Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2


*CONTACT INFORMATION*

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

Credit Risk Manager	Clayton Fixed Income Services Inc.
	1700 Lincoln Street, Suite 1600
	Denver, CO 80203

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 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*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	418,372,000.00	306,021,768.81	4.893130%	30 / 360	11/26 - 12/25	1,247,836.91	11,346,522.41	12,594,359.32	0.00	0.00	294,675,246.40
A2	166,657,000.00	166,657,000.00	4.933130%	30 / 360	11/26 - 12/25	685,117.21	0.00	685,117.21	0.00	0.00	166,657,000.00
A3	104,265,000.00	104,265,000.00	4.963130%	30 / 360	11/26 - 12/25	431,233.96	0.00	431,233.96	0.00	0.00	104,265,000.00
A4	63,433,000.00	63,433,000.00	5.133130%	30 / 360	11/26 - 12/25	271,341.53	0.00	271,341.53	0.00	0.00	63,433,000.00
M1	40,086,000.00	40,086,000.00	5.183130%	30 / 360	11/26 - 12/25	173,142.46	0.00	173,142.46	0.00	0.00	40,086,000.00
M2	44,540,000.00	44,540,000.00	5.233130%	30 / 360	11/26 - 12/25	194,236.34	0.00	194,236.34	0.00	0.00	44,540,000.00
M3	20,291,000.00	20,291,000.00	5.253130%	30 / 360	11/26 - 12/25	88,826.05	0.00	88,826.05	0.00	0.00	20,291,000.00
M4	17,816,000.00	17,816,000.00	5.433130%	30 / 360	11/26 - 12/25	80,663.87	0.00	80,663.87	0.00	0.00	17,816,000.00
M5	15,836,000.00	15,836,000.00	5.583130%	30 / 360	11/26 - 12/25	73,678.71	0.00	73,678.71	0.00	0.00	15,836,000.00
M6	11,383,000.00	11,383,000.00	5.933130%	30 / 360	11/26 - 12/25	56,280.68	0.00	56,280.68	0.00	0.00	11,383,000.00
M7	10,887,000.00	10,887,000.00	6.733130%	30 / 360	11/26 - 12/25	61,086.32	0.00	61,086.32	0.00	0.00	10,887,000.00
M8	8,909,000.00	8,909,000.00	7.283130%	30 / 360	11/26 - 12/25	54,071.17	0.00	54,071.17	0.00	0.00	8,909,000.00
M9	13,856,000.00	13,856,000.00	7.283130%	30 / 360	11/26 - 12/25	84,095.87	0.00	84,095.87	0.00	0.00	13,856,000.00
M10	17,817,000.00	17,817,000.00	7.283130%	30 / 360	11/26 - 12/25	108,136.27	0.00	108,136.27	0.00	0.00	17,817,000.00
CE	35,632,482.63	35,632,100.97	70.315224%	30 / 360	11/01 - 11/30	1,276,485.00	0.00	1,276,485.00	0.00	0.00	35,632,100.97
P	100.00	100.00	0.000000%	30 / 360		86,881.47	0.00	86,881.47	0.00	0.00	100.00
R	0.00	0.00	0.000000%	30 / 360		0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00	0.000000%	30 / 360		0.00	0.00	0.00	0.00	0.00	0.00
Totals	989,780,582.63	877,429,969.78				4,973,113.82	11,346,522.41	16,319,636.23	0.00	0.00	866,083,447.37

