Close

Form 10-D COMM 2012-CCRE3 Mortgage For: Sep 17

September 22, 2021 1:01 PM EDT


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET-BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:
August 18, 2021 to September 17, 2021

Commission File Number of issuing entity: 333-172143-06
Central Index Key Number of issuing entity: 0001556487

COMM 2012-CCRE3 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-172143
Central Index Key Number of depositor: 0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001558761
Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541468
Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)

Natalie Grainger (212) 250-2500
(Name and telephone number, including area code, of the person to
contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization
of the issuing entity)

Lower Tier Remic 46-1194453
Upper Tier Remic 46-1412891
Grantor Trust 46-6373885
(I.R.S. Employer Identification No.)

c/o Deutsche Bank Trust Company Americas as Certificate Administrator
1761 East St. Andrew Place, Santa Ana CA
(Address of principal executive offices of the issuing entity)

92705
(Zip Code)

(212) 250-2500
(Telephone number, including area code)

NONE
(Former name, former address, if changed since last report)

Registered / reporting pursuant to (check one)
Title of Class  Section 12(b)  Section 12(g)  Section 15(d)  Name of Exchange
(if Section 12(b))
Class A-1           [ ]             [ ]             [X]        Not Applicable
Class A-2           [ ]             [ ]             [X]        Not Applicable
Class A-SB          [ ]             [ ]             [X]        Not Applicable
Class A-3           [ ]             [ ]             [X]        Not Applicable
Class X-A           [ ]             [ ]             [X]        Not Applicable

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes _X_   No ____


Part I - DISTRIBUTION INFORMATION

Item 1.  Distribution and Pool Performance Information.
On  September 17, 2021 a distribution was made to holders of the
certificates issued by COMM 2012-CCRE3 Mortgage Trust.  The
distribution report is attached as Exhibit 99.1 to this Form 10-D.

During the distribution period from August 18, 2021 to September 17, 2021
no assets securitized by Deutsche Mortgage & Asset Receiving
Corporation (the "Depositor") and held by COMM 2012-CCRE3 Mortgage
Trust were the subject of a demand to repurchase or replace for breach
of the representations and warranties contained in the underlying
transaction documents.

The Depositor filed a Form ABS-15G pursuant to Rule 15Ga-1 under the
Securities Exchange Act of 1934 on February 16, 2021.  The CIK number
of the Depositor is 0001013454.

Cantor Commercial Real Estate Lending, L.P. ("CCRE"), one of the
sponsors and mortgage loan sellers, filed a Form ABS-15G pursuant to
Rule 15Ga-1 under the Securities Exchange Act of 1934 on
February 16, 2021.  The CIK number for CCRE is 0001558761.

German American Capital Corporation ("GACC"), one of the sponsors and
mortgage loan sellers, filed a Form ABS-15G pursuant to Rule 15Ga-1
under the Securities Exchange Act of 1934 on February 16, 2021.  The
CIK number of GACC is 0001541294.

Ladder Capital Finance LLC ("Ladder"), one of the sponsors and mortgage
loan sellers, filed a Form ABS-15G pursuant to Rule 15Ga-1 under the
Securities Exchange Act of 1934 on February 03, 2021.  The CIK number
of Ladder is 0001541468.


Part II - OTHER INFORMATION

Item 6.  Significant Obligors of Pool Assets.
The 260 and 261 Madison Avenue mortgaged property constitutes a
significant obligor within the meaning of Item 1101(k)(2) of
Regulation AB. Based on the information provided by the 260 and
261 Madison Avenue mortgage loan borrower, the unaudited net
operating income of the significant obligor was $9,854,381.00,
a year-to-date figure for the period of January 1, 2021
through June 30, 2021.

Item 10. Exhibits.
(a) The following is a list of documents filed as part
    of this Report on Form 10-D:

(99.1)   Monthly Report distributed to holders of the
         certificates issued by COMM 2012-CCRE3 Mortgage Trust,
         relating to the September 17, 2021 distribution.

(b) The exhibits required to be filed by the Registrant
    pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)


