Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1


*CONTACT INFORMATION*

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

Servicer	Countrywide Home Loans Servicing LP
	400 Countrywide Way SV-44
	Simi Valley, CA 93065

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

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:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

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	689,016,000.00	658,023,796.14	5.480000%	31 / 360	05/25 - 06/24	3,105,141.18	14,870,332.14	17,975,473.32	0.00	0.00	643,153,464.00
A2A	345,829,000.00	316,498,465.35	5.370000%	31 / 360	05/25 - 06/24	1,463,541.65	12,887,327.41	14,350,869.06	0.00	0.00	303,611,137.94
A2B	205,017,000.00	205,017,000.00	5.470000%	31 / 360	05/25 - 06/24	965,687.02	0.00	965,687.02	0.00	0.00	205,017,000.00
A2C	45,405,000.00	45,405,000.00	5.540000%	31 / 360	05/25 - 06/24	216,607.08	0.00	216,607.08	0.00	0.00	45,405,000.00
M1	48,396,000.00	48,396,000.00	5.580000%	31 / 360	05/25 - 06/24	232,542.78	0.00	232,542.78	0.00	0.00	48,396,000.00
M2	47,602,000.00	47,602,000.00	5.620000%	31 / 360	05/25 - 06/24	230,367.23	0.00	230,367.23	0.00	0.00	47,602,000.00
M3	26,975,000.00	26,975,000.00	5.640000%	31 / 360	05/25 - 06/24	131,008.58	0.00	131,008.58	0.00	0.00	26,975,000.00
M4	23,008,000.00	23,008,000.00	5.700000%	31 / 360	05/25 - 06/24	112,930.93	0.00	112,930.93	0.00	0.00	23,008,000.00
M5	23,801,000.00	23,801,000.00	5.770000%	31 / 360	05/25 - 06/24	118,257.91	0.00	118,257.91	0.00	0.00	23,801,000.00
M6	21,421,000.00	21,421,000.00	5.820000%	31 / 360	05/25 - 06/24	107,354.91	0.00	107,354.91	0.00	0.00	21,421,000.00
M7	20,628,000.00	20,628,000.00	6.520000%	31 / 360	05/25 - 06/24	115,814.76	0.00	115,814.76	0.00	0.00	20,628,000.00
M8	16,661,000.00	16,661,000.00	6.820000%	31 / 360	05/25 - 06/24	97,846.35	0.00	97,846.35	0.00	0.00	16,661,000.00
M9	12,694,000.00	12,694,000.00	7.238074%	31 / 360	05/25 - 06/24	85,479.98	0.00	85,479.98	0.00	0.00	12,694,000.00
M10	15,868,000.00	15,868,000.00	7.238074%	31 / 360	05/25 - 06/24	106,853.35	0.00	106,853.35	0.00	0.00	15,868,000.00
CE	44,429,722.47	44,429,023.04	65.484103%	30 / 360	05/01 - 05/31	2,422,439.58	0.00	2,422,439.58	0.00	0.00	44,429,023.04
P	100.00	100.00	0.000000%	30 / 360		341,363.91	0.00	341,363.91	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	1,586,750,822.47	1,526,427,384.53				9,853,237.20	27,757,659.55	37,610,896.75	0.00	0.00	1,498,669,724.98