Reports Available at www.sf.citidirect.com

Page 2 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*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	17312BAA0	12/24/2007	731.458532	2.982601	27.120654	30.103256	0.000000	0.000000	704.337877
A2	17312BAB8	12/24/2007	1,000.000000	4.110942	0.000000	4.110942	0.000000	0.000000	1,000.000000
A3	17312BAC6	12/24/2007	1,000.000000	4.135942	0.000000	4.135942	0.000000	0.000000	1,000.000000
A4	17312BAD4	12/24/2007	1,000.000000	4.277608	0.000000	4.277608	0.000000	0.000000	1,000.000000
M1	17312BAE2	12/24/2007	1,000.000000	4.319275	0.000000	4.319275	0.000000	0.000000	1,000.000000
M2	17312BAF9	12/24/2007	1,000.000000	4.360942	0.000000	4.360942	0.000000	0.000000	1,000.000000
M3	17312BAG7	12/24/2007	1,000.000000	4.377608	0.000000	4.377608	0.000000	0.000000	1,000.000000
M4	17312BAH5	12/24/2007	1,000.000000	4.527608	0.000000	4.527608	0.000000	0.000000	1,000.000000
M5	17312BAJ1	12/24/2007	1,000.000000	4.652609	0.000000	4.652609	0.000000	0.000000	1,000.000000
M6	17312BAK8	12/24/2007	1,000.000000	4.944275	0.000000	4.944275	0.000000	0.000000	1,000.000000
M7	17312BAL6	12/24/2007	1,000.000000	5.610941	0.000000	5.610941	0.000000	0.000000	1,000.000000
M8	17312BAM4	12/24/2007	1,000.000000	6.069275	0.000000	6.069275	0.000000	0.000000	1,000.000000
M9	17312BAN2	12/24/2007	1,000.000000	6.069275	0.000000	6.069275	0.000000	0.000000	1,000.000000
M10	17312BAP7	12/24/2007	1,000.000000	6.069275	0.000000	6.069275	0.000000	0.000000	1,000.000000
CE	17312BAQ5	11/30/2007	999.989289	35.823634	0.000000	35.823634	0.000000	0.000000	999.989289
P	17312BAR3	11/30/2007	1,000.000000	868,814.700000	0.000000	868,814.700000	0.000000	0.000000	1,000.000000
R	17312BAS1	11/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17312BAT9	11/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000

