Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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

Loan Level Detail	20



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 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

*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	414,017,000.00	376,655,203.34	5.043130%	30 / 360	11/26 - 12/25	1,582,934.30	3,913,188.57	5,496,122.87	0.00	0.00	372,742,014.77
A2A	223,532,000.00	196,941,875.87	4.893130%	30 / 360	11/26 - 12/25	803,051.83	3,530,996.61	4,334,048.44	0.00	0.00	193,410,879.26
A2B	65,683,000.00	65,683,000.00	4.963130%	30 / 360	11/26 - 12/25	271,661.06	0.00	271,661.06	0.00	0.00	65,683,000.00
A2C	83,311,000.00	83,311,000.00	5.033130%	30 / 360	11/26 - 12/25	349,429.24	0.00	349,429.24	0.00	0.00	83,311,000.00
A2D	58,165,000.00	58,165,000.00	5.133130%	30 / 360	11/26 - 12/25	248,807.09	0.00	248,807.09	0.00	0.00	58,165,000.00
M1	32,769,000.00	32,769,000.00	5.233130%	30 / 360	11/26 - 12/25	142,903.70	0.00	142,903.70	0.00	0.00	32,769,000.00
M2	29,128,000.00	29,128,000.00	5.263130%	30 / 360	11/26 - 12/25	127,753.71	0.00	127,753.71	0.00	0.00	29,128,000.00
M3	17,684,000.00	17,684,000.00	5.433130%	30 / 360	11/26 - 12/25	80,066.23	0.00	80,066.23	0.00	0.00	17,684,000.00
M4	15,084,000.00	15,084,000.00	5.913130%	30 / 360	11/26 - 12/25	74,328.04	0.00	74,328.04	0.00	0.00	15,084,000.00
M5	14,564,000.00	14,564,000.00	6.183130%	30 / 360	11/26 - 12/25	75,042.59	0.00	75,042.59	0.00	0.00	14,564,000.00
M6	14,044,000.00	14,044,000.00	6.783130%	30 / 360	11/26 - 12/25	79,385.23	0.00	79,385.23	0.00	0.00	14,044,000.00
M7	12,483,000.00	12,483,000.00	6.333130%	30 / 360	11/26 - 12/25	65,880.38	0.00	65,880.38	0.00	0.00	12,483,000.00
M8	8,843,000.00	8,843,000.00	7.033130%	30 / 360	11/26 - 12/25	51,828.31	0.00	51,828.31	0.00	0.00	8,843,000.00
M9	10,403,000.00	10,403,000.00	7.211011%	30 / 360	11/26 - 12/25	63,138.67	0.00	63,138.67	0.00	0.00	10,403,000.00
M10	10,403,000.00	10,403,000.00	7.211011%	30 / 360	11/26 - 12/25	63,138.67	0.00	63,138.67	0.00	0.00	10,403,000.00
CE1	30,168,295.50	30,168,160.47	42.735389%	30 / 360	11/01 - 11/30	1,074,373.40	0.00	1,074,373.40	0.00	0.00	30,168,160.47
CE2	0.00	0.00	0.000000%	30 / 360		285,365.11	0.00	285,365.11	0.00	0.00	0.00
P	100.00	100.00	0.000000%	30 / 360		32,200.81	0.00	32,200.81	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	976,329,339.68				5,471,288.37	7,444,185.18	12,915,473.55	0.00	0.00	968,885,154.50

Reports Available at www.sf.citidirect.com

Page 2 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

*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	17312EAA4	12/24/2007	909.757820	3.823356	9.451758	13.275114	0.000000	0.000000	900.306062
A2A	17312EAB2	12/24/2007	881.045559	3.592559	15.796381	19.388940	0.000000	0.000000	865.249178
A2B	17312EAC0	12/24/2007	1,000.000000	4.135942	0.000000	4.135942	0.000000	0.000000	1,000.000000
A2C	17312EAD8	12/24/2007	1,000.000000	4.194275	0.000000	4.194275	0.000000	0.000000	1,000.000000
A2D	17312EAE6	12/24/2007	1,000.000000	4.277608	0.000000	4.277608	0.000000	0.000000	1,000.000000
M1	17312EAF3	12/24/2007	1,000.000000	4.360942	0.000000	4.360942	0.000000	0.000000	1,000.000000
M2	17312EAG1	12/24/2007	1,000.000000	4.385942	0.000000	4.385942	0.000000	0.000000	1,000.000000
M3	17312EAH9	12/24/2007	1,000.000000	4.527609	0.000000	4.527609	0.000000	0.000000	1,000.000000
M4	17312EAJ5	12/24/2007	1,000.000000	4.927608	0.000000	4.927608	0.000000	0.000000	1,000.000000
M5	17312EAK2	12/24/2007	1,000.000000	5.152608	0.000000	5.152608	0.000000	0.000000	1,000.000000
M6	17312EAL0	12/24/2007	1,000.000000	5.652608	0.000000	5.652608	0.000000	0.000000	1,000.000000
M7	17312EAM8	12/24/2007	1,000.000000	5.277608	0.000000	5.277608	0.000000	0.000000	1,000.000000
M8	17312EAN6	12/24/2007	1,000.000000	5.860942	0.000000	5.860942	0.000000	0.000000	1,000.000000
M9	17312EAP1	12/24/2007	1,000.000000	6.069275	0.000000	6.069275	0.000000	0.000000	1,000.000000
M10	17312EAQ9	12/24/2007	1,000.000000	6.069275	0.000000	6.069275	0.000000	0.000000	1,000.000000
CE1	17312EAR7	11/30/2007	999.995524	35.612665	0.000000	35.612665	0.000000	0.000000	999.995524
CE2	17312EAS5	11/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
P	17312EAT3	11/30/2007	1,000.000000	322,008.100000	0.000000	322,008.100000	0.000000	0.000000	1,000.000000
R	17312EAU0	11/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RX	17312EAV8	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 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