Reports Available at www.sf.citidirect.com

Page 2 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

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	17311BAS2	06/22/2007	955.019617	4.506631	21.581984	26.088615	0.000000	0.000000	933.437633
A2A	17311BAA1	06/22/2007	915.187753	4.231981	37.265028	41.497009	0.000000	0.000000	877.922725
A2B	17311BAB9	06/22/2007	1,000.000000	4.710278	0.000000	4.710278	0.000000	0.000000	1,000.000000
A2C	17311BAC7	06/22/2007	1,000.000000	4.770556	0.000000	4.770556	0.000000	0.000000	1,000.000000
M1	17311BAD5	06/22/2007	1,000.000000	4.805000	0.000000	4.805000	0.000000	0.000000	1,000.000000
M2	17311BAE3	06/22/2007	1,000.000000	4.839444	0.000000	4.839444	0.000000	0.000000	1,000.000000
M3	17311BAF0	06/22/2007	1,000.000000	4.856667	0.000000	4.856667	0.000000	0.000000	1,000.000000
M4	17311BAG8	06/22/2007	1,000.000000	4.908333	0.000000	4.908333	0.000000	0.000000	1,000.000000
M5	17311BAH6	06/22/2007	1,000.000000	4.968611	0.000000	4.968611	0.000000	0.000000	1,000.000000
M6	17311BAJ2	06/22/2007	1,000.000000	5.011667	0.000000	5.011667	0.000000	0.000000	1,000.000000
M7	17311BAK9	06/22/2007	1,000.000000	5.614444	0.000000	5.614444	0.000000	0.000000	1,000.000000
M8	17311BAL7	06/22/2007	1,000.000000	5.872778	0.000000	5.872778	0.000000	0.000000	1,000.000000
M9	17311BAM5	06/22/2007	1,000.000000	6.733888	0.000000	6.733888	0.000000	0.000000	1,000.000000
M10	17311BAT0	06/22/2007	1,000.000000	6.733889	0.000000	6.733889	0.000000	0.000000	1,000.000000
CE	17311BAN3	05/31/2007	999.984258	54.522951	0.000000	54.522951	0.000000	0.000000	999.984258
P	17311BAP8	05/31/2007	1,000.000000	3,413,639.100000	0.000000	3,413,639.100000	0.000000	0.000000	1,000.000000
R	17311BAQ6	05/31/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17311BAR4	05/31/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000

Reports Available at www.sf.citidirect.com

Page 3 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

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	658,023,796.14	5.48000%	5.48000%	31 / 360	3,105,141.18	0.00	0.00	0.00	3,105,141.18	0.00	3,105,141.18	0.00
A2A	316,498,465.35	5.37000%	5.37000%	31 / 360	1,463,541.65	0.00	0.00	0.00	1,463,541.65	0.00	1,463,541.65	0.00
A2B	205,017,000.00	5.47000%	5.47000%	31 / 360	965,687.02	0.00	0.00	0.00	965,687.02	0.00	965,687.02	0.00
A2C	45,405,000.00	5.54000%	5.54000%	31 / 360	216,607.08	0.00	0.00	0.00	216,607.08	0.00	216,607.08	0.00
M1	48,396,000.00	5.58000%	5.58000%	31 / 360	232,542.78	0.00	0.00	0.00	232,542.78	0.00	232,542.78	0.00
M2	47,602,000.00	5.62000%	5.62000%	31 / 360	230,367.23	0.00	0.00	0.00	230,367.23	0.00	230,367.23	0.00
M3	26,975,000.00	5.64000%	5.64000%	31 / 360	131,008.58	0.00	0.00	0.00	131,008.58	0.00	131,008.58	0.00
M4	23,008,000.00	5.70000%	5.70000%	31 / 360	112,930.93	0.00	0.00	0.00	112,930.93	0.00	112,930.93	0.00
M5	23,801,000.00	5.77000%	5.77000%	31 / 360	118,257.91	0.00	0.00	0.00	118,257.91	0.00	118,257.91	0.00
M6	21,421,000.00	5.82000%	5.82000%	31 / 360	107,354.91	0.00	0.00	0.00	107,354.91	0.00	107,354.91	0.00
M7	20,628,000.00	6.52000%	6.52000%	31 / 360	115,814.76	0.00	0.00	0.00	115,814.76	0.00	115,814.76	0.00
M8	16,661,000.00	6.82000%	6.82000%	31 / 360	97,846.35	0.00	0.00	0.00	97,846.35	0.00	97,846.35	0.00
M9	12,694,000.00	7.23807%	7.23807%	31 / 360	85,479.98	0.00	0.00	0.00	85,479.98	0.00	85,479.98	0.00
M10	15,868,000.00	7.23807%	7.23807%	31 / 360	106,853.35	0.00	0.00	0.00	106,853.35	0.00	106,853.35	0.00
CE	44,429,023.04	65.48410%	0.00000%	30 / 360	2,424,495.59	0.00	0.00	2,056.01	2,422,439.58	0.00	2,422,439.58	0.00
P	100.00	0.00000%	0.00000%	30 / 360	341,363.91	0.00	0.00	0.00	341,363.91	0.00	341,363.91	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	1,526,427,384.53				9,855,293.21	0.00	0.00	2,056.01	9,853,237.20	0.00	9,853,237.20	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

