Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1


*CONTACT INFORMATION*

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

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

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

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


*CONTENTS*

Distribution Summary	2

Distribution Summary (Factors)	3

Interest Distribution	4

Principal Distribution	5

Reconciliation Detail	6

Collateral Summary	6

Delinquency Information	8

Standard Prepayment and Default Information	10

Credit Enhancement	11

Distribution Waterfall Detail	12

Other Information	14

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:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	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	117,336,157.61	4.843130%	30 / 360	11/26 - 12/25	473,561.89	10,745,107.71	11,218,669.60	0.00	0.00	106,591,049.90
A2	77,963,000.00	77,963,000.00	4.883130%	30 / 360	11/26 - 12/25	317,252.89	0.00	317,252.89	0.00	0.00	77,963,000.00
A3	47,417,000.00	47,417,000.00	4.933130%	30 / 360	11/26 - 12/25	194,928.52	0.00	194,928.52	0.00	0.00	47,417,000.00
A4	33,098,000.00	33,098,000.00	4.983130%	30 / 360	11/26 - 12/25	137,443.03	0.00	137,443.03	0.00	0.00	33,098,000.00
M1	18,532,000.00	18,532,000.00	5.043130%	30 / 360	11/26 - 12/25	77,882.74	0.00	77,882.74	0.00	0.00	18,532,000.00
M2	21,659,000.00	21,659,000.00	5.063130%	30 / 360	11/26 - 12/25	91,385.28	0.00	91,385.28	0.00	0.00	21,659,000.00
M3	6,922,000.00	6,922,000.00	5.083130%	30 / 360	11/26 - 12/25	29,321.19	0.00	29,321.19	0.00	0.00	6,922,000.00
M4	7,815,000.00	7,815,000.00	5.143130%	30 / 360	11/26 - 12/25	33,494.63	0.00	33,494.63	0.00	0.00	7,815,000.00
M5	8,261,000.00	8,261,000.00	5.153130%	30 / 360	11/26 - 12/25	35,475.01	0.00	35,475.01	0.00	0.00	8,261,000.00
M6	6,252,000.00	6,252,000.00	5.223130%	30 / 360	11/26 - 12/25	27,212.51	0.00	27,212.51	0.00	0.00	6,252,000.00
M7	4,912,000.00	4,912,000.00	5.483130%	30 / 360	11/26 - 12/25	22,444.28	0.00	22,444.28	0.00	0.00	4,912,000.00
M8	4,019,000.00	4,019,000.00	5.733130%	30 / 360	11/26 - 12/25	19,201.21	0.00	19,201.21	0.00	0.00	4,019,000.00
M9	4,465,000.00	4,465,000.00	6.683130%	30 / 360	11/26 - 12/25	24,866.81	0.00	24,866.81	0.00	0.00	4,465,000.00
M10	6,476,000.00	6,476,000.00	7.283130%	30 / 360	11/26 - 12/25	39,304.62	0.00	39,304.62	0.00	0.00	6,476,000.00
M11	4,690,000.00	4,690,000.00	7.283130%	30 / 360	11/26 - 12/25	28,464.90	0.00	28,464.90	0.00	0.00	4,690,000.00
CE	8,710,124.19	8,708,236.37	124.336144%	30 / 360	11/01 - 11/30	676,355.64	0.00	676,355.64	0.00	0.00	8,708,236.37
P	100.00	100.00	0.000000%	30 / 360	11/01 - 11/30	156,229.79	0.00	156,229.79	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	378,525,493.98				2,384,824.94	10,745,107.71	13,129,932.65	0.00	0.00	367,780,386.27

Reports Available at www.sf.citidirect.com

Page 2 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Distribution Summary (Factors)