Reports Available at www.sf.citidirect.com

Page 3 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*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	306,021,768.81	4.89313%	4.97500%	30 / 360	1,247,836.91	0.00	0.00	0.00	1,247,836.91	0.00	1,247,836.91	0.00
A2	166,657,000.00	4.93313%	5.01500%	30 / 360	685,117.21	0.00	0.00	0.00	685,117.21	0.00	685,117.21	0.00
A3	104,265,000.00	4.96313%	5.04500%	30 / 360	431,233.96	0.00	0.00	0.00	431,233.96	0.00	431,233.96	0.00
A4	63,433,000.00	5.13313%	5.21500%	30 / 360	271,341.53	0.00	0.00	0.00	271,341.53	0.00	271,341.53	0.00
M1	40,086,000.00	5.18313%	5.26500%	30 / 360	173,142.46	0.00	0.00	0.00	173,142.46	0.00	173,142.46	0.00
M2	44,540,000.00	5.23313%	5.31500%	30 / 360	194,236.34	0.00	0.00	0.00	194,236.34	0.00	194,236.34	0.00
M3	20,291,000.00	5.25313%	5.33500%	30 / 360	88,826.05	0.00	0.00	0.00	88,826.05	0.00	88,826.05	0.00
M4	17,816,000.00	5.43313%	5.51500%	30 / 360	80,663.87	0.00	0.00	0.00	80,663.87	0.00	80,663.87	0.00
M5	15,836,000.00	5.58313%	5.66500%	30 / 360	73,678.71	0.00	0.00	0.00	73,678.71	0.00	73,678.71	0.00
M6	11,383,000.00	5.93313%	6.01500%	30 / 360	56,280.68	0.00	0.00	0.00	56,280.68	0.00	56,280.68	0.00
M7	10,887,000.00	6.73313%	6.81500%	30 / 360	61,086.32	0.00	0.00	0.00	61,086.32	0.00	61,086.32	0.00
M8	8,909,000.00	7.28313%	7.36500%	30 / 360	54,071.17	0.00	0.00	0.00	54,071.17	0.00	54,071.17	0.00
M9	13,856,000.00	7.28313%	7.36500%	30 / 360	84,095.87	0.00	0.00	0.00	84,095.87	0.00	84,095.87	0.00
M10	17,817,000.00	7.28313%	7.36500%	30 / 360	108,136.27	0.00	0.00	0.00	108,136.27	0.00	108,136.27	0.00
CE	35,632,100.97	70.31522%	0.00000%	30 / 360	1,284,417.59	0.00	0.00	7,932.59	1,276,485.00	0.00	1,276,485.00	0.00
P	100.00	0.00000%	0.00000%	30 / 360	86,881.47	0.00	0.00	0.00	86,881.47	0.00	86,881.47	0.00
R	0.00	0.00000%	0.00000%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00	0.00000%	0.00000%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals	877,429,969.78				4,981,046.41	0.00	0.00	7,932.59	4,973,113.82	0.00	4,973,113.82	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*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	418,372,000.00	306,021,768.81	442,497.47	10,904,024.94	0.00	0.00	0.00	294,675,246.40	0.00	42.27%	34.02%	23.95%	27.37%
A2	166,657,000.00	166,657,000.00	0.00	0.00	0.00	0.00	0.00	166,657,000.00	0.00	16.84%	19.24%	23.95%	27.37%
A3	104,265,000.00	104,265,000.00	0.00	0.00	0.00	0.00	0.00	104,265,000.00	0.00	10.53%	12.04%	23.95%	27.37%
A4	63,433,000.00	63,433,000.00	0.00	0.00	0.00	0.00	0.00	63,433,000.00	0.00	6.41%	7.32%	23.95%	27.37%
M1	40,086,000.00	40,086,000.00	0.00	0.00	0.00	0.00	0.00	40,086,000.00	0.00	4.05%	4.63%	19.90%	22.74%
M2	44,540,000.00	44,540,000.00	0.00	0.00	0.00	0.00	0.00	44,540,000.00	0.00	4.50%	5.14%	15.40%	17.60%
M3	20,291,000.00	20,291,000.00	0.00	0.00	0.00	0.00	0.00	20,291,000.00	0.00	2.05%	2.34%	13.35%	15.26%
M4	17,816,000.00	17,816,000.00	0.00	0.00	0.00	0.00	0.00	17,816,000.00	0.00	1.80%	2.06%	11.55%	13.20%
M5	15,836,000.00	15,836,000.00	0.00	0.00	0.00	0.00	0.00	15,836,000.00	0.00	1.60%	1.83%	9.95%	11.37%
M6	11,383,000.00	11,383,000.00	0.00	0.00	0.00	0.00	0.00	11,383,000.00	0.00	1.15%	1.31%	8.80%	10.06%
M7	10,887,000.00	10,887,000.00	0.00	0.00	0.00	0.00	0.00	10,887,000.00	0.00	1.10%	1.26%	7.70%	8.80%
M8	8,909,000.00	8,909,000.00	0.00	0.00	0.00	0.00	0.00	8,909,000.00	0.00	0.90%	1.03%	6.80%	7.77%
M9	13,856,000.00	13,856,000.00	0.00	0.00	0.00	0.00	0.00	13,856,000.00	0.00	1.40%	1.60%	5.40%	6.17%
M10	17,817,000.00	17,817,000.00	0.00	0.00	0.00	0.00	0.00	17,817,000.00	0.00	1.80%	2.06%	3.60%	4.11%
CE	35,632,482.63	35,632,100.97	0.00	0.00	0.00	0.00	0.00	35,632,100.97	0.00	3.60%	4.11%	0.00%	0.00%
Totals	989,780,482.63	877,429,869.78	442,497.47	10,904,024.94	0.00	0.00	0.00	866,083,347.37	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

Reconciliation Detail


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	6,249,474.28
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	(7,932.59	)
Interest Adjustments	0.00
Realized Loss in Excess of Principal Balance	(27,377.61	)
Total Interest Funds Available:			6,214,164.08
Principal Funds Available
Scheduled Principal	442,497.47
Curtailments	153,806.48
Prepayments in Full	9,614,514.52
Net Liquidation Proceeds	332,222.23
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
Trailing Recovery/(Loss)	0.00
Total Principal Funds Available:			10,543,040.70
Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	86,881.47
Other Charges	0.00
Total Other Funds Available:			86,881.47
Total Funds Available			16,844,086.25


*ALLOCATION OF FUNDS*

Scheduled Fees
Credit Risk Manager Fee	9,871.08
PMI Insurer Fee	149,927.58
Servicing Fee	364,651.36
Total Scheduled Fees:		524,450.02
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	4,973,113.82
Principal Distribution	11,346,522.41
Total Distribution to Certificateholders:		16,319,636.23
Total Funds Allocated		16,844,086.25

Reports Available at www.sf.citidirect.com

Page 6 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*Collateral Summary*

*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		989,780,582.63			877,429,969.78			866,083,447.37

