Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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

Loan Level Detail	16



Deal Contact:	Valerie Delgado	Citibank, N.A.
	valerie.delgado@citi.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 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE1

*Distribution Summary*
*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Pass- Through Rate	Accrual Day Count	Accrual Dates	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(7+8)	(10)	(11)	(12)=(3-8+10-11)
A1	185,385,000.00	123,918,362.46	4.932500%	32 / 360	10/25 - 11/25	543,313.18	6,582,204.85	7,125,518.03	0.00	0.00	117,336,157.61
A2	77,963,000.00	77,963,000.00	4.972500%	32 / 360	10/25 - 11/25	344,596.46	0.00	344,596.46	0.00	0.00	77,963,000.00
A3	47,417,000.00	47,417,000.00	5.022500%	32 / 360	10/25 - 11/25	211,690.56	0.00	211,690.56	0.00	0.00	47,417,000.00
A4	33,098,000.00	33,098,000.00	5.072500%	32 / 360	10/25 - 11/25	149,235.20	0.00	149,235.20	0.00	0.00	33,098,000.00
M1	18,532,000.00	18,532,000.00	5.132500%	32 / 360	10/25 - 11/25	84,547.10	0.00	84,547.10	0.00	0.00	18,532,000.00
M2	21,659,000.00	21,659,000.00	5.152500%	32 / 360	10/25 - 11/25	99,198.22	0.00	99,198.22	0.00	0.00	21,659,000.00
M3	6,922,000.00	6,922,000.00	5.172500%	32 / 360	10/25 - 11/25	31,825.82	0.00	31,825.82	0.00	0.00	6,922,000.00
M4	7,815,000.00	7,815,000.00	5.232500%	32 / 360	10/25 - 11/25	36,348.43	0.00	36,348.43	0.00	0.00	7,815,000.00
M5	8,261,000.00	8,261,000.00	5.242500%	32 / 360	10/25 - 11/25	38,496.26	0.00	38,496.26	0.00	0.00	8,261,000.00
M6	6,252,000.00	6,252,000.00	5.312500%	32 / 360	10/25 - 11/25	29,523.33	0.00	29,523.33	0.00	0.00	6,252,000.00
M7	4,912,000.00	4,912,000.00	5.572500%	32 / 360	10/25 - 11/25	24,330.77	0.00	24,330.77	0.00	0.00	4,912,000.00
M8	4,019,000.00	4,019,000.00	5.822500%	32 / 360	10/25 - 11/25	20,800.56	0.00	20,800.56	0.00	0.00	4,019,000.00
M9	4,465,000.00	4,465,000.00	6.772500%	32 / 360	10/25 - 11/25	26,879.30	0.00	26,879.30	0.00	0.00	4,465,000.00
M10	6,476,000.00	6,476,000.00	7.372500%	32 / 360	10/25 - 11/25	42,439.39	0.00	42,439.39	0.00	0.00	6,476,000.00
M11	4,690,000.00	4,690,000.00	7.372500%	32 / 360	10/25 - 11/25	30,735.13	0.00	30,735.13	0.00	0.00	4,690,000.00
CE	8,710,124.19	8,708,236.37	110.044359%	30 / 360	10/01 - 10/31	766,148.91	0.00	766,148.91	0.00	0.00	8,708,236.37
P	100.00	100.00	0.000000%	30 / 360	10/01 - 10/31	54,949.25	0.00	54,949.25	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	385,107,698.83				2,535,057.87	6,582,204.85	9,117,262.72	0.00	0.00	378,525,493.98