/s/ Natalie Grainger
Name:  Natalie Grainger
Title: Director


/s/ Matt Smith
Name:  Matt Smith
Title: Director



Date:    September 22, 2021


Table of Contents
Certificate Payment Report
2
Certificate Report
3
Exchange Detail
4
Cash Reconciliation
5
Other Related Information
6
Pool and Performance Detail
7
Certificate Interest Reconcilation
8
Certificate Reconciliation Detail
9
Interest Shortfall Reconciliation
10
Current Ratings
11
Performance History
12
Payoff History
19
Mortgage Payoff Detail
27
Delinquency Detail
28
Stratification - Mortgage Balances/Rates
29
Stratification - Amortization Terms
30
Stratification - Property Types
31
Stratification - Geographic Distribution
32
Stratification - Financial Ratios and Other
33
Historical Loss Liquidation
34
Historical Bond/Collateral Realized Loss Reconciliation
35
Loan Level Detail
36
Specially Serviced Loan Detail
38
Specially Serviced Loan Comments
39
Appraisal Reduction Detail
40
Appraisal Reduction Comments
41
Modifications/Extensions Detail/Description
42
REO Historical Detail
43
Material Breaches and Document Defects
44
Extraordinary Event
45
Rule 15Ga Information
46
COMM 2012-CCRE3
Commercial Mortgage Pass-Through Certificates
August 17, 2021
Page 1 of 46
1761 E. St. Andrew Place
Santa Ana, CA 92705
Website:
https://tss.sfs.db.com/investpublic
Associated Files
Supplements
Pool Periodic
Bond Periodic
Loan Periodic
Loan Setup
Governing Documents
Annex A
Factor Information:
(800) 735-7777
Main Phone Number:
714-247-6000
Depositor
Deutsche Mortgage & Asset Receiving Corporation
Master Servicer
Wells Fargo Bank, National Association
Special Servicer
KeyBank National Association
Underwriters
Deutsche Bank Securities
Cantor Fitzgerald & Co.
CastleOak Securities, L.P.
RBS Securities, L.P.
Rating Agencies
Moody's Investors Service, Inc.
Fitch, Inc.
Trustee
US Bank National Association
Certificate Administrator
Deutsche Bank Trust Company Americas
Operating Advisor
Situs Holdings LLC
Controlling Rep/Class
Sunrise Partners Limited Partnership/Class G
Contacts
Dates
Prior Distribution Date
Distribution Count
Current Distribution Date
Next Distribution Date
Trust Collection Period
Record Date
Determination Date
Closing Date
Cutoff Date
Initial Distribution Date
08/17/2021
106
07/16/2021
09/17/2021
07/30/2021
10/01/2012
10/18/2012
11/19/2012
10/17/2045
08/11/2021
08/11/2021
to
07/13/2021
Rated Final Payment Date
In connection with the Certificate Administrator's preparation of this Statement to Certificateholders, the Certificate Administrator is conclusively relying upon, and has not independently
verified, information provided to it by various third parties, including the Master Servicer, Special Servicer and other parties to the transaction. The Certificate Administrator makes no
representations as to the completeness, reliability, accuracy or suitability for any purpose of the information provided to it by such third parties.
Administrator
Krupa Patel
1(714)247-6284
[email protected]
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
Position
% (*)
A-1
SR
12624PAA3
68,444,000.00
0.00
0.00
0.00
0.00
0.00
39.37%
0.000000%
0.666000%
30.00%
0.00
A-2
SR
12624PAC9
155,419,000.00
0.00
0.00
0.00
0.00
0.00
39.37%
0.000000%
1.765000%
30.00%
0.00
A-SB
SR
12624PAD7
75,783,000.00
15,852,671.95
1,395,609.24
14,457,062.71
31,335.45
0.00
39.37%
2.372000%
2.372000%
30.00%
0.00
A-3
SR
12624PAE5
576,343,000.00
563,594,288.53
0.00
563,594,288.53
1,325,385.90
0.00
39.37%
2.822000%
2.822000%
30.00%
0.00
X-A
SR/NTL
12624PAF2
994,873,000.00
698,330,960.48
0.00
696,935,351.24
1,160,836.32
0.00
0.00%
1.994761%
1.990141%
N
0.00%
0.00
X-B
SR/NTL
12624PAG0
256,540,606.00
256,540,605.98
0.00
256,540,605.98
79,945.51
0.00
0.00%
0.373955%
0.373867%
N
0.00%
0.00
A-M
SR
12624PAJ4
38,034,000.00
38,034,000.00
0.00
38,034,000.00
108,270.12
0.00
26.91%
3.416000%
3.416000%
20.50%
0.00
A-M-PEZ SR
12624PAN5
80,850,000.00
80,850,000.00
0.00
80,850,000.00
230,153.00
0.00
26.91%
3.416000%
3.416000%
20.50%
0.00%
0.00
B
SUB
12624PAL9
24,021,000.00
24,021,000.00
0.00
24,021,000.00
78,508.64
0.00
19.03%
3.922000%
3.922000%
14.50%
0.00
B-PEZ
SUB
12624PAN5
51,064,000.00
51,064,000.00
0.00
51,064,000.00
166,894.17
0.00
19.03%
3.922000%
3.922000%
14.50%
0.00%
0.00
C
SUB
12624PAQ8
8,507,000.00
8,507,000.00
0.00
8,507,000.00
32,496.74
0.00
16.24%
4.584000%
4.584000%
12.38%
0.00
C-PEZ
SUB
12624PAN5
18,086,000.00
18,086,000.00
0.00
18,086,000.00
69,088.52
0.00
16.24%
4.584000%
4.584000%
12.38%
0.00%
0.00
D
SUB
12624PAS4
26,592,000.00
26,592,000.00
0.00
26,592,000.00
108,753.94
0.00
13.45%
4.907669%
4.907548%
10.25%
0.00
E
SUB
12624PAU9
43,800,000.00
43,800,000.00
0.00
43,800,000.00
179,129.91
0.00
8.86%
4.907669%
4.907548%
6.75%
0.00
F
SUB
12624PAW5
21,899,000.00
21,899,000.00
0.00
21,899,000.00
86,683.54
0.00
6.56%
4.750000%
4.750000%
5.00%
0.00
G
SUB
12624PAY1
20,336,000.00
20,336,000.00
0.00
20,336,000.00
80,496.67
0.00
4.43%
4.750000%
4.750000%
3.38%
0.00
H
SUB
12624PBA2
42,235,606.00
42,235,605.98
0.00
42,235,605.98
29,739.08
(137,443.53)
0.00%
4.750000%
4.750000%
0.00%
0.00
R
RES
12624PBC8
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
LR
RES
12624PBE4
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
1,251,413,606.00
954,871,566.46
1,395,609.24
953,475,957.22
3,767,717.51
(137,443.53)
SubTotal
SubTotal P&I
5,163,326.75
0.00
1,251,413,606.00
954,871,566.46
1,395,609.24
0.00
953,475,957.22
3,767,717.51
(137,443.53)
Total
Total P&I
5,163,326.75
(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.
Certificate Payment Report
Page 2 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Position
%
Class
Start
Date
Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
12624PAA3
07/01/21
07/30/21
68,444,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-1
12624PAC9
07/01/21
07/30/21
155,419,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-2
12624PAD7
07/01/21
07/30/21
75,783,000.00
209.18506723
190.76920563
0.41348917
18.41586160
18.82935078
30/360
A-SB
12624PAE5
07/01/21
07/30/21
576,343,000.00
977.87999252
977.87999252
2.29964778
0.00000000
2.29964778
30/360
A-3
12624PAF2
07/01/21
07/30/21
994,873,000.00
701.92975433
700.52695293
1.16681860
0.00000000
1.16681860
30/360
N
X-A
12624PAG0
07/01/21
07/30/21
256,540,606.00
999.99999992
999.99999992
0.31162907
0.00000000
0.31162907
30/360
N
X-B
12624PAJ4
07/01/21
07/30/21
38,034,000.00
1,000.00000000
1,000.00000000
2.84666667
0.00000000
2.84666667
30/360
A-M
12624PAN5
07/01/21
07/30/21
80,850,000.00
1,000.00000000
1,000.00000000
2.84666667
0.00000000
2.84666667
30/360
A-M-PEZ
0.00%
12624PAL9
07/01/21
07/30/21
24,021,000.00
1,000.00000000
1,000.00000000
3.26833354
0.00000000
3.26833354
30/360
B
12624PAN5
07/01/21
07/30/21
51,064,000.00
1,000.00000000
1,000.00000000
3.26833327
0.00000000
3.26833327
30/360
B-PEZ
0.00%
12624PAQ8
07/01/21
07/30/21
8,507,000.00
1,000.00000000
1,000.00000000
3.82000000
0.00000000
3.82000000
30/360
C
12624PAN5
07/01/21
07/30/21
18,086,000.00
1,000.00000000
1,000.00000000
3.82000000
0.00000000
3.82000000
30/360
C-PEZ
0.00%
12624PAS4
07/01/21
07/30/21
26,592,000.00
1,000.00000000
1,000.00000000
4.08972398
0.00000000
4.08972398
30/360
D
12624PAU9
07/01/21
07/30/21
43,800,000.00
1,000.00000000
1,000.00000000
4.08972397
0.00000000
4.08972397
30/360
E
12624PAW5
07/01/21
07/30/21
21,899,000.00
1,000.00000000
1,000.00000000
3.95833326
0.00000000
3.95833326
30/360
F
12624PAY1
07/01/21
07/30/21
20,336,000.00
1,000.00000000
1,000.00000000
3.95833350
0.00000000
3.95833350
30/360
G
12624PBA2
07/01/21
07/30/21
42,235,606.00
999.99999953
999.99999953
0.70412344
0.00000000
0.70412344
30/360
H
12624PBC8
07/01/21
07/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
12624PBE4
07/01/21
07/30/21
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
Certificate Report
Page 3 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class
Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
Position
% (*)
A-M-PEZ SR
12624PAN5
80,850,000.00
0.00
0.00
0.00
0.00
0.00
26.91%
0.000000%
3.416000%
20.50%
0.00
0.00%
B-PEZ
SUB
12624PAN5
51,064,000.00
0.00
0.00
0.00
0.00
0.00
19.03%
0.000000%
3.922000%
14.50%
0.00
0.00%
C-PEZ
SUB
12624PAN5
18,086,000.00
0.00
0.00
0.00
0.00
0.00
16.24%
0.000000%
4.584000%
12.38%
0.00
0.00%
PEZ(Total)
12624PAN5
150,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
0.00%
Exchange Detail
Position
%
Class
Start
Date
Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
07/01/21
07/30/21
80,850,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-M-PEZ
0.00%
07/01/21
07/30/21
51,064,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
B-PEZ
0.00%
07/01/21
07/30/21
18,086,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
C-PEZ
0.00%
Page 4 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
5,168,170.14
5,163,326.76
Yield Maintenance
0.00
Excess Liq. Pro. Deposit
0.00
Excess Liq.Pro. Acct..
0.00
0.00
0.00
0.00
Excess Liquidation Proceeds Acct
Deposit
Beg. Balance
Withdrawal
End Balance
0.00
(822.25)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
(9,373.19)
(53,200.15)
(43,826.96)
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
5,302,003.66
3,906,394.42
0.00
694,544.48
3,265,050.09
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
(133,833.52)
0.00
1,235,789.50
(4,843.38)
(53,200.15)
(4,843.38)
0.00
(411.13)
0.00
0.00
0.00
0.00
0.00
(3,610.00)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(12,247.11)
(121,586.41)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
159,819.74
Net PPIS
Servicer PPIS Cap
0.00
3,959,594.57
1,395,609.24
(133,833.52)
0.00
0.00
0.00
0.00
1,395,609.24
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance
Interest
Neg Am/Deferred
A. Excesses
Sister Agreements
Principal Non-Adjusted
Extension Interest (ARD)
Out-SWAP Payment
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit Fees
In-SWAP Payment
Default Interest
Prepay Interest Excess (PPIE)
Interest
Interest Recovery
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest Shortfall)
Withdrawal
Deferred Interest
Modification Shortfall
Summary
ASER Applied
Principal Adjusted
Special Servicer Fees
Scheduled Interest
Workout Fees
Servicer Fee & Expense
Liquidation Fees
Interest Shortfall Expense
Non-Recoveralble Advances
Servicer Wire
Interest on Prior Advances
Trustee Fee & Expense
Various Expenses
Sister Agreements
Other Interest Loss
Interest Reserve Account
Net Excess/Shortfall
Due to Certificates
Cash Reconciliation
Page 5 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
0.00
0.00
0.00
0.00
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Other Related Information
Page 6 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Pool Detail
Amortizing/Balloon
%
Amt
WA Rates/Terms
Current
Cnt
%
IO/Amortizing/Balloon
IO/Balloon
Smallest Balance
Beginning Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Current
Negative Amortization/Deferred
Ending Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Cumulative
