Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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

Reports Available at www.sf.citidirect.com

Page 1 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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	146,362,209.39	5.380000%	31 / 360	05/25 - 06/24	678,063.59	5,542,603.63	6,220,667.22	0.00	0.00	140,819,605.76
A2	77,963,000.00	77,963,000.00	5.420000%	31 / 360	05/25 - 06/24	363,870.65	0.00	363,870.65	0.00	0.00	77,963,000.00
A3	47,417,000.00	47,417,000.00	5.470000%	31 / 360	05/25 - 06/24	223,347.24	0.00	223,347.24	0.00	0.00	47,417,000.00
A4	33,098,000.00	33,098,000.00	5.520000%	31 / 360	05/25 - 06/24	157,325.83	0.00	157,325.83	0.00	0.00	33,098,000.00
M1	18,532,000.00	18,532,000.00	5.580000%	31 / 360	05/25 - 06/24	89,046.26	0.00	89,046.26	0.00	0.00	18,532,000.00
M2	21,659,000.00	21,659,000.00	5.600000%	31 / 360	05/25 - 06/24	104,444.51	0.00	104,444.51	0.00	0.00	21,659,000.00
M3	6,922,000.00	6,922,000.00	5.620000%	31 / 360	05/25 - 06/24	33,498.63	0.00	33,498.63	0.00	0.00	6,922,000.00
M4	7,815,000.00	7,815,000.00	5.680000%	31 / 360	05/25 - 06/24	38,224.03	0.00	38,224.03	0.00	0.00	7,815,000.00
M5	8,261,000.00	8,261,000.00	5.690000%	31 / 360	05/25 - 06/24	40,476.61	0.00	40,476.61	0.00	0.00	8,261,000.00
M6	6,252,000.00	6,252,000.00	5.760000%	31 / 360	05/25 - 06/24	31,009.92	0.00	31,009.92	0.00	0.00	6,252,000.00
M7	4,912,000.00	4,912,000.00	6.020000%	31 / 360	05/25 - 06/24	25,463.26	0.00	25,463.26	0.00	0.00	4,912,000.00
M8	4,019,000.00	4,019,000.00	6.270000%	31 / 360	05/25 - 06/24	21,699.25	0.00	21,699.25	0.00	0.00	4,019,000.00
M9	4,465,000.00	4,465,000.00	7.220000%	31 / 360	05/25 - 06/24	27,759.90	0.00	27,759.90	0.00	0.00	4,465,000.00
M10	6,476,000.00	6,476,000.00	7.820000%	31 / 360	05/25 - 06/24	43,608.66	0.00	43,608.66	0.00	0.00	6,476,000.00
M11	4,690,000.00	4,690,000.00	7.820000%	31 / 360	05/25 - 06/24	31,581.94	0.00	31,581.94	0.00	0.00	4,690,000.00
CE	8,710,124.19	8,708,236.37	105.161630%	30 / 360	05/01 - 05/31	763,143.61	0.00	763,143.61	0.00	0.00	8,708,236.37
P	100.00	100.00	0.000000%	30 / 360	05/01 - 05/31	39,438.16	0.00	39,438.16	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	407,551,545.76				2,712,002.05	5,542,603.63	8,254,605.68	0.00	0.00	402,008,942.13