*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	376,655,203.34	5.04313%	5.12500%	30 / 360	1,582,934.30	0.00	0.00	0.00	1,582,934.30	0.00	1,582,934.30	0.00
A2A	196,941,875.87	4.89313%	4.97500%	30 / 360	803,051.83	0.00	0.00	0.00	803,051.83	0.00	803,051.83	0.00
A2B	65,683,000.00	4.96313%	5.04500%	30 / 360	271,661.06	0.00	0.00	0.00	271,661.06	0.00	271,661.06	0.00
A2C	83,311,000.00	5.03313%	5.11500%	30 / 360	349,429.24	0.00	0.00	0.00	349,429.24	0.00	349,429.24	0.00
A2D	58,165,000.00	5.13313%	5.21500%	30 / 360	248,807.09	0.00	0.00	0.00	248,807.09	0.00	248,807.09	0.00
M1	32,769,000.00	5.23313%	5.31500%	30 / 360	142,903.70	0.00	0.00	0.00	142,903.70	0.00	142,903.70	0.00
M2	29,128,000.00	5.26313%	5.34500%	30 / 360	127,753.71	0.00	0.00	0.00	127,753.71	0.00	127,753.71	0.00
M3	17,684,000.00	5.43313%	5.51500%	30 / 360	80,066.23	0.00	0.00	0.00	80,066.23	0.00	80,066.23	0.00
M4	15,084,000.00	5.91313%	5.99500%	30 / 360	74,328.04	0.00	0.00	0.00	74,328.04	0.00	74,328.04	0.00
M5	14,564,000.00	6.18313%	6.26500%	30 / 360	75,042.59	0.00	0.00	0.00	75,042.59	0.00	75,042.59	0.00
M6	14,044,000.00	6.78313%	6.86500%	30 / 360	79,385.23	0.00	0.00	0.00	79,385.23	0.00	79,385.23	0.00
M7	12,483,000.00	6.33313%	6.41500%	30 / 360	65,880.38	0.00	0.00	0.00	65,880.38	0.00	65,880.38	0.00
M8	8,843,000.00	7.03313%	7.11500%	30 / 360	51,828.31	0.00	0.00	0.00	51,828.31	0.00	51,828.31	0.00
M9	10,403,000.00	7.21101%	7.36500%	30 / 360	63,138.67	0.00	0.00	0.00	63,138.67	0.00	63,138.67	0.00
M10	10,403,000.00	7.21101%	7.36500%	30 / 360	63,138.67	0.00	0.00	0.00	63,138.67	0.00	63,138.67	0.00
CE1	30,168,160.47	42.73539%	0.00000%	30 / 360	1,074,373.40	0.00	0.00	0.00	1,074,373.40	0.00	1,074,373.40	0.00
CE2	0.00	0.00000%	0.00000%	30 / 360	285,365.11	0.00	0.00	0.00	285,365.11	0.00	285,365.11	0.00
P	100.00	0.00000%	0.00000%	30 / 360	32,200.81	0.00	0.00	0.00	32,200.81	0.00	32,200.81	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	976,329,339.68				5,471,288.37	0.00	0.00	0.00	5,471,288.37	0.00	5,471,288.37	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

*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	414,017,000.00	376,655,203.34	272,349.64	3,640,838.93	0.00	0.00	0.00	372,742,014.77	0.00	39.80%	38.47%	18.80%	20.19%
A2A	223,532,000.00	196,941,875.87	200,203.50	3,330,793.11	0.00	0.00	0.00	193,410,879.26	0.00	21.49%	19.96%	18.80%	20.19%
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%	6.78%	18.80%	20.19%
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%	8.60%	18.80%	20.19%
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%	6.00%	18.80%	20.19%
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%	3.38%	15.65%	16.80%
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%	3.01%	12.85%	13.80%
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%	1.83%	11.15%	11.97%
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%	1.56%	9.70%	10.42%
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%	1.50%	8.30%	8.91%
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%	1.45%	6.95%	7.46%
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%	1.29%	5.75%	6.17%
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%	0.91%	4.90%	5.26%
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%	1.07%	3.90%	4.19%
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%	1.07%	2.90%	3.11%
CE1	30,168,295.50	30,168,160.47	0.00	0.00	0.00	0.00	0.00	30,168,160.47	0.00	2.90%	3.11%	0.00%	0.00%
Totals	1,040,281,295.50	976,329,239.68	472,553.14	6,971,632.04	0.00	0.00	0.00	968,885,054.50	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