Negative Amortization/Deferred
%
Amt
Cnt
%
%
Amt
Cnt
%
WAC
LIBOR
WAMM
AWAM
Cutoff
Prior
Current
Next
Performance Snapshot
30 Day
60 Day
90 Day Plus
Foreclosures
Current
3 Mo Avg
% Bal
REOs
Bankruptcies
Defeasances
Modifications
6 Mo Avg
12 Mo Avg
% Cnt
% Bal
% Cnt
% Bal
% Cnt
Current
Advance Summary
Cumulative
Interest
Liquidations
Prior Outstanding
Current Amount
Recovery (-)
Current Outstanding
Non-Recoverable
Principal
% Cnt
% Amt
Cnt
Appraisal Reduction Summary
Prior Cumulative ASER
Current ASER
Recovery (-)
Cumulative ASER
First ARA
Average ARA
Most Recent ARA
Largest Balance
(*) ARA
Appraisal Reduction Amount (*) ASER Appraisal Subordination Entitlement R
0.00
833,064.64
941,011.27
767,539.30
30,701,571.91
Average Balance
4.81567%
N/A
12.84
237.75
159,819.74
0.00
1,828,118.16
694,544.48
0.00
6,002,857.06
564,219,639.60
83,256,317.62
306,000,000.00
1,413,279.29
126,000,000.00
23,836,898.93
59.18%
8.73%
32.09%
32
5
3
954,871,566.46
80.00%
12.50%
7.50%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
953,475,957.22
76.30%
0.11%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
76.19%
40
0
0
0
0
0
0
0
0
40
78.43%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
78.43%
130,388,316.97
0.00
0.00
0.00
12,716.98
0.00
0.00
10.60%
10.42%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6
6
0
0
0
5
0
0
11.76%
11.76%
0.00%
0.00%
0.00%
0.00%
0.00%
4.99456%
4.97608%
1,668,298.42
5,308,312.58
4
4
0
0.13%
0.01%
0.00%
0.00%
0.15%
7.84%
7.84%
0.00%
0.00%
711,478.23
121,586.41
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
0.00%
0.00%
18.12%
0.00%
0.00%
1.94%
0.00%
0.00%
0.00%
0.00%
0.00%
8.33%
0.00%
0.00%
4.17%
0.00%
0.00%
0.00%
0.06%
0.06%
17.90%
0.00%
0.00%
2.03%
0.00%
0.00%
0.00%
0.42%
0.42%
7.08%
0.00%
0.00%
4.58%
0.00%
0.00%
0.00%
80.52%
0.72%
0.06%
18.70%
0.00%
0.00%
0.00%
1.91%
0.00%
0.00%
86.88%
1.25%
0.42%
7.50%
0.00%
0.00%
3.96%
0.00%
0.00%
0.00%
11.84
236.75
4.97597%
110.00
350.00
37 72.55%
N/A
132,680,275.58
1,395,609.24
81.88%
87.50%
N/A
N/A
0.00
0.00
0
34,867,632.23
2.79%
81.98%
87.50%
4
7.84%
N/A
Pool and Performance Detail
Page 7 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Pass-Through
Rate
Outstanding
Shortfall
Distributed
Interest
Current
Deductions
Current
Additions
Current
Accrued
Prior
Shortfall
Days
Class
Prior
Due
Current
Due
Method
Beginning
Balance
Distributable
Interest
Accrual
CUSIP
F-30/360
0.000000%
0.00
0.00
0.00
07/30/21
07/01/21
0.00
0.00
0.00
0.00
A-1
12624PAA3
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
07/30/21
07/01/21
0.00
0.00
0.00
0.00
A-2
12624PAC9
30
0.00
F-30/360
2.372000%
31,335.45
31,335.45
0.00
07/30/21
07/01/21
15,852,671.95
31,335.45
0.00
0.00
A-SB
12624PAD7
30
0.00
F-30/360
2.822000%
1,325,385.90
1,325,385.90
0.00
07/30/21
07/01/21
563,594,288.53
1,325,385.90
0.00
0.00
A-3
12624PAE5
30
0.00
A-30/360
1.994761%
1,160,836.32
1,160,836.32
0.00
07/30/21
07/01/21
N
698,330,960.48
1,160,836.32
0.00
0.00
X-A
12624PAF2
30
0.00
A-30/360
0.373955%
79,945.51
79,945.51
0.00
07/30/21
07/01/21
N
256,540,605.98
79,945.51
0.00
0.00
X-B
12624PAG0
30
0.00
F-30/360
3.416000%
108,270.12
108,270.12
0.00
07/30/21
07/01/21
38,034,000.00
108,270.12
0.00
0.00
A-M
12624PAJ4
30
0.00
F-30/360
3.416000%
230,153.00
230,153.00
0.00
07/30/21
07/01/21
80,850,000.00
230,153.00
0.00
0.00
A-M-PEZ 12624PAN5
30
0.00
F-30/360
3.922000%
78,508.64
78,508.64
0.00
07/30/21
07/01/21
24,021,000.00
78,508.64
0.00
0.00
B
12624PAL9
30
0.00
F-30/360
3.922000%
166,894.17
166,894.17
0.00
07/30/21
07/01/21
51,064,000.00
166,894.17
0.00
0.00
B-PEZ
12624PAN5
30
0.00
A-30/360
4.584000%
32,496.74
32,496.74
0.00
07/30/21
07/01/21
8,507,000.00
32,496.74
0.00
0.00
C
12624PAQ8
30
0.00
F-30/360
4.584000%
69,088.52
69,088.52
0.00
07/30/21
07/01/21
18,086,000.00
69,088.52
0.00
0.00
C-PEZ
12624PAN5
30
0.00
A-30/360
4.907669%
108,753.94
108,753.94
0.00
07/30/21
07/01/21
26,592,000.00
108,753.94
0.00
0.00
D
12624PAS4
30
0.00
A-30/360
4.907669%
179,129.91
179,129.91
0.00
07/30/21
07/01/21
43,800,000.00
179,129.91
0.00
0.00
E
12624PAU9
30
0.00
A-30/360
4.750000%
86,683.54
86,683.54
0.00
07/30/21
07/01/21
21,899,000.00
86,683.54
0.00
0.00
F
12624PAW5
30
0.00
A-30/360
4.750000%
80,496.67
80,496.67
0.00
07/30/21
07/01/21
20,336,000.00
80,496.67
0.00
0.00
G
12624PAY1
30
0.00
A-30/360
4.750000%
1,584,082.00
29,739.08
1,554,342.92
07/30/21
07/01/21
42,235,605.98
167,182.61
0.00
0.00
H
12624PBA2
30
1,416,899.39
F-30/360
0.000000%
0.00
0.00
0.00
07/30/21
07/01/21
0.00
0.00
0.00
0.00
R
12624PBC8
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
07/30/21
07/01/21
0.00
0.00
0.00
0.00
LR
12624PBE4
30
0.00
954,871,566.46
3,905,161.04
5,322,060.43
3,767,717.51
SubTotal
1,554,342.92
1,416,899.39
0.00
0.00
954,871,566.46
3,905,161.04
5,322,060.43
3,767,717.51
Total
1,554,342.92
0.00
0.00
1,416,899.39
Certificate Interest Reconcilation
Page 8 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Interest Loss
Expense
Interest on Prior
Loss
PPY, PPYYM,
Exit Fees
Deferred
Accretion
Net
PPIS
Interest
Adjustment
Interest on Prior
Shortfall
Cumulative
Loss
Current
Loss
Unscheduled
Scheduled
Class
Principal Components
Interest Additions
Interest Deductions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
0.00
0.00
1,395,609.24
0.00
0.00
0.00
0.00
0.00
0.00
A-SB
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-M
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-M-PEZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B-PEZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C-PEZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
H
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
0.00
0.00
0.00
0.00
1,395,609.24
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
0.00
1,395,609.24
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
Certificate Reconciliation Detail
Page 9 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Reimb of Advances to Servicer
Special Servicing Fee
Comments -
IS
Other
Shortfalls/
(Refunds)
Left to
Reimburse
Servicer
Current Month
Modified
Interest Rate
Reduction/
(Excess)
Reimbursed
Interest
on
Advances
Non
Recoverable
(Scheduled
Interest)
Prepayment
Interest
(Excess)/
Shortfall
Most Recent
Net
ASER
Amount
Workout
Fee
Amount
Liquidation
Fee
Amount
Special
Servicing Fee
Amount plus
Adjustments
Current
Ending
Scheduled
Balance
Scheduled
Principal
Balance at
Contribution
Investor
No.
3
105,000,000.00 105,000,000.00
0.00
25,188.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,291.67
6
74,819,369.37 62,778,474.95
0.00
96,398.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,378.80
38
5,990,214.56
4,717,531.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
329.68
43
4,492,660.92
3,533,867.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
246.96
0.00
121,586.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12,247.11
0.00
Totals
Total Interest Shortfall hitting the Trust
133,833.52
Interest Shortfall Reconciliation
Page 10 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Closing Ratings
CUSIP
Class
Fitch
Fitch
Class
Type
Moody's
Moody's
Rating
Eff Date
Rating
Eff Date
Updated Ratings (1)
Ratings Information Redacted
Contact Information
Fitch Ratings, Inc.
One State Street Plaza
New York, New York, 10004
(212) 908-0500
Legend
NR
Class not rated at issuance
NA
Data not available
(1) These ratings are not a recommendation to buy, sell or hold these notes. Ratings may be changed or withdrawn at any time by each assigning rating agency.
These ratings do not address the possibility that, as a result of principal prepayments or losses, the yield on your notes may be lower than anticipated.
Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission and captured during the processing window.
Deutsche Bank does not hold itself responsible for any update that may have occurred outside the window during which the data was captured.
Moody's Investors Service
7 World Trade Center
at 250 Greenwich Street
New York, New York 10007
(212) 553-1653
Current Ratings
Page 11 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
8/17/2021
No. 106
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,384,953.81
2.50%
1.61%
0
0.00
0.00%
0.00%
4
176,029,874.50
10.00%
18.46%
4
176,029,874.50
18.46%
10.00%
7/16/2021
No. 105
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
20,146,695.30
5.00%
2.11%
0
0.00
0.00%
0.00%
3
171,457,570.83
7.50%
17.96%
3
171,457,570.83
17.96%
7.50%
6/17/2021
No. 104
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
20,193,648.38
5.00%
2.11%
0
0.00
0.00%
0.00%
3
171,610,935.20
7.50%
17.94%
3
171,610,935.20
17.94%
7.50%
5/17/2021
No. 103
0
0.00 0
0.00 1
3,567,117.83
0.00%
0.00%
0.00%
0.00%
2.50%
0.37%
1
3,567,117.83
250.00%
37.25%
0
0.00
0.00%
0.00%
2
20,237,446.72
5.00%
2.11%
0
0.00
0.00%
0.00%
2
168,187,830.27
5.00%
17.56%
3
171,754,948.10
17.93%
7.50%
4/16/2021
No. 102
0
0.00 1
3,578,446.47 0
0.00
0.00%
0.00%
2.50%
0.37%
0.00%
0.00%
1
3,578,446.47
250.00%
37.31%
0
0.00
0.00%
0.00%
2
20,284,003.64
5.00%
2.11%
0
0.00
0.00%
0.00%
2
168,328,694.42
5.00%
17.55%
3
171,907,140.89
17.92%
7.50%
3/17/2021
No. 101
1
3,589,210.57 0
0.00 0
0.00
2.50%
0.37%
0.00%
0.00%
0.00%
0.00%
1
3,589,210.57
250.00%
37.37%
0
0.00
0.00%
0.00%
2
20,327,394.47
5.00%
2.12%
0
0.00
0.00%
0.00%
2
168,460,737.53
5.00%
17.54%
3
172,049,948.10
17.91%
7.50%
2/18/2021
No. 100
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1
3,601,478.92
250.00%
37.43%
0
0.00
0.00%
0.00%
2
20,379,499.61
5.00%
2.12%
0
0.00
0.00%
0.00%
2
168,617,116.11
5.00%
17.52%
2
168,617,116.11
17.52%
5.00%
1/15/2021
No. 99
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1
3,612,140.44
250.00%
37.49%
0
0.00
0.00%
0.00%
2
20,422,459.69
5.00%
2.12%
0
0.00
0.00%
0.00%
2
168,747,994.15
5.00%
17.51%
2
168,747,994.15
17.51%
5.00%
12/17/2020
No. 98
0
0.00 1
3,622,754.48 0
0.00
0.00%
0.00%
2.50%
0.38%
0.00%
0.00%
1
3,622,754.48
250.00%
37.54%
0
0.00
0.00%
0.00%
1
15,629,374.43
2.50%
1.62%
0
0.00
0.00%
0.00%
3
173,714,195.11
7.50%
18.00%
4
177,336,949.59
18.38%
10.00%
11/18/2020
No. 97
3
33,822,704.99 0
0.00 0
0.00
7.50%
3.50%
0.00%
0.00%
0.00%
0.00%
1
3,633,843.30
250.00%
37.60%
0
0.00
0.00%
0.00%
1
15,660,175.67
2.50%
1.62%
0
0.00
0.00%
0.00%
3
173,867,120.93
7.50%
17.99%
6
207,689,825.92
21.49%
15.00%
10/19/2020
No. 96
1
23,061,454.77 0
0.00 0
0.00
2.50%
2.38%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,688,544.90
2.50%
1.62%
0
0.00
0.00%
0.00%
3
174,010,384.38
7.50%
17.98%
4
197,071,839.15
20.36%
10.00%
9/17/2020
No. 95
1
23,109,390.23 0
0.00 0
0.00
2.50%
2.38%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,719,086.27
2.50%
1.62%
0
0.00
0.00%
0.00%
6
271,508,196.16
15.00%
28.02%
7
294,617,586.39
30.40%
17.50%
8/17/2020
No. 94
1
23,153,978.50 0
0.00 1
64,411,080.33
2.50%
2.39%
0.00%
0.00%
2.50%
6.64%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,747,188.18
2.50%
1.62%
0
0.00
0.00%
0.00%
5
207,419,624.97
12.50%
21.37%
7
294,984,683.80
30.40%
17.50%
7/17/2020