Reports Available at www.sf.citidirect.com

Page 2 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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	06/22/2007	789.504056	3.657597	29.897800	33.555397	0.000000	0.000000	759.606256
A2	17311CAB7	06/22/2007	1,000.000000	4.667222	0.000000	4.667222	0.000000	0.000000	1,000.000000
A3	17311CAC5	06/22/2007	1,000.000000	4.710278	0.000000	4.710278	0.000000	0.000000	1,000.000000
A4	17311CAU5	06/22/2007	1,000.000000	4.753333	0.000000	4.753333	0.000000	0.000000	1,000.000000
M1	17311CAD3	06/22/2007	1,000.000000	4.805000	0.000000	4.805000	0.000000	0.000000	1,000.000000
M2	17311CAE1	06/22/2007	1,000.000000	4.822222	0.000000	4.822222	0.000000	0.000000	1,000.000000
M3	17311CAF8	06/22/2007	1,000.000000	4.839444	0.000000	4.839444	0.000000	0.000000	1,000.000000
M4	17311CAG6	06/22/2007	1,000.000000	4.891111	0.000000	4.891111	0.000000	0.000000	1,000.000000
M5	17311CAH4	06/22/2007	1,000.000000	4.899723	0.000000	4.899723	0.000000	0.000000	1,000.000000
M6	17311CAJ0	06/22/2007	1,000.000000	4.960000	0.000000	4.960000	0.000000	0.000000	1,000.000000
M7	17311CAK7	06/22/2007	1,000.000000	5.183888	0.000000	5.183888	0.000000	0.000000	1,000.000000
M8	17311CAL5	06/22/2007	1,000.000000	5.399166	0.000000	5.399166	0.000000	0.000000	1,000.000000
M9	17311CAM3	06/22/2007	1,000.000000	6.217223	0.000000	6.217223	0.000000	0.000000	1,000.000000
M10	17311CAN1	06/22/2007	1,000.000000	6.733888	0.000000	6.733888	0.000000	0.000000	1,000.000000
M11	17311CAP6	06/22/2007	1,000.000000	6.733889	0.000000	6.733889	0.000000	0.000000	1,000.000000
CE	17311CAQ4	05/31/2007	999.783261	87.615698	0.000000	87.615698	0.000000	0.000000	999.783261
P	17311CAR2	05/31/2007	1,000.000000	394,381.600000	0.000000	394,381.600000	0.000000	0.000000	1,000.000000
R	17311CAS0	05/31/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17311CAT8	05/31/2007	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: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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	146,362,209.39	5.38000%	5.38000%	31 / 360	678,063.59	0.00	0.00	0.00	678,063.59	0.00	678,063.59	0.00
A2	77,963,000.00	5.42000%	5.42000%	31 / 360	363,870.65	0.00	0.00	0.00	363,870.65	0.00	363,870.65	0.00
A3	47,417,000.00	5.47000%	5.47000%	31 / 360	223,347.24	0.00	0.00	0.00	223,347.24	0.00	223,347.24	0.00
A4	33,098,000.00	5.52000%	5.52000%	31 / 360	157,325.83	0.00	0.00	0.00	157,325.83	0.00	157,325.83	0.00
M1	18,532,000.00	5.58000%	5.58000%	31 / 360	89,046.26	0.00	0.00	0.00	89,046.26	0.00	89,046.26	0.00
M2	21,659,000.00	5.60000%	5.60000%	31 / 360	104,444.51	0.00	0.00	0.00	104,444.51	0.00	104,444.51	0.00
M3	6,922,000.00	5.62000%	5.62000%	31 / 360	33,498.63	0.00	0.00	0.00	33,498.63	0.00	33,498.63	0.00
M4	7,815,000.00	5.68000%	5.68000%	31 / 360	38,224.03	0.00	0.00	0.00	38,224.03	0.00	38,224.03	0.00
M5	8,261,000.00	5.69000%	5.69000%	31 / 360	40,476.61	0.00	0.00	0.00	40,476.61	0.00	40,476.61	0.00
M6	6,252,000.00	5.76000%	5.76000%	31 / 360	31,009.92	0.00	0.00	0.00	31,009.92	0.00	31,009.92	0.00
M7	4,912,000.00	6.02000%	6.02000%	31 / 360	25,463.26	0.00	0.00	0.00	25,463.26	0.00	25,463.26	0.00
M8	4,019,000.00	6.27000%	6.27000%	31 / 360	21,699.25	0.00	0.00	0.00	21,699.25	0.00	21,699.25	0.00
M9	4,465,000.00	7.22000%	7.22000%	31 / 360	27,759.90	0.00	0.00	0.00	27,759.90	0.00	27,759.90	0.00
M10	6,476,000.00	7.82000%	7.82000%	31 / 360	43,608.66	0.00	0.00	0.00	43,608.66	0.00	43,608.66	0.00
M11	4,690,000.00	7.82000%	7.82000%	31 / 360	31,581.94	0.00	0.00	0.00	31,581.94	0.00	31,581.94	0.00
CE	8,708,236.37	105.16163%	0.00000%	30 / 360	763,143.61	0.00	0.00	0.00	763,143.61	0.00	763,143.61	0.00
P	100.00	0.00000%	0.00000%	30 / 360	39,438.16	0.00	0.00	0.00	39,438.16	0.00	39,438.16	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	407,551,545.76				2,712,002.05	0.00	0.00	0.00	2,712,002.05	0.00	2,712,002.05	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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	146,362,209.39	229,246.93	5,313,356.70	0.00	0.00	0.00	140,819,605.76	0.00	41.51%	35.03%	23.00%	25.55%
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%	19.39%	23.00%	25.55%
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%	11.80%	23.00%	25.55%
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%	8.23%	23.00%	25.55%
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%	25.55%
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%	4.61%	18.85%	20.94%
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%	5.39%	14.00%	15.55%
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%	1.72%	12.45%	13.83%
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%	1.94%	10.70%	11.89%
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%	2.05%	8.85%	9.83%
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%	1.56%	7.45%	8.28%
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%	1.22%	6.35%	7.05%
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%	1.00%	5.45%	6.05%
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%	1.11%	4.45%	4.94%
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%	1.61%	3.00%	3.33%
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%	1.17%	1.95%	2.17%
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%	2.17%	0.00%	0.00%
Totals	446,576,224.19	407,551,545.76	229,246.93	5,313,356.70	0.00	0.00	0.00	402,008,942.13	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Reconciliation Detail