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	689,016,000.00	658,023,796.14	420,837.59	14,449,494.55	0.00	0.00	0.00	643,153,464.00	0.00	43.42%	42.92%	19.00%	20.12%
A2A	345,829,000.00	316,498,465.35	266,202.19	12,621,125.22	0.00	0.00	0.00	303,611,137.94	0.00	21.79%	20.26%	19.00%	20.12%
A2B	205,017,000.00	205,017,000.00	0.00	0.00	0.00	0.00	0.00	205,017,000.00	0.00	12.92%	13.68%	19.00%	20.12%
A2C	45,405,000.00	45,405,000.00	0.00	0.00	0.00	0.00	0.00	45,405,000.00	0.00	2.86%	3.03%	19.00%	20.12%
M1	48,396,000.00	48,396,000.00	0.00	0.00	0.00	0.00	0.00	48,396,000.00	0.00	3.05%	3.23%	15.95%	16.89%
M2	47,602,000.00	47,602,000.00	0.00	0.00	0.00	0.00	0.00	47,602,000.00	0.00	3.00%	3.18%	12.95%	13.71%
M3	26,975,000.00	26,975,000.00	0.00	0.00	0.00	0.00	0.00	26,975,000.00	0.00	1.70%	1.80%	11.25%	11.91%
M4	23,008,000.00	23,008,000.00	0.00	0.00	0.00	0.00	0.00	23,008,000.00	0.00	1.45%	1.54%	9.80%	10.38%
M5	23,801,000.00	23,801,000.00	0.00	0.00	0.00	0.00	0.00	23,801,000.00	0.00	1.50%	1.59%	8.30%	8.79%
M6	21,421,000.00	21,421,000.00	0.00	0.00	0.00	0.00	0.00	21,421,000.00	0.00	1.35%	1.43%	6.95%	7.36%
M7	20,628,000.00	20,628,000.00	0.00	0.00	0.00	0.00	0.00	20,628,000.00	0.00	1.30%	1.38%	5.65%	5.98%
M8	16,661,000.00	16,661,000.00	0.00	0.00	0.00	0.00	0.00	16,661,000.00	0.00	1.05%	1.11%	4.60%	4.87%
M9	12,694,000.00	12,694,000.00	0.00	0.00	0.00	0.00	0.00	12,694,000.00	0.00	0.80%	0.85%	3.80%	4.02%
M10	15,868,000.00	15,868,000.00	0.00	0.00	0.00	0.00	0.00	15,868,000.00	0.00	1.00%	1.06%	2.80%	2.96%
CE	44,429,722.47	44,429,023.04	0.00	0.00	0.00	0.00	0.00	44,429,023.04	0.00	2.80%	2.96%	0.00%	0.00%
Totals	1,586,750,722.47	1,526,427,284.53	687,039.78	27,070,619.77	0.00	0.00	0.00	1,498,669,624.98	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Reconciliation Detail


*SOURCE OF FUNDS*
Interest Funds Available
Scheduled Interest	10,167,749.34
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	(2,056.01	)
Interest Adjustments	0.00
Total Interest Funds Available:			10,165,693.33
Principal Funds Available
Scheduled Principal	687,039.78
Curtailments	3,563.42
Prepayments in Full	27,067,056.35
Net Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
Total Principal Funds Available:			27,757,659.55
Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	341,363.91
Other Charges	0.00
Total Other Funds Available:			341,363.91
Total Funds Available			38,264,716.79


*ALLOCATION OF FUNDS*
Scheduled Fees
Credit Risk Manager Fee	17,807.93
Servicing Fee	636,012.11
Total Scheduled Fees:		653,820.04
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	9,853,237.20
Principal Distribution	27,757,659.55
Total Distribution to Certificateholders:		37,610,896.75
Total Funds Allocated		38,264,716.79

Reports Available at www.sf.citidirect.com

Page 6 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Collateral Summary - Group 1


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		850,637,675.30			819,645,122.78			804,774,790.64

Loan Count		4,550			4,403			4,328

Weighted Average Coupon Rate (WAC)		8.010923	%		8.007688	%		Not Available

Net Weighted Average Coupon Rate (Net WAC)		7.510923	%		7.493688	%		Not Available

Weighted Average Remaining Term (WART in months)		389			351			350


*AVAILABLE PRINCIPAL*

Scheduled Principal	420,837.59
Curtailments	(61,444.38)
Principal Prepayments	14,510,938.93
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	14,870,332.14

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


*AVAILABLE INTEREST*

Scheduled Interest		5,469,552.58

Less:	Servicing Fee	341,519.23
	Credit Risk Manager Fee	9,562.69
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	714.47
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
TOTAL AVAILABLE INTEREST		5,117,756.19