No. 93
1
23,198,378.66 1
64,538,751.19 4
203,936,897.49
2.50%
2.39%
2.50%
6.64%
10.00%
20.99%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,775,162.58
2.50%
1.62%
0
0.00
0.00%
0.00%
1
3,676,153.09
2.50%
0.38%
7
295,350,180.43
30.39%
17.50%
6/17/2020
No. 92
3
93,510,844.72 4
204,133,871.70 0
0.00
7.50%
9.61%
10.00%
20.98%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,805,323.54
2.50%
1.62%
0
0.00
0.00%
0.00%
1
3,687,011.73
2.50%
0.38%
8
301,331,728.15
30.96%
20.00%
5/15/2020
No. 91
5
227,604,936.75 0
0.00 0
0.00
12.50%
23.36%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,833,034.14
2.50%
1.62%
0
0.00
0.00%
0.00%
1
3,701,301.13
2.50%
0.38%
6
231,306,237.88
23.74%
15.00%
4/17/2020
No. 90
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,862,940.93
2.50%
1.63%
0
0.00
0.00%
0.00%
1
3,712,051.37
2.50%
0.38%
1
3,712,051.37
0.38%
2.50%
(1) Total Delinquency is 30+ Days
Performance History
Page 12 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
3/17/2020
No. 89
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,890,390.09
2.50%
1.63%
0
0.00
0.00%
0.00%
1
3,722,220.45
2.50%
0.38%
1
3,722,220.45
0.38%
2.50%
2/18/2020
No. 88
1
4,977,889.22 0
0.00 0
0.00
2.50%
0.51%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,922,375.95
2.50%
1.63%
0
0.00
0.00%
0.00%
1
3,733,416.95
2.50%
0.38%
2
8,711,306.17
0.89%
5.00%
1/17/2020
No. 87
0
0.00 0
0.00 1
3,743,490.88
0.00%
0.00%
0.00%
0.00%
2.50%
0.38%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,949,555.41
2.50%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
3,743,490.88
0.38%
2.50%
12/17/2019
No. 86
1
5,004,693.20 0
0.00 1
3,753,519.94
2.50%
0.51%
0.00%
0.00%
2.50%
0.38%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
15,976,611.54
2.50%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
8,758,213.14
0.89%
5.00%
11/18/2019
No. 85
1
5,018,726.74 1
3,764,045.09 0
0.00
2.50%
0.51%
2.50%
0.38%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,005,887.76
2.50%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
8,782,771.83
0.89%
5.00%
10/18/2019
No. 84
2
8,805,959.38 0
0.00 0
0.00
5.00%
0.90%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,032,688.28
2.50%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
8,805,959.38
0.90%
5.00%
9/17/2019
No. 83
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,061,718.22
2.50%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/16/2019
No. 82
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,088,265.40
2.50%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/17/2019
No. 81
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,114,692.12
2.50%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/17/2019
No. 80
1
5,085,835.34 0
0.00 0
0.00
2.50%
0.51%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
5,085,835.34
0.51%
2.50%
5/17/2019
No. 79
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,169,538.62
2.44%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/17/2019
No. 78
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/15/2019
No. 77
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,223,896.47
2.44%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/15/2019
No. 76
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,256,846.51
2.44%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/17/2019
No. 75
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,282,508.28
2.44%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/17/2018
No. 74
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,308,053.61
2.44%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/19/2018
No. 73
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,335,874.18
2.44%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 13 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
10/17/2018
No. 72
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,361,177.35
2.44%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/17/2018
No. 71
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,388,764.60
2.38%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/17/2018
No. 70
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,413,827.78
2.38%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/17/2018
No. 69
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,438,777.23
2.38%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/15/2018
No. 68
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,466,023.67
2.38%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/17/2018
No. 67
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,490,736.27
2.38%
1.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/17/2018
No. 66
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,517,754.52
2.33%
1.62%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/16/2018
No. 65
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,542,232.39
2.33%
1.62%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/16/2018
No. 64
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,573,877.17
2.33%
1.62%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/18/2018
No. 63
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,598,100.38
2.33%
1.62%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/15/2017
No. 62
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,622,213.67
2.33%
1.62%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/17/2017
No. 61
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,648,654.48
2.33%
1.62%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/17/2017
No. 60
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,672,538.38
2.33%
1.62%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/15/2017
No. 59
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,698,758.17
2.22%
1.50%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/17/2017
No. 58
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,722,414.72
2.17%
1.49%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/17/2017
No. 57
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,745,963.92
2.08%
1.45%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/16/2017
No. 56
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,771,861.24
2.08%
1.45%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 14 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
5/17/2017
No. 55
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,795,186.07
2.08%
1.45%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/17/2017
No. 54
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/17/2017
No. 53
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,843,969.67
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/17/2017
No. 52
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,874,377.24
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/18/2017
No. 51
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,897,236.90
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/16/2016
No. 50
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,919,992.83
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/18/2016
No. 49
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,945,125.83
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/17/2016
No. 48
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,967,664.46
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/16/2016
No. 47
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
16,992,588.10
2.04%
1.45%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/17/2016
No. 46
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/15/2016
No. 45
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,037,133.33
2.00%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/17/2016
No. 44
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,061,751.87
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/17/2016
No. 43
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,083,761.29
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/15/2016
No. 42
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,108,175.04
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/17/2016
No. 41
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,129,973.81
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/18/2016
No. 40
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,156,696.27
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/15/2016
No. 39
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 15 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
12/17/2015
No. 38
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,199,755.56
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/18/2015
No. 37
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,223,659.88
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/19/2015
No. 36
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,244,934.63
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/17/2015
No. 35
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,268,640.53
2.04%
1.44%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/17/2015
No. 34
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,289,711.17
1.96%
1.42%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/17/2015
No. 33
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,310,686.20
1.96%
1.42%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/17/2015
No. 32
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,334,103.33
1.96%
1.42%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/15/2015
No. 31
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,354,876.93
1.96%
1.42%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/17/2015
No. 30
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,378,099.98
1.96%
1.43%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/17/2015
No. 29
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/18/2015
No. 28
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,426,807.06
1.96%
1.43%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/16/2015
No. 27
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/17/2014
No. 26
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/18/2014
No. 25
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,490,149.37
1.96%
1.43%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/20/2014
No. 24
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/17/2014
No. 23
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/15/2014
No. 22
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 16 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
7/17/2014
No. 21
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
17,572,409.92
1.96%
1.43%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/17/2014
No. 20
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/16/2014
No. 19
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/17/2014
No. 18
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/17/2014
No. 17
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/18/2014