Reconciliation Detail


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	6,272,682.24
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	0.00
Interest Adjustments	0.00
Realized Loss in Excess of Principal Balance	(22,307.70	)
Total Interest Funds Available:			6,250,374.54
Principal Funds Available
Scheduled Principal	472,553.14
Curtailments	(71,091.02	)
Prepayments in Full	6,105,697.52
Net Liquidation Proceeds	250,187.44
Repurchased Principal	0.00
Substitution Principal	0.00
Trailing Recoveries/(Losses)	(2,149.39	)
Other Principal	0.00
Total Principal Funds Available:			6,755,197.69
Other Funds Available
Cap Contract Amount	0.00
Prepayment Penalties	32,200.81
Other Charges	0.00
Total Other Funds Available:			32,200.81
Total Funds Available			13,037,773.04


*ALLOCATION OF FUNDS*

Scheduled Fees
Excess Servicing Fee	285,365.11
Litton Servicing Fee	122,299.49
Total Scheduled Fees:		407,664.60
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	5,185,923.26
Principal Distribution	7,444,185.18
Total Distribution to Certificateholders:		12,630,108.44
Total Funds Allocated		13,037,773.04

Reports Available at www.sf.citidirect.com

Page 6 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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			472,958,985.38			469,219,992.90

Loan Count		2,704			2,520			2,499

Weighted Average Coupon Rate (WAC)		7.741205	%		7.703216	%		Not Available

Net Weighted Average Coupon Rate (Net WAC)		7.241205	%		7.203216	%		Not Available

Weighted Average Remaining Term (WART in months)		353			346			345


*AVAILABLE PRINCIPAL*

Scheduled Principal	272,349.64
Curtailments	(21,477.28	)
Principal Prepayments	3,223,642.43
Net Liquidation Proceeds	78,642.77
Repurchased Principal	0.00
Trailing Recoveries/(Losses)	(2,149.39	)
TOTAL AVAILABLE PRINCIPAL	3,551,008.17

Current Realized Losses	185,834.92
Current Bankruptcy Losses	0.00
Realized Loss in Excess of Liquidated Loan Balance	9,272.15
Trailing Losses/(Recoveries)	2,149.39
Cumulative Realized Losses	247,423.53


*AVAILABLE INTEREST*

Scheduled Interest		3,037,984.89

Less:	Litton Servicing Fee	59,254.55
	Excess Servicing Fee	138,260.47
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
	Realized Loss in Excess of Liquidated Loan Balance	9,272.15
TOTAL AVAILABLE INTEREST		2,831,197.72

Reports Available at www.sf.citidirect.com

Page 7 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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			503,370,354.30			499,665,161.60

Loan Count		2,073			1,960			1,944

Weighted Average Coupon Rate (WAC)		7.764030	%		7.718574	%		Not Available

Net Weighted Average Coupon Rate (Net WAC)		7.264030	%		7.218574	%		Not Available

Weighted Average Remaining Term (WART in months)		356			349			348


*AVAILABLE PRINCIPAL*

Scheduled Principal	200,203.50
Curtailments	(49,613.74	)
Principal Prepayments	2,882,055.09
Net Liquidation Proceeds	171,544.67
Repurchased Principal	0.00
Trailing Recoveries/(Losses)	0.00
TOTAL AVAILABLE PRINCIPAL	3,204,189.52

Current Realized Losses	501,003.18
Current Bankruptcy Losses	0.00
Realized Loss in Excess of Liquidated Loan Balance	13,035.55
Trailing Losses/(Recoveries)	0.00
Cumulative Realized Losses	1,316,878.55


*AVAILABLE INTEREST*

Scheduled Interest		3,234,697.35

Less:	Litton Servicing Fee	63,044.94
	Excess Servicing Fee	147,104.64
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
	Realized Loss in Excess of Liquidated Loan Balance	13,035.55
TOTAL AVAILABLE INTEREST		3,011,512.22

Reports Available at www.sf.citidirect.com

Page 8 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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			976,329,339.68			968,885,154.50

Loan Count		4,777			4,480			4,443

Weighted Average Coupon Rate (WAC)		7.752842	%		7.711134	%		Not Available

Net Weighted Average Coupon Rate (WAC)		7.252842	%		7.211134	%		Not Available

Weighted Average Remaining Term (WART in months)		355			348			347


*AVAILABLE PRINCIPAL*

Scheduled Principal	472,553.14
Curtailments	(71,091.02	)
Principal Prepayments	6,105,697.52
Net Liquidation Proceeds	250,187.44
Repurchased Principal	0.00
Trailing Recoveries/(Losses)	(2,149.39	)
TOTAL AVAILABLE PRINCIPAL	6,755,197.69

Current Realized Losses	686,838.10
Current Bankruptcy Losses	0.00
Realized Loss in Excess of Liquidated Loan Balance	22,307.70
Trailing Losses/(Recoveries)	2,149.39
Cumulative Realized Losses	1,564,302.08


*AVAILABLE INTEREST*

Scheduled Interest		6,272,682.24

Less:	Litton Servicing Fee	122,299.49
	Excess Servicing Fee	285,365.11
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
	Non-Recoverable Advance	0.00
	Net Interest Adjustment	0.00
	Realized Loss in Excess of Liquidated Loan Balance	22,307.70
TOTAL AVAILABLE INTEREST		5,842,709.94