*SOURCE OF FUNDS*			*ALLOCATION OF FUNDS*

Interest Funds Available			Scheduled Fees
Scheduled Interest	2,913,454.97		Credit Risk Manager Fee	5,943.59
Uncompensated PPIS	0.00		PMI Insurer Fee	65,183.82
Relief Act Interest Shortfall	0.00		Servicing Fee	169,763.67
Interest Adjustments	0.00		Total Scheduled Fees:		240,891.08
Total Interest Funds Available:		2,913,454.97	Additional Fees, Expenses, etc.
Principal Funds Available			Extraordinary Trust Fund Expenses	0.00
Scheduled Principal	229,246.93		Other Expenses	0.00
Curtailments	24,626.54		Total Additional Fees, Expenses, etc.:		0.00
Prepayments in Full	5,288,730.16		Distribution to Certificateholders
Net Liquidation Proceeds	0.00		Interest Distribution	2,712,002.05
Repurchased Principal	0.00		Principal Distribution	5,542,603.63
Substitution Principal	0.00		Total Distribution to Certificateholders:		8,254,605.68
Other Principal	0.00		Total Funds Allocated		8,495,496.76
Total Principal Funds Available:		5,542,603.63
Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	39,438.16
Trailing Income/(Loss)	0.00
Other Charges	0.00
Total Other Funds Available:		39,438.16
Total Funds Available		8,495,496.76

Reports Available at www.sf.citidirect.com

Page 6 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Collateral Summary


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	446,576,224.19	407,551,545.76	402,008,942.13

Loan Count	3,031	2,797	2,775

Weighted Average Coupon Rate (WAC)	8.632526%	8.582152%	Not Available

Net Weighted Average Coupon Rate (Net WAC)	8.132526%	7.872724%	Not Available

Weighted Average Remaining Term (WART in months)	353	349	348


*AVAILABLE PRINCIPAL*

Scheduled Principal	229,246.93
Curtailments	24,626.54
Principal Prepayments	5,288,730.16
Net Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	5,542,603.63

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


*AVAILABLE INTEREST*

Scheduled Interest		2,913,454.97

Less:	Servicing Fee	169,763.67
	Credit Risk Manager Fee	5,943.59
	PMI Insurer Fee	65,183.82
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
TOTAL AVAILABLE INTEREST		2,672,563.89

Reports Available at www.sf.citidirect.com

Page 7 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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		9,530,192.16	2,056,950.54	98,716.48	11,685,859.18
Percentage of Total Pool Balance		2.3706%	0.5117%	0.0246%	2.9069%
Number of Loans		71	10	4	85
Percentage of Total Loans		2.5586%	0.3604%	0.1441%	3.0631%
Bankruptcy
Scheduled Principal Balance	225,943.24	0.00	0.00	0.00	225,943.24
Percentage of Total Pool Balance	0.0562%	0.0000%	0.0000%	0.0000%	0.0562%
Number of Loans	2	0	0	0	2
Percentage of Total Loans	0.0721%	0.0000%	0.0000%	0.0000%	0.0721%
Foreclosure
Scheduled Principal Balance		0.00	2,549,894.51	1,634,999.66	4,184,894.17
Percentage of Total Pool Balance		0.0000%	0.6343%	0.4067%	1.0410%
Number of Loans		0	15	8	23
Percentage of Total Loans		0.0000%	0.5405%	0.2883%	0.8288%
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	225,943.24	9,530,192.16	4,606,845.05	1,733,716.14	16,096,696.59
Percentage of Total Pool Balance	0.0562%	2.3706%	1.1460%	0.4313%	4.0041%
Number of Loans	2	71	25	12	110
Percentage of Total Loans	0.0721%	2.5586%	0.9009%	0.4324%	3.9640%