No. 16
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/17/2014
No. 15
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/17/2013
No. 14
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/18/2013
No. 13
0
0.00 1
9,426,217.90 0
0.00
0.00%
0.00%
1.96%
0.76%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
9,426,217.90
0.76%
1.96%
10/18/2013
No. 12
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/17/2013
No. 11
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/16/2013
No. 10
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/17/2013
No. 9
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/17/2013
No. 8
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/17/2013
No. 7
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/17/2013
No. 6
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/15/2013
No. 5
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 17 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Delinquency Categories
Dist Date
Dist Cnt
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
2/15/2013
No. 4
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/17/2013
No. 3
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/17/2012
No. 2
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/19/2012
No. 1
0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 18 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
8/17/2021
No. 106
0
0.00
0
0.00
0.00
0.00
0.00
0
0
11.84 236.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/16/2021
No. 105
0
0.00
0
0.00
0.00
0.00
0.00
0
0
12.84 237.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/17/2021
No. 104
0
0.00
0
0.00
0.00
0.00
0.00
0
0
13.84 238.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/17/2021
No. 103
0
0.00
0
0.00
0.00
0.00
0.00
0
0
14.84 239.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/16/2021
No. 102
0
0.00
0
0.00
0.00
0.00
0.00
0
0
15.84 240.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/17/2021
No. 101
0
0.00
0
0.00
0.00
0.00
0.00
0
0
16.84 241.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/18/2021
No. 100
0
0.00
0
0.00
0.00
0.00
0.00
0
0
17.84 242.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/15/2021
No. 99
0
0.00
0
0.00
0.00
0.00
0.00
0
0
18.84 243.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/17/2020
No. 98
0
0.00
0
0.00
0.00
0.00
0.00
0
0
19.84 244.72
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/18/2020
No. 97
0
0.00
0
0.00
0.00
0.00
0.00
0
0
20.84 245.72
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/19/2020
No. 96
0
0.00
0
0.00
0.00
0.00
0.00
0
0
21.84 246.72
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/17/2020
No. 95
0
0.00
0
0.00
0.00
0.00
0.00
0
0
22.84 247.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/17/2020
No. 94
0
0.00
0
0.00
0.00
0.00
0.00
0
0
23.85 248.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/17/2020
No. 93
0
0.00
0
0.00
0.00
0.00
0.00
0
0
24.85 249.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/17/2020
No. 92
0
0.00
0
0.00
0.00
0.00
0.00
0
0
25.85 250.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Payoff History
Page 19 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
5/15/2020
No. 91
0
0.00
0
0.00
0.00
0.00
0.00
0
0
26.85 251.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/17/2020
No. 90
0
0.00
0
0.00
0.00
0.00
0.00
0
0
27.85 252.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/17/2020
No. 89
0
0.00
0
0.00
0.00
0.00
0.00
0
0
28.85 253.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/18/2020
No. 88
0
0.00
0
0.00
0.00
0.00
0.00
0
0
29.85 254.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/17/2020
No. 87
0
0.00
0
0.00
0.00
0.00
0.00
0
0
30.85 255.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/17/2019
No. 86
0
0.00
0
0.00
0.00
0.00
0.00
0
0
31.85 256.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/18/2019
No. 85
0
0.00
0
0.00
0.00
0.00
0.00
0
0
32.85 257.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/18/2019
No. 84
0
0.00
0
0.00
0.00
0.00
0.00
0
0
33.85 258.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/17/2019
No. 83
0
0.00
0
0.00
0.00
0.00
0.00
0
0
34.85 259.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/16/2019
No. 82
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.85 260.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/17/2019
No. 81
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.85 261.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/17/2019
No. 80
1
1,593,314.11
0
0.00
0.00
0.00
0.00
1
0
37.85 271.29
2.50%
0.16%
0.00%
0.00%
0.00%
0.00%
0.00%
2.50% 0.00% 0.00%
0.00
0.00%
119,763.43
0.01%
0
5/17/2019
No. 79
0
0.00
0
0.00
0.00
0.00
0.00
0
0
38.85 272.29
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/17/2019
No. 78
0
0.00
0
0.00
0.00
0.00
0.00
0
0
39.85 273.29
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/15/2019
No. 77
0
0.00
0
0.00
0.00
0.00
0.00
0
0
40.85 265.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 20 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
2/15/2019
No. 76
0
0.00
0
0.00
0.00
0.00
0.00
0
0
41.85 266.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/17/2019
No. 75
0
0.00
0
0.00
0.00
0.00
0.00
0
0
42.85 267.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/17/2018
No. 74
0
0.00
0
0.00
0.00
0.00
0.00
0
0
43.85 268.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/19/2018
No. 73
0
0.00
0
0.00
0.00
0.00
0.00
0
0
44.85 269.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/17/2018
No. 72
1
6,055,353.07
0
0.00
0.00
0.00
0.00
1
0
45.85 270.68
2.44%
0.60%
0.00%
0.00%
0.00%
0.00%
0.00%
2.44% 0.00% 0.00%
0.00
0.00%
519,890.80
0.05%
0
9/17/2018
No. 71
0
0.00
0
0.00
0.00
0.00
0.00
0
0
46.87 271.31
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/17/2018
No. 70
0
0.00
0
0.00
0.00
0.00
0.00
0
0
47.87 272.31
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/17/2018
No. 69
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.87 273.31
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/15/2018
No. 68
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.87 274.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/17/2018
No. 67
1
5,421,991.51
0
0.00
0.00
0.00
0.00
1
0
50.87 275.30
2.38%
0.54%
0.00%
0.00%
0.00%
0.00%
0.00%
2.38% 0.00% 0.00%
0.00
0.00%
435,247.11
0.04%
0
4/17/2018
No. 66
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.88 276.25
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/16/2018
No. 65
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.88 277.25
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/16/2018
No. 64
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.88 278.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/18/2018
No. 63
0
0.00
0
0.00
0.00
0.00
0.00
0
0
54.88 279.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/15/2017
No. 62
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.88 280.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 21 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
11/17/2017
No. 61
0
0.00
0
0.00
0.00
0.00
0.00
0
0
56.88 281.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/17/2017
No. 60
2
83,392,746.00
0
0.00
0.00
0.00
0.00
2
0
57.88 290.91
4.65%
8.12%
0.00%
0.00%
0.00%
0.00%
0.00%
4.65% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/15/2017
No. 59
1
11,307,719.75
0
0.00
0.00
0.00
0.00
1
0
54.48 284.14
2.22%
1.02%
0.00%
0.00%
0.00%
0.00%
0.00%
2.22% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/17/2017
No. 58
2
31,360,129.96
0
0.00
0.00
0.00
0.00
2
0
54.93 285.45
4.35%
2.79%
0.00%
0.00%
0.00%
0.00%
0.00%
4.35% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/17/2017
No. 57
0
0.00
0
0.00
0.00
0.00
0.00
0
0
54.45 286.95
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/16/2017
No. 56
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.45 287.95
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/17/2017
No. 55
1
4,327,721.26
0
0.00
0.00
0.00
0.00
1
0
56.45 288.95
2.08%
0.37%
0.00%
0.00%
0.00%
0.00%
0.00%
2.08% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/17/2017
No. 54
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.24 289.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/17/2017
No. 53
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.24 290.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/17/2017
No. 52
0
0.00
0
0.00
0.00
0.00
0.00
0
0
59.24 299.55
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/18/2017
No. 51
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.24 292.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/16/2016
No. 50
0
0.00
0
0.00
0.00
0.00
0.00
0
0
61.24 293.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/18/2016
No. 49
0
0.00
0
0.00
0.00
0.00
0.00
0
0
62.24 294.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/17/2016
No. 48
0
0.00
0
0.00
0.00
0.00
0.00
0
0
63.23 295.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/16/2016
No. 47
0
0.00
0
0.00
0.00
0.00
0.00
0
0
64.23 296.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 22 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
8/17/2016
No. 46
1
6,486,398.37
0
0.00
0.00
0.00
0.00
1
0
65.23 297.67
2.04%
0.55%
0.00%
0.00%
0.00%
0.00%
0.00%
2.04% 0.00% 0.00%
0.00
0.00%
246,750.17
0.02%
0
7/15/2016
No. 45
0
0.00
0
0.00
0.00
0.00
0.00
0
0
65.94 298.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/17/2016
No. 44
0
0.00
0
0.00
0.00
0.00
0.00
0
0
66.93 299.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/17/2016
No. 43
0
0.00
0
0.00
0.00
0.00
0.00
0
0
67.93 300.70
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/15/2016
No. 42
0
0.00
0
0.00
0.00
0.00
0.00
0
0
68.93 301.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/17/2016
No. 41
0
0.00
0
0.00
0.00
0.00
0.00
0
0
69.93 302.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/18/2016
No. 40
0
0.00
0
0.00
0.00
0.00
0.00
0
0
70.93 303.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/15/2016
No. 39
0
0.00
0
0.00
0.00
0.00
0.00
0
0
71.93 304.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/17/2015
No. 38
0
0.00
0
0.00
0.00
0.00
0.00
0
0
72.92 305.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/18/2015
No. 37
0
0.00
0
0.00
0.00
0.00
0.00
0
0
73.92 306.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/19/2015
No. 36
0
0.00
0
0.00
0.00
0.00
0.00
0
0
74.92 307.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/17/2015
No. 35
2
15,310,575.17
0
0.00
0.00
0.00
0.00
2
0
75.92 312.93
4.08%
1.28%
0.00%
0.00%
0.00%
0.00%
0.00%
4.08% 0.00% 0.00%
0.00
0.00%
1,161,939.41
0.10%
0
8/17/2015
No. 34
0
0.00
0
0.00
0.00
0.00
0.00
0
0
76.25 314.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/17/2015
No. 33
0
0.00
0
0.00
0.00
0.00
0.00
0
0
77.25 315.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/17/2015
No. 32
0
0.00
0
0.00
0.00
0.00
0.00
0
0
78.24 316.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 23 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
5/15/2015
No. 31
0
0.00
0
0.00
0.00
0.00
0.00
0
0