Reports Available at www.sf.citidirect.com

Page 2 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
			(3/2 x 1000)	(7/2 x 1000)	(8/2 x 1000)	(9/2 x 1000)	(10/2 x 1000)	(11/2 x 1000)	(12/2 x 1000)
A1	17311CAA9	11/23/2007	668.437913	2.930729	35.505596	38.436325	0.000000	0.000000	632.932317
A2	17311CAB7	11/23/2007	1,000.000000	4.420000	0.000000	4.420000	0.000000	0.000000	1,000.000000
A3	17311CAC5	11/23/2007	1,000.000000	4.464444	0.000000	4.464444	0.000000	0.000000	1,000.000000
A4	17311CAU5	11/23/2007	1,000.000000	4.508889	0.000000	4.508889	0.000000	0.000000	1,000.000000
M1	17311CAD3	11/23/2007	1,000.000000	4.562222	0.000000	4.562222	0.000000	0.000000	1,000.000000
M2	17311CAE1	11/23/2007	1,000.000000	4.580000	0.000000	4.580000	0.000000	0.000000	1,000.000000
M3	17311CAF8	11/23/2007	1,000.000000	4.597778	0.000000	4.597778	0.000000	0.000000	1,000.000000
M4	17311CAG6	11/23/2007	1,000.000000	4.651111	0.000000	4.651111	0.000000	0.000000	1,000.000000
M5	17311CAH4	11/23/2007	1,000.000000	4.660000	0.000000	4.660000	0.000000	0.000000	1,000.000000
M6	17311CAJ0	11/23/2007	1,000.000000	4.722222	0.000000	4.722222	0.000000	0.000000	1,000.000000
M7	17311CAK7	11/23/2007	1,000.000000	4.953333	0.000000	4.953333	0.000000	0.000000	1,000.000000
M8	17311CAL5	11/23/2007	1,000.000000	5.175556	0.000000	5.175556	0.000000	0.000000	1,000.000000
M9	17311CAM3	11/23/2007	1,000.000000	6.020000	0.000000	6.020000	0.000000	0.000000	1,000.000000
M10	17311CAN1	11/23/2007	1,000.000000	6.553334	0.000000	6.553334	0.000000	0.000000	1,000.000000
M11	17311CAP6	11/23/2007	1,000.000000	6.553333	0.000000	6.553333	0.000000	0.000000	1,000.000000
CE	17311CAQ4	10/31/2007	999.783261	87.960733	0.000000	87.960733	0.000000	0.000000	999.783261
P	17311CAR2	10/31/2007	1,000.000000	549,492.500000	0.000000	549,492.500000	0.000000	0.000000	1,000.000000
R	17311CAS0	10/31/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17311CAT8	10/31/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000

Reports Available at www.sf.citidirect.com

Page 3 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE1

*Interest Distribution Detail*
*DISTRIBUTION IN DOLLARS*
Class	Prior Principal Balance	Pass- Through Rate	Next Pass- Through Rate	Interest Accrual Day Cnt Fraction	Optimal Accrued Interest	Prior Unpaid Interest	Interest on Prior Unpaid Interest	Non-Recov. Interest Shortfall	Interest Due	Deferred Interest	Interest Distributed	Current Unpaid Interest
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)=(6)+(7)+(8)-(9)	(11)	(12)	(13)=(10)-(11)-(12)
A1	123,918,362.46	4.93250%	4.84313%	32 / 360	543,313.18	0.00	0.00	0.00	543,313.18	0.00	543,313.18	0.00
A2	77,963,000.00	4.97250%	4.88313%	32 / 360	344,596.46	0.00	0.00	0.00	344,596.46	0.00	344,596.46	0.00
A3	47,417,000.00	5.02250%	4.93313%	32 / 360	211,690.56	0.00	0.00	0.00	211,690.56	0.00	211,690.56	0.00
A4	33,098,000.00	5.07250%	4.98313%	32 / 360	149,235.20	0.00	0.00	0.00	149,235.20	0.00	149,235.20	0.00
M1	18,532,000.00	5.13250%	5.04313%	32 / 360	84,547.10	0.00	0.00	0.00	84,547.10	0.00	84,547.10	0.00
M2	21,659,000.00	5.15250%	5.06313%	32 / 360	99,198.22	0.00	0.00	0.00	99,198.22	0.00	99,198.22	0.00
M3	6,922,000.00	5.17250%	5.08313%	32 / 360	31,825.82	0.00	0.00	0.00	31,825.82	0.00	31,825.82	0.00
M4	7,815,000.00	5.23250%	5.14313%	32 / 360	36,348.43	0.00	0.00	0.00	36,348.43	0.00	36,348.43	0.00
M5	8,261,000.00	5.24250%	5.15313%	32 / 360	38,496.26	0.00	0.00	0.00	38,496.26	0.00	38,496.26	0.00
M6	6,252,000.00	5.31250%	5.22313%	32 / 360	29,523.33	0.00	0.00	0.00	29,523.33	0.00	29,523.33	0.00
M7	4,912,000.00	5.57250%	5.48313%	32 / 360	24,330.77	0.00	0.00	0.00	24,330.77	0.00	24,330.77	0.00
M8	4,019,000.00	5.82250%	5.73313%	32 / 360	20,800.56	0.00	0.00	0.00	20,800.56	0.00	20,800.56	0.00
M9	4,465,000.00	6.77250%	6.68313%	32 / 360	26,879.30	0.00	0.00	0.00	26,879.30	0.00	26,879.30	0.00
M10	6,476,000.00	7.37250%	7.28313%	32 / 360	42,439.39	0.00	0.00	0.00	42,439.39	0.00	42,439.39	0.00
M11	4,690,000.00	7.37250%	7.28313%	32 / 360	30,735.13	0.00	0.00	0.00	30,735.13	0.00	30,735.13	0.00
CE	8,708,236.37	110.04436%	0.00000%	30 / 360	767,113.23	0.00	0.00	964.32	766,148.91	0.00	766,148.91	0.00
P	100.00	0.00000%	0.00000%	30 / 360	54,949.25	0.00	0.00	0.00	54,949.25	0.00	54,949.25	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	385,107,698.83				2,536,022.19	0.00	0.00	964.32	2,535,057.87	0.00	2,535,057.87	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE1