Loan Count		6,628			6,006			5,941

Weighted Average Coupon Rate (WAC)		8.621478	%		8.577749	%		Not Available

Net Weighted Average Coupon Rate (Net WAC)		8.121478	%		7.859203	%		Not Available

Weighted Average Remaining Term (WART in months)		353			345			344


*AVAILABLE PRINCIPAL*

Scheduled Principal	442,497.47
Curtailments	153,806.48
Principal Prepayments	9,614,514.52
Net Liquidation Proceeds	332,222.23
Repurchased Principal	0.00
Trailing Recoveries/(Losses)	0.00
TOTAL AVAILABLE PRINCIPAL	10,543,040.70

Current Realized Losses	803,481.71
Current Bankruptcy Losses	0.00
Realized Loss in Excess of Liquidated Loan Balance	27,377.61
Trailing Loss/(Income)	0.00
Cumulative Realized Losses	1,077,604.96


*AVAILABLE INTEREST*

Scheduled Interest		6,249,474.28

Less:	Servicing Fee	364,651.36
	Credit Risk Manager Fee	9,871.08
	PMI Insurer Fee	149,927.58
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	7,932.59
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
	Realized Loss in Excess of Liquidated Loan Balance	27,377.61
TOTAL AVAILABLE INTEREST		5,689,714.06

Reports Available at www.sf.citidirect.com

Page 7 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*Delinquency Information*

	Less Than
	30 Days			30-59 Days			60-89 Days			90+ Days			Totals
Delinquency
Scheduled Principal Balance					31,686,487.98			22,006,282.16			15,436,585.53			69,129,355.67
Percentage of Total Pool Balance					3.6586	%		2.5409	%		1.7823	%		7.9818	%
Number of Loans					184			147			103			434
Percentage of Total Loans					3.0971	%		2.4743	%		1.7337	%		7.3052	%
Bankruptcy
Scheduled Principal Balance		1,209,316.33			556,739.03			6,358.84			3,485,685.94			5,258,100.14
Percentage of Total Pool Balance		0.1396	%		0.0643	%		0.0007	%		0.4025	%		0.6071	%
Number of Loans		13			5			1			24			43
Percentage of Total Loans		0.2188	%		0.0842	%		0.0168	%		0.4040	%		0.7238	%
Foreclosure
Scheduled Principal Balance					0.00			0.00			41,527,279.62			41,527,279.62
Percentage of Total Pool Balance					0.0000	%		0.0000	%		4.7948	%		4.7948	%
Number of Loans					0			0			212			212
Percentage of Total Loans					0.0000	%		0.0000	%		3.5684	%		3.5684	%
REO
Scheduled Principal Balance					0.00			0.00			7,644,929.34			7,644,929.34
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.8827	%		0.8827	%
Number of Loans					0			0			50			50
Percentage of Total Loans					0.0000	%		0.0000	%		0.8416	%		0.8416	%
Total
Scheduled Principal Balance		1,209,316.33			32,243,227.01			22,012,641.00			68,094,480.43			123,559,664.77
Percentage of Total Pool Balance		0.1396	%		3.7229	%		2.5416	%		7.8623	%		14.2665	%
Number of Loans		13			189			148			389			739
Percentage of Total Loans		0.2188	%		3.1813	%		2.4912	%		6.5477	%		12.4390	%