*PER $1,000 OF ORIGINAL BALANCE*
Class	CUSIP	Record Date	Prior Principal Balance	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	12/24/2007	632.932317	2.554478	57.961042	60.515520	0.000000	0.000000	574.971275
A2	17311CAB7	12/24/2007	1,000.000000	4.069275	0.000000	4.069275	0.000000	0.000000	1,000.000000
A3	17311CAC5	12/24/2007	1,000.000000	4.110942	0.000000	4.110942	0.000000	0.000000	1,000.000000
A4	17311CAU5	12/24/2007	1,000.000000	4.152608	0.000000	4.152608	0.000000	0.000000	1,000.000000
M1	17311CAD3	12/24/2007	1,000.000000	4.202608	0.000000	4.202608	0.000000	0.000000	1,000.000000
M2	17311CAE1	12/24/2007	1,000.000000	4.219275	0.000000	4.219275	0.000000	0.000000	1,000.000000
M3	17311CAF8	12/24/2007	1,000.000000	4.235942	0.000000	4.235942	0.000000	0.000000	1,000.000000
M4	17311CAG6	12/24/2007	1,000.000000	4.285941	0.000000	4.285941	0.000000	0.000000	1,000.000000
M5	17311CAH4	12/24/2007	1,000.000000	4.294276	0.000000	4.294276	0.000000	0.000000	1,000.000000
M6	17311CAJ0	12/24/2007	1,000.000000	4.352609	0.000000	4.352609	0.000000	0.000000	1,000.000000
M7	17311CAK7	12/24/2007	1,000.000000	4.569275	0.000000	4.569275	0.000000	0.000000	1,000.000000
M8	17311CAL5	12/24/2007	1,000.000000	4.777609	0.000000	4.777609	0.000000	0.000000	1,000.000000
M9	17311CAM3	12/24/2007	1,000.000000	5.569274	0.000000	5.569274	0.000000	0.000000	1,000.000000
M10	17311CAN1	12/24/2007	1,000.000000	6.069274	0.000000	6.069274	0.000000	0.000000	1,000.000000
M11	17311CAP6	12/24/2007	1,000.000000	6.069275	0.000000	6.069275	0.000000	0.000000	1,000.000000
CE	17311CAQ4	11/30/2007	999.783261	77.651664	0.000000	77.651664	0.000000	0.000000	999.783261
P	17311CAR2	11/30/2007	1,000.000000	1,562,297.900000	0.000000	1,562,297.900000	0.000000	0.000000	1,000.000000
R	17311CAS0	11/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17311CAT8	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:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	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	117,336,157.61	4.84313%	4.92500%	30 / 360	473,561.89	0.00	0.00	0.00	473,561.89	0.00	473,561.89	0.00
A2	77,963,000.00	4.88313%	4.96500%	30 / 360	317,252.89	0.00	0.00	0.00	317,252.89	0.00	317,252.89	0.00
A3	47,417,000.00	4.93313%	5.01500%	30 / 360	194,928.52	0.00	0.00	0.00	194,928.52	0.00	194,928.52	0.00
A4	33,098,000.00	4.98313%	5.06500%	30 / 360	137,443.03	0.00	0.00	0.00	137,443.03	0.00	137,443.03	0.00
M1	18,532,000.00	5.04313%	5.12500%	30 / 360	77,882.74	0.00	0.00	0.00	77,882.74	0.00	77,882.74	0.00
M2	21,659,000.00	5.06313%	5.14500%	30 / 360	91,385.28	0.00	0.00	0.00	91,385.28	0.00	91,385.28	0.00
M3	6,922,000.00	5.08313%	5.16500%	30 / 360	29,321.19	0.00	0.00	0.00	29,321.19	0.00	29,321.19	0.00
M4	7,815,000.00	5.14313%	5.22500%	30 / 360	33,494.63	0.00	0.00	0.00	33,494.63	0.00	33,494.63	0.00
M5	8,261,000.00	5.15313%	5.23500%	30 / 360	35,475.01	0.00	0.00	0.00	35,475.01	0.00	35,475.01	0.00
M6	6,252,000.00	5.22313%	5.30500%	30 / 360	27,212.51	0.00	0.00	0.00	27,212.51	0.00	27,212.51	0.00
M7	4,912,000.00	5.48313%	5.56500%	30 / 360	22,444.28	0.00	0.00	0.00	22,444.28	0.00	22,444.28	0.00
M8	4,019,000.00	5.73313%	5.81500%	30 / 360	19,201.21	0.00	0.00	0.00	19,201.21	0.00	19,201.21	0.00
M9	4,465,000.00	6.68313%	6.76500%	30 / 360	24,866.81	0.00	0.00	0.00	24,866.81	0.00	24,866.81	0.00
M10	6,476,000.00	7.28313%	7.36500%	30 / 360	39,304.62	0.00	0.00	0.00	39,304.62	0.00	39,304.62	0.00
M11	4,690,000.00	7.28313%	7.36500%	30 / 360	28,464.90	0.00	0.00	0.00	28,464.90	0.00	28,464.90	0.00
CE	8,708,236.37	124.33614%	0.00000%	30 / 360	677,319.96	0.00	0.00	964.32	676,355.64	0.00	676,355.64	0.00
P	100.00	0.00000%	0.00000%	30 / 360	156,229.79	0.00	0.00	0.00	156,229.79	0.00	156,229.79	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	378,525,493.98				2,385,789.26	0.00	0.00	964.32	2,384,824.94	0.00	2,384,824.94	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	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	117,336,157.61	219,503.49	10,525,604.22	0.00	0.00	0.00	106,591,049.90	0.00	41.51%	28.98%	23.00%	27.93%
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%	21.20%	23.00%	27.93%
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%	12.89%	23.00%	27.93%
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%	9.00%	23.00%	27.93%
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%	27.93%
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%	5.04%	18.85%	22.89%
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%	5.89%	14.00%	17.00%
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%	1.88%	12.45%	15.12%
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%	2.12%	10.70%	12.99%
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%	2.25%	8.85%	10.75%
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%	1.70%	7.45%	9.05%
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%	1.34%	6.35%	7.71%
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%	1.09%	5.45%	6.62%
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%	1.21%	4.45%	5.40%
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%	1.76%	3.00%	3.64%
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%	1.28%	1.95%	2.37%
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%	2.37%	0.00%	0.00%
Totals	446,576,224.19	378,525,493.98	219,503.49	10,525,604.22	0.00	0.00	0.00	367,780,386.27	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Reconciliation Detail