Reports Available at www.sf.citidirect.com

Page 9 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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		20,265,643.61			9,626,925.61			5,488,224.23			35,380,793.45
Percentage of Total Pool Balance		4.3190	%		2.0517	%		1.1696	%		7.5403	%
Number of Loans		108			49			29			186
Percentage of Total Loans		4.3217	%		1.9608	%		1.1605	%		7.4430	%
Bankruptcy
Scheduled Principal Balance		0.00			0.00			614,342.46			614,342.46
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.1309	%		0.1309	%
Number of Loans		0			0			4			4
Percentage of Total Loans		0.0000	%		0.0000	%		0.1601	%		0.1601	%
Foreclosure
Scheduled Principal Balance		233,916.67			0.00			19,392,666.40			19,626,583.07
Percentage of Total Pool Balance		0.0499	%		0.0000	%		4.1330	%		4.1828	%
Number of Loans		1			0			85			86
Percentage of Total Loans		0.0400	%		0.0000	%		3.4014	%		3.4414	%
REO
Scheduled Principal Balance		0.00			0.00			2,502,474.12			2,502,474.12
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.5333	%		0.5333	%
Number of Loans		0			0			14			14
Percentage of Total Loans		0.0000	%		0.0000	%		0.5602	%		0.5602	%
Total
Scheduled Principal Balance		20,499,560.28			9,626,925.61			27,997,707.21			58,124,193.10
Percentage of Total Pool Balance		4.3689	%		2.0517	%		5.9669	%		12.3874	%
Number of Loans		109			49			132			290
Percentage of Total Loans		4.3617	%		1.9608	%		5.2821	%		11.6046	%

Principal and Interest Advance Required and Received		3,033,579.17

Reports Available at www.sf.citidirect.com

Page 10 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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		26,042,410.83			18,672,856.36			9,559,366.03			54,274,633.22
Percentage of Total Pool Balance		5.2120	%		3.7371	%		1.9132	%		10.8622	%
Number of Loans		111			66			46			223
Percentage of Total Loans		5.7099	%		3.3951	%		2.3663	%		11.4712	%
Bankruptcy
Scheduled Principal Balance		0.00			0.00			2,614,400.18			2,614,400.18
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.5232	%		0.5232	%
Number of Loans		0			0			8			8
Percentage of Total Loans		0.0000	%		0.0000	%		0.4115	%		0.4115	%
Foreclosure
Scheduled Principal Balance		0.00			0.00			40,024,804.60			40,024,804.60
Percentage of Total Pool Balance		0.0000	%		0.0000	%		8.0103	%		8.0103	%
Number of Loans		0			0			117			117
Percentage of Total Loans		0.0000	%		0.0000	%		6.0185	%		6.0185	%
REO
Scheduled Principal Balance		0.00			0.00			3,402,942.17			3,402,942.17
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.6810	%		0.6810	%
Number of Loans		0			0			12			12
Percentage of Total Loans		0.0000	%		0.0000	%		0.6173	%		0.6173	%
Total
Scheduled Principal Balance		26,042,410.83			18,672,856.36			55,601,512.98			100,316,780.17
Percentage of Total Pool Balance		5.2120	%		3.7371	%		11.1278	%		20.0768	%
Number of Loans		111			66			183			360
Percentage of Total Loans		5.7099	%		3.3951	%		9.4136	%		18.5185	%

Principal and Interest Advance Required and Received		3,227,642.69

Reports Available at www.sf.citidirect.com

Page 11 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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		46,308,054.44			28,299,781.97			15,047,590.26			89,655,426.67
Percentage of Total Pool Balance		4.7795	%		2.9209	%		1.5531	%		9.2535	%
Number of Loans		219			115			75			409
Percentage of Total Loans		4.9291	%		2.5883	%		1.6880	%		9.2055	%
Bankruptcy
Scheduled Principal Balance		0.00			0.00			3,228,742.64			3,228,742.64
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.3332	%		0.3332	%
Number of Loans		0			0			12			12
Percentage of Total Loans		0.0000	%		0.0000	%		0.2701	%		0.2701	%
Foreclosure
Scheduled Principal Balance		233,916.67			0.00			59,417,471.00			59,651,387.67
Percentage of Total Pool Balance		0.0241	%		0.0000	%		6.1326	%		6.1567	%
Number of Loans		1			0			202			203
Percentage of Total Loans		0.0225	%		0.0000	%		4.5465	%		4.5690	%
REO
Scheduled Principal Balance		0.00			0.00			5,905,416.29			5,905,416.29
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.6095	%		0.6095	%
Number of Loans		0			0			26			26
Percentage of Total Loans		0.0000	%		0.0000	%		0.5852	%		0.5852	%
Total
Scheduled Principal Balance		46,541,971.11			28,299,781.97			83,599,220.19			158,440,973.27
Percentage of Total Pool Balance		4.8037	%		2.9209	%		8.6284	%		16.3529	%
Number of Loans		220			115			315			650
Percentage of Total Loans		4.9516	%		2.5883	%		7.0898	%		14.6298	%

