Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3


*CONTACT INFORMATION*

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

Servicer	Litton Loan Servicing LP
	5373 West Alabama
	Houston, TX 77056

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	7

Delinquency Information	10

Standard Prepayment and Default Information	14

Credit Enhancement	15

Distribution Waterfall Detail	16

Other Information	18



Deal Contact:	Valerie Delgado	Citibank, N.A.
	valerie.delgado@citigroup.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 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Distribution Summary

DISTRIBUTION IN DOLLARS


Class (1)	Original Balance (2)	Prior Principal Balance (3)	Pass- Through Rate (4)	Accrual Day Count (5)	Accrual Dates (6)	Interest Distributed (7)	Principal Distributed (8)	Total Distributed (9)=(7+8)	Deferred Interest (10)	Realized Loss (11)	Current Principal Balance (12)=(3-8+10-11)

A1	414,017,000.00	414,017,000.00	5.580000%	25 / 360	04/30 - 05/24	1,604,315.88	4,649,548.08	6,253,863.96	0.00	0.00	409,367,451.92
A2A	223,532,000.00	223,532,000.00	5.430000%	25 / 360	04/30 - 05/24	842,901.92	4,679,149.56	5,522,051.48	0.00	0.00	218,852,850.44
A2B	65,683,000.00	65,683,000.00	5.500000%	25 / 360	04/30 - 05/24	250,872.57	0.00	250,872.57	0.00	0.00	65,683,000.00
A2C	83,311,000.00	83,311,000.00	5.570000%	25 / 360	04/30 - 05/24	322,251.58	0.00	322,251.58	0.00	0.00	83,311,000.00
A2D	58,165,000.00	58,165,000.00	5.670000%	25 / 360	04/30 - 05/24	229,024.69	0.00	229,024.69	0.00	0.00	58,165,000.00
M1	32,769,000.00	32,769,000.00	5.770000%	25 / 360	04/30 - 05/24	131,303.56	0.00	131,303.56	0.00	0.00	32,769,000.00
M2	29,128,000.00	29,128,000.00	5.800000%	25 / 360	04/30 - 05/24	117,321.11	0.00	117,321.11	0.00	0.00	29,128,000.00
M3	17,684,000.00	17,684,000.00	5.970000%	25 / 360	04/30 - 05/24	73,314.92	0.00	73,314.92	0.00	0.00	17,684,000.00
M4	15,084,000.00	15,084,000.00	6.450000%	25 / 360	04/30 - 05/24	67,563.75	0.00	67,563.75	0.00	0.00	15,084,000.00
M5	14,564,000.00	14,564,000.00	6.720000%	25 / 360	04/30 - 05/24	67,965.33	0.00	67,965.33	0.00	0.00	14,564,000.00
M6	14,044,000.00	14,044,000.00	7.320000%	25 / 360	04/30 - 05/24	71,390.33	0.00	71,390.33	0.00	0.00	14,044,000.00
M7	12,483,000.00	12,483,000.00	6.870000%	25 / 360	04/30 - 05/24	59,554.31	0.00	59,554.31	0.00	0.00	12,483,000.00
M8	8,843,000.00	8,843,000.00	7.570000%	25 / 360	04/30 - 05/24	46,487.16	0.00	46,487.16	0.00	0.00	8,843,000.00
M9	10,403,000.00	10,403,000.00	7.820000%	25 / 360	04/30 - 05/24	56,494.07	0.00	56,494.07	0.00	0.00	10,403,000.00
M10	10,403,000.00	10,403,000.00	7.820000%	25 / 360	04/30 - 05/24	56,494.07	0.00	56,494.07	0.00	0.00	10,403,000.00
CE1	30,168,295.50	30,168,295.50	91.098650%	30 / 360	04/01 - 04/30	2,290,242.50	135.03	2,290,377.53	0.00	0.00	30,168,160.47
CE2	0.00	0.00	0.000000%	30 / 360		303,415.41	0.00	303,415.41	0.00	0.00	0.00
P	100.00	100.00	0.000000%	30 / 360		5,684.84	0.00	5,684.84	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	1,040,281,395.50	1,040,281,395.50				6,596,598.00	9,328,832.67	15,925,430.67	0.00	0.00	1,030,952,562.83