79.24 317.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/17/2015
No. 30
0
0.00
0
0.00
0.00
0.00
0.00
0
0
80.24 318.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/17/2015
No. 29
0
0.00
0
0.00
0.00
0.00
0.00
0
0
81.24 319.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/18/2015
No. 28
0
0.00
0
0.00
0.00
0.00
0.00
0
0
82.23 320.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/16/2015
No. 27
0
0.00
0
0.00
0.00
0.00
0.00
0
0
83.23 321.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/17/2014
No. 26
0
0.00
0
0.00
0.00
0.00
0.00
0
0
84.23 325.58
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/18/2014
No. 25
0
0.00
0
0.00
0.00
0.00
0.00
0
0
85.23 323.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/20/2014
No. 24
0
0.00
0
0.00
0.00
0.00
0.00
0
0
86.22 324.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/17/2014
No. 23
0
0.00
0
0.00
0.00
0.00
0.00
0
0
87.22 326.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/15/2014
No. 22
0
0.00
0
0.00
0.00
0.00
0.00
0
0
88.22 327.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/17/2014
No. 21
0
0.00
0
0.00
0.00
0.00
0.00
0
0
89.22 328.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/17/2014
No. 20
0
0.00
0
0.00
0.00
0.00
0.00
0
0
90.21 331.58
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/16/2014
No. 19
0
0.00
0
0.00
0.00
0.00
0.00
0
0
91.21 330.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/17/2014
No. 18
0
0.00
0
0.00
0.00
0.00
0.00
0
0
92.21 331.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/17/2014
No. 17
0
0.00
0
0.00
0.00
0.00
0.00
0
0
93.21 332.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 24 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
2/18/2014
No. 16
0
0.00
0
0.00
0.00
0.00
0.00
0
0
94.20 333.68
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/17/2014
No. 15
0
0.00
0
0.00
0.00
0.00
0.00
0
0
95.20 334.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/17/2013
No. 14
0
0.00
0
0.00
0.00
0.00
0.00
0
0
96.20 335.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/18/2013
No. 13
0
0.00
0
0.00
0.00
0.00
0.00
0
0
97.20 336.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/18/2013
No. 12
0
0.00
0
0.00
0.00
0.00
0.00
0
0
98.19 337.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/17/2013
No. 11
0
0.00
0
0.00
0.00
0.00
0.00
0
0
99.19 338.82
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/16/2013
No. 10
0
0.00
0
0.00
0.00
0.00
0.00
0
0
100.19 339.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/17/2013
No. 9
0
0.00
0
0.00
0.00
0.00
0.00
0
0
101.19 340.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/17/2013
No. 8
0
0.00
0
0.00
0.00
0.00
0.00
0
0
102.20 341.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/17/2013
No. 7
0
0.00
0
0.00
0.00
0.00
0.00
0
0
103.20 342.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/17/2013
No. 6
0
0.00
0
0.00
0.00
0.00
0.00
0
0
104.20 343.86
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/15/2013
No. 5
0
0.00
0
0.00
0.00
0.00
0.00
0
0
105.20 344.86
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/15/2013
No. 4
0
0.00
0
0.00
0.00
0.00
0.00
0
0
106.20 345.86
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/17/2013
No. 3
0
0.00
0
0.00
0.00
0.00
0.00
0
0
107.21 346.86
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/17/2012
No. 2
0
0.00
0
0.00
0.00
0.00
0.00
0
0
108.21 347.85
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 25 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count
Prior
Post
Type
Schd
Count
11/19/2012
No. 1
0
0.00
0
0.00
0.00
0.00
0.00
0
0
109.21 348.85
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
Total
12.00
165,255,949.20
0.00
0.00
0.00
0.00
2,483,590.92
0.00
0.00
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 26 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Principal Components
Current P&I
Full Payoff
Partial Payoff
Interest Components
Penalty (YM)
Interest
PTD
Investor
No.
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Payoff Type
Payoff
Date
Dates
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
OT
Other
Property Type Code
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park
Amortization Type
1
Partial Liq'n (Curtailment)
2
Payoff Prior to Maturity
3
Disposition/Liquidation
4
Repurchase/Substitution
5
Full Payoff at Maturity
6
DPO
7
N/A
8
Payoff w/ Penalty
9
Payoff w/ Yield Maintenance
10 Curtailment w/ Penalty
11 Curtailment w/ Yield Maintenance
Mortgage Payoff Detail
Page 27 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
P&I Advances
Non-Advancing
Tracking
Status/Resolution w Relevant Dates
Loan Description
Investor
No.
PTD
Interest
Prior Outstanding
Current Outstanding
Principal
Interest
Principal
ASER
Non-
Recoverable
Mo (s)
Delinq
Mo (s)
Recov
Loan
Status
Resoln
Code
SS Tran
Date
ARA
Date
Fcls/REO
Date
Bkrpt
Date
Prop
Type DSCR
LTV
01/11/2021
3
RT
3.08
2,349,229.18
0.00
2,751,583.35
0.00
25,188.36
7
0
6
06/04/2020
08/11/2021
13
55.30%
09/11/2020
6
RT
0.80
2,524,141.78
1,370,151.02
2,779,305.37
1,504,416.71
96,398.05
11
0
6
06/29/2020
08/11/2021
13
68.70%
03/06/2020
38
LO
1.42
341,329.89
230,837.15
362,498.91
245,428.57
17
0
6
04/08/2019
08/05/2020
3
63.70%
01/06/2021
43
LO
2.01
93,611.73
67,310.25
109,469.43
78,272.88
7
0
6
11/13/2019
01/30/2020
2
63.30%
Totals
5,308,312.58
1,668,298.42
6,002,857.06
1,828,118.16
121,586.41
Property Type Code
Loan Status Code
Resolution Strategy Code
1
Modification
2
Foreclosure
3
Bankruptcy
4
Extension
5
Note Sale
6
DPO
7
REO
8
Resolved
9
Pending Return
to Master Servicer
10
Deed in Lieu Of
Foreclosure
11
Full Payoff
12
Reps and Warranties
13
TBD
98 Other
0
Current
A
Grace
B
0 - 29 Days
1
30 Days Delinquent
2
60 Days Delinquent
3
90 Days Delinquent
4
Matured Balloon
5 Non Performing
Matured Balloon
6 121+ Days Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
CH
Cooperating Housing
ZZ
Missing Information
SF Single Family
Delinquency Detail
Page 28 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Current
Original
Distribution of Principal Balances - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Balances
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Balances
0.01 - 4,999,999.99
86.31%
10
32,364,023.91
3.39%
12.20
110.81
2.00
4.94%
3.22%
40,309,801.08
11
4.93% 1.89
87.18%
53.99%
59.80%
5,000,000.00 - 9,999,999.99
88.36%
10
71,928,361.64
7.54%
12.97
104.48
1.78
4.85%
10.06%
125,947,332.35
16
4.85% 1.46
81.15%
55.45%
63.74%
10,000,000.00 - 19,999,999.99
86.28%
6
83,798,006.63
8.79%
12.71
102.87
1.77
4.87%
8.70%
108,824,000.07
7
4.80% 1.62
74.07%
65.84%
63.23%
20,000,000.00 - 29,999,999.99
92.15%
4
96,159,747.04 10.09%
11.44
102.92
1.73
5.12%
8.58%
107,428,978.63
4
5.18% 1.97
95.84%
59.94%
69.03%
30,000,000.00 - 39,999,999.99
94.57%
2
71,614,545.91
7.51%
12.12
117.62
1.74
4.99%
7.93%
99,234,192.63
3
5.06% 2.11
82.95%
66.37%
64.21%
40,000,000.00 - 49,999,999.99
71.00%
2
92,099,110.09
9.66%
13.00
119.00
2.59
5.03%
3.60%
45,000,000.00
1
4.80% 1.09
67.97%
50.43%
62.30%
50,000,000.00 - 59,999,999.99
89.97%
0
0.00
0.00%
0.00
119.00
1.57
4.80%
8.74%
109,368,616.35
2
0.00% 0.00
0.00%
0.00%
60.45%
60,000,000.00 - 150,000,000.00
93.09%
6
505,512,162.00 53.02%
11.34
110.52
2.04
4.73%
49.17%
615,300,684.81
7
4.71% 2.01
87.46%
75.92%
59.89%
Total
40
953,475,957.22
1,251,413,605.92
51
Stratification - Mortgage Balances/Rates
Average
Minimum
Maximum
23,836,898.93
11.84 4.82% 1.87
61.83% 89.87%
24,067,144.51
110.21
4.83% 1.90
67.96% 84.42%
126,000,000.00
14.00
4.31%
5.40% 3.08 132.77% 100.00%
126,000,000.00
120.00
57.00
5.40% 3.08 75.70% 100.00%
1,413,279.29
9.00
0.00 28.21% 0.00%
1,500,000.00
4.31% 0.00 36.30%
0.00%
Current
Original
Distribution of Mortgage Rates - All Groups
Summation
Weighted Average
Summation
Weighted Average
Cnt
Balance
%
Term
Rate
DSCR
LTV
OCC
Mortgage Rates
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Mortgage Rates
4.0000% - 4.2500%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
4.2500% - 4.5000%
94.19%
3
250,529,353.90 26.28%
12.46
118.49
2.46
4.38%
21.17%
264,884,984.98
3
4.38% 2.57
88.33%
70.73%
57.10%
4.5000% - 4.7500%
89.46%
10
141,950,596.89 14.89%
12.52
111.73
1.92
4.66%
16.02%
200,464,754.38
13
4.67% 1.20
76.43%
89.22%
64.18%
4.7500% - 5.0000%
92.88%
15
327,947,909.62 34.39%
11.59
104.27
1.71
4.89%
38.05%
476,128,636.34
20
4.90% 1.54
83.69%
55.32%
62.48%
5.0000% - 5.5000%
85.48%
12
233,048,096.81 24.44%
11.10
111.29
1.78
5.25%
24.77%
309,935,230.22
15
5.25% 1.87
86.11%
69.81%
63.35%
5.5000% - 6.0000%
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
40
953,475,957.22
1,251,413,605.92
51
Page 29 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Current
Original
Amortization terms of the Mortgage Pool - All Groups
Summation
Weighted Average
Summation
Weighted Average
Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
32
564,219,639.60 100.00%
11.98
0.00
0.00
0.00%
0.00%
0.00
0
4.89% 1.60
82.17%
69.35%
0.00%
30 - 59
86.07%
0
0.00
0.00%
0.00
58.17
2.09
5.11%
5.72%
42,956,420.18
3
0.00% 0.00
0.00%
0.00%
67.63%
60 - 119
90.61%
0
0.00
0.00%
0.00
115.02
1.66
4.88%
76.52%
574,767,185.74
27
0.00% 0.00
0.00%
0.00%
64.60%
120 - 179
87.83%
0
0.00
0.00%
0.00
120.00
1.96
4.93%
17.77%
133,450,000.00
8
0.00% 0.00
0.00%
0.00%
56.90%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
Total
32
564,219,639.60
751,173,605.92
38
Stratification - Amortization Terms
Average
Minimum
Maximum
17,631,863.74
11.98 4.89%
1.64
63.41% 88.34%
19,262,859.34
112.66
4.90% 1.70
69.35% 82.17%
70,529,353.90
14.00
4.35%
5.40%
3.05 132.77% 100.00%
84,884,984.98
120.00
57.00
5.40% 3.03 74.90% 100.00%
2,957,020.00
9.00
0.00 28.21% 0.00%
1,795,700.18
4.35% 0.00 36.30%
0.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Amortizing/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
5
83,256,317.62 100.00%
12.78
0.00
0.00
0.00%
0.00%
0.00
0
4.94% 2.18
85.82%
64.05%
0.00%
30 - 59
99.44%
0
0.00
0.00%
0.00
58.76
1.45
4.83%
48.70%
94,600,000.00
4
0.00% 0.00
0.00%
0.00%
73.55%
60 - 119
85.64%
0
0.00
0.00%
0.00
118.78
2.09
4.92%
50.53%
98,140,000.00
5
0.00% 0.00
0.00%
0.00%
67.59%
120 - 179
100.00%
0
0.00
0.00%
0.00
120.00
2.32
5.00%
0.77%
1,500,000.00
1
0.00% 0.00
0.00%
0.00%
50.00%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
Total
5
83,256,317.62
194,240,000.00
10
Average
Minimum
Maximum
16,651,263.52
12.78 4.94% 2.18
70.36% 92.48%
19,424,000.00
89.56
4.88% 1.78
64.05% 85.82%
39,927,398.36
14.00
4.75%
5.03% 3.02 70.00% 100.00%
72,000,000.00
120.00
58.00
5.03% 2.59 75.70% 100.00%
1,413,279.29
12.00
1.73 47.11% 71.00%
1,500,000.00
4.63% 1.31 50.00% 71.00%
Current
Original
Summation
Weighted Average
Summation
Weighted Average
Interest Only/Balloon
Cnt
Balance
%
Term
Rate
DSCR LTV
OCC
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 29
0.00%
3
306,000,000.00 100.00%
11.32
0.00
0.00
0.00%
0.00%
0.00
0
4.64% 2.20
88.19%
66.45%
0.00%
30 - 59
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
60 - 119
90.00%
0
0.00
0.00%
0.00
116.45
2.51
4.74%
75.49%