*Principal Distribution Detail*
*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Scheduled Principal Distribution	Unscheduled Principal Distribution	Accreted Principal	Current Realized Losses	Current Principal Recoveries	Current Principal Balance	Cumulative Realized Losses	Original Class (%)	Current Class (%)	Original Credit Support	Current Credit Support
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(3)-(4)-(5)+(6)-(7)+(8)	(10)	(11)	(12)	(13)	(14)
A1	185,385,000.00	123,918,362.46	224,371.14	6,357,833.71	0.00	0.00	0.00	117,336,157.61	0.00	41.51%	31.00%	23.00%	27.13%
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%	20.60%	23.00%	27.13%
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%	12.53%	23.00%	27.13%
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%	8.74%	23.00%	27.13%
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%	27.13%
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%	4.90%	18.85%	22.24%
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%	5.72%	14.00%	16.52%
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%	1.83%	12.45%	14.69%
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%	2.06%	10.70%	12.62%
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%	2.18%	8.85%	10.44%
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%	1.65%	7.45%	8.79%
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%	1.30%	6.35%	7.49%
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%	1.06%	5.45%	6.43%
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%	1.18%	4.45%	5.25%
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%	1.71%	3.00%	3.54%
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%	1.24%	1.95%	2.30%
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%	2.30%	0.00%	0.00%
Totals	446,576,224.19	385,107,698.83	224,371.14	6,357,833.71	0.00	0.00	0.00	378,525,493.98	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE1

Reconciliation Detail


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	2,741,485.11
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	(964.32	)
Interest Adjustments	0.00
Total Interest Funds Available:			2,740,520.79
Principal Funds Available
Scheduled Principal	224,371.14
Curtailments	8,730.78
Prepayments in Full	6,010,021.54
Net Liquidation Proceeds	116,573.16
Repurchased Principal	189,958.93
Substitution Principal	0.00
Other Principal	0.00
Trailing Income/(Loss)	(109.00	)
Total Principal Funds Available:			6,549,546.55
Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	54,949.25
Other Charges	0.00
Total Other Funds Available:			54,949.25
Total Funds Available			9,345,016.59


*ALLOCATION OF FUNDS*

Scheduled Fees
Credit Risk Manager Fee	5,616.11
PMI Insurer Fee	62,019.70
Servicing Fee	160,118.05
Total Scheduled Fees:		227,753.86
Additional Fees, Expenses, etc.
Extraordinary Trust Fund Expenses	0.00
Other Expenses	0.00
Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders
Interest Distribution	2,535,057.88
Principal Distribution	6,582,204.85
Total Distribution to Certificateholders:		9,117,262.73
Total Funds Allocated		9,345,016.59

Reports Available at www.sf.citidirect.com

Page 6 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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			385,107,698.83			378,525,493.98

Loan Count		3,031			2,668			2,623

Weighted Average Coupon Rate (WAC)		8.632526	%		8.568392	%		Not Available

Net Weighted Average Coupon Rate (Net WAC)		8.132526	%		7.857638	%		Not Available