Principal and Interest Advances					6,034,839.19

Reports Available at www.sf.citidirect.com

Page 8 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*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
12/26/2007	31,686,487.98	184	22,006,282.16	147	15,436,585.53	103	5,258,100.14	43	41,527,279.62	212	7,644,929.34	50	91,873,176.79	555
	3.659%	3.1%	2.541%	2.5%	1.782%	1.7%	0.607%	0.7%	4.795%	3.6%	0.883%	0.8%	10.608%	9.3%
11/26/2007	28,420,124.10	192	18,189,187.67	112	10,356,843.86	86	4,638,215.64	37	39,578,310.70	200	4,799,155.88	32	77,561,713.75	467
	3.239%	3.2%	2.073%	1.9%	1.180%	1.4%	0.529%	0.6%	4.511%	3.3%	0.547%	0.5%	8.840%	7.8%
10/25/2007	24,874,137.00	164	20,300,653.22	137	6,122,109.22	55	3,179,444.71	25	35,176,117.62	179	2,181,633.50	11	66,959,958.27	407
	2.810%	2.7%	2.293%	2.3%	0.692%	0.9%	0.359%	0.4%	3.974%	3.0%	0.246%	0.2%	7.565%	6.7%
09/25/2007	27,270,916.89	198	18,041,259.36	107	4,088,568.91	37	2,386,277.20	18	24,697,496.78	124	1,088,909.34	4	50,302,511.59	290
	3.066%	3.3%	2.028%	1.8%	0.460%	0.6%	0.268%	0.3%	2.776%	2.0%	0.122%	0.1%	5.655%	4.8%
08/27/2007	25,994,520.21	161	16,164,555.67	100	2,446,459.42	20	1,095,849.51	10	13,989,933.64	66	0.00	0	33,696,798.24	196
	2.885%	2.6%	1.794%	1.6%	0.272%	0.3%	0.122%	0.2%	1.553%	1.1%	0.000%	0.0%	3.740%	3.2%
07/25/2007	26,083,123.98	159	18,493,125.07	99	0.00	0	1,272,060.71	12	0.00	0	0.00	0	19,765,185.78	111
	2.853%	2.6%	2.023%	1.6%	0.000%	0.0%	0.139%	0.2%	0.000%	0.0%	0.000%	0.0%	2.162%	1.8%
06/25/2007	25,517,434.03	146	89,279.68	1	0.00	0	1,162,587.21	9	0.00	0	0.00	0	1,251,866.89	10
	2.765%	2.3%	0.010%	0.0%	0.000%	0.0%	0.126%	0.1%	0.000%	0.0%	0.000%	0.0%	0.136%	0.2%
05/25/2007	3,154,091.64	17	271,223.63	2	0.00	0	532,737.05	6	0.00	0	0.00	0	803,960.68	8
	0.337%	0.3%	0.029%	0.0%	0.000%	0.0%	0.057%	0.1%	0.000%	0.0%	0.000%	0.0%	0.086%	0.1%
04/25/2007	279,213.97	2	0.00	0	0.00	0	466,580.20	5	0.00	0	0.00	0	466,580.20	5
	0.028%	0.0%	0.000%	0.0%	0.000%	0.0%	0.048%	0.1%	0.000%	0.0%	0.000%	0.0%	0.048%	0.1%

Reports Available at www.sf.citidirect.com

Page 9 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*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-Dec-2007	11.34	866,083,447.37	442,497.47	10,904,024.94	1,135,703.94	1.243%	13.941%	615%	0.129%	1.542%	68%
26-Nov-2007	10.34	877,429,969.78	445,603.71	7,303,141.87	238,026.59	0.825%	9.468%	458%	0.027%	0.322%	16%
25-Oct-2007	9.34	885,178,715.36	446,044.37	3,920,091.06	0.00	0.441%	5.164%	276%	0.000%	0.000%	0%
25-Sep-2007	8.35	889,544,850.79	444,507.46	10,911,449.67	0.00	1.212%	13.610%	815%	0.000%	0.000%	0%
27-Aug-2007	7.35	900,900,807.92	446,442.65	13,008,635.96	0.00	1.423%	15.805%	1,074%	0.000%	0.000%	0%
25-Jul-2007	6.36	914,355,886.53	448,426.59	8,094,293.93	0.00	0.877%	10.036%	789%	0.000%	0.000%	0%
25-Jun-2007	5.36	922,898,607.05	448,948.52	11,852,072.90	0.00	1.268%	14.198%	1,324%	0.000%	0.000%	0%
25-May-2007	4.37	935,199,628.47	449,463.96	45,432,085.82	0.00	4.633%	43.405%	4,971%	0.000%	0.000%	0%
25-Apr-2007	3.37	981,081,178.25	465,878.79	8,233,525.59	0.00	0.832%	9.542%	1,417%	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 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*Credit Enhancement*

*Overcollateralization and Trigger Information*

Overcollateralization Target Amount			35,632,100.97		4.1142	%
Beginning Overcollateralization Amount			35,632,100.97
Overcollateralization Decrease Due to Realized Losses			(803,481.71	)
Overcollateralization Deficiency Amount	803,481.71
Excess Spread Available for Overcollateralization Increase	2,079,966.71
Overcollateralization Increase Amount			803,481.71
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	10,543,040.70
Overcollateralization Reduction Amount			0.00
Current Overcollateralization			35,632,100.97		4.1142	%

