Comparative Financial Report

COMM, SERIES 2003-LNB1
Comparative Financial Status Report
As of
12/4/2003
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	20030606		65,000,000.00	20031201		100.00	6,228,080.00	6,228,077.00	2.02					0.00					0.00			20021231	100.00			0.00			-100.00
991087294	3	3-001	CHANDLER	AZ	20030501		53,781,745.10	20031201		99.00	31,366,400.00	21,358,512.00	2.93					0.00					0.00			20030501	-1.00			0.00			-100.00
991087800	4	4-001	BROOKLYN	NY	20030509		45,115,198.67	20031201		100.00	5,808,060.00	4,378,263.00	1.43					0.00					0.00			20021231	100.00			0.00			-100.00
991087797	5	5-001	Various	Various		Various	38,765,609.69	20031201			5,345,530.00	3,539,392.00	1.31					0.00					0.00							0.00			-100.00
991087817	6	6-001	Various	Various		Various	37,823,465.33	20031101			5,593,490.00	3,519,227.00	1.37					0.00					0.00							0.00			-100.00
991087802	7	7-001	ROCKVILLE	MD	20030428		27,809,788.37	20031201		100.00	3,658,230.00	2,484,824.00	1.27					0.00					0.00	20030401	20030930	20031014	100.00	1,882,571.39	1,404,052.48	1.43			-100.00
991087791	8	8-001	MIAMI BEACH	FL	20030114		26,722,055.91	20031201		100.00	2,000,000.00	2,000,000.00	1.06					0.00					0.00			20021231	100.00			0.00			-100.00
991087813	9	9-001	DULUTH	GA	20030528		26,400,000.00	20031201		90.00	3,628,710.00	2,205,976.00	1.23					0.00					0.00			20021231	90.00			0.00			-100.00
991087819	10	10-001	CLOVIS	CA	20021212		23,698,620.39	20031201		98.00	6,115,470.00	2,453,175.00	1.56					0.00					0.00			20030930	98.95			0.00			-100.00
991087885	11	11-001	SAN DIEGO	CA	20030530		21,200,000.00	20031201		100.00	3,136,980.00	2,152,180.00	1.51					0.00					0.00	20030101	20030930	20031010	100.00	867,428.65	602,027.06	1.56			-100.00
991087858	12	12-001	JAMAICA	NY	20030430		19,374,974.96	20031201		100.00	2,253,850.00	1,978,781.00	1.41					0.00					0.00			20021231	100.00			0.00			-100.00
991087857	13	13-001	JAMAICA	NY	20030430		16,394,209.57	20031201		86.00	1,973,930.00	1,672,759.00	1.41					0.00					0.00			20021231	86.00			0.00			-100.00
991087795	14	14-001	PALM DESERT	CA	20030106		16,156,376.67	20031201		100.00	2,161,590.00	1,492,975.00	1.30					0.00					0.00			20021231	100.00			0.00			-100.00
991087833	15	15-001	CHARLESTON	WV	20030425		13,905,062.89	20031201		100.00	2,106,850.00	1,409,901.00	1.44					0.00					0.00			20021231	100.00			0.00			-100.00
991087809	16	16-001	MERRIMACK	NH	20030610		13,555,022.37	20031201		100.00	1,202,500.00	1,093,000.00	1.07					0.00					0.00			20021231	100.00			0.00			-100.00
991087812	17	17-001	Various	Various		Various	13,165,573.60	20031201			10,667,300.00	1,810,740.00	1.71					0.00					0.00							0.00			-100.00
991087818	18	18-001	ALTOONA	PA	20030331		12,648,869.08	20031201		96.00	2,332,870.00	1,349,315.00	1.52					0.00					0.00			20021231	96.00			0.00			-100.00
991087789	19	19-001	DELRAY	FL	20030211		11,755,881.37	20031201		93.00	1,872,340.00	1,179,878.00	1.36					0.00					0.00			20021231	93.00			0.00			-100.00
991087796	20	20-001	PALM DESERT	CA	20030106		9,434,452.78	20031201		100.00	1,213,040.00	857,733.00	1.27					0.00					0.00			20021231	100.00			0.00			-100.00
991087838	21	21-001	ROCKFORD	IL	20030417		8,689,404.74	20031201		92.00	1,325,400.00	828,497.00	1.37					0.00					0.00			20021231	92.00			0.00			-100.00
991087816	22	22-001	MARION	IA	20030430		8,341,892.56	20031201		99.00	1,164,300.00	717,712.00	1.23					0.00					0.00			20021231	99.00			0.00			-100.00
991087834	23	23-001	CLARKSBURG	WV	20030423		8,268,546.29	20031201		100.00	1,287,790.00	848,868.00	1.46					0.00					0.00			20021231	100.00			0.00			-100.00