Principal and Interest Advance Required and Received		6,261,221.86

Reports Available at www.sf.citidirect.com

Page 12 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

*Historical Delinquency Information*
Distribution	1 Month		2 Month		3 + Month		Bankruptcy		Foreclosure		REO		Total
Date													( 2+, BK, FC & REO )
	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt
12/26/2007	46,308,054.44	219	28,299,781.97	115	15,047,590.26	75	3,228,742.64	12	59,651,387.67	203	5,905,416.29	26	112,132,918.83	431
	4.780%	4.9%	2.921%	2.6%	1.553%	1.7%	0.333%	0.3%	6.157%	4.6%	0.610%	0.6%	11.573%	9.7%
11/26/2007	53,855,210.29	230	26,143,135.56	111	10,477,871.29	52	2,145,908.31	11	54,040,971.11	181	1,077,738.67	8	93,885,624.94	363
	5.516%	5.1%	2.678%	2.5%	1.073%	1.2%	0.220%	0.2%	5.535%	4.0%	0.110%	0.2%	9.616%	8.1%
10/25/2007	48,305,716.81	211	22,947,838.85	94	11,060,085.61	58	891,367.63	6	37,246,576.64	127	418,907.18	3	72,564,775.91	288
	4.912%	4.7%	2.334%	2.1%	1.125%	1.3%	0.091%	0.1%	3.788%	2.8%	0.043%	0.1%	7.379%	6.4%
09/25/2007	39,687,929.68	174	19,347,571.19	92	8,081,128.82	41	584,131.31	4	25,796,500.11	81	125,072.29	1	53,934,403.72	219
	4.005%	3.8%	1.953%	2.0%	0.816%	0.9%	0.059%	0.1%	2.603%	1.8%	0.013%	0.0%	5.443%	4.8%
08/27/2007	34,723,287.13	159	20,888,265.94	75	6,220,881.48	32	297,720.82	2	11,769,374.71	36	0.00	0	39,176,242.95	145
	3.477%	3.5%	2.091%	1.6%	0.623%	0.7%	0.030%	0.0%	1.178%	0.8%	0.000%	0.0%	3.922%	3.2%
07/25/2007	31,547,904.20	135	18,806,610.80	75	503,508.75	2	61,851.42	1	0.00	0	0.00	0	19,371,970.97	78
	3.126%	2.9%	1.863%	1.6%	0.050%	0.0%	0.006%	0.0%	0.000%	0.0%	0.000%	0.0%	1.919%	1.7%
06/25/2007	32,736,078.08	136	1,465,123.30	3	119,591.99	1	0.00	0	0.00	0	0.00	0	1,584,715.29	4
	3.216%	2.9%	0.144%	0.1%	0.012%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.156%	0.1%
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 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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
26-Dec-2007	10.97	968,885,154.50	472,553.14	6,971,632.04	937,025.54	0.714%	8.244%	376%	0.096%	1.146%	52%
26-Nov-2007	9.97	976,329,339.68	469,957.55	6,589,407.04	576,364.60	0.670%	7.755%	389%	0.059%	0.701%	35%
25-Oct-2007	8.97	983,388,704.27	469,616.16	7,009,413.56	362,733.56	0.708%	8.170%	455%	0.037%	0.438%	24%
25-Sep-2007	7.97	990,867,733.99	469,070.73	7,439,021.20	0.00	0.745%	8.584%	539%	0.000%	0.000%	0%
27-Aug-2007	6.97	998,775,825.92	470,623.72	10,075,578.72	0.00	0.999%	11.348%	814%	0.000%	0.000%	0%
25-Jul-2007	5.97	1,009,322,028.36	472,078.42	7,987,721.54	0.00	0.785%	9.026%	756%	0.000%	0.000%	0%
25-Jun-2007	4.97	1,017,781,828.32	473,524.43	12,697,210.08	0.00	1.232%	13.824%	1,390%	0.000%	0.000%	0%
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) = (Beginning Balance - Ending Balance - Scheduled 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 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

*Credit Enhancement*

*Overcollateralization and Trigger Information*

Overcollateralization Target Amount			30,168,160.47		3.1137	%
Beginning Overcollateralization Amount			30,168,160.47
Overcollateralization Decrease Due to Realized Losses			(688,987.49	)
Overcollateralization Deficiency Amount	688,987.49
Excess Spread Available for Overcollateralization Increase	1,764,611.31
Overcollateralization Increase Amount			688,987.49
Excess Overcollateralization Amount	0.00
Principal Available for Overcollateralization Reduction	6,755,197.69
Overcollateralization Reduction Amount			0.00
Current Overcollateralization			30,168,160.47		3.1137	%

Current Senior Enhancement Percentage					20.1854	%
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	20.1854	%
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?			Yes
(Does the Delinquency Percentage Exceed the Target Percentage?)
Delinquency Percentage	11.5734	%
Target Percentage (42.50% of the Prior Senior Enhancement Percentage)	7.0591	%
Is a Cumulative Realized Loss Trigger Event in Effect?			No
(Does the Cumulative Loss Percentage Exceed the Target Percentage?)
Cumulative Loss Percentage	0.1504	%
Target Percentage	0.0000	%

Reports Available at www.sf.citidirect.com

Page 15 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3

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

Group 1 Interest Remittance Funds					2,831,197.72
Class A-1 Certificates, the Senior Interest Distribution Amount		(1,582,934.30	)		1,248,263.42
Class A-2 Certificates, any remaining unpaid Senior Interest Distribution Amount		0.00			1,248,263.42

Group 2 Interest Remittance Funds					3,011,512.22
Class A-2 Certificates, the Senior Interest Distribution Amount		(1,672,949.22	)		1,338,563.00
Class A-1 Certificates, any remaining unpaid Senior Interest Distribution Amount		0.00			1,338,563.00

