Comparative Financial Report

COMM, SERIES 2003-LNB1
Comparative Financial Status Report
As of
8/5/2003
Operating Information Reflected As NOI [] or NCF [X]

																															(2)
									Original Underwriting					2nd Preceding Annual Operating					Preceding Annual Operating					Most Recent Financial							Net Change
									Information					Information					Information					Information
									:Basis Year					as of			Normalized		as of			Normalized		Normalized or Actual							Preceding & Basis
GMAC Loan No	Prospectus Number	Property ID	City	State	Last Property Inspection Date	Property Condition	Current Allocated Loan Amount	Paid Thru Date	Financial Info as of Date	% Occ	Total Revenue	$ NOI/NCF	DSCR	Financial Info as of Date	% Occ	Total Revenue	$ NOI/NCF	DSCR	Financial Info as of Date	% Occ	Total Revenue	$ NOI/NCF	DSCR	FS Start Date	FS End Date	Occ As of Date	% OCC	Total Revenue	$ NOI/NCF	DSCR	% Occ	% Total Revenue	DSCR
					yyyymmdd			yyyymmdd	yyyymmdd					yyyymmdd					yyyymmdd					yyyymmdd	yyyymmdd	yyyymmdd
991088202	1	1-001	NEW YORK	NY			$65,000,000.00	20030801
991087294	3	3-001	CHANDLER	AZ	20030501		$54,049,352.44	20030801																		20030501	-1.00
991087800	4	4-001	BROOKLYN	NY			$45,305,910.74	20030801
991087797	5	5-001	Various	Various		Various	$38,922,588.97	20030801
991087817	6	6-001	Various	Various		Various	$37,984,194.94	20030801
991087802	7	7-001	ROCKVILLE	MD			$27,920,528.35	20030801
991087791	8	8-001	MIAMI BEACH	FL			$26,831,360.13	20030801
991087813	9	9-001	DULUTH	GA			$26,400,000.00	20030801
991087819	10	10-001	CLOVIS	CA			$23,807,984.78	20030801
991087885	11	11-001	SAN DIEGO	CA			$21,200,000.00	20030701
991087858	12	12-001	JAMAICA	NY			$19,447,875.42	20030801
991087857	13	13-001	JAMAICA	NY			$16,455,894.58	20030801
991087795	14	14-001	PALM DESERT	CA			$16,220,641.12	20030801
991087833	15	15-001	CHARLESTON	WV			$13,960,337.19	20030801
991087809	16	16-001	MERRIMACK	NH			$13,644,834.60	20030701
991087812	17	17-001	Various	Various		Various	$13,234,224.72	20030801
991087818	18	18-001	ALTOONA	PA			$12,699,910.07	20030701
991087789	19	19-001	DELRAY	FL			$11,798,703.27	20030801
991087796	20	20-001	PALM DESERT	CA			$9,471,979.76	20030801
991087838	21	21-001	ROCKFORD	IL			$8,724,665.54	20030801
991087816	22	22-001	MARION	IA			$8,375,706.62	20030801
991087834	23	23-001	CLARKSBURG	WV			$8,301,414.78	20030801
991087843	24	24-001	MIDDLETOWN	NY			$7,831,972.85	20030801
991087827	25	25-001	CHARLOTTE	TN			$7,629,484.34	20030701
991087808	26	26-001	ASHEVILLE	NC			$7,470,684.03	20030801
991087801	27	27-001	FINDLAY	PA			$7,380,850.69	20030901
991040481	28	28-001	Various	Various		Various	$7,310,836.60	20030801
991087852	29	29-001	JACKSONVILLE	FL			$7,172,020.60	20030801
991087886	30	30-001	FREDERICKSBURG	VA			$6,993,242.84	20030701
991087876	31	31-001	Various	Various		Various	$6,979,290.38	20030801
991087864	32	32-001	CHICAGO	IL			$6,500,000.00	20030801
991087844	33	33-001	CENTRAL	SC			$6,331,635.39	20030801
991087835	34	34-001	Various	Various		Various	$6,126,875.53	20030701
991087828	35	35-001	RICHMOND	MO			$6,083,372.62	20030801
991087803	36	36-001	LITTLE ROCK	AR			$5,984,074.57	20030701
991087851	37	37-001	COLUMBUS	GA			$5,650,082.99	20030801
991087875	38	38-001	Various	Various		Various	$5,483,282.73	20030801
991087839	39	39-001	WESTLAND	MI			$5,457,283.91	20030801