Reports Available at www.sf.citidirect.com

Page 2 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE


Class	CUSIP	Record Date	Prior Principal Balance (3/2 x 1000)	Interest Distributed (7/2 x 1000)	Principal Distributed (8/2 x 1000)	Total Distributed (9/2 x 1000)	Deferred Interest (10/2 x 1000)	Realized Loss (11/2 x 1000)	Current Principal Balance (12/2 x 1000)

A1	17312EAA4	05/24/2007	1,000.000000	3.875000	11.230331	15.105331	0.000000	0.000000	988.769669
A2A	17312EAB2	05/24/2007	1,000.000000	3.770833	20.932795	24.703628	0.000000	0.000000	979.067205
A2B	17312EAC0	05/24/2007	1,000.000000	3.819444	0.000000	3.819444	0.000000	0.000000	1,000.000000
A2C	17312EAD8	05/24/2007	1,000.000000	3.868056	0.000000	3.868056	0.000000	0.000000	1,000.000000
A2D	17312EAE6	05/24/2007	1,000.000000	3.937500	0.000000	3.937500	0.000000	0.000000	1,000.000000
M1	17312EAF3	05/24/2007	1,000.000000	4.006944	0.000000	4.006944	0.000000	0.000000	1,000.000000
M2	17312EAG1	05/24/2007	1,000.000000	4.027778	0.000000	4.027778	0.000000	0.000000	1,000.000000
M3	17312EAH9	05/24/2007	1,000.000000	4.145834	0.000000	4.145834	0.000000	0.000000	1,000.000000
M4	17312EAJ5	05/24/2007	1,000.000000	4.479167	0.000000	4.479167	0.000000	0.000000	1,000.000000
M5	17312EAK2	05/24/2007	1,000.000000	4.666666	0.000000	4.666666	0.000000	0.000000	1,000.000000
M6	17312EAL0	05/24/2007	1,000.000000	5.083333	0.000000	5.083333	0.000000	0.000000	1,000.000000
M7	17312EAM8	05/24/2007	1,000.000000	4.770833	0.000000	4.770833	0.000000	0.000000	1,000.000000
M8	17312EAN6	05/24/2007	1,000.000000	5.256944	0.000000	5.256944	0.000000	0.000000	1,000.000000
M9	17312EAP1	05/24/2007	1,000.000000	5.430556	0.000000	5.430556	0.000000	0.000000	1,000.000000
M10	17312EAQ9	05/24/2007	1,000.000000	5.430556	0.000000	5.430556	0.000000	0.000000	1,000.000000
CE1	17312EAR7	04/30/2007	1,000.000000	75.915542	0.004476	75.920018	0.000000	0.000000	999.995524
CE2	17312EAS5	04/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
P	17312EAT3	04/30/2007	1,000.000000	56,848.400000	0.000000	56,848.400000	0.000000	0.000000	1,000.000000
R	17312EAU0	04/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17312EAV8	04/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000

Reports Available at www.sf.citidirect.com

Page 3 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Interest Distribution Detail

DISTRIBUTION IN DOLLARS


Class (1)	Prior Principal Balance (2)	Pass- Through Rate (3)	Next Pass- Through Rate (4)	Interest Accrual Day Cnt Fraction (5)	Optimal Accrued Interest (6)	Prior Unpaid Interest (7)	Interest on Prior Unpaid Interest (8)	Non-Recov. Interest Shortfall (9)	Interest Due (10)=(6)+(7)+(8)-(9)	Deferred Interest (11)	Interest Distributed (12)	Current Unpaid Interest (13)=(10)-(11)-(12)