Current Senior Enhancement Percentage					27.3707	%
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 and Does the Senior Enhancement Percentage Equal or Exceed the Target Percentage?)
3rd Anniversary Distribution Date	26-Apr-2010
Stepdown Date Senior Enhancement Percentage	27.3707	%
Senior Enhancement Target Percentage	47.9000	%
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 Effect?			Yes
(Does the Delinquency Percentage Exceed the Target Percentage?)
Delinquency Percentage	10.4040	%
Target Percentage (46.00% of the Prior Senior Enhancement Percentage)	9.5207	%
Is a Cumulative Realized Loss Trigger Event in Effect?			No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.1089	%
Target Percentage	0.0000	%

Reports Available at www.sf.citidirect.com

Page 11 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*Waterfall Detail*
*DISTRIBUTIONS*	Amount Distributed			Remaining Available Funds

Senior Interest Remittance Funds					5,689,714.06
Class A-1 Certificates, the Senior Interest Distribution Amount		(1,247,836.91	)		4,441,877.15
Class A-2 Certificates, the Senior Interest Distribution Amount		(685,117.21	)		3,756,759.94
Class A-3 Certificates, the Senior Interest Distribution Amount		(431,233.96	)		3,325,525.98
Class A-4 Certificates, the Senior Interest Distribution Amount		(271,341.53	)		3,054,184.45

Remaining Interest Remittance Funds					3,054,184.45
Class M-1 Interest Distribution Amount		(173,142.46	)		2,881,041.99
Class M-2 Interest Distribution Amount		(194,236.34	)		2,686,805.65
Class M-3 Interest Distribution Amount		(88,826.05	)		2,597,979.60
Class M-4 Interest Distribution Amount		(80,663.87	)		2,517,315.73
Class M-5 Interest Distribution Amount		(73,678.71	)		2,443,637.02
Class M-6 Interest Distribution Amount		(56,280.68	)		2,387,356.34
Class M-7 Interest Distribution Amount		(61,086.32	)		2,326,270.02
Class M-8 Interest Distribution Amount		(54,071.17	)		2,272,198.85
Class M-9 Interest Distribution Amount		(84,095.87	)		2,188,102.98
Class M-10 Interest Distribution Amount		(108,136.27	)		2,079,966.71

Principal Remittance Amount Less Any OC Reduction Amount					10,543,040.70
Class A-1 Certificates		(10,543,040.70	)		0.00
Class A-2 Certificates		0.00			0.00
Class A-3 Certificates		0.00			0.00
Class A-4 Certificates		0.00			0.00
Class M-1 Certificates		0.00			0.00
Class M-2 Certificates		0.00			0.00
Class M-3 Certificates		0.00			0.00
Class M-4 Certificates		0.00			0.00
Class M-5 Certificates		0.00			0.00
Class M-6 Certificates		0.00			0.00
Class M-7 Certificates		0.00			0.00
Class M-8 Certificates		0.00			0.00
Class M-9 Certificates		0.00			0.00
Class M-10 Certificates		0.00			0.00

Reports Available at www.sf.citidirect.com

Page 12 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2



Net Monthly Excess Cashflow			2,079,966.71
Class A-1 Certificates	(803,481.71	)	1,276,485.00
Class A-2 Certificates	0.00		1,276,485.00
Class A-3 Certificates	0.00		1,276,485.00
Class A-4 Certificates	0.00		1,276,485.00
Class M-1 Certificates	0.00		1,276,485.00
Class M-2 Certificates	0.00		1,276,485.00
Class M-3 Certificates	0.00		1,276,485.00
Class M-4 Certificates	0.00		1,276,485.00
Class M-5 Certificates	0.00		1,276,485.00
Class M-6 Certificates	0.00		1,276,485.00
Class M-7 Certificates	0.00		1,276,485.00
Class M-8 Certificates	0.00		1,276,485.00
Class M-9 Certificates	0.00		1,276,485.00
Class M-10 Certificates	0.00		1,276,485.00
To the Mezzanine Certificates, any Interest Carry Forward Amounts	0.00		1,276,485.00
To the Mezzanine Certificates, the related Allocated Realized Loss Amount	0.00		1,276,485.00
To the Net Wac Rate Carryover Reserve Account, any Net Wac Rate Carryover Amounts	0.00		1,276,485.00
To the Servicer, any reimbursement for advances	0.00		1,276,485.00
To the Class CE Certificates, the Interest Distribution Amount	(1,276,485.00	)	0.00
To the Class CE Certificates, the Overcollateralization Reduction Amount	0.00		0.00
To the Class R Certificates, any remaining amounts	0.00		0.00