991087830	40	40-001	AUSTIN	TX			$5,037,196.45	20030801
991087841	41	41-001	INDIANAPOLIS	IN			$4,936,269.97	20030801
991087832	42	42-001	TAMPA	FL			$4,583,715.09	20030701
991087884	43	43-001	BUFORD	GA			$4,555,000.50	20030801
991087871	44	44-001	ALLEGAN	MI			$4,490,813.15	20030801
991087811	45	45-001	MOUNT PLEASANT	TX			$4,345,665.76	20030701
991087806	46	46-001	Various	Various		Various	$4,338,804.76	20030801
991087865	47	47-001	BEAVERTON	OR			$4,332,155.83	20030701
991087850	48	48-001	MACON	GA			$4,293,017.62	20030801
991087792	49	49-001	Various	Various		Various	$4,283,039.16	20030701
991087887	50	50-001	COLERAIN	OH			$4,240,915.56	20030801
991087882	51	51-001	SHOW LOW	AZ			$4,235,769.75	20030701
991087848	52	52-001	MACON	GA			$4,223,454.83	20030801
991087878	53	53-001	LAKE WORTH	FL			$4,142,935.23	20030801
991087869	54	54-001	COLUMBUS	MS			$3,984,455.91	20030701
991087822	55	55-001	BATON ROUGE	LA			$3,848,082.73	20030801
991087787	56	56-001	JACKSON	MS			$3,780,489.56	20030701
991087883	57	57-001	YUMA	AZ			$3,667,544.74	20030701
991087829	58	58-001	AUSTIN	TX			$3,605,824.19	20030801
991087868	59	59-001	DALLAS	TX			$3,581,778.38	20030701
991087888	60	60-001	AUSTIN	TX			$3,557,954.55	20030801
991087874	61	61-001	DALLAS	TX			$3,536,543.96	20030701
991087807	62	62-001	DOUGLASVILLE	GA			$3,385,466.56	20030801
991087881	63	63-001	CHICAGO	IL			$3,380,852.85	20030801
991087853	64	64-001	DELAWARE	OH			$3,350,502.79	20030801
991087831	65	65-001	PARKER	CO			$3,285,277.35	20030801
991087890	66	66-001	PHILADELPHIA	PA			$3,194,339.67	20030801
991087825	67	67-001	PHOENIX	AZ			$3,111,201.45	20030801
991087788	68	68-001	RIDGELAND	MS			$2,817,693.83	20030801
991087873	69	69-001	THOMASVILLE	NC			$2,802,883.43	20030801
991087866	70	70-001	AUSTIN	TX			$2,507,244.86	20030801
991087849	71	71-001	WARNER ROBINS	GA			$2,385,009.79	20030801
991087863	72	72-001	DETROIT	MI			$2,326,316.85	20030801
991087889	73	73-001	LAURENS	SC			$2,250,477.61	20030801
991087840	74	74-001	CYPRESS	CA			$2,241,160.60	20030801
991087845	75	75-001	ALBUQUERQUE	NM			$2,145,698.46	20030801
991087855	76	76-001	LAFAYETTE	LA			$2,138,894.26	20030701
991087846	77	77-001	MACON	GA			$2,126,633.73	20030801
991087856	78	78-001	HAGERSTOWN	MD			$2,111,485.71	20030801
991087877	79	79-001	UNCASVILLE	CT			$2,071,188.08	20030701
991087872	80	80-001	FLORENCE	AL			$1,678,803.20	20030801
991087880	81	81-001	WACO	TX			$1,645,617.09	20030801
991087810	82	82-001	NORTH MIAMI	FL			$1,645,469.20	20030801
991087823	83	83-001	Various	Various		Various	$1,636,046.40	20030801
991087859	84	84-001	TIFTON	GA			$1,600,058.77	20030801
991087870	85	85-001	WYOMING	MI			$1,596,906.28	20030801
991087862	86	86-001	BILOXI	MS			$1,589,145.72	20030701
991087847	87	87-001	MACON	GA			$1,536,018.04	20030801
991087826	88	88-001	MEMPHIS	TN			$1,495,909.78	20030701
991087824	89	89-001	Various	Various		Various	$1,444,039.45	20030801
991087861	90	90-001		WI			$1,392,967.74	20030801
991087836	91	91-001	Various	Various		Various	$1,296,283.05	20030801
991087860	92	92-001	OCEAN SPRINGS	MS			$1,142,899.12	20030801





	Total:						$785,077,017.49					$0.00				$0.00	$0.00				$0.00	$0.00						$0.00



Questions or comments contact Investor Relations at GMACCM at (800) 734-0797.

Last Updated on 8/15/2003
By SSanty

DEUTSCHE MORT & ASSET RECEIVING CORP COMM 2003 LNB1 8-K