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	2,687,589.13
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	(964.32	)
Interest Adjustments	0.00
Realized Loss in Excess of Liquidated Loan Balances	(9,205.79	)
Total Interest Funds Available:			2,677,419.02
Principal Funds Available
Scheduled Principal	219,503.49
Curtailments	2,553.36
Prepayments in Full	10,298,080.38
Net Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
Trailing Income/(Loss)	0.00
Total Principal Funds Available:			10,520,137.23
Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	156,229.79
Other Charges	0.00
Total Other Funds Available:			156,229.79
Total Funds Available			13,353,786.04


*ALLOCATION OF FUNDS*

Scheduled Fees
Credit Risk Manager Fee	5,520.44
PMI Insurer Fee	61,336.21
Servicing Fee	156,996.74
Total Scheduled Fees:		223,853.39
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	2,384,824.94
Principal Distribution	10,745,107.71
Total Distribution to Certificateholders:		13,129,932.65
Total Funds Allocated		13,353,786.04

Reports Available at www.sf.citidirect.com

Page 6 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Collateral Summary


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		446,576,224.19			378,525,493.98			367,780,386.27

Loan Count		3,031			2,623			2,553

Weighted Average Coupon Rate (WAC)		8.632526	%		8.568402	%		Not Available

Net Weighted Average Coupon Rate (Net WAC)		8.132526	%		7.856454	%		Not Available

Weighted Average Remaining Term (WART in months)		360			343			342


*AVAILABLE PRINCIPAL*

Scheduled Principal			219,503.49
Curtailments			2,553.36
Principal Prepayments			10,298,080.38
Net Liquidation Proceeds			0.00
Repurchased Principal			0.00
(Trailing Loss) / Income			0.00
TOTAL AVAILABLE PRINCIPAL			10,520,137.23

Current Realized Losses			224,970.48
Current Bankruptcy Losses			0.00
Trailing Loss / (Income)			0.00
Realized Loss in Excess of Liquidated Loan Balances			9,205.79
Cumulative Realized Losses			456,327.03


*AVAILABLE INTEREST*

Scheduled Interest		2,687,589.13

Less:	Servicing Fee	156,996.74
	Credit Risk Manager Fee	5,520.44
	PMI Insurer Fee	61,336.21
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	964.32
	Realized Loss in Excess of Liquidated Loan Balances	9,205.79
TOTAL AVAILABLE INTEREST		2,453,565.63

Reports Available at www.sf.citidirect.com

Page 7 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Delinquency Information



	Less Than 30 Days			30-59 Days			60-89 Days			90+ Days			Totals
Delinquency
Scheduled Principal Balance					12,936,276.77			10,888,490.44			8,018,557.34			31,843,324.55
Percentage of Total Pool Balance					3.5174	%		2.9606	%		2.1803	%		8.6582	%
Number of Loans					84			71			61			216
Percentage of Total Loans					3.2902	%		2.7810	%		2.3893	%		8.4606	%
Bankruptcy
Scheduled Principal Balance		308,071.70			0.00			78,279.29			1,546,810.96			1,933,161.95
Percentage of Total Pool Balance		0.0838	%		0.0000	%		0.0213	%		0.4206	%		0.5256	%
Number of Loans		5			0			1			14			20
Percentage of Total Loans		0.1958	%		0.0000	%		0.0392	%		0.5484	%		0.7834	%
Foreclosure
Scheduled Principal Balance					0.00			43,019.73			19,280,407.37			19,323,427.10
Percentage of Total Pool Balance					0.0000	%		0.0117	%		5.2424	%		5.2541	%
Number of Loans					0			1			105			106
Percentage of Total Loans					0.0000	%		0.0392	%		4.1128	%		4.1520	%
REO
Scheduled Principal Balance					0.00			0.00			6,212,911.26			6,212,911.26
Percentage of Total Pool Balance					0.0000	%		0.0000	%		1.6893	%		1.6893	%
Number of Loans					0			0			28			28
Percentage of Total Loans					0.0000	%		0.0000	%		1.0967	%		1.0967	%
Total
Scheduled Principal Balance		308,071.70			12,936,276.77			11,009,789.46			35,058,686.93			59,312,824.86
Percentage of Total Pool Balance		0.0838	%		3.5174	%		2.9936	%		9.5325	%		16.1272	%
Number of Loans		5			84			73			208			370
Percentage of Total Loans		0.1958	%		3.2902	%		2.8594	%		8.1473	%		14.4928	%

