10 Current Net WAC Rate Carryover Amount	0.00
Class M-11 Current Net WAC Rate Carryover Amount	0.00

Ending Unpaid Net WAC Rate Carryover Amounts
Class A-1 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class A-2 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class A-3 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class A-4 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-1 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-2 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-3 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-4 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-5 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-6 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-7 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-8 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-9 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-10 Ending Unpaid Net WAC Rate Carryover Amount	0.00
Class M-11 Ending Unpaid Net WAC Rate Carryover Amount	0.00

Reports Available at www.sf.citidirect.com

Page 15 of 15

CITIGROUP MORTGAGE LOAN TRUST 2007-WFHE1 10-D