A1	414,017,000.00	5.58000%	5.58000%	25 / 360	1,604,315.88	0.00	0.00	0.00	1,604,315.88	0.00	1,604,315.88	0.00
A2A	223,532,000.00	5.43000%	5.43000%	25 / 360	842,901.92	0.00	0.00	0.00	842,901.92	0.00	842,901.92	0.00
A2B	65,683,000.00	5.50000%	5.50000%	25 / 360	250,872.57	0.00	0.00	0.00	250,872.57	0.00	250,872.57	0.00
A2C	83,311,000.00	5.57000%	5.57000%	25 / 360	322,251.58	0.00	0.00	0.00	322,251.58	0.00	322,251.58	0.00
A2D	58,165,000.00	5.67000%	5.67000%	25 / 360	229,024.69	0.00	0.00	0.00	229,024.69	0.00	229,024.69	0.00
M1	32,769,000.00	5.77000%	5.77000%	25 / 360	131,303.56	0.00	0.00	0.00	131,303.56	0.00	131,303.56	0.00
M2	29,128,000.00	5.80000%	5.80000%	25 / 360	117,321.11	0.00	0.00	0.00	117,321.11	0.00	117,321.11	0.00
M3	17,684,000.00	5.97000%	5.97000%	25 / 360	73,314.92	0.00	0.00	0.00	73,314.92	0.00	73,314.92	0.00
M4	15,084,000.00	6.45000%	6.45000%	25 / 360	67,563.75	0.00	0.00	0.00	67,563.75	0.00	67,563.75	0.00
M5	14,564,000.00	6.72000%	6.72000%	25 / 360	67,965.33	0.00	0.00	0.00	67,965.33	0.00	67,965.33	0.00
M6	14,044,000.00	7.32000%	7.32000%	25 / 360	71,390.33	0.00	0.00	0.00	71,390.33	0.00	71,390.33	0.00
M7	12,483,000.00	6.87000%	6.87000%	25 / 360	59,554.31	0.00	0.00	0.00	59,554.31	0.00	59,554.31	0.00
M8	8,843,000.00	7.57000%	7.57000%	25 / 360	46,487.16	0.00	0.00	0.00	46,487.16	0.00	46,487.16	0.00
M9	10,403,000.00	7.82000%	7.82000%	25 / 360	56,494.07	0.00	0.00	0.00	56,494.07	0.00	56,494.07	0.00
M10	10,403,000.00	7.82000%	7.82000%	25 / 360	56,494.07	0.00	0.00	0.00	56,494.07	0.00	56,494.07	0.00
CE1	30,168,295.50	91.09865%	0.00000%	30 / 360	2,290,242.50	0.00	0.00	0.00	2,290,242.50	0.00	2,290,242.50	0.00
CE2	0.00	0.00000%	0.00000%	30 / 360	303,415.41	0.00	0.00	0.00	303,415.41	0.00	303,415.41	0.00
P	100.00	0.00000%	0.00000%	30 / 360	5,684.84	0.00	0.00	0.00	5,684.84	0.00	5,684.84	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	1,040,281,395.50				6,596,598.00	0.00	0.00	0.00	6,596,598.00	0.00	6,596,598.00	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Principal Distribution Detail

DISTRIBUTION IN DOLLARS


Class (1)	Original Balance (2)	Prior Principal Balance (3)	Scheduled Principal Distribution (4)	Unscheduled Principal Distribution (5)	Accreted Principal (6)	Current Realized Losses (7)	Current Principal Recoveries (8)	Current Principal Balance (9)=(3)-(4)-(5)+(6)-(7)+(8)	Cumulative Realized Losses (10)	Original Class (%) (11)	Current Class (%) (12)	Original Credit Support (13)	Current Credit Support (14)