Principal and Interest Advances					2,603,677.89

Reports Available at www.sf.citidirect.com

Page 8 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Historical Delinquency Information


Distribution Date	1 Month		2 Month		3 + Month		Bankruptcy		Foreclosure		REO		Total ( 2+, BK, FC & REO )
	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt
12/26/2007	12,936,276.77	84	10,888,490.44	71	8,018,557.34	61	1,933,161.95	20	19,323,427.10	106	6,212,911.26	28	46,376,548.09	286
	3.517%	3.3%	2.961%	2.8%	2.180%	2.4%	0.526%	0.8%	5.254%	4.2%	1.689%	1.1%	12.610%	11.2%
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 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Standard Prepayment and Default Information


Payment Date	Wtd. Avg. Age (Months)	Current Collateral Balance	Scheduled Principal	Unscheduled Principal	Liquidation Principal	SMM	CPR	PSA	MDR	CDR	SDA
26-Dec-2007	13.15	367,780,386.27	219,503.49	10,525,604.22	224,970.48	2.782%	28.724%	1,092%	0.059%	0.711%	27%
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 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Credit Enhancement


*Overcollateralization and Trigger Information*
Overcollateralization Target Amount			8,708,236.37		2.3678	%
Beginning Overcollateralization Amount			8,708,236.37
Overcollateralization Decrease Due to Realized Losses			(224,970.48	)
Overcollateralization Deficiency Amount	224,970.48
Amount Available for Overcollateralization Increase	901,326.12
Overcollateralization Increase Amount			224,970.48
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	10,520,137.23
Overcollateralization Reduction Amount			0.00
Current Overcollateralization			8,708,236.37		2.3678	%

Current Senior Enhancement Percentage					27.9274	%
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	27.9274	%
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	12.5261	%
Target Percentage (34.75% of the Prior Senior Enhancement Percentage)	9.4293	%

Is a Cumulative Realized Loss Trigger Event in Effect?			No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.1022	%
Target Percentage	1.2500	%

Reports Available at www.sf.citidirect.com

Page 11 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed			Remaining Available Funds

Senior Interest Remittance Funds					2,453,565.63
Class A-1 Monthly Interest Distributable Amount		(473,561.89	)		1,980,003.74
Class A-2 Monthly Interest Distributable Amount		(317,252.89	)		1,662,750.85
Class A-3 Monthly Interest Distributable Amount		(194,928.52	)		1,467,822.33
Class A-4 Monthly Interest Distributable Amount		(137,443.03	)		1,330,379.30
Remaining Amount to be Distributed as Interest to Subordinate Classes		(1,330,379.30	)		0.00

Subordinate Interest Remittance Funds					1,330,379.30
Class M-1 Monthly Interest Distributable Amount		(77,882.74	)		1,252,496.56
Class M-2 Monthly Interest Distributable Amount		(91,385.28	)		1,161,111.28
Class M-3 Monthly Interest Distributable Amount		(29,321.19	)		1,131,790.09
Class M-4 Monthly Interest Distributable Amount		(33,494.63	)		1,098,295.46
Class M-5 Monthly Interest Distributable Amount		(35,475.01	)		1,062,820.45
Class M-6 Monthly Interest Distributable Amount		(27,212.51	)		1,035,607.94
Class M-7 Monthly Interest Distributable Amount		(22,444.28	)		1,013,163.66
Class M-8 Monthly Interest Distributable Amount		(19,201.21	)		993,962.45
Class M-9 Monthly Interest Distributable Amount		(24,866.81	)		969,095.64
Class M-10 Monthly Interest Distributable Amount		(39,304.62	)		929,791.02
Class M-11 Monthly Interest Distributable Amount		(28,464.90	)		901,326.12
Remaining Amount to Be Distributed as Net Monthly Excess Cashflow		(901,326.12	)		0.00