Remaining Group 1 & 2 Interest Remittance Funds					2,586,826.42
Class M-1 Interest Distribution Amount		(142,903.70	)		2,443,922.72
Class M-2 Interest Distribution Amount		(127,753.71	)		2,316,169.01
Class M-3 Interest Distribution Amount		(80,066.23	)		2,236,102.78
Class M-4 Interest Distribution Amount		(74,328.04	)		2,161,774.74
Class M-5 Interest Distribution Amount		(75,042.59	)		2,086,732.15
Class M-6 Interest Distribution Amount		(79,385.23	)		2,007,346.92
Class M-7 Interest Distribution Amount		(65,880.38	)		1,941,466.54
Class M-8 Interest Distribution Amount		(51,828.31	)		1,889,638.23
Class M-9 Interest Distribution Amount		(62,513.46	)		1,827,124.77
Class M-10 Interest Distribution Amount		(62,513.46	)		1,764,611.31

Group 1 Principal Distribution Amount					3,551,008.17
Class A-1 Certificates		(3,551,008.17	)		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					3,204,189.52
Class A-2A Certificates		(3,204,189.52	)		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 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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			1,764,611.31
To the Floating Rate Certificates, any Overcollateralization Increase Amount	(688,987.49	)	1,075,623.82
To the Mezzanine Certificates, any Interest Carry Forward Amounts	0.00		1,075,623.82
To the Mezzanine Certificates, any Allocated Realized Loss Amounts	0.00		1,075,623.82
To the Net Wac Rate Carryover Reserve Account, any Net Wac Rate Carryover Amounts	(1,250.42	)	1,074,373.40
To the Servicer, any reimbursement for advances	0.00		1,074,373.40
To the Class CE-1 Certificates, the Interest Distribution Amount	(1,074,373.40	)	0.00
To the Class CE-1 Certificates, the Overcollateralization Reduction Amount	0.00		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
To the Class CE Certificates, any remaining amounts	0.00		0.00

Prepayment Penalties			32,200.81
Class P Prepayment Penalties	(32,200.81	)	0.00

Reports Available at www.sf.citidirect.com

Page 17 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

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			625.21
Class M-10 Certificates			625.21

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 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3



Net WAC Rate Carryover Reserve Account Information
Beginning Balance	0.00
Deposits	1,250.42
Withdrawals	1,250.42
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	4.783130	%
Next LIBOR	4.865000	%

Certificate Interest Rates limited by the Net WAC Rate
Class M9 Certificates	7.283130	%
Class M10 Certificates	7.283130	%

Loan Modifications
Loan 19173335 has been modified. Interest arrears in the amount of $7,033.63 were capitalized, and the rate was modified from 9.88% to 8.00%.
Loan 19186790 has been modified. Interest arrears in the amount of $4,787.93 were capitalized, and the rate was modified from 9.95% to 8.00%.
Loan 19190008 has been modified. Interest arrears in the amount of $5,799.25 were capitalized, and the rate was modified from 8.80% to 8.00%.
Loan 19190354 has been modified. Interest arrears in the amount of $3,625.29 were capitalized, and the rate was modified from 9.80% to 8.00%.
Loan 19190396 has been modified. Interest arrears in the amount of $9,289.91 were capitalized, and the rate was modified from 10.45% to 8.00%.
Loan 19160548 has been modified. Interest arrears in the amount of $11,135.47 were capitalized.
Loan 19177393 has been modified. Interest arrears in the amount of $15,126.16 were capitalized.
Loan 19187772 has been modified. Interest arrears in the amount of $19,252.50 were capitalized.
Loan 19152909 has been modified. Interest arrears in the amount of $5,769.48 were capitalized.
Loan 19169549 has been modified. Interest arrears in the amount of $5,365.58 were capitalized.
Loan 19189240 has been modified. Interest arrears in the amount of $5,185.91 were capitalized.
Loan 19195783 has been modified. The rate was modified from 11.15% to 7.00%.

Reports Available at www.sf.citidirect.com

Page 19 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3


*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
0000000019152909	Delinquent	01/01/2008	199,600.00	198,886.46	198,149.59	1,103.54	-	1,103.54	0.557%
0000000019168798	Delinquent	05/01/2007	145,350.00	145,255.86	145,027.83	50,533.39	-	50,533.39	34.844%
0000000019169549	Delinquent	01/01/2008	199,200.00	198,910.45	198,462.91	628.12	-	628.12	0.316%
0000000019173335	Delinquent	12/01/2007	228,000.00	227,848.54	227,652.08	1,885.74	-	1,885.74	0.828%
0000000019190354	Delinquent	12/01/2007	99,000.00	98,767.69	98,476.15	1,670.13	-	1,670.13	1.696%
0000000019190396	Delinquent	12/01/2007	237,600.00	237,114.36	236,503.10	2,947.83	-	2,947.83	1.246%
0000000019193432	Delinquent	05/01/2007	39,000.00	38,956.02	38,880.03	41,974.02	-	41,974.02	107.958%
0000000019193861	Delinquent	05/01/2007	81,000.00	80,887.84	80,741.66	86,919.82	-	86,919.82	107.652%
0000000019195783	Delinquent	12/01/2007	26,000.00	25,925.81	25,886.59	7,444.48	-	7,444.48	28.758%
0000000019185875	N/A - Prior Liquidation	-	223,250.00	-	-	-	2,149.39	2,149.39	-
*SUBTOTAL*			1,478,000.00	1,252,553.03	1,249,779.94	195,107.07	2,149.39	197,256.46	15.611%