Reports Available at www.sf.citidirect.com

Page 7 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Collateral Summary - Group 2


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		736,113,147.17			706,782,261.74			693,894,934.33

Loan Count		2,884			2,770			2,719

Weighted Average Coupon Rate (WAC)		8.006119	%		7.976765	%		Not Available

Net Weighted Average Coupon Rate (Net WAC)		7.506119	%		7.462765	%		Not Available

Weighted Average Remaining Term (WART in months)		387			352			351


*AVAILABLE PRINCIPAL*

Scheduled Principal	266,202.19
Curtailments	65,007.80
Principal Prepayments	12,556,117.42
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	12,887,327.41

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


*AVAILABLE INTEREST*

Scheduled Interest		4,698,196.76

Less:	Servicing Fee	294,492.88
	Credit Risk Manager Fee	8,245.24
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	1,341.54
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
TOTAL AVAILABLE INTEREST		4,394,117.10

Reports Available at www.sf.citidirect.com

Page 8 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Collateral Summary - Total


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		1,586,750,822.47			1,526,427,384.52			1,498,669,724.97

Loan Count		7,434			7,173			7,047

Weighted Average Coupon Rate (WAC)		8.008695	%		7.993370	%		Not Available

Net Weighted Average Coupon Rate (WAC)		7.508695	%		7.493370	%		Not Available

Weighted Average Remaining Term (WART in months)		388			351			350


*AVAILABLE PRINCIPAL*

Scheduled Principal	687,039.78
Curtailments	3,563.42
Principal Prepayments	27,067,056.35
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	27,757,659.55

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


*AVAILABLE INTEREST*

Scheduled Interest		10,167,749.34

Less:	Servicing Fee	636,012.11
	Credit Risk Manager Fee	17,807.93
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	2,056.01
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
TOTAL AVAILABLE INTEREST		9,511,873.29

Reports Available at www.sf.citidirect.com

Page 9 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Delinquency Information


*GROUP 1*
	30-59 Days			60-89 Days			90+ Days			Totals
Delinquency
Scheduled Principal Balance		29,864,609.02			11,258,534.83			2,932,691.05			44,055,834.90
Percentage of Total Pool Balance		3.7109	%		1.3990	%		0.3644	%		5.4743	%
Number of Loans		162			60			17			239
Percentage of Total Loans		3.7431	%		1.3863	%		0.3928	%		5.5222	%
Bankruptcy
Scheduled Principal Balance		82,769.52			0.00			272,083.29			354,852.81
Percentage of Total Pool Balance		0.0103	%		0.0000	%		0.0338	%		0.0441	%
Number of Loans		1			0			2			3
Percentage of Total Loans		0.0231	%		0.0000	%		0.0462	%		0.0693	%
Foreclosure
Scheduled Principal Balance		0.00			2,989,058.70			7,290,256.41			10,279,315.11
Percentage of Total Pool Balance		0.0000	%		0.3714	%		0.9059	%		1.2773	%
Number of Loans		0			12			39			51
Percentage of Total Loans		0.0000	%		0.2773	%		0.9011	%		1.1784	%
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		29,947,378.54			14,247,593.53			10,495,030.75			54,690,002.82
Percentage of Total Pool Balance		3.7212	%		1.7704	%		1.3041	%		6.7957	%
Number of Loans		163			72			58			293
Percentage of Total Loans		3.7662	%		1.6636	%		1.3401	%		6.7699	%

Principal and Interest Advance Required and Received		5,154,861.49

Reports Available at www.sf.citidirect.com

Page 10 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Delinquency Information


*GROUP 2*
	Less Than 30 Days			30-59 Days			60-89 Days			90+ Days			Totals
Delinquency
Scheduled Principal Balance					37,828,814.51			23,273,518.21			1,720,027.61			62,822,360.33
Percentage of Total Pool Balance					5.4517	%		3.3540	%		0.2479	%		9.0536	%
Number of Loans					153			83			11			247
Percentage of Total Loans					5.6271	%		3.0526	%		0.4046	%		9.0842	%
Bankruptcy
Scheduled Principal Balance		231,409.94			0.00			0.00			115,351.55			346,761.49
Percentage of Total Pool Balance		0.0333	%		0.0000	%		0.0000	%		0.0166	%		0.0500	%
Number of Loans		1			0			0			1			2
Percentage of Total Loans		0.0368	%		0.0000	%		0.0000	%		0.0368	%		0.0736	%
Foreclosure
Scheduled Principal Balance		546,695.84			0.00			4,232,458.15			15,965,274.26			20,744,428.25
Percentage of Total Pool Balance		0.0788	%		0.0000	%		0.6100	%		2.3008	%		2.9896	%
Number of Loans		1			0			15			49			65
Percentage of Total Loans		0.0368	%		0.0000	%		0.5517	%		1.8021	%		2.3906	%
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		778,105.78			37,828,814.51			27,505,976.36			17,800,653.42			83,913,550.07
Percentage of Total Pool Balance		0.1121	%		5.4517	%		3.9640	%		2.5653	%		12.0931	%
Number of Loans		2			153			98			61			314
Percentage of Total Loans		0.0736	%		5.6271	%		3.6043	%		2.2435	%		11.5484	%