Weighted Average Remaining Term (WART in months)		360			344			343


*AVAILABLE PRINCIPAL*

Scheduled Principal	224,371.14
Curtailments	8,730.78
Principal Prepayments	6,010,021.54
Net Liquidation Proceeds	116,573.16
Repurchased Principal	189,958.93
(Trailing Loss) / Income	(109.00	)
TOTAL AVAILABLE PRINCIPAL	6,549,546.55

Current Realized Losses	31,354.67
Current Bankruptcy Losses	0.00
Trailing Loss / (Income)	109.00
Realized Loss in Excess of Liquidated Loan Balances	1,194.63
Cumulative Realized Losses	222,150.76


*AVAILABLE INTEREST*

Scheduled Interest		2,741,485.11

Less:	Servicing Fee	160,118.05
	Credit Risk Manager Fee	5,616.11
	PMI Insurer Fee	62,019.70
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	964.32
	Realized Loss in Excess of Liquidated Loan Balances	1,194.63
TOTAL AVAILABLE INTEREST		2,511,572.30

Reports Available at www.sf.citidirect.com

Page 7 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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					13,605,819.76			10,529,873.78			8,124,971.66			32,260,665.20
Percentage of Total Pool Balance					3.5944	%		2.7818	%		2.1465	%		8.5227	%
Number of Loans					88			72			47			207
Percentage of Total Loans					3.3549	%		2.7449	%		1.7918	%		7.8917	%
Bankruptcy
Scheduled Principal Balance		294,289.95			78,324.22			0.00			1,954,558.35			2,327,172.52
Percentage of Total Pool Balance		0.0777	%		0.0207	%		0.0000	%		0.5164	%		0.6148	%
Number of Loans		5			1			0			14			20
Percentage of Total Loans		0.1906	%		0.0381	%		0.0000	%		0.5337	%		0.7625	%
Foreclosure
Scheduled Principal Balance					0.00			0.00			17,117,680.34			17,117,680.34
Percentage of Total Pool Balance					0.0000	%		0.0000	%		4.5222	%		4.5222	%
Number of Loans					0			0			93			93
Percentage of Total Loans					0.0000	%		0.0000	%		3.5456	%		3.5456	%
REO
Scheduled Principal Balance					0.00			0.00			2,478,889.62			2,478,889.62
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.6549	%		0.6549	%
Number of Loans					0			0			16			16
Percentage of Total Loans					0.0000	%		0.0000	%		0.6100	%		0.6100	%
Total
Scheduled Principal Balance		294,289.95			13,684,143.98			10,529,873.78			29,676,099.97			54,184,407.68
Percentage of Total Pool Balance		0.0777	%		3.6151	%		2.7818	%		7.8399	%		14.3146	%
Number of Loans		5			89			72			170			336
Percentage of Total Loans		0.1906	%		3.3931	%		2.7449	%		6.4811	%		12.8098	%

