
		Wachovia Auto Owner Trust Series 2007-A Statement to Securityholders

Contents

Statement Summary:


		Page
1	Contents	1
2	Distribution Summary	2
3	Security Interest Information	3-4
4	Collection Account Activity	5
5	Collateral Information	6
7	Account Activity	7
8	Additional Reporting	8

Deal Information:


Seller:	Wachovia Dealer Services, Inc.	Closing Date:	6/28/2007
Depositor:	WDS Receivables LLC	First Payment Date:	8/20/2007
Servicer:	Wachovia Bank, National Association	Collateral Collection Period:	August 2007
Owner Trustee:	Wilmington Trust Company	Determination Date:	9/17/2007
Indenture Trustee:	U.S. Bank, National Association	Distribution Date:	9/20/2007
Paying Agent:	U.S. Bank, National Association	Last Distribution Date:	8/20/2007
		Next Distribution Date:	10/22/2007



Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 1-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 09/20/07

Distribution Summary


			Original		Beginning						Current				Ending
		Security	Security		Security						Realized		Total		Security
Class	Cusip	Rate	Balance		Balance		Interest		Principal		Loss		Distribution		Balance
A-1	92977GAA8	5.340130%		132,000,000.00		102,513,606.17		471,403.21		19,978,264.95		0.00		20,449,668.16		82,535,341.22
Factors per Thousand						776.61822856		3.57123644		151.35049205				154.92172848		625.26773652

A-2	92977GAB6	5.380000%		169,000,000.00		169,000,000.00		757,683.33		0.00		0.00		757,683.33		169,000,000.00
Factors per Thousand						1000.00000000		4.48333331		0.00000000				4.48333331		1000.00000000

A-3	92977GAC4	5.390000%		185,000,000.00		185,000,000.00		830,958.33		0.00		0.00		830,958.33		185,000,000.00
Factors per Thousand						1000.00000000		4.49166665		0.00000000				4.49166665		1000.00000000

A-4	92977GAD2	5.490000%		142,875,000.00		142,875,000.00		653,653.13		0.00		0.00		653,653.13		142,875,000.00
Factors per Thousand						1000.00000000		4.57500003		0.00000000				4.57500003		1000.00000000

B	92977GAE0	5.800000%		16,125,000.00		16,125,000.00		77,937.50		0.00		0.00		77,937.50		16,125,000.00
Factors per Thousand						1000.00000000		4.83333333		0.00000000				4.83333333		1000.00000000

Certificates	n/a	n/a		n/a		n/a		521,503.16		0.00		0.00		521,503.16		n/a

Totals				645,000,000.00		615,513,606.17		3,313,138.66		19,978,264.95		0.00		23,291,403.61		595,535,341.22



Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 2-



		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 09/20/07

Security Interest Information

Type of

Accrual

Interest

Expiration

Moody’s

S & P

Class

Cusip

Security

Period

Type

Rate

Date

Original Rating*

A-1

92977GAA8

Senior

Actual/360

Fixed

5.34013%

07/18/08

Prime-1

A-1+

A-2

92977GAB6

Senior

30/360

Fixed

5.380%

04/20/10

Aaa

AAA

A-3

92977GAC4

Senior

30/360

Fixed

5.390%

09/20/11

Aaa

AAA

A-4

92977GAD2

Senior

30/360

Fixed

5.490%

04/22/13

Aaa

AAA

92977GAE0

Subordinate

30/360

Fixed

5.800%

01/20/15

Baa2

BBB


*		Original Rating of the Offered Notes per the Prospectus Supplement dated June 18, 2007.



Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 3-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 09/20/07

Security Interest Detail


		Current		Current		Current Interest		Current Interest		Outstanding Interest
Class	Cusip	Interest Due		Interest Paid		Carryover Shortfall		Carryover Shortfall Paid		Carryover Shortfall
A-1	92977GAA8		471,403.21		471,403.21		0.00		0.00		0.00

A-2	92977GAB6		757,683.33		757,683.33		0.00		0.00		0.00

A-3	92977GAC4		830,958.33		830,958.33		0.00		0.00		0.00

A-4	92977GAD2		653,653.13		653,653.13		0.00		0.00		0.00

B	92977GAE0		77,937.50		77,937.50		0.00		0.00		0.00


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 4-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 09/20/07

Collection Activity


Interest
Gross Interest Collected			3,859,532.27
*Collection Account Earnings			0.00


Total Interest Collected			3,859,532.27

Principal
Principal Collected			19,894,585.46
Liquidation Proceeds			20,200.00
Recoveries			0.00
Purchase Amount			0.00


Total Principal Collected			19,914,785.46

Available Collections			23,774,317.73


Additional Funds

Reserve Fund Draw Amount			0.00


Total Additional Funds Collected			0.00

Available Funds			23,774,317.73


*		In the event collections are required to be deposited daily pursuant to Section 4.02 of the Sale and Servicing Agreement.


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 5-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 09/20/07

Collateral Information


Periodic Information
Beginning Collateral Balance			615,513,606.17
Ending Collateral Balance			595,535,341.22
Beginning Number of Loans			33,837
Ending Number of Loans			33,283
Net Losses on Receivables			63,479.49
Defaulted Receivables			83,679.49
WAC			7.352	%
WA Remaining Term			57.87

Original Information
Cutoff Date			6/23/2007

Collateral Balance			645,000,000.43
Number of Loans			34,737
WAC			7.360	%
WA Remaining Term			64.39

Delinquencies	#	$	%

30-59 Days	23	502,336.62	0.084	%
60-89 Days	6	179,572.64	0.030	%
90+ Days	1	27,330.59	0.005	%

Total	30	709,239.85	0.119	%


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 6-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 09/20/07

Account Activity

Reserve Fund Account


Required Reserve Fund Amount			5,062,050.40

Reserve Fund Deficiency			0.00

Reserve Fund Excess			0.00

Beginning Balance			4,831,262.46
Investment Earnings			4,337.82
Deposits			226,450.12
Draw			0.00
To Certificateholders			0.00

Ending Balance			5,062,050.40


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 7-


		Wachovia Auto Owner Trust
		Series 2007-A
		Statement to Securityholders		Distribution Date: 09/20/07

Additional Reporting Items

Waterfall (2.08 of Indenture)


(a) Available Funds (pg. 5)			23,774,317.73


(i) Servicing Fee and Nonrecoverable Advances			256,464.00
(ii) Total Trustee Fees			0.00
(iii) Class A Interest Distributable Amount			2,713,698.00
(iv) Priority Principal Distributable Amount			3,853,264.95
(v) Class B Interest Distributable Amount			77,937.50
(vi) Secondary Principal Distributable Amount			16,125,000.00

			23,026,364.45

(vii) Reserve Fund Deficiency			226,450.12
(viii) Transition Costs and Addt’l Servicing Fee			0.00
(ix) Prior Unpaid Total Trustee Fees			0.00
(x) Excess Collections to the Certificateholders			521,503.16

			23,774,317.73

4.02 (f) of Sale and Servicing Agreement: Excess
Reserve Fund Amount to Certificateholders			0.00


Total Distribution			23,774,317.73

Additional Information


Aggregate Purchased Receivables	0.00
Nonrecoverable Advances	0.00
Cumulative Net Losses on Receivables	63,479.49
Cumulative Net Loss %	0.00984	%

Required Payment Amount	23,026,364.45

Amount by which the Pool Balance exceeds the Note Balance	—

Servicing & Trustee Fees


Monthly Servicing Fee			256,464.00
Amount unpaid from prior months			0.00

Total Servicing Fee			256,464.00

Monthly Trustee Fees			0.00
Amount unpaid from prior months			0.00

Total Trustee Fee			0.00

Required Payment Shortfall


Required Payment Amount			23,026,364.45
Available Collections			23,774,317.73
Reserve Fund Draw Amount			—

Required Payment Shortfall			0.00


Wachovia Bank, N.A.		William Nelson
301 S. College Street		Vice President
Charlotte, NC 28288-5578		(916)-787-9040
www.wachovia.com		star.abs@wachovia.com

-Page 8-

Wachovia Auto Owner Trust 2007-A 10-D