Principal and Interest Advance Required and Received					4,397,550.29

Reports Available at www.sf.citidirect.com

Page 11 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Delinquency Information


*GROUP TOTALS*
	Less Than 30 Days			30-59 Days			60-89 Days			90+ Days			Totals
Delinquency
Scheduled Principal Balance					67,693,423.53			34,532,053.04			4,652,718.66			106,878,195.23
Percentage of Total Pool Balance					4.5169	%		2.3042	%		0.3105	%		7.1315	%
Number of Loans					315			143			28			486
Percentage of Total Loans					4.4700	%		2.0292	%		0.3973	%		6.8966	%
Bankruptcy
Scheduled Principal Balance		231,409.94			82,769.52			0.00			387,434.84			701,614.30
Percentage of Total Pool Balance		0.0154	%		0.0055	%		0.0000	%		0.0259	%		0.0468	%
Number of Loans		1			1			0			3			5
Percentage of Total Loans		0.0142	%		0.0142	%		0.0000	%		0.0426	%		0.0710	%
Foreclosure
Scheduled Principal Balance		546,695.84			0.00			7,221,516.85			23,255,530.67			31,023,743.36
Percentage of Total Pool Balance		0.0365	%		0.0000	%		0.4819	%		1.5517	%		2.0701	%
Number of Loans		1			0			27			88			116
Percentage of Total Loans		0.0142	%		0.0000	%		0.3831	%		1.2488	%		1.6461	%
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		778,105.78			67,776,193.05			41,753,569.89			28,295,684.17			138,603,552.89
Percentage of Total Pool Balance		0.0519	%		4.5224	%		2.7860	%		1.8881	%		9.2484	%
Number of Loans		2			316			170			119			607
Percentage of Total Loans		0.0284	%		4.4842	%		2.4124	%		1.6887	%		8.6136	%

Principal and Interest Advance Required and Received					9,552,411.78

Reports Available at www.sf.citidirect.com

Page 12 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

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
06/25/2007	67,693,423.53	315	34,532,053.04	143	4,652,718.66	28	701,614.30	5	31,023,743.36	116	0.00	0	70,910,129.36	292
	4.517%	4.5%	2.304%	2.0%	0.310%	0.4%	0.047%	0.1%	2.070%	1.6%	0.000%	0.0%	4.732%	4.1%
05/25/2007	62,557,528.58	278	24,180,204.80	105	629,445.27	3	593,305.28	3	8,706,963.25	30	0.00	0	34,109,918.60	141
	4.098%	3.9%	1.584%	1.5%	0.041%	0.0%	0.039%	0.0%	0.570%	0.4%	0.000%	0.0%	2.235%	2.0%
04/25/2007	53,445,031.91	225	839,505.81	4	98,714.13	1	231,814.32	1	0.00	0	0.00	0	1,170,034.26	6
	3.442%	3.1%	0.054%	0.1%	0.006%	0.0%	0.015%	0.0%	0.000%	0.0%	0.000%	0.0%	0.075%	0.1%
03/26/2007	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	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%	0.000%	0.0%

Reports Available at www.sf.citidirect.com

Page 13 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

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-Jun-2007	7.94	1,498,669,724.97	687,039.78	27,070,619.77	0.00	1.774%	19.332%	1,217%	0.000%	0.000%	0%
25-May-2007	6.94	1,526,427,384.52	694,044.29	25,434,615.36	0.00	1.639%	17.988%	1,295%	0.000%	0.000%	0%
25-Apr-2007	5.94	1,552,556,044.17	698,378.82	23,053,265.23	0.00	1.463%	16.211%	1,364%	0.000%	0.000%	0%
26-Mar-2007	4.94	1,576,307,688.22	703,994.22	9,739,140.03	0.00	0.614%	7.125%	721%	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:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Credit Enhancement