A1	414,017,000.00	414,017,000.00	276,310.93	4,373,237.15	0.00	0.00	0.00	409,367,451.92	0.00	39.80%	39.71%	18.80%	18.97%
A2A	223,532,000.00	223,532,000.00	199,221.63	4,479,927.93	0.00	0.00	0.00	218,852,850.44	0.00	21.49%	21.23%	18.80%	18.97%
A2B	65,683,000.00	65,683,000.00	0.00	0.00	0.00	0.00	0.00	65,683,000.00	0.00	6.31%	6.37%	18.80%	18.97%
A2C	83,311,000.00	83,311,000.00	0.00	0.00	0.00	0.00	0.00	83,311,000.00	0.00	8.01%	8.08%	18.80%	18.97%
A2D	58,165,000.00	58,165,000.00	0.00	0.00	0.00	0.00	0.00	58,165,000.00	0.00	5.59%	5.64%	18.80%	18.97%
M1	32,769,000.00	32,769,000.00	0.00	0.00	0.00	0.00	0.00	32,769,000.00	0.00	3.15%	3.18%	15.65%	15.79%
M2	29,128,000.00	29,128,000.00	0.00	0.00	0.00	0.00	0.00	29,128,000.00	0.00	2.80%	2.83%	12.85%	12.97%
M3	17,684,000.00	17,684,000.00	0.00	0.00	0.00	0.00	0.00	17,684,000.00	0.00	1.70%	1.72%	11.15%	11.25%
M4	15,084,000.00	15,084,000.00	0.00	0.00	0.00	0.00	0.00	15,084,000.00	0.00	1.45%	1.46%	9.70%	9.79%
M5	14,564,000.00	14,564,000.00	0.00	0.00	0.00	0.00	0.00	14,564,000.00	0.00	1.40%	1.41%	8.30%	8.38%
M6	14,044,000.00	14,044,000.00	0.00	0.00	0.00	0.00	0.00	14,044,000.00	0.00	1.35%	1.36%	6.95%	7.01%
M7	12,483,000.00	12,483,000.00	0.00	0.00	0.00	0.00	0.00	12,483,000.00	0.00	1.20%	1.21%	5.75%	5.80%
M8	8,843,000.00	8,843,000.00	0.00	0.00	0.00	0.00	0.00	8,843,000.00	0.00	0.85%	0.86%	4.90%	4.94%
M9	10,403,000.00	10,403,000.00	0.00	0.00	0.00	0.00	0.00	10,403,000.00	0.00	1.00%	1.01%	3.90%	3.94%
M10	10,403,000.00	10,403,000.00	0.00	0.00	0.00	0.00	0.00	10,403,000.00	0.00	1.00%	1.01%	2.90%	2.93%
CE1	30,168,295.50	30,168,295.50	2.59	132.44	0.00	0.00	0.00	30,168,160.47	0.00	2.90%	2.93%	0.00%	0.00%
Totals	1,040,281,295.50	1,040,281,295.50	475,535.15	8,853,297.52	0.00	0.00	0.00	1,030,952,462.83	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Reconciliation Detail


*SOURCE OF FUNDS*			*ALLOCATION OF FUNDS*

Interest Funds Available			Scheduled Fees
Scheduled Interest	6,720,948.53		Excess Servicing Fee	303,415.41
Uncompensated PPIS	0.00		Litton Servicing Fee	130,035.37
Relief Act Interest Shortfall	0.00		Total Scheduled Fees:		433,450.78
Interest Adjustments	0.00		Additional Fees, Expenses, etc.
Total Interest Funds Available:		6,720,948.53	Extraordinary Trust Fund Expenses	0.00
Principal Funds Available			Other Expenses	0.00
Scheduled Principal	475,535.15		Total Additional Fees, Expenses, etc.:		0.00
Curtailments	19,952.19		Distribution to Certificateholders
Prepayments in Full	8,833,345.33		Interest Distribution	6,293,182.59
Net Liquidation Proceeds	0.00		Principal Distribution	9,328,832.67
Repurchased Principal	0.00		Total Distribution to Certificateholders:		15,622,015.26
Substitution Principal	0.00		Total Funds Allocated		16,055,466.04
Other Principal	0.00
Total Principal Funds Available:		9,328,832.67
Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	5,684.84
Other Charges	0.00
Total Other Funds Available:		5,684.84
Total Funds Available		16,055,466.04

Reports Available at www.sf.citidirect.com

Page 6 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Collateral Summary - Group 1


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	509,873,682.78	509,873,682.78	505,224,067.40

Loan Count	2,704	2,704	2,681

Weighted Average Coupon Rate (WAC)	7.741205%	7.741205%	Not Available

Net Weighted Average Coupon Rate (Net WAC)	7.241205%	7.241205%	Not Available

Weighted Average Remaining Term (WART in months)	380	380	352


*AVAILABLE PRINCIPAL*

Scheduled Principal	276,312.44
Curtailments	10,159.61
Principal Prepayments	4,363,143.33
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	4,649,615.38

Current Realized Losses	0.00
Current Bankruptcy Losses	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest		3,289,197.36