991087843	24	24-001	MIDDLETOWN	NY	20030429		7,786,346.39	20031101		94.00	1,847,540.00	878,456.00	1.48					0.00					0.00			20021231	94.00			0.00			-100.00
991087827	25	25-001	CHARLOTTE	TN	20030422		7,587,207.84	20031101		91.00	1,588,900.00	834,045.00	1.40					0.00					0.00			20021231	91.00			0.00			-100.00
991087808	26	26-001	ASHEVILLE	NC	20030402		7,430,026.92	20031201		88.00	1,214,210.00	765,601.00	1.30					0.00					0.00			20021231	88.00			0.00			-100.00
991087801	27	27-001	FINDLAY	PA	20030530		7,341,952.25	20031201		97.00	1,620,420.00	821,097.00	1.40					0.00					0.00			20021231	97.00			0.00			-100.00
991040481	28	28-001	Various	Various		Various	7,282,107.18	20031201			1,205,780.00	673,573.00	1.31					0.00					0.00							0.00			-100.00
991087852	29	29-001	JACKSONVILLE	FL	20030324		7,143,505.47	20031101		92.00	1,347,910.00	719,133.00	1.43					0.00					0.00			20021231	92.00			0.00			-100.00
991087886	30	30-001	FREDERICKSBURG	VA	20030606		6,963,795.03	20031201		93.00	1,098,070.00	679,454.00	1.44					0.00					0.00			20020131	93.00			0.00			-100.00
991087876	31	31-001	Various	Various		Various	6,950,502.61	20031201			1,341,960.00	694,523.00	1.45					0.00					0.00							0.00			-100.00
991087864	32	32-001	CHICAGO	IL	20030402		6,500,000.00	20031201		100.00	1,295,210.00	916,530.00	1.91					0.00					0.00			20021231	100.00			0.00			-100.00
991087844	33	33-001	CENTRAL	SC	20030416		6,306,073.59	20031201		93.00	878,130.00	630,525.00	1.43					0.00					0.00			20021231	93.00			0.00			-100.00
991087835	34	34-001	Various	Various		Various	6,103,297.21	20031101			1,185,990.00	677,349.00	1.55					0.00					0.00							0.00			-100.00
991087828	35	35-001	RICHMOND	MO	20011115		6,064,172.41	20031201		100.00	1,297,260.00	807,984.00	1.60					0.00					0.00			20021231	100.00			0.00			-100.00
991087803	36	36-001	LITTLE ROCK	AR	20030425		5,961,791.65	20031101		89.00	1,529,220.00	649,491.00	1.50					0.00					0.00			20021231	89.00			0.00			-100.00
991087851	37	37-001	COLUMBUS	GA	20030314		5,615,540.09	20031201		98.00	927,285.00	564,549.00	1.35					0.00					0.00			20021231	98.00			0.00			-100.00
991087875	38	38-001	Various	Various		Various	5,460,080.29	20031201			1,144,500.00	562,801.00	1.51					0.00					0.00							0.00			-100.00
991087839	39	39-001	WESTLAND	MI	20021031		5,438,290.79	20031101		90.00	1,509,990.00	596,528.00	1.43					0.00					0.00			20021231	90.00			0.00			-100.00
991087830	40	40-001	AUSTIN	TX	20030812	G	5,011,441.28	20031201		95.00	1,150,910.00	561,364.00	1.32					0.00					0.00			20021231	95.00			0.00			-100.00
991087841	41	41-001	INDIANAPOLIS	IN	20021018		4,907,567.86	20031101		88.00	1,225,920.00	483,392.00	1.25					0.00					0.00			20021231	88.00			0.00			-100.00
991087832	42	42-001	TAMPA	FL	20030324		4,567,096.66	20031101		90.00	1,071,160.00	443,416.00	1.32					0.00					0.00			20021231	90.00			0.00			-100.00
991087884	43	43-001	BUFORD	GA	20030429		4,534,269.16	20031101		97.00	773,198.00	440,063.00	1.48					0.00					0.00			20021231	97.00			0.00			-100.00
991087871	44	44-001	ALLEGAN	MI	20030514		4,472,189.05	20031201		96.00	889,945.00	438,086.00	1.43					0.00					0.00	20030101	20030930	20031010	90.83	642,706.72	262,898.45	1.14			-100.00
991087811	45	45-001	MOUNT PLEASANT	TX	20030610		4,326,855.77	20031201		100.00	627,046.00	429,418.00	1.49					0.00					0.00			20021231	100.00			0.00			-100.00
991087806	46	46-001	Various	Various		Various	4,323,109.31	20031201			631,130.00	416,358.00	1.31					0.00					0.00							0.00			-100.00
991087865	47	47-001	BEAVERTON	OR	20030318		4,313,984.31	20031101		93.00	722,784.00	440,298.00	1.49					0.00					0.00			20021231	93.00			0.00			-100.00