231,000,000.00
2
0.00% 0.00
0.00%
0.00%
52.52%
120 - 179
98.00%
0
0.00
0.00%
0.00
120.00
2.33
4.31%
24.51%
75,000,000.00
1
0.00% 0.00
0.00%
0.00%
52.60%
180 - Plus
0.00%
0
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
0
0.00% 0.00
0.00%
0.00%
0.00%
Total
3
306,000,000.00
306,000,000.00
3
Average
Minimum
Maximum
102,000,000.00
11.32 4.64% 2.20
52.54% 91.96%
102,000,000.00
117.32
4.64% 2.46
66.45% 88.19%
126,000,000.00
14.00
4.31%
4.99% 3.08 95.80% 91.00%
126,000,000.00
120.00
116.00
4.99% 3.08 55.30% 98.00%
75,000,000.00
10.00
1.66 50.22% 85.00%
75,000,000.00
4.31% 2.03 50.20% 90.00%
Page 30 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
4
63,600,460.18
6.67%
11.69
4.84%
1.35
77.87%
67.01%
Lodging
7
82,289,007.62
8.63%
13.28
4.93%
1.91
69.44%
54.70%
Mixed Use
2
121,092,411.73
12.70%
13.24
4.48%
1.16
70.06%
51.53%
Multifamily
6
55,882,123.95
5.86%
12.22
5.19%
2.31
96.56%
55.89%
Office
5
213,117,800.87
22.35%
11.39
4.96%
1.78
86.61%
54.05%
Other
1
8,069,033.16
0.85%
12.00
4.85%
2.50
99.00%
59.77%
Retail
15
409,425,119.71
42.94%
11.34
4.76%
2.06
89.61%
84.67%
Total
40
953,475,957.22
Stratification - Property Types
Distribution Of Property Types- Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
4 147,549,520.58
11.79%
89.05
4.87%
1.60
96.77%
70.45%
Lodging
10 137,281,477.30
10.97%
105.59
5.00%
2.35
75.20%
58.86%
Mixed Use
3 131,664,316.53
10.52%
119.14
4.50%
1.89
90.46%
55.99%
Multifamily
10
94,661,767.10
7.56%
103.89
5.02%
1.55
96.37%
65.79%
Office
6 239,902,774.16
19.17%
114.54
4.96%
1.93
91.56%
56.09%
Other
1
9,577,533.79
0.77%
118.00
4.85%
1.47
97.00%
70.90%
Retail
17 490,776,216.46
39.22%
114.42
4.77%
1.98
91.83%
63.50%
Total
51 1,251,413,605.92
Stratification - Property Types
Average
Minimum
Maximum
23,836,898.93
11.84
4.82% 1.87
61.83% 89.87%
24,067,144.51
110.21
4.83%
1.90
67.96% 84.42%
126,000,000.00
14.00
4.31%
5.40% 3.08 132.77% 100.00%
126,000,000.00
120.00
57.00
5.40%
3.08 75.70% 100.00%
1,413,279.29
9.00
0.00 28.21%
0.00%
1,500,000.00
4.31%
0.00 36.30%
0.00%
Page 31 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arizona
1
8,132,390.84
0.85%
14.00
5.35% 1.85
98.00%
61.15%
California
2
122,452,896.68
12.84%
11.14
4.49% 2.89
91.43%
92.13%
Colorado
0
0.00
0.00%
0.00
0.00% 0.00
0.00%
0.00%
District of Columbia
1
46,092,411.73
4.83%
12.00
4.75% 0.33
36.00%
49.75%
Florida
2
14,475,450.49
1.52%
12.00
4.94% 1.54
94.73%
71.91%
Georgia
2
11,750,831.35
1.23%
13.00
4.87% 1.71
83.95%
75.88%
Maryland
1
4,038,229.48
0.42%
11.00
4.95% 1.84
93.00%
49.30%
Massachusetts
2
70,847,508.11
7.43%
12.00
4.73% 0.99
83.94%
124.46%
Missouri
1
1,878,863.31
0.20%
12.00
5.00% 2.36
100.00%
52.90%
Nebraska
3
17,363,823.47
1.82%
11.78
4.91% 0.83
54.02%
52.58%
New Jersey
4
90,818,595.90
9.53%
12.95
4.93% 1.50
95.76%
57.59%
New Mexico
1
1,413,279.29
0.15%
14.00
5.00% 3.02
100.00%
47.11%
New York
4
292,667,537.47
30.69%
10.71
4.94% 1.64
89.01%
60.32%
Ohio
2
8,367,938.42
0.88%
12.65
4.76% 2.49
95.12%
56.90%
Pennsylvania
0
0.00
0.00%
0.00
0.00% 0.00
0.00%
0.00%
South Carolina
3
22,290,983.74
2.34%
13.54
5.21% 1.77
72.05%
65.55%
South Dakota
1
21,680,788.13
2.27%
12.00
4.98% 1.55
98.00%
74.30%
Tennessee
1
39,927,398.36
4.19%
13.00
5.03% 2.59
71.00%
62.30%
Texas
5
142,765,928.13
14.97%
12.85
4.68% 2.55
88.81%
54.52%
Various
2
25,784,544.84
2.70%
12.00
4.50% 1.13
47.86%
61.30%
Virginia
1
3,186,442.54
0.33%
13.00
4.70% 3.03
94.00%
39.50%
Washington
1
7,540,114.94
0.79%
14.00
4.73% 1.77
76.00%
37.89%
Total
40
953,475,957.22
Stratification - Geographic Distribution
Distribution by Geographic Location - Closing Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arizona
1
9,500,000.00
0.76%
120.00
5.35% 1.30
92.00%
71.40%
California
2
124,390,000.00
9.94%
117.16
4.50% 2.87
91.56%
57.59%
Colorado
2
25,100,000.00
2.01%
60.00
4.77% 1.65
84.09%
53.16%
District of Columbia
1
54,868,616.35
4.38%
118.00
4.75% 1.29
80.00%
60.30%
Florida
2
17,135,572.49
1.37%
118.00
4.94% 1.54
94.73%
74.80%
Georgia
2
14,379,451.07
1.15%
119.00
4.88% 1.84
80.92%
70.23%
Maryland
1
4,783,792.33
0.38%
117.00
4.95% 1.84
93.00%
49.30%
Massachusetts
3
96,631,909.97
7.72%
110.53
4.75% 1.74
92.10%
69.67%
Missouri
1
2,000,000.00
0.16%
118.00
5.00% 2.36
100.00%
52.90%
Nebraska
4
28,680,984.00
2.29%
118.33
4.97% 1.95
80.87%
64.43%
New Jersey
4
108,127,429.03
8.64%
118.96
4.93% 1.78
96.81%
62.83%
New Mexico
1
1,500,000.00
0.12%
120.00
5.00% 2.32
100.00%
50.00%
New York
9
362,733,910.98
28.99%
108.82
4.95% 1.88
91.93%
57.44%
Ohio
2
10,247,572.52
0.82%
118.63
4.76% 1.86
89.46%
69.61%
Pennsylvania
1
1,795,700.18
0.14%
118.00
4.75% 1.66
95.00%
65.90%
South Carolina
3
26,828,279.72
2.14%
119.51
5.21% 1.90
69.86%
52.66%
South Dakota
1
25,641,398.11
2.05%
118.00
4.98% 1.55
98.00%
74.30%
Tennessee
1
45,000,000.00
3.60%
119.00
5.03% 2.59
71.00%
62.30%
Texas
6
175,651,722.53
14.04%
117.18
4.69% 1.81
93.81%
63.57%
Various
2
102,922,091.55
8.22%
76.73
4.78% 1.65
96.09%
70.25%
Virginia
1
3,795,175.09
0.30%
119.00
4.70% 3.03
94.00%
39.50%
Washington
1
9,700,000.00
0.78%
120.00
4.73% 2.48
85.00%
48.70%
Total
51 1,251,413,605.92
Stratification - Geographic Distribution
Page 32 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Distribution of Loan Seasoning
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Terms
0 - 23
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
24 - 59
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
60 - 89
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
90 - 119
40
953,475,957.22
100.00%
11.84
4.82%
1.84
84.42%
67.96%
120 - plus
0
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
Total
40
953,475,957.22
Stratification - Financial Ratios and Other
Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent
Summation
Weighted Average
OCC
LTV
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 1.1999
5
125,865,248.99
13.20%
12.00 4.75%
61.63%
91.13%
1.2000 - 1.3999
1
3,741,623.53
0.39%
11.00 4.80%
87.00%
53.91%
1.4000 - 1.5999
7
166,832,219.58
17.50%
10.26 5.24%
94.01%
77.05%
1.6000 - 1.7999
5
248,576,891.60
26.07%
11.74 4.75%
88.86%
53.26%
1.8000 - 1.9999
7
93,116,230.68
9.77%
13.53 4.93%
93.68%
59.16%
2.0000 - 2.1999
3
31,944,838.84
3.35%
13.00 4.68%
81.67%
55.93%
2.2000 - plus
10
264,804,183.59
27.77%
12.06 4.63%
86.58%
71.09%
Total
40
953,475,957.22
Stratification - Financial Ratios and Other
Average
Minimum
Maximum
23,836,898.93
11.84
4.82%
1.87 67.96% 84.42%
126,000,000.00
14.00
4.31%
5.40%
3.08 132.77% 100.00%
1,413,279.29
9.00
0.00 28.21%
0.00%
Max DSCR
3.08
0.00
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2022
40
953,475,957.22
100.00%
11.84
4.82%
1.84
84.42%
67.96%
Total
40
953,475,957.22
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
10
107,953,312.64
11.32%
12.32 4.93%
63.06%
1.26
0.5000 - 0.5999
12
387,555,131.67
40.65%
12.04 4.73%
87.46%
1.95
0.6000 - 0.6999
8
115,077,640.64
12.07%
12.79 4.86%
77.59%
1.91
0.7000 - 0.7999
7
108,907,064.17
11.42%
12.10 5.01%
92.16%
1.62
0.8000 - 0.8999
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
0.9000 - 0.9999
2
171,204,333.15
17.96%
10.23 4.82%
91.55%
2.44
1.0000 - plus
1
62,778,474.95
6.58%
12.00 4.71%
82.00%
0.80
Total
40
953,475,957.22
Max LTV
Min LTV
132.77%
28.21%
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
32
564,219,639.60
59.18%
11.98
4.89%
1.60
82.17%
69.35%
Interest Only/Balloon
3
306,000,000.00
32.09%
11.32
4.64%
2.20
88.19%
66.45%
Interest Only/Amortizing/Balloon
5
83,256,317.62
8.73%
12.78
4.94%
2.18
85.82%
64.05%
Total
40
953,475,957.22
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
1% - 50%
4
71,313,349.88
7.48%
12.00 4.75%
0.52
0.35
50% - 60%
1
6,995,982.20
0.73%
14.00 4.73%
0.28
-0.91
60% - 70%
3
23,636,353.36
2.48%
13.65 5.26%
0.72
1.83
70% - 80%
2
47,467,513.30
4.98%
13.16 4.98%
0.58
2.46
80% - 90%
6
291,460,423.66
30.57%
11.46 4.73%
0.69
1.84
90% - plus
24
512,602,334.82
53.76%
11.80 4.84%
0.71
2.03
Total
40
953,475,957.22
Max Occ
Min Occ
100.00
0.00
Page 33 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Liquidation Components (time of resolution)
Investor
No.
Subsequent Adjustments
Adjustment
Date
Minor
Adjustment
Cumulative
Adjustments
Cumulative
Adjusted Loss
Period
Liquidation
Proceeds
Liquidation
Expense
Net Liquidation
Proceeds
Realized Loss
to Trust
Expense to
the Trust
Liquidation
Sales Price
Most Recent
Appraisal
Beginning
Balance
Totals
Historical Loss Liquidation
Page 34 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Liquidation Summary
Investor
No.
Cash Adjustment
Cash
Recovery (9)
Curr Certificate
Writedown Adj.(10)
Period
Certificate Level
Prior Certificate
Writedown (3)
OC, Credit
Support (4)
Shortfalls/
Excesses (5)
Modification,
ARA Adjs (6)
Subseq Claims
Recoveries (7)
Curr Certificate
Writedown (8)
Beginning
Balance (1)
Aggregate
Loss (2)
Loan Status Code
6 Modification Adjustments/Appraisal Reduction Adjustments
7 Additional (Recoveries) Expenses applied to Realized Losses
8 Realized Loss Applied to Certificates to Date ((3) -(4) - (5) - (6) + (7))
9 Recoveries of Realized Losses Paid as Cash
10 Recoveries/Realized Losses applied to Certificate Interest
1 Current Scheduled Beginning Balance of the Loan at Liquidation
2 Aggregate Realized Loss on Loans
3 Prior Realized Loss Applied to Certificates
4 Amounts covered by Overcollaterization and other Credit Supports
5 Interest (Shortages)/Excesses applied to Realized Losses
Note: In the initial period, the Realized Loss Applied to certificates to Date will equal Aggregate Realized Loss on Loans ( - (4) - (5) -(6) +(7)) versus ( (3) - (4) - (5) -(6) +(7))
Historical Bond/Collateral Realized Loss Reconciliation
Page 35 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
1
126,000,000.00
0.00
126,000,000.00
541,089.50
OF NY
3
1.80
50.2%
2.03
50.2%
4.9870%
Act/360
8/11/2021
6/11/2022
85.0%
90.0%
0
N
3
105,000,000.00
0.00
105,000,000.00
402,354.17
RT CA
3
3.08
95.8%
3.08
55.3%
4.4500%
Act/360
1/11/2021
7/11/2022
90.0%
90.0%
6
13
X
4
70,687,709.54
158,355.64
70,529,353.90
264,784.38
RT TX
2
2.77
52.6%
1.81
63.3%
4.3500%
Act/360
8/6/2021
9/6/2022
83.0%
96.0%
0
N
5
75,000,000.00
0.00
75,000,000.00
278,225.00
MU NY
3
1.66
52.6%
2.33
52.6%
4.3080%
Act/360
8/6/2021
10/6/2022
91.0%
98.0%
0
N
6
62,912,740.64
134,265.69
62,778,474.95
255,163.59
RT MA
2
0.80
132.8%
1.80
68.7%
4.7100%
Act/360
9/11/2020
8/11/2022
82.0%
91.0%
6
13
N
8
46,190,386.26
97,974.53
46,092,411.73
188,931.51
MU DC
2
0.33
49.7%
1.29
60.3%
4.7500%
Act/360
8/1/2021
8/6/2022
36.0%
80.0%
0
N
9
46,101,744.93
95,046.57
46,006,698.36
192,578.51
OF NJ
2
1.86
51.1%
1.86
60.6%
4.8510%
Act/360
8/6/2021
10/6/2022
100.0%
100.0%
0
N
10
40,008,923.77
81,525.41
39,927,398.36
173,217.65
LO TN
5
2.59
62.3%
2.59
62.3%
5.0278%
Act/360
8/6/2021
9/6/2022
71.0%
71.0%
0
F
11
31,751,312.54
64,164.99
31,687,147.55
139,441.18
IN NJ
2
1.50
71.5%
1.50
71.5%
5.1000%
Act/360
8/6/2021
7/6/2022
98.0%
98.0%
0
F
12
26,482,977.26
51,102.65
26,431,874.61
122,005.60
MF TX
2
3.05
49.8%
1.71
58.3%
5.3500%
Act/360