Principal and Interest Advances		2,678,673.16

Reports Available at www.sf.citidirect.com

Page 8 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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

06/25/2007	9,530,192.16	71	2,056,950.54	10	98,716.48	4	225,943.24	2	4,184,894.17	23	0.00	0	6,566,504.43	39
	2.371%	2.6%	0.512%	0.4%	0.025%	0.1%	0.056%	0.1%	1.041%	0.8%	0.000%	0.0%	1.633%	1.4%
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: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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-Jun-2007	7.15	402,008,942.13	229,246.93	5,313,356.70	0.00	1.304%	14.578%	1,019%	0.000%	0.000%	0%
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) CPR (Constant Prepayment Rate) = 1 - ((1-SMM)^12) PSA (Public Securities Association) = CPR * (min(.2% * Age, 6%))						MDR (Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance CDR (Conditional Default Rate) = 1 - ((1-MDR)^12) SDA (Standard Default Assumption) = CDR * (min(.2% * Age, 6%))

Reports Available at www.sf.citidirect.com

Page 10 of 15

Distribution Date: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Credit Enhancement


*Overcollateralization and Trigger Information*

Overcollateralization Target Amount			8,708,236.37	2.1662%
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	763,143.61
Overcollateralization Increase Amount			0.00
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	5,542,603.63
Overcollateralization Reduction Amount			0.00
Current Overcollateralization			8,708,236.37	2.1662%

Current Senior Enhancement Percentage				25.5495%
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	24.1708%
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	1.5772%
Target Percentage (40.50% of the Prior Senior Enhancement Percentage)	10.2068%
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: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed	Remaining Available Funds

Senior Interest Remittance Funds		2,672,563.89
Class A-1 Monthly Interest Distributable Amount	(678,063.59)	1,994,500.30
Class A-2 Monthly Interest Distributable Amount	(363,870.65)	1,630,629.65
Class A-3 Monthly Interest Distributable Amount	(223,347.24)	1,407,282.41
Class A-3 Monthly Interest Distributable Amount	(157,325.83)	1,249,956.58
Remaining Amount to be Distributed as Interest to Subordinate Classes	(1,249,956.58)	0.00

Subordinate Interest Remittance Funds		1,249,956.58
Class M-1 Monthly Interest Distributable Amount	(89,046.26)	1,160,910.32
Class M-2 Monthly Interest Distributable Amount	(104,444.51)	1,056,465.81
Class M-3 Monthly Interest Distributable Amount	(33,498.63)	1,022,967.18
Class M-4 Monthly Interest Distributable Amount	(38,224.03)	984,743.15
Class M-5 Monthly Interest Distributable Amount	(40,476.61)	944,266.54
Class M-6 Monthly Interest Distributable Amount	(31,009.92)	913,256.62
Class M-7 Monthly Interest Distributable Amount	(25,463.26)	887,793.36
Class M-8 Monthly Interest Distributable Amount	(21,699.25)	866,094.11
Class M-9 Monthly Interest Distributable Amount	(27,759.90)	838,334.21
Class M-10 Monthly Interest Distributable Amount	(42,486.47)	795,847.74
Class M-11 Monthly Interest Distributable Amount	(30,769.23)	765,078.51
Remaining Amount to Be Distributed as Net Monthly Excess Cashflow	(765,078.51)	0.00

Senior Principal Distribution Funds		5,542,603.63
Class A-1 Principal Distribution Amount	(5,542,603.63)	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: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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		765,078.51
Class A Extra Principal Payment Amount to Increase Overcollateralization	0.00	765,078.51
Amounts Paid to Cover Net WAC Rate Carryover Amount Shortfalls	(1,934.90)	763,143.61
Class CE Monthly Interest Distributable Amount and Any Unpaid Interest Shortfall Amount	(763,143.61)	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		39,438.16
Class P Prepayment Penalties	(39,438.16)	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: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Other Information


Interest Rate Cap Contract Information
Cap Contract Beginning Notional Amount		1,571,176.57
Cap Contract Ending Notional Amount		1,541,730.14
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		39,438.16

Net WAC Rate Carryover Reserve Account Information
Beginning Reserve Account Balance		0.00
Deposits		1,934.90
Withdrawals		1,934.90
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: 06/25/2007

Determination Date: 06/15/2007

Citigroup Mortgage Loan Trust Inc.

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	1,122.19
Class M-11 Current Net WAC Rate Carryover Amount	812.71

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