991087850	48	48-001	MACON	GA	20030122		4,275,528.95	20031201		94.00	906,084.00	441,886.00	1.47					0.00					0.00			20021231	94.00			0.00			-100.00
991087792	49	49-001	Various	Various		Various	4,259,528.69	20030901			739,353.00	466,636.00	1.39					0.00					0.00							0.00			-100.00
991087887	50	50-001	COLERAIN	OH	20030508		4,222,508.29	20031201		100.00	492,000.00	473,866.00	1.68					0.00					0.00	20030101	20030930	20031009	100.00	369,122.00	363,609.49	1.71			-100.00
991087882	51	51-001	SHOW LOW	AZ	20030415		4,216,122.12	20031201		100.00	750,713.00	458,330.00	1.68					0.00					0.00			20021231	100.00			0.00			-100.00
991087848	52	52-001	MACON	GA	20030122		4,206,249.52	20031201		92.00	856,259.00	421,193.00	1.42					0.00					0.00			20021231	92.00			0.00			-100.00
991087878	53	53-001	LAKE WORTH	FL	20030318		4,125,557.42	20031201		94.00	650,212.00	414,385.00	1.46					0.00					0.00			20021231	94.00			0.00			-100.00
991087869	54	54-001	COLUMBUS	MS	20030328		3,968,614.20	20031201		93.00	906,622.00	415,329.00	1.48					0.00					0.00	20030101	20030930	20030924	99.34	695,194.00	358,220.34	1.71			-100.00
991087822	55	55-001	BATON ROUGE	LA	20030505		3,831,556.78	20031101		95.00	701,135.00	412,765.00	1.59					0.00					0.00			20021231	95.00			0.00			-100.00
991087787	56	56-001	JACKSON	MS	20030513		3,740,863.22	20031201		100.00	448,000.00	445,127.00	1.25					0.00					0.00			20021231	100.00			0.00			-100.00
991087883	57	57-001	YUMA	AZ	20030430		3,650,357.39	20031101		91.00	689,085.00	391,658.00	1.66					0.00					0.00			20021231	91.00			0.00			-100.00
991087829	58	58-001	AUSTIN	TX	20030812	G	3,587,706.43	20031201		97.00	920,569.00	395,670.00	1.29					0.00					0.00			20021231	97.00			0.00			-100.00
991087868	59	59-001	DALLAS	TX	20030228		3,566,675.07	20031101		91.00	1,098,300.00	360,658.00	1.47					0.00					0.00			20021231	91.00			0.00			-100.00
991087888	60	60-001	AUSTIN	TX	20030523		3,543,666.66	20031201		100.00	380,000.00	365,227.00	1.48					0.00					0.00			20021231	100.00			0.00			-100.00
991087874	61	61-001	DALLAS	TX	20030310		3,522,825.46	20031101		100.00	385,000.00	369,982.00	1.47					0.00					0.00			20021231	100.00			0.00			-100.00
991087881	63	63-001	CHICAGO	IL	20030418		3,368,067.34	20031201		100.00	360,000.00	345,914.00	1.43					0.00					0.00			20021231	100.00			0.00			-100.00
991087807	62	62-001	DOUGLASVILLE	GA	20030515		3,355,961.99	20031201		100.00	347,760.00	347,760.00	1.18					0.00					0.00			20021231	100.00			0.00			-100.00
991087853	64	64-001	DELAWARE	OH	20030410		3,337,265.60	20031201		87.00	577,040.00	374,436.00	1.59					0.00					0.00			20021231	87.00			0.00			-100.00
991087831	65	65-001	PARKER	CO	20031117	G	3,273,004.63	20031201		91.00	507,989.00	354,330.00	1.48					0.00					0.00			20021231	91.00			0.00			-100.00
991087890	66	66-001	PHILADELPHIA	PA	20030521		3,182,847.69	20031201		100.00	359,690.00	340,991.00	1.46					0.00					0.00	20030101	20030930	20030930	100.00	312,984.00	243,994.00	1.39			-100.00
991087825	67	67-001	PHOENIX	AZ	20030417		3,098,936.36	20031201		91.00	611,116.00	319,752.00	1.32					0.00					0.00			20021231	91.00			0.00			-100.00
991087873	69	69-001	THOMASVILLE	NC	20030304		2,792,561.91	20031201		100.00	302,000.00	289,693.00	1.42					0.00					0.00			20021231	100.00			0.00			-100.00
991087788	68	68-001	RIDGELAND	MS	20030513		2,787,798.28	20031201		100.00	363,200.00	307,660.00	1.15					0.00					0.00			20021231	100.00			0.00			-100.00
991087866	70	70-001	AUSTIN	TX	20030228		2,496,672.53	20031201		97.00	557,999.00	248,725.00	1.45					0.00					0.00			20030930	100.00			0.00			-100.00