Prepayment Penalties			86,881.47
Class P Prepayment Penalties	(86,881.47	)	0.00
Distribution of Class P outstanding Certificate Principal Balance	0.00		0.00

Reports Available at www.sf.citidirect.com

Page 13 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2

*Other Information*


Cap Account Information
Beginning Balance	0.00
Deposits	0.00
Withdrawals	0.00
Ending Balance	0.00

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

Expenses
Extraordinary Trust Fund Expenses	0.00

Rate Reset Information
Current LIBOR	4.783130	%
Next LIBOR	4.865000	%

Reports Available at www.sf.citidirect.com

Page 14 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2



Certificate Interest Rates limited by the Net WAC Rate

None of the Certificate Rates were limited

Net WAC Rate Carryover Amounts

None

Unpaid Net WAC Rate Carryover Amounts

None

Reports Available at www.sf.citidirect.com

Page 15 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2


*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
0000000156522633	Delinquent	05/01/2007	125,500.00	125,322.51	125,161.40	130,413.64	-	130,413.64	104.196%
0000000157062332	Delinquent	05/01/2007	17,580.00	17,567.08	17,549.20	18,795.90	-	18,795.90	107.104%
0000000157068925	Delinquent	05/01/2007	47,000.00	46,948.30	46,894.45	49,023.28	-	49,023.28	104.540%
0000000157069402	Delinquent	05/01/2007	25,000.00	24,975.40	24,943.14	26,529.04	-	26,529.04	106.358%
0000000157164088	Delinquent	05/01/2007	28,790.00	28,740.04	28,688.36	30,014.51	-	30,014.51	104.623%
0000000157214206	Delinquent	05/01/2007	297,500.00	297,242.17	296,772.01	123,586.94	-	123,586.94	41.644%
0000000157311382	Delinquent	04/01/2007	14,980.00	14,965.16	14,947.14	15,733.50	-	15,733.50	105.261%
0000000157316035	Delinquent	05/01/2007	161,000.00	160,839.81	160,619.05	169,200.21	-	169,200.21	105.343%
0000000157529835	Delinquent	05/01/2007	139,001.00	138,886.98	138,769.43	143,315.45	-	143,315.45	103.276%
0000000156978769	Bankruptcy	04/01/2007	54,270.00	54,230.19	54,189.10	56,113.35	-	56,113.35	103.551%
0000000157199464	Foreclosure	07/01/2007	228,475.00	227,834.98	227,170.74	68,133.50	-	68,133.50	29.992%