*Overcollateralization and Trigger Information*
Overcollateralization Target Amount			44,429,023.03	2.9646	%
Beginning Overcollateralization Amount			44,429,023.03
Overcollateralization Decrease Due to Realized Losses			0.00
Overcollateralization Deficiency Amount	0.00
Excess Spread Available for Overcollateralization Increase	2,436,752.09
Overcollateralization Increase Amount			0.00
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	27,757,659.55
Overcollateralization Reduction Amount			0.00
Current Overcollateralization			44,429,023.03	2.9646	%

Current Senior Enhancement Percentage				20.1167	%
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-Mar-2010
Stepdown Date Senior Enhancement Percentage	20.1167	%
Senior Enhancement Target Percentage	38.0000	%
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	4.7106	%
Target Percentage (42.10% of the Prior Senior Enhancement Percentage)	6.9602	%
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:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed			Remaining Available Funds

Group 1 Interest Remittance Funds					5,117,756.19
Class A-1 Certificates, the Senior Interest Distribution Amount		(3,105,141.18	)		2,012,615.01
Class A-2 Certificates, any remaining unpaid Senior Interest Distribution Amount		0.00			2,012,615.01

Group 2 Interest Remittance Funds					4,394,117.10
Class A-2 Certificates, the Senior Interest Distribution Amount		(2,645,835.75	)		1,748,281.35
Class A-1 Certificates, any remaining unpaid Senior Interest Distribution Amount		0.00			1,748,281.35

Remaining Group 1 & 2 Interest Remittance Funds					3,760,896.36
Class M-1 Interest Distribution Amount		(232,542.78	)		3,528,353.58
Class M-2 Interest Distribution Amount		(230,367.23	)		3,297,986.35
Class M-3 Interest Distribution Amount		(131,008.58	)		3,166,977.77
Class M-4 Interest Distribution Amount		(112,930.93	)		3,054,046.84
Class M-5 Interest Distribution Amount		(118,257.91	)		2,935,788.93
Class M-6 Interest Distribution Amount		(107,354.91	)		2,828,434.02
Class M-7 Interest Distribution Amount		(115,814.76	)		2,712,619.26
Class M-8 Interest Distribution Amount		(97,846.35	)		2,614,772.91
Class M-9 Interest Distribution Amount		(79,118.98	)		2,535,653.93
Class M-10 Interest Distribution Amount		(98,901.84	)		2,436,752.09

Group 1 Principal Distribution Amount					14,870,332.14
Class A-1 Certificates		(14,870,332.14	)		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

Group 2 Principal Distribution Amount					12,887,327.41
Class A-2A Certificates		(12,887,327.41	)		0.00
Class A-2B Certificates		0.00			0.00
Class A-2C 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:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1



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				2,436,752.09
To the Floating Rate Certificates, any Overcollateralization Increase Amount	0.00			2,436,752.09
To the Mezzanine Certificates, any Interest Carry Forward Amounts	0.00			2,436,752.09
To the Mezzanine Certificates, any Allocated Realized Loss Amounts	0.00			2,436,752.09
To the Net Wac Rate Carryover Reserve Account, any Net Wac Rate Carryover Amounts	(14,312.51	)		2,422,439.58
To the Servicer, any reimbursement for advances	0.00			2,422,439.58
To the Class CE Certificates, the Interest Distribution Amount	(2,422,439.58	)		0.00
To the Class CE Certificates, the Overcollateralization Reduction Amount	0.00			0.00
To the Class CE 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				341,363.91
Class P Prepayment Penalties	(341,363.91	)		0.00

Reports Available at www.sf.citidirect.com

Page 17 of 19

Distribution Date:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1

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 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	6,361.00
Class M-10 Certificates	7,951.51

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 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:

Determination Date:

06/25/2007

06/15/2007

Citigroup Mortgage Loan Trust Inc.

Asset-Backed Pass-Through Certificates,

Series 2007-AMC1



Net WAC Rate Carryover Reserve Account Information
Beginning Balance	0.00
Deposits	14,312.51
Withdrawals	14,312.51
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
Class M9 Certificates	7.820000%
Class M10 Certificates	7.820000%

Reports Available at www.sf.citidirect.com

Page 19 of 19

Citigroup Mortgage Loan Trust 2007-AMC1 10-D