Less:	Litton Servicing Fee	63,734.24
	Excess Servicing Fee	148,713.16
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
TOTAL AVAILABLE INTEREST		3,076,749.96

Reports Available at www.sf.citidirect.com

Page 7 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Collateral Summary - Group 2


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	530,407,712.72	530,407,712.72	525,728,495.43

Loan Count	2,073	2,073	2,056

Weighted Average Coupon Rate (WAC)	7.764030%	7.764030%	Not Available

Net Weighted Average Coupon Rate (Net WAC)	7.264030%	7.264030%	Not Available

Weighted Average Remaining Term (WART in months)	383	383	355


*AVAILABLE PRINCIPAL*

Scheduled Principal	199,222.71
Curtailments	9,792.58
Principal Prepayments	4,470,202.00
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	4,679,217.29

Current Realized Losses	0.00
Current Bankruptcy Losses	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest		3,431,751.17

Less:	Litton Servicing Fee	66,301.13
	Excess Servicing Fee	154,702.25
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
TOTAL AVAILABLE INTEREST		3,210,747.79

Reports Available at www.sf.citidirect.com

Page 8 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Collateral Summary - Total


*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current

Aggregate Stated Principal Balance	1,040,281,395.50	1,040,281,395.50	1,030,952,562.83

Loan Count	4,777	4,777	4,737

Weighted Average Coupon Rate (WAC)	7.752842%	7.752842%	Not Available

Net Weighted Average Coupon Rate (WAC)	7.252842%	7.252842%	Not Available

Weighted Average Remaining Term (WART in months)	382	355	354


*AVAILABLE PRINCIPAL*

Scheduled Principal	475,535.15
Curtailments	19,952.19
Principal Prepayments	8,833,345.33
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	9,328,832.67

Current Realized Losses	0.00
Current Bankruptcy Losses	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest		6,720,948.53

Less:	Litton Servicing Fee	130,035.37
	Excess Servicing Fee	303,415.41
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
TOTAL AVAILABLE INTEREST		6,287,497.75

Reports Available at www.sf.citidirect.com

Page 9 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Delinquency Information


*GROUP 1*

	30-59 Days	60-89 Days	90+ Days	Totals
Delinquency
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
Bankruptcy
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
Foreclosure
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
REO
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
Total
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%

Principal and Interest Advance Required and Received	2,860,495.39

Reports Available at www.sf.citidirect.com

Page 10 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Delinquency Information


*GROUP 2*
	30-59 Days	60-89 Days	90+ Days	Totals
Delinquency
Scheduled Principal Balance	630,117.00	0.00	0.00	630,117.00
Percentage of Total Pool Balance	0.1199%	0.0000%	0.0000%	0.1199%
Number of Loans	2	0	0	2
Percentage of Total Loans	0.0973%	0.0000%	0.0000%	0.0973%
Bankruptcy
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
Foreclosure
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
REO
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
Total
Scheduled Principal Balance	630,117.00	0.00	0.00	630,117.00
Percentage of Total Pool Balance	0.1199%	0.0000%	0.0000%	0.1199%
Number of Loans	2	0	0	2
Percentage of Total Loans	0.0973%	0.0000%	0.0000%	0.0973%

Principal and Interest Advance Required and Received	3,059,137.19

Reports Available at www.sf.citidirect.com

Page 11 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Delinquency Information


*GROUP TOTALS*

	30-59 Days	60-89 Days	90+ Days	Totals
Delinquency
Scheduled Principal Balance	630,117.00	0.00	0.00	630,117.00
Percentage of Total Pool Balance	0.0611%	0.0000%	0.0000%	0.0611%
Number of Loans	2	0	0	2
Percentage of Total Loans	0.0422%	0.0000%	0.0000%	0.0422%
Bankruptcy
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
Foreclosure
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
REO
Scheduled Principal Balance	0.00	0.00	0.00	0.00
Percentage of Total Pool Balance	0.0000%	0.0000%	0.0000%	0.0000%
Number of Loans	0	0	0	0
Percentage of Total Loans	0.0000%	0.0000%	0.0000%	0.0000%
Total
Scheduled Principal Balance	630,117.00	0.00	0.00	630,117.00
Percentage of Total Pool Balance	0.0611%	0.0000%	0.0000%	0.0611%
Number of Loans	2	0	0	2
Percentage of Total Loans	0.0422%	0.0000%	0.0000%	0.0422%