*Group* 2
0000000019160548	Delinquent	11/01/2007	439,920.00	439,920.00	439,920.00	1,112.37	-	1,112.37	0.253%
0000000019177393	Delinquent	02/01/2008	446,117.00	446,117.00	446,117.00	5,042.05	-	5,042.05	1.130%
0000000019187772	Delinquent	11/01/2007	680,000.00	680,000.00	680,000.00	6,420.13	-	6,420.13	0.944%
0000000019189240	Delinquent	12/01/2007	160,500.00	160,118.81	159,526.10	2,378.33	-	2,378.33	1.491%
0000000019190008	Delinquent	12/01/2007	176,000.00	175,838.66	175,587.64	1,933.09	-	1,933.09	1.101%
0000000019192947	Delinquent	04/01/2007	96,000.00	95,891.75	95,704.76	103,871.83	-	103,871.83	108.534%
0000000019196435	Delinquent	05/01/2007	61,000.00	60,874.12	60,762.05	65,630.53	-	65,630.53	108.012%
0000000019191469	Foreclosure	04/01/2007	517,500.00	517,212.15	516,410.40	327,650.40	-	327,650.40	63.448%
*SUBTOTAL*			2,577,037.00	2,575,972.49	2,574,027.95	514,038.73	0.00	514,038.73	19.970%
*TOTALS*			4,055,037.00	3,828,525.52	3,823,807.89	709,145.80	2,149.39	711,295.19	18.546%

Reports Available at www.sf.citidirect.com

Page 20 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3


*FORECLOSURE DETAIL*
Loan Number	Group No.	State	Foreclosure Conclusion Date	Original Principal Balance	Unpaid Principal Balance at Acquisition	Current Scheduled Principal Balance
0000000019151844	1	FL	Not Available	120,647.20	Not Available	119,812.90
0000000019152958	1	FL	Not Available	238,000.00	Not Available	236,584.85
0000000019153253	1	NJ	Not Available	224,480.00	Not Available	222,723.74
0000000019154327	1	FL	Not Available	182,000.00	Not Available	180,013.46
0000000019155282	1	PA	Not Available	184,000.00	Not Available	182,250.03
0000000019158096	1	IL	Not Available	119,900.00	Not Available	119,360.68
0000000019158666	1	FL	Not Available	136,000.00	Not Available	135,262.39
0000000019158781	1	IA	Not Available	51,000.00	Not Available	50,760.75
0000000019158849	1	NY	Not Available	387,000.00	Not Available	383,311.16
0000000019158989	1	FL	Not Available	240,000.00	Not Available	238,203.59
0000000019159649	1	CA	Not Available	395,250.00	Not Available	394,083.24
0000000019160100	1	PA	Not Available	130,650.00	Not Available	129,781.88
0000000019160225	1	NJ	Not Available	185,300.00	Not Available	183,992.87
0000000019160274	1	NV	Not Available	344,000.00	Not Available	344,000.00
0000000019160746	1	AZ	Not Available	132,000.00	Not Available	131,057.11
0000000019161074	1	CA	Not Available	272,000.00	Not Available	271,687.87
0000000019161405	1	WA	Not Available	170,100.00	Not Available	169,740.24
0000000019161801	1	CA	Not Available	382,500.00	Not Available	381,463.91
0000000019161926	1	FL	Not Available	166,500.00	Not Available	165,290.07
0000000019162551	1	MO	Not Available	128,250.00	Not Available	127,882.46
0000000019164870	1	FL	Not Available	323,000.00	Not Available	321,049.90
0000000019165042	1	FL	Not Available	276,250.00	Not Available	274,414.54
0000000019165117	1	IL	Not Available	140,800.00	Not Available	139,642.66
0000000019165232	1	CA	Not Available	299,250.00	Not Available	296,778.22
0000000019165646	1	FL	Not Available	337,250.00	Not Available	337,250.00

Reports Available at www.sf.citidirect.com

Page 21 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3


0000000019165653	1	NJ	Not Available	364,800.00	Not Available	361,829.61
0000000019165869	1	FL	Not Available	207,200.00	Not Available	205,547.00
0000000019167428	1	AZ	Not Available	289,750.00	Not Available	289,424.78
0000000019167766	1	CA	Not Available	280,000.00	Not Available	278,668.85
0000000019168145	1	CA	Not Available	404,000.00	Not Available	403,998.98
0000000019168251	1	FL	Not Available	285,000.00	Not Available	282,949.33
0000000019168673	1	AZ	Not Available	128,000.00	Not Available	127,526.17
0000000019169374	1	FL	Not Available	163,800.00	Not Available	162,929.67
0000000019169382	1	CA	Not Available	242,250.00	Not Available	241,595.33
0000000019169614	1	NY	Not Available	360,000.00	Not Available	359,367.66
0000000019171297	1	IL	Not Available	130,500.00	Not Available	129,799.43
0000000019171735	1	CA	Not Available	288,000.00	Not Available	288,000.00
0000000019171750	1	TN	Not Available	115,600.00	Not Available	115,600.00
0000000019172469	1	TX	Not Available	165,750.00	Not Available	164,522.19
0000000019174127	1	WA	Not Available	202,500.00	Not Available	201,029.70
0000000019176106	1	IL	Not Available	360,000.00	Not Available	358,302.71
0000000019176387	1	IL	Not Available	185,250.00	Not Available	184,201.59
0000000019177328	1	FL	Not Available	191,250.00	Not Available	190,746.65
0000000019177385	1	IL	Not Available	128,000.00	Not Available	127,201.40
0000000019178599	1	CA	Not Available	90,000.00	Not Available	89,128.71
0000000019178631	1	CA	Not Available	207,992.00	Not Available	207,284.41
0000000019179340	1	CA	Not Available	342,000.00	Not Available	342,000.00
0000000019179449	1	IL	Not Available	120,650.00	Not Available	120,421.04
0000000019181015	1	FL	Not Available	369,000.00	Not Available	367,977.38
0000000019181700	1	CA	Not Available	320,000.00	Not Available	320,000.00
0000000019182658	1	CA	Not Available	378,000.00	Not Available	377,215.78
0000000019182740	1	CA	Not Available	216,000.00	Not Available	215,233.45
0000000019183235	1	WA	Not Available	192,240.00	Not Available	192,189.27
0000000019183284	1	CA	Not Available	327,250.00	Not Available	326,054.70
0000000019183342	1	CA	Not Available	344,000.00	Not Available	344,000.00