*TOTALS*			1,139,096.00	1,137,552.62	1,135,704.02	830,859.32	0.00	830,859.32	73.158%

Reports Available at www.sf.citidirect.com

Page 16 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2


*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
0000000156959926	1	MI	Not Available	84,000.00	Not Available	83,375.98	Not Available
0000000155445992	1	GA	Not Available	71,100.00	Not Available	70,975.29	Not Available
0000000155515992	1	MO	Not Available	38,675.00	Not Available	38,452.98	Not Available
0000000156164709	1	CA	Not Available	488,000.00	Not Available	488,000.00	Not Available
0000000156412983	1	MI	Not Available	50,000.00	Not Available	49,654.73	Not Available
0000000156420556	1	MI	Not Available	99,000.00	Not Available	98,710.27	Not Available
0000000156576001	1	MI	Not Available	59,500.00	Not Available	59,090.17	Not Available
0000000156835837	1	VA	Not Available	66,000.00	Not Available	65,647.10	Not Available
0000000156859829	1	MI	Not Available	77,600.00	Not Available	77,063.42	Not Available
0000000156964645	1	MI	Not Available	61,750.00	Not Available	61,464.49	Not Available
0000000157071556	1	AZ	Not Available	216,000.00	Not Available	216,000.00	Not Available
0000000157072125	1	MI	Not Available	76,500.00	Not Available	76,024.38	Not Available
0000000157078692	1	MO	Not Available	64,000.00	Not Available	63,579.30	Not Available
0000000157153917	1	CO	Not Available	195,200.00	Not Available	194,398.09	Not Available
0000000157161928	1	CA	Not Available	409,900.00	Not Available	407,531.87	Not Available
0000000157188731	1	NC	Not Available	201,926.00	Not Available	200,987.94	Not Available
0000000157192378	1	MI	Not Available	93,100.00	Not Available	92,587.16	Not Available
0000000157235821	1	MD	Not Available	482,000.00	Not Available	480,946.78	Not Available
0000000157354853	1	OR	Not Available	141,866.00	Not Available	141,087.65	Not Available
0000000157414939	1	CO	Not Available	132,050.00	Not Available	131,296.65	Not Available
0000000157423807	1	VA	Not Available	409,980.00	Not Available	409,980.00	Not Available
0000000157443193	1	AZ	Not Available	310,000.00	Not Available	308,410.44	Not Available
0000000157472697	1	SC	Not Available	118,750.00	Not Available	118,115.15	Not Available
0000000157486838	1	MI	Not Available	59,000.00	Not Available	58,723.19	Not Available
0000000157490822	1	CO	Not Available	196,403.00	Not Available	195,165.02	Not Available

Reports Available at www.sf.citidirect.com

Page 17 of 18

Distribution Date:

Determination Date:

12/26/2007

12/14/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-WFHE2


0000000157499088	1	TN	Not Available	50,150.00	Not Available	49,931.72	Not Available
0000000157555079	1	NC	Not Available	135,630.00	Not Available	135,039.98	Not Available
0000000156442998	1	SC	Not Available	50,400.00	Not Available	50,069.54	Not Available
0000000156519159	1	TN	Not Available	55,920.00	Not Available	55,536.80	Not Available
0000000156526022	1	MI	Not Available	120,175.00	Not Available	119,505.62	Not Available
0000000156578114	1	GA	Not Available	234,900.00	Not Available	233,826.97	Not Available
0000000156697567	1	MO	Not Available	69,575.00	Not Available	69,031.19	Not Available
0000000157062365	1	MI	Not Available	103,200.00	Not Available	102,824.95	Not Available
0000000157102427	1	CA	Not Available	360,000.00	Not Available	357,041.02	Not Available
0000000157252552	1	MO	Not Available	50,350.00	Not Available	50,157.77	Not Available
0000000157279597	1	GA	Not Available	208,500.00	Not Available	208,500.00	Not Available
0000000157360082	1	MI	Not Available	72,000.00	Not Available	71,594.58	Not Available
0000000157383977	1	MI	Not Available	505,000.00	Not Available	501,817.03	Not Available
0000000157398843	1	GA	Not Available	67,450.00	Not Available	67,024.05	Not Available
0000000157423393	1	GA	Not Available	282,150.00	Not Available	280,371.63	Not Available
0000000157469594	1	MI	Not Available	104,500.00	Not Available	104,066.10	Not Available
0000000157500307	1	MO	Not Available	64,125.00	Not Available	63,824.18	Not Available
0000000157500463	1	TN	Not Available	59,755.00	Not Available	59,435.52	Not Available
0000000157568296	1	AL	Not Available	152,100.00	Not Available	151,221.20	Not Available
0000000157582685	1	CA	Not Available	240,800.00	Not Available	239,917.54	Not Available
0000000157616228	1	MI	Not Available	120,000.00	Not Available	119,339.09	Not Available
0000000157632977	1	MI	Not Available	55,500.00	Not Available	55,239.32	Not Available
0000000157647769	1	MI	Not Available	65,500.00	Not Available	65,121.56	Not Available
0000000157716374	1	GA	Not Available	152,000.00	Not Available	151,137.06	Not Available
0000000157798703	1	MI	Not Available	96,600.00	Not Available	96,086.87	Not Available
TOTALS				7,678,580.00	Not Available	7,644,929.34	Not Available

Reports Available at www.sf.citidirect.com

Page 18 of 18

CITIGROUP MORTGAGE LOAN TRUST 2007-WFHE2 10-D