Senior Principal Distribution Funds					10,520,137.23
Class A-1 Principal Distribution Amount		(10,520,137.23	)		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 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Waterfall Detail


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

Net Monthly Excess Cashflow					901,326.12
Class A Extra Principal Payment Amount to Increase Overcollateralization		(224,970.48	)		676,355.64
Amounts Paid to Cover Net WAC Rate Carryover Amount Shortfalls		0.00			676,355.64
Class CE Monthly Interest Distributable Amount and Any Unpaid Interest Shortfall Amount		(676,355.64	)		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					156,229.79
Class P Prepayment Penalties		(156,229.79	)		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:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1

Other Information


Interest Rate Cap Contract Information
Cap Contract Beginning Notional Amount	1,338,401.22
Cap Contract Ending Notional Amount	1,289,656.12
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	156,229.79

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

Rate Reset Information
Current LIBOR	4.783130	%
Next LIBOR	4.865000	%

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 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1


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

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

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

Reports Available at www.sf.citidirect.com

Page 15 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	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
0000000221855311		05/01/2007	165,000.00	164,772.11	164,581.29	171,996.16	-	171,996.16	104.505%
0000000221855436		05/01/2007	60,554.00	60,453.11	60,389.19	62,180.11	-	62,180.11	102.966%

*TOTALS*			225,554.00	225,225.22	224,970.48	234,176.27	0.00	234,176.27	104.092%

Reports Available at www.sf.citidirect.com

Page 16 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	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	60,668.55	Not Available
0000000221853797	1	MS	Not Available	79,200.00	Not Available	78,757.06	Not Available
0000000221854246	1	MO	Not Available	64,400.00	Not Available	63,961.00	Not Available
0000000221854023	1	CA	Not Available	484,500.00	Not Available	480,208.28	Not Available
0000000221853210	1	CA	Not Available	440,000.00	Not Available	440,000.00	Not Available
0000000221854329	1	CO	Not Available	192,750.00	Not Available	191,042.52	Not Available
0000000221853414	1	TX	Not Available	141,550.00	Not Available	140,524.75	Not Available
0000000221853909	1	GA	Not Available	220,875.00	Not Available	219,431.17	Not Available
0000000221854505	1	MO	Not Available	64,800.00	Not Available	64,391.54	Not Available
0000000221854569	1	GA	Not Available	815,000.00	Not Available	815,000.00	Not Available
0000000221854618	1	WA	Not Available	152,000.00	Not Available	150,477.18	Not Available
0000000221854658	1	MN	Not Available	209,000.00	Not Available	207,733.45	Not Available
0000000221854793	1	AZ	Not Available	313,500.00	Not Available	311,229.13	Not Available
0000000221854812	1	MD	Not Available	160,000.00	Not Available	158,510.69	Not Available
0000000221854876	1	TX	Not Available	58,950.00	Not Available	58,583.90	Not Available
0000000221854885	1	KS	Not Available	126,350.00	Not Available	125,533.04	Not Available
0000000221854893	1	MI	Not Available	128,700.00	Not Available	128,045.45	Not Available
0000000221854945	1	GA	Not Available	117,000.00	Not Available	116,254.59	Not Available
0000000221855039	1	AZ	Not Available	205,193.00	Not Available	203,186.90	Not Available
0000000221855250	1	OR	Not Available	320,150.00	Not Available	318,406.37	Not Available
0000000221855426	1	FL	Not Available	225,150.00	Not Available	223,678.18	Not Available
0000000221855479	1	VA	Not Available	175,000.00	Not Available	173,561.64	Not Available
0000000221855527	1	DC	Not Available	467,500.00	Not Available	464,745.48	Not Available
0000000221855586	1	AZ	Not Available	450,400.00	Not Available	446,967.72	Not Available
0000000221855772	1	MI	Not Available	85,850.00	Not Available	85,314.98	Not Available

Reports Available at www.sf.citidirect.com

Page 17 of 18

Distribution Date:	12/26/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date:	12/17/2007	Asset-Backed Pass-Through Certificates, Series 2007-WFHE1


0000000221855787	1	CO	Not Available	165,680.00	Not Available	164,651.53	Not Available
0000000221856171	1	NC	Not Available	159,600.00	Not Available	158,624.59	Not Available
0000000221856220	1	MI	Not Available	165,000.00	Not Available	163,421.57	Not Available
TOTALS				6,249,198.00	Not Available	6,212,911.26	Not Available

Reports Available at www.sf.citidirect.com

Page 18 of 18

CITIGROUP MORTGAGE LOAN TRUST 2007-WFHE1 10-D