Reports Available at www.sf.citidirect.com

Page 22 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3


0000000019183862	1	IL	Not Available	192,600.00	Not Available	192,024.00
0000000019185032	1	MA	Not Available	172,000.00	Not Available	171,111.45
0000000019185537	1	NY	Not Available	197,400.00	Not Available	195,753.35
0000000019185727	1	NE	Not Available	52,867.00	Not Available	52,765.08
0000000019185966	1	MA	Not Available	315,400.00	Not Available	315,400.00
0000000019186089	1	IL	Not Available	251,750.00	Not Available	249,788.59
0000000019186337	1	CA	Not Available	135,000.00	Not Available	134,077.08
0000000019186766	1	FL	Not Available	133,400.00	Not Available	132,989.48
0000000019186824	1	CA	Not Available	304,000.00	Not Available	304,000.00
0000000019187483	1	NY	Not Available	104,550.00	Not Available	104,164.34
0000000019188002	1	IL	Not Available	320,000.00	Not Available	317,433.82
0000000019188382	1	FL	Not Available	200,000.00	Not Available	198,209.73
0000000019188606	1	CA	Not Available	337,250.00	Not Available	337,250.00
0000000019188861	1	FL	Not Available	337,500.00	Not Available	337,012.00
0000000019189539	1	CA	Not Available	332,000.00	Not Available	332,000.00
0000000019189802	1	CA	Not Available	300,000.00	Not Available	298,050.63
0000000019190669	1	NV	Not Available	360,000.00	Not Available	356,877.24
0000000019190677	1	TX	Not Available	52,275.00	Not Available	52,004.07
0000000019190719	1	TX	Not Available	51,000.00	Not Available	50,735.73
0000000019191451	1	CA	Not Available	207,000.00	Not Available	206,275.82
0000000019191634	1	FL	Not Available	360,000.00	Not Available	360,000.00
0000000019193333	1	IL	Not Available	170,050.00	Not Available	169,148.13
0000000019193457	1	IL	Not Available	337,000.00	Not Available	335,881.04
0000000019194216	1	NY	Not Available	108,544.00	Not Available	107,629.62
0000000019194406	1	MA	Not Available	379,950.00	Not Available	377,505.89
0000000019196526	1	AZ	Not Available	270,000.00	Not Available	270,000.00
0000000019197326	1	IL	Not Available	63,000.00	Not Available	62,583.45
0000000019197474	1	MO	Not Available	72,000.00	Not Available	71,308.98
0000000019197490	1	OH	Not Available	72,000.00	Not Available	71,292.57
0000000019197714	1	FL	Not Available	234,650.00	Not Available	233,916.67

Reports Available at www.sf.citidirect.com

Page 23 of 30

Distribution Date:

Determination Date:

12/26/2007

12/17/2007

Citigroup Mortgage Loan Trust Inc.

Asset Backed Pass Through Certificates

Series 2007-AMC3


0000000019199512	1	FL	Not Available	318,250.00	Not Available	318,250.00
SUBTOTAL				19,706,345.20	Not Available	19,626,583.07
0000000019152693	2	NY	Not Available	106,250.00	Not Available	105,651.78
0000000019155969	2	NY	Not Available	187,500.00	Not Available	186,385.09
0000000019157734	2	CA	Not Available	512,000.00	Not Available	511,972.01
0000000019158245	2	WI	Not Available	130,950.00	Not Available	130,316.16
0000000019158393	2	FL	Not Available	220,000.00	Not Available	219,251.60
0000000019160365	2	CA	Not Available	276,000.00	Not Available	276,000.00
0000000019160662	2	CA	Not Available	636,300.00	Not Available	632,988.45
0000000019161900	2	AZ	Not Available	292,000.00	Not Available	289,770.92
0000000019162239	2	IL	Not Available	242,910.00	Not Available	241,347.71
0000000019162411	2	FL	Not Available	296,000.00	Not Available	294,809.73
0000000019162585	2	FL	Not Available	180,400.00	Not Available	180,400.00
0000000019162882	2	FL	Not Available	152,640.00	Not Available	151,584.52
0000000019163997	2	CA	Not Available	520,000.00	Not Available	514,996.33
0000000019164029	2

CITIGROUP MORTGAGE LOAN TRUST 2007-AMC3 10-D