991087849	71	71-001	WARNER ROBINS	GA	20030106		2,375,293.86	20031201		79.00	468,373.00	215,457.00	1.29					0.00					0.00			20021231	79.00			0.00			-100.00
991087863	72	72-001	DETROIT	MI	20030331		2,317,461.91	20031201		100.00	260,576.00	249,927.00	1.50					0.00					0.00			20021231	100.00			0.00			-100.00
991087889	73	73-001	LAURENS	SC	20030520		2,237,748.73	20031201		100.00	240,803.00	229,664.00	1.33					0.00					0.00			20021231	100.00			0.00			-100.00
991087840	74	74-001	CYPRESS	CA	20030319		2,232,153.35	20031201		100.00	262,500.00	254,625.00	1.62					0.00					0.00	20030401	20030930	20030930	100.00	131,250.00	131,184.00	1.67			-100.00
991087845	75	75-001	ALBUQUERQUE	NM	20021231		2,134,676.90	20031201		84.00	490,797.00	237,341.00	1.33					0.00					0.00			20021231	84.00			0.00			-100.00
991087855	76	76-001	LAFAYETTE	LA	20030514		2,126,507.66	20031201		100.00	317,919.00	236,278.00	1.46					0.00					0.00			20021231	100.00			0.00			-100.00
991087846	77	77-001	MACON	GA	20030122		2,117,970.36	20031201		93.00	518,301.00	213,667.00	1.43					0.00					0.00			20021231	93.00			0.00			-100.00
991087856	78	78-001	HAGERSTOWN	MD	20030418		2,099,695.21	20031201		100.00	243,560.00	218,002.00	1.33					0.00					0.00			20021231	100.00			0.00			-100.00
991087877	79	79-001	UNCASVILLE	CT	20030410		2,059,020.20	20031101		96.00	443,955.00	223,555.00	1.43					0.00					0.00			20030930	94.74			0.00			-100.00
991087872	80	80-001	FLORENCE	AL	20030317		1,672,482.81	20031201		100.00	192,411.00	173,759.00	1.43					0.00					0.00			20021231	100.00			0.00			-100.00
991087810	82	82-001	NORTH MIAMI	FL	20030501		1,639,143.08	20031201		100.00	250,355.00	141,128.00	1.20					0.00					0.00			20021231	100.00			0.00			-100.00
991087880	81	81-001	WACO	TX	20030514		1,636,718.97	20031201		100.00	202,188.00	189,053.00	1.46					0.00					0.00			20021231	100.00			0.00			-100.00
991087823	83	83-001	Various	Various		Various	1,629,824.85	20031101			353,814.00	222,729.00	1.86					0.00					0.00							0.00			-100.00
991087870	85	85-001	WYOMING	MI	20030514		1,590,630.88	20031201		96.00	318,212.00	168,375.00	1.50					0.00					0.00	20030101	20030930	20031010	96.43	237,386.56	126,713.84	1.51			-100.00
991087859	84	84-001	TIFTON	GA	20030402		1,586,387.02	20031201		100.00	234,158.00	182,216.00	1.31					0.00					0.00			20030930	100.00			0.00			-100.00
991087862	86	86-001	BILOXI	MS	20030220		1,580,156.51	20031201		98.00	302,785.00	163,383.00	1.32					0.00					0.00			20021231	98.00			0.00			-100.00
991087847	87	87-001	MACON	GA	20030122		1,526,806.36	20031201		89.00	421,851.00	177,251.00	1.52					0.00					0.00			20021231	89.00			0.00			-100.00
991087826	88	88-001	MEMPHIS	TN	20030508		1,487,607.08	20031201		96.00	434,620.00	175,677.00	1.51					0.00					0.00			20021231	96.00			0.00			-100.00
991087824	89	89-001	Various	Various		Various	1,435,795.74	20031201			378,994.00	157,933.00	1.43					0.00					0.00							0.00			-100.00
991087861	90	90-001		WI	20030303		1,385,782.72	20031201		90.00	366,777.00	169,531.00	1.49					0.00					0.00			20021231	90.00			0.00			-100.00
991087836	91	91-001	Various	Various		Various	1,291,105.89	20031101			329,856.00	133,457.00	1.47					0.00					0.00							0.00			-100.00
991087860	92	92-001	OCEAN SPRINGS	MS	20030402		1,133,133.58	20031201		100.00	177,204.00	125,740.00	1.27					0.00					0.00			20021231	100.00			0.00			-100.00





	Total:						782,104,933.66					93,704,540.00				0.00	0.00				0.00	0.00						5,138,643.32



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

Last Updated on 12/11/2003
By SSanty

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