Principal and Interest Advance Required and Received	5,919,632.58

Reports Available at www.sf.citidirect.com

Page 12 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Historical Delinquency Information


	1 Month		2 Month		3 + Month		Bankruptcy		Foreclosure		REO		Total ( 2+, BK, FC & REO )
Distribution Date	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt
05/25/2007	630,117.00	2	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0
	0.061%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%

Reports Available at www.sf.citidirect.com

Page 13 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Standard Prepayment and Default Information


Payment Date	Wtd. Avg. Age (Months)	Current Collateral Balance	Scheduled Principal	Unscheduled Principal	Liquidation Principal	SMM	CPR	PSA	MDR	CDR	SDA
25-May-2007	3.97	1,030,952,562.83	475,535.15	8,853,297.52	0.00	0.851%	9.752%	1,227%	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 14 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Credit Enhancement


*Overcollateralization and Trigger Information*

Overcollateralization Target Amount		30,168,160.47	2.9262%
Beginning Overcollateralization Amount		30,168,295.50
Overcollateralization Decrease Due to Realized Losses		0.00
Overcollateralization Deficiency Amount	0.00
Excess Spread Available for Overcollateralization Increase	2,290,242.50
Overcollateralization Increase Amount		0.00
Excess Overcollateralization Amount	135.03
Principal Available for Overcollateralization Reduction	9,328,832.67
Overcollateralization Reduction Amount		135.03
Current Overcollateralization		30,168,160.47	2.9262%

Current Senior Enhancement Percentage			18.9701%
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	25-May-2010
Stepdown Date Senior Enhancement Percentage	18.9702%
Senior Enhancement Target Percentage	37.6000%

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?		No
(Does the Delinquency Percentage Exceed the Target Percentage?)
Delinquency Percentage	0.0000%
Target Percentage (42.50% of the Prior Senior Enhancement Percentage)	6.6251%

Is a Cumulative Realized Loss Trigger Event in Effect?		No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.0000%
Target Percentage	0.0000%

Reports Available at www.sf.citidirect.com

Page 15 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed	Remaining Available Funds

Group 1 Interest Remittance Funds		3,076,749.96
Class A-1 Certificates, the Senior Interest Distribution Amount	(1,604,315.88)	1,472,434.08
Class A-2 Certificates, any remaining unpaid Senior Interest Distribution Amount	0.00	1,472,434.08

Group 2 Interest Remittance Funds		3,210,747.79
Class A-2 Certificates, the Senior Interest Distribution Amount	(1,645,050.76)	1,565,697.03
Class A-1 Certificates, any remaining unpaid Senior Interest Distribution Amount	0.00	1,565,697.03

Remaining Group 1 & 2 Interest Remittance Funds		3,038,131.11
Class M-1 Interest Distribution Amount	(131,303.56)	2,906,827.55
Class M-2 Interest Distribution Amount	(117,321.11)	2,789,506.44
Class M-3 Interest Distribution Amount	(73,314.92)	2,716,191.52
Class M-4 Interest Distribution Amount	(67,563.75)	2,648,627.77
Class M-5 Interest Distribution Amount	(67,965.33)	2,580,662.44
Class M-6 Interest Distribution Amount	(71,390.33)	2,509,272.11
Class M-7 Interest Distribution Amount	(59,554.31)	2,449,717.80
Class M-8 Interest Distribution Amount	(46,487.16)	2,403,230.64
Class M-9 Interest Distribution Amount	(56,494.07)	2,346,736.57
Class M-10 Interest Distribution Amount	(56,494.07)	2,290,242.50

Group 1 Principal Distribution Amount		4,649,548.08
Class A-1 Certificates	(4,649,548.08)	0.00
Class A-2A Certificates	0.00	0.00
Class A-2B Certificates	0.00	0.00
Class A-2C Certificates	0.00	0.00
Class A-2D Certificates	0.00	0.00