Principal and Interest Advances					2,544,081.57

Reports Available at www.sf.citidirect.com

Page 8 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE1

*Historical Delinquency Information*
Distribution	1 Month		2 Month		3 + Month		Bankruptcy		Foreclosure		REO		Total
Date													( 2+, BK, FC & REO )
	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt
11/26/2007	13,605,819.76	88	10,529,873.78	72	8,124,971.66	47	2,327,172.52	20	17,117,680.34	93	2,478,889.62	16	40,578,587.92	248
	3.594%	3.4%	2.782%	2.7%	2.146%	1.8%	0.615%	0.8%	4.522%	3.5%	0.655%	0.6%	10.720%	9.5%
10/25/2007	12,461,804.14	87	11,785,705.93	72	4,550,184.53	33	1,036,228.52	13	15,091,826.63	81	1,897,337.52	10	34,361,283.13	209
	3.236%	3.3%	3.060%	2.7%	1.182%	1.2%	0.269%	0.5%	3.919%	3.0%	0.493%	0.4%	8.923%	7.8%
09/25/2007	13,727,848.11	80	9,885,920.53	68	2,460,419.34	23	1,460,239.73	15	10,827,209.41	53	1,520,840.47	8	26,154,629.48	167
	3.536%	3.0%	2.547%	2.5%	0.634%	0.9%	0.376%	0.6%	2.789%	2.0%	0.392%	0.3%	6.737%	6.2%
08/27/2007	12,537,028.24	82	8,121,704.83	48	1,324,547.58	16	670,016.12	7	8,161,917.16	46	837,665.86	3	19,115,851.55	120
	3.191%	3.0%	2.067%	1.8%	0.337%	0.6%	0.171%	0.3%	2.078%	1.7%	0.213%	0.1%	4.866%	4.4%
07/25/2007	11,083,110.01	77	5,950,917.50	37	979,525.95	11	431,710.52	5	4,714,076.00	24	465,840.66	1	12,542,070.63	78
	2.794%	2.8%	1.500%	1.4%	0.247%	0.4%	0.109%	0.2%	1.188%	0.9%	0.117%	0.0%	3.161%	2.8%
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 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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
26-Nov-2007	12.15	378,525,493.98	224,371.14	6,357,833.71	149,122.46	1.652%	18.117%	745%	0.039%	0.464%	19%
25-Oct-2007	11.16	385,107,698.83	226,708.79	2,875,208.87	109,221.41	0.741%	8.539%	383%	0.028%	0.337%	15%
25-Sep-2007	10.16	388,209,616.49	226,792.23	4,429,190.94	75,492.15	1.128%	12.728%	627%	0.019%	0.230%	11%
27-Aug-2007	9.16	392,865,599.66	227,702.89	3,638,614.84	0.00	0.918%	10.473%	572%	0.000%	0.000%	0%
25-Jul-2007	8.16	396,731,917.39	228,114.55	5,048,910.19	0.00	1.257%	14.080%	863%	0.000%	0.000%	0%
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)		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 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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		2.3006	%
Beginning Overcollateralization Amount			8,708,236.37
Overcollateralization Decrease Due to Realized Losses			(31,463.67	)
Overcollateralization Deficiency Amount	31,463.67
Amount Available for Overcollateralization Increase	797,612.59
Overcollateralization Increase Amount			31,463.67
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	6,550,741.18
Overcollateralization Reduction Amount			0.00
Current Overcollateralization			8,708,236.37		2.3006	%

Current Senior Enhancement Percentage					27.1346	%
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	27.1346	%
Senior Enhancement Target Percentage	46.0000	%
Is a Trigger Event in Effect?			Yes
(Is a Delinquency Trigger Event in Effect or Is a Cumulative Realized Loss Trigger in Effect?)
Is a Delinquency Trigger Event in Eeffect?			Yes
(Does the Delinquency Percentage Exceed the Target Percentage?)
Delinquency Percentage	10.6217	%
Target Percentage (34.75% of the Prior Senior Enhancement Percentage)	9.2681	%
Is a Cumulative Realized Loss Trigger Event in Effect?			No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.0497	%
Target Percentage	1.2500	%

Reports Available at www.sf.citidirect.com

Page 11 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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					2,511,572.30
Class A-1 Monthly Interest Distributable Amount		(543,313.18	)		1,968,259.12
Class A-2 Monthly Interest Distributable Amount		(344,596.46	)		1,623,662.66
Class A-3 Monthly Interest Distributable Amount		(211,690.56	)		1,411,972.10
Class A-4 Monthly Interest Distributable Amount		(149,235.20	)		1,262,736.90
Remaining Amount to be Distributed as Interest to Subordinate Classes		(1,262,736.90	)		0.00

Subordinate Interest Remittance Funds					1,262,736.90
Class M-1 Monthly Interest Distributable Amount		(84,547.10	)		1,178,189.80
Class M-2 Monthly Interest Distributable Amount		(99,198.22	)		1,078,991.58
Class M-3 Monthly Interest Distributable Amount		(31,825.82	)		1,047,165.76
Class M-4 Monthly Interest Distributable Amount		(36,348.43	)		1,010,817.33
Class M-5 Monthly Interest Distributable Amount		(38,496.26	)		972,321.07
Class M-6 Monthly Interest Distributable Amount		(29,523.33	)		942,797.74
Class M-7 Monthly Interest Distributable Amount		(24,330.77	)		918,466.97
Class M-8 Monthly Interest Distributable Amount		(20,800.56	)		897,666.41
Class M-9 Monthly Interest Distributable Amount		(26,879.30	)		870,787.11
Class M-10 Monthly Interest Distributable Amount		(42,405.06	)		828,382.05
Class M-11 Monthly Interest Distributable Amount		(30,710.27	)		797,671.78
Remaining Amount to Be Distributed as Net Monthly Excess Cashflow		(797,671.78	)		0.00