8/11/2021
8/11/2022
97.0%
98.0%
0
N
13
14,217,131.33
31,324.70
14,185,806.63
55,091.38
IN Var
2
2.06
61.3%
2.06
61.3%
4.5000%
Act/360
8/6/2021
8/6/2022
87.0%
87.0%
0
F
13A
11,624,350.22
25,612.01
11,598,738.21
45,044.36
2
61.3%
61.3%
4.5000%
Act/360
8/6/2021
8/6/2022
0
F
14
22,630,685.27
46,805.29
22,583,879.98
95,878.67
RT TX
5
1.75
64.5%
1.64
74.3%
4.9200%
Act/360
8/6/2021
9/6/2022
99.0%
96.0%
0
N
16
21,725,285.65
44,497.52
21,680,788.13
93,081.08
RT SD
2
1.55
74.3%
1.55
74.3%
4.9755%
Act/360
8/11/2021
8/11/2022
98.0%
98.0%
0
F
17
17,482,535.67
29,638.99
17,452,896.68
71,508.43
OF CA
5
1.73
70.0%
1.73
70.0%
4.7500%
Act/360
8/6/2021
8/6/2022
100.0%
100.0%
0
F
18
14,271,156.74
45,992.09
14,225,164.65
58,139.50
LO TX
2
2.18
52.1%
2.18
52.1%
4.7310%
Act/360
8/6/2021
10/6/2022
81.0%
81.0%
0
F
19
15,414,571.89
29,618.08
15,384,953.81
70,264.11
OF SC
2
1.92
75.0%
1.92
50.7%
5.2935%
Act/360
8/6/2021
10/6/2022
68.0%
68.0%
0
8
N
21
10,972,870.17
22,423.52
10,950,446.65
47,149.81
MF
FL
2
1.41
74.8%
1.41
74.8%
4.9900%
Act/360
8/6/2021
8/6/2022
94.0%
94.0%
0
F
23
9,015,197.96
19,542.97
8,995,654.99
35,768.42
RT TX
2
1.91
61.9%
1.78
74.0%
4.6075%
Act/360
8/11/2021
8/11/2022
97.0%
92.0%
0
N
24
8,290,166.77
16,914.75
8,273,252.02
35,693.77
OF NE
2
0.94
55.9%
1.86
66.1%
5.0000%
Act/360
8/11/2021
8/11/2022
43.0%
87.0%
0
N
25
7,564,493.25
24,378.31
7,540,114.94
30,817.12
LO WA
2
1.77
37.9%
2.48
48.7%
4.7310%
Act/360
8/6/2021
10/6/2022
76.0%
85.0%
0
N
26
8,085,921.63
16,888.47
8,069,033.16
33,769.95
OT MA
2
2.50
59.8%
1.47
70.9%
4.8500%
Act/360
8/11/2021
8/11/2022
99.0%
97.0%
0
N
27
8,147,903.20
15,512.36
8,132,390.84
37,536.94
MF AZ
2
1.85
61.1%
1.30
71.4%
5.3500%
Act/360
8/6/2021
10/6/2022
98.0%
92.0%
0
N
28
7,018,601.26
22,619.06
6,995,982.20
28,593.20
LO NJ
2
-0.91
28.2%
2.73
36.3%
4.7310%
Act/360
8/6/2021
10/6/2022
54.0%
70.0%
0
N
29
7,048,389.92
15,090.56
7,033,299.36
28,222.93
RT GA
2
1.90
74.9%
1.90
74.9%
4.6500%
Act/360
8/11/2021
9/11/2022
98.0%
98.0%
0
F
33
6,141,332.47
12,564.68
6,128,767.79
25,913.01
IN NJ
2
1.51
67.8%
1.51
67.8%
4.9000%
Act/360
8/6/2021
10/6/2022
100.0%
100.0%
0
F
35
5,366,272.28
17,324.36
5,348,947.92
22,411.64
LO NE
2
0.39
46.5%
2.14
59.8%
4.8500%
Act/360
8/1/2021
8/11/2022
48.0%
81.0%
0
N
Resolution Strategy Code
Loan Status Code
Property Type Code
Amortization Type
Defeasance Status Code
Loan Level Detail
Page 36 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 TBD
98 Other
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
5 Non Performing
Matured Balloon
6 121+ Days
Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park
OF
Office
MU Mixed Use
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
7 Hyper-Amortization
98 Other
LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing
ZZ
Missing
Information
SF
Single Family
P Portion of Loan Previously
Defeased
F Full Defeasance
N No Defeasance Occurred
X Defeasance not Allowable
Principal Components
Begin Bal
Current P&I
Principal
Ending Bal
Interest
Rate
Accrual
Interest
PTD
Investor
No.
Static
Prop
Type State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
Current Status
Loan
Status
DSCR
LTV
Phy
Occ %
Rsln
Strgy Dfsd
37
5,422,352.62
11,434.20
5,410,918.42
22,174.26
RT OH
2
2.45
58.2%
1.96
69.2%
4.7490%
Act/360
8/6/2021
9/6/2022
93.0%
85.0%
0
N
38
4,732,123.41
14,591.42
4,717,531.99
21,169.02
LO GA
2
1.42
77.3%
1.76
63.7%
5.1950%
Act/360
3/6/2020
9/6/2022
63.0%
57.0%
6
3
X
40
3,753,897.77
12,274.24
3,741,623.53
15,516.11
RT NE
2
1.21
53.9%
1.96
69.5%
4.8000%
Act/360
8/1/2021
7/11/2022
87.0%
83.0%
0
N
41
4,046,601.80
8,372.32
4,038,229.48
17,248.64
MF MD
2
1.84
49.3%
1.84
49.3%
4.9500%
Act/360
8/11/2021
7/11/2022
93.0%
93.0%
0
F
43
3,544,830.19
10,962.63
3,533,867.56
15,857.70
LO SC
2
2.01
49.8%
1.73
63.3%
5.1950%
Act/360
1/6/2021
9/6/2022
63.0%
55.0%
6
2
X
44
3,383,084.25
10,921.88
3,372,162.37
14,129.08
MF SC
2
0.84
38.8%
2.00
49.8%
4.8500%
Act/360
8/11/2021
8/11/2022
100.0%
93.0%
0
N
45
3,532,439.03
7,435.19
3,525,003.84
14,600.75
RT
FL
2
1.93
62.9%
1.93
74.8%
4.8000%
Act/360
8/11/2021
8/11/2022
97.0%
97.0%
0
N
46
2,966,686.75
9,666.75
2,957,020.00
12,175.45
MF OH
2
2.57
54.6%
1.69
70.3%
4.7660%
Act/360
8/11/2021
8/11/2022
99.0%
97.0%
0
N
47
3,193,227.08
6,784.54
3,186,442.54
12,923.70
RT VA
2
3.03
39.5%
3.03
39.5%
4.7000%
Act/360
8/6/2021
9/6/2022
94.0%
94.0%
0
F
48
1,881,498.84
2,635.53
1,878,863.31
8,100.90
RT MO
5
2.36
52.9%
2.36
52.9%
5.0000%
Act/360
8/11/2021
8/11/2022
100.0%
100.0%
0
F
50
1,415,238.22
1,958.93
1,413,279.29
6,093.39
RT NM
5
3.02
47.1%
2.32
50.0%
5.0000%
Act/360
8/6/2021
10/6/2022
100.0%
100.0%
0
N
2.01
66,333,891.44
129,558.29
66,204,333.15
308,338.35
RT NY
2
1.42
90.6%
1.41
63.5%
5.3980%
Act/360
8/1/2021
5/6/2022
94.0%
90.0%
0
8
N
2.02
25,513,034.44
49,830.12
25,463,204.32
118,591.67
RT NY
2
1.41
54.2%
1.41
63.5%
5.3980%
Act/360
8/1/2021
5/6/2022
90.0%
90.0%
0
8
N
954,871,566.46
1,395,609.24
953,475,957.22
3,959,594.43
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
6 DPO
7 REO
8 Resolved
Resolution Strategy Code
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 TBD
98 Other
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
Loan Status Code
Property Type Code
Amortization Type
3 90 Days Delinquent
4 Matured Balloon
5 Non Performing
Matured Balloon
6 121+ Days
Delinquent
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park
OF
Office
MU Mixed Use
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
7 Hyper-Amortization
98 Other
LO
Lodging
SS
Self Storage
98
Other
SE
Securities
CH
Cooperative
Housing
ZZ
Missing
Information
SF
Single Family
Defeasance Status Code
P Portion of Loan Previously
Defeased
F Full Defeasance
N No Defeasance Occurred
X Defeasance not Allowable
Page 37 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Status/Resolutions
Remaining
Life
Investor
No.
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
Financial
Most Recent
Cutoff
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
Balance/Rate/Terms
Scheduled
Balance
Actual
Balance
Note
Rate
Amort
DSCR
LTV
DSCR
LTV
Phy
Occ %
Phy
Occ %
3
6
105,000,000.00 105,000,000.00
1/11/2021
4.45%
11
RT
CA
3
07/11/2022
3.0800
90.00%
90.00%
6/4/2020
13
3.0800
0
95.80%
55.30%
6
6
62,778,474.95
64,282,891.66
9/11/2020
4.71%
12
RT
MA
2
08/11/2022
0.8002
91.00%
82.00%
6/29/2020
13
1.8000
250
132.77%
68.70%
38
6
4,717,531.99
4,962,960.56
3/6/2020
5.20%
13
LO
GA
2
09/06/2022
1.4167
57.00%
63.00%
4/8/2019
3
1.7600
192
77.34%
63.70%
43
6
3,533,867.56
3,616,167.18
1/6/2021
5.20%
13
LO
SC
2
09/06/2022
2.0079
55.00%
63.00%
11/13/2019
2
1.7300
192
49.77%
63.30%
176,029,874.50 177,862,019.40
0.00
0.00
Loan Status (0,A,B)
Total
Resolution Strategy Code
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 TBD
98 Other
Loan Status Code
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
5 Non Performing
Matured Balloon
6 121+ Days Delinquent
Property Type Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF
Single Family
Specially Serviced Loan Detail
Page 38 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Status/Resolutions
Investor
No.
Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
3
13
01/11/2021
6
6/4/2020
The Special Servicing transferred to KeyBank in June 2021. Foreclore action has been filed and Receivership is in place. Special Servicer is assessing disposition
strategies.
6
13
09/11/2020
6
6/29/2020
Subject is A-1 $75MM and the pari-passu A-2 $40MM piece is in COMM 2012-CCRE4. The Loan transferred to SS July 7, 2020 for monetary default as a result of the
COVID-19 pandemic. Collateral is a Class C enclosed regional mall located in Attleboro, MA with 3 unowned anchors. The mall was shuttered March 18, 2020
through June 10, 2020 with tenants requesting relief. Collections have been severely impacted and a Receiver was appointed in November 2020. SS is evaluating
options to maximize recovery.
38
3
03/06/2020
6
4/8/2019
Loan transferred to Special Servicing for non-monetary default due to Borrower changing the hotel flag from a Holiday Inn Express to a Best Western Premier without
first securing lender consent. Further, it came to the lender's attention th at (i) the hotel was temporarily closed for the re-flagging work and (ii) all Rent, revenue and
income from the property are not being directly deposited into the Clearing Account. Loan was reinstated on 02/07/20; however, borrower subsequently failed to make
the 04/06/20 payment. Legal counsel was re-engaged and a foreclose sale was scheduled for 09/01/20; however, borrower filed bankruptcy on 08/31/20. Motion for
relief from stay filed on 09/15/20 along with motion to prohibit use of cash collateral. Cash collateral motion was denied and an order was entered allowing interim use
of cash collateral through 12/31/20 (extended to 03/31/21). Motion for lift of stay denied 12/04/20. Borrower's exclusivity period expired 12/31/20; however, borrower
filed a motion to extend the exclusivity period 120 days (plan due 04/28/21) and a motion to continue use of cash collateral. Guarantor suit filed. DPO offer has been
received which is under consideration.
43
2
01/06/2021
6
11/13/2019
Loan transferred to Special Servicing on or about 11/13/19 for payment default. In addition, borrower terminated the franchise agreement with IHG without the prior
consent of lender and entered into a new franchise agreement to operate as a County Inn & Suites. Loan is secured by a fivestory limited-service hotel in Murrells
Inlet, SC. Legal counsel was engaged to initiate foreclosure and pursue appointment of a receiver. Demand/acceleration letter issued 2/04/19. Foreclosure complaint
filed 01/13/20 and receiver motion filed 01/24/20. Hearing on motion to appoint receiver was held on 06/03/20. Receiver was denied but judge agreed to grant an
order sequestering rents which was entered on 08/24/20. SS continues to negotiate with the Borrower.
Specially Serviced Loan Comments
Page 39 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
ASER
Investor
No.
Appraisal Reduction Components
Scheduled
Balance
Appraisal
Reduction Amt
Actual
Balance
Status/Resolutions
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
Most Recent
Cutoff
DSCR
LTV
Phy
Occ %
DSCR
LTV
Phy
Occ %
Static
Prop
Type
State
Amort
Type
Cutoff
Maturity
RT
CA
07/11/2022
01/11/2021
3
105,000,000.00
6,663,098.27
13
6
105,000,000.00
25,188.36
3
3.08
3.08
90.00%
90.00%
95.80%
55.30%
08/11/2021
RT
MA
08/11/2022
09/11/2020
6
62,778,474.95 24,038,473.64
13
6
64,282,891.66
96,398.05
2
0.80
1.80
82.00%
91.00%
132.77%
68.70%
08/11/2021
167,778,474.95 30,701,571.91
121,586.41 169,282,891.66
Resolution Strategy Code
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
6 DPO
7 REO
8 Resolved
9 Pending Return
to Master Servicer
10 Deed in Lieu Of
Foreclosure
11 Full Payoff
12 Reps and Warranties
13 TBD
98 Other
Loan Status Code
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
5 Non Performing
Matured Balloon
6 121+ Days