Group 2 Principal Distribution Amount		4,679,149.56
Class A-2A Certificates	(4,679,149.56)	0.00
Class A-2B Certificates	0.00	0.00
Class A-2C Certificates	0.00	0.00
Class A-2D Certificates	0.00	0.00
Class A-1 Certificates	0.00	0.00

Reports Available at www.sf.citidirect.com

Page 16 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3



Remaining Group 1 & 2 Principal Distribution Amount		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

Net Monthly Excess Cashflow		2,290,377.53
To the Floating Rate Certificates, any Overcollateralization Increase Amount	0.00	2,290,377.53
To the Mezzanine Certificates, any Interest Carry Forward Amounts	0.00	2,290,377.53
To the Mezzanine Certificates, any Allocated Realized Loss Amounts	0.00	2,290,377.53
To the Net Wac Rate Carryover Reserve Account, any Net Wac Rate Carryover Amounts	0.00	2,290,377.53
To the Servicer, any reimbursement for advances	0.00	2,290,377.53
To the Class CE-1 Certificates, the Interest Distribution Amount	(2,290,242.50)	135.03
To the Class CE-1 Certificates, the Overcollateralization Reduction Amount	(135.03)	0.00
To the Class CE-1 Certificates, in reduction of the Certificate Principal Balance	0.00	0.00
To the Class P Certificates, in reduction of the Certificate Principal Balance	0.00	0.00
To the Class R Certificates, any remaining amounts	0.00	0.00

Interest Rate Cap Agreement		0.00
To the Class A Certificates, any remaining unpaid Senior Interest Distribution Amount	0.00	0.00
To the Floating Rate Certificates, as part of the Overcollateralization Increase Amount	0.00	0.00
To the Mezzanine Certificates, any remaining unpaid Interest Carry Forward Amounts	0.00	0.00
To the Mezzanine Certificates, any remaining unpaid Allocated Realized Loss Amounts	0.00	0.00
To the Class A Certificates, any remaining unpaid Net Wac Rate Carryover Amounts	0.00	0.00
To the Mezzanine Certificates, any remaining unpaid Net Wac Rate Carryover Amounts	0.00	0.00

Prepayment Penalties		5,684.84
Class P Prepayment Penalties	(5,684.84)	0.00

Reports Available at www.sf.citidirect.com

Page 17 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3

Other Information



Net WAC Rate Carryover Amounts
Class A-1 Certificates		0.00
Class A-2A Certificates		0.00
Class A-2B Certificates		0.00
Class A-2C Certificates		0.00
Class A-2D Certificates		0.00
Class M-1 Certificates		0.00
Class M-2 Certificates		0.00
Class M-3 Certificates		0.00
Class M-4 Certificates		0.00
Class M-5 Certificates		0.00
Class M-6 Certificates		0.00
Class M-7 Certificates		0.00
Class M-8 Certificates		0.00
Class M-9 Certificates		0.00
Class M-10 Certificates		0.00

Unpaid Net WAC Rate Carryover Amounts
Class A-1 Certificates		0.00
Class A-2A Certificates		0.00
Class A-2B Certificates		0.00
Class A-2C Certificates		0.00
Class A-2D Certificates		0.00
Class M-1 Certificates		0.00
Class M-2 Certificates		0.00
Class M-3 Certificates		0.00
Class M-4 Certificates		0.00
Class M-5 Certificates		0.00
Class M-6 Certificates		0.00
Class M-7 Certificates		0.00
Class M-8 Certificates		0.00
Class M-9 Certificates		0.00
Class M-10 Certificates		0.00

Reports Available at www.sf.citidirect.com

Page 18 of 19

Distribution Date: 05/25/2007	Citigroup Mortgage Loan Trust Inc.
Determination Date: 05/15/2007	Asset Backed Pass Through Certificates
	Series 2007-AMC3



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

Cap 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	5.320000%
Next LIBOR	5.320000%

Certificate Interest Rates limited by the Net WAC Rate
None of the Certificate Rates were limited

Reports Available at www.sf.citidirect.com

Page 19 of 19

CITIGROUP MORTGAGE LOAN TRUST 2007-AMC3 10-D