Senior Principal Distribution Funds					6,550,741.18
Class A-1 Principal Distribution Amount		(6,550,741.18	)		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 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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					797,671.78
Class A Extra Principal Payment Amount to Increase Overcollateralization		(31,463.67	)		766,208.11
Amounts Paid to Cover Net WAC Rate Carryover Amount Shortfalls		(59.19	)		766,148.91
Class CE Monthly Interest Distributable Amount and Any Unpaid Interest Shortfall Amount		(766,148.91	)		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					54,949.25
Class P Prepayment Penalties		(54,949.25	)		0.00
Distribution of Class P Outstanding Certificate Principal Balance		0.00			0.00

Reports Available at www.sf.citidirect.com

Page 13 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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	1,387,030.25
Cap Contract Ending Notional Amount	1,338,401.22
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	54,949.25

Net WAC Rate Carryover Reserve Account Information
Beginning Reserve Account Balance	0.00
Deposits	59.19
Withdrawals	59.19
Ending Reserve Account Balance	0.00

Rate Reset Information
Current LIBOR	4.872500	%
Next LIBOR	4.783130	%

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 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

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			34.33
Class M-11 Current Net WAC Rate Carryover Amount			24.86

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 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE1


*LIQUIDATION LOSS DETAIL*
Loan Number	Prior Loan Status	Next Due Date at Liquidation	Original Principal Balance	Unpaid Principal Balance at Liquidation	Scheduled Principal Balance at Liquidation	Current Realized Loss Amount	Subsequent Loss / (Recovery) Amount	Total Realized Loss Amount	Loss Severity
*Group* 1
0000000221853503	N/A - Prior Liquidation	-	13,800.00	-	-	-	109.00	109.00	-
0000000221854625	N/A - Prior Liquidation	04/01/2007	9,200.00	9,191.41	9,184.72	9,690.06	-	9,690.06	105.502%
0000000221855839	N/A - Prior Liquidation	06/01/2007	130,000.00	127,381.36	126,996.20	9,228.41	-	9,228.41	7.267%
0000000221855967	N/A - Prior Liquidation	04/01/2007	13,000.00	12,971.20	12,941.54	13,630.83	-	13,630.83	105.326%
*TOTALS*			166,000.00	149,543.97	149,122.46	32,549.30	109.00	32,658.30	21.827%

Reports Available at www.sf.citidirect.com

Page 16 of 17

Distribution Date:

Determination Date:

11/26/2007

11/16/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE1


*REO DETAIL*
Loan Number	Group No.	State	REO Acquisition Date	Original Principal Balance	Unpaid Principal Balance at Acquisition	Current Scheduled Principal Balance	REO Book Value
0000000221853509	1	GA	Not Available	61,100.00	Not Available	60,703.29	Not Available
0000000221853797	1	MS	Not Available	79,200.00	Not Available	78,792.92	Not Available
0000000221854246	1	MO	Not Available	64,400.00	Not Available	63,994.04	Not Available
0000000221854329	1	CO	Not Available	192,750.00	Not Available	191,179.25	Not Available
0000000221853414	1	TX	Not Available	141,550.00	Not Available	140,607.25	Not Available
0000000221854505	1	MO	Not Available	64,800.00	Not Available	64,424.52	Not Available
0000000221854658	1	MN	Not Available	209,000.00	Not Available	207,835.80	Not Available
0000000221854876	1	TX	Not Available	58,950.00	Not Available	58,613.46	Not Available
0000000221854885	1	KS	Not Available	126,350.00	Not Available	125,595.79	Not Available
0000000221854945	1	GA	Not Available	117,000.00	Not Available	116,314.75	Not Available
0000000221855250	1	OR	Not Available	320,150.00	Not Available	318,547.62	Not Available
0000000221855479	1	VA	Not Available	175,000.00	Not Available	173,677.03	Not Available
0000000221855527	1	DC	Not Available	467,500.00	Not Available	464,968.21	Not Available
0000000221855772	1	MI	Not Available	85,850.00	Not Available	85,358.03	Not Available
0000000221855787	1	CO	Not Available	165,680.00	Not Available	164,734.59	Not Available
0000000221856220	1	MI	Not Available	165,000.00	Not Available	163,543.07	Not Available
TOTALS				2,494,280.00	Not Available	2,478,889.62	Not Available

Reports Available at www.sf.citidirect.com

Page 17 of 17

CITIGROUP MORTGAGE LOAN TRUST 2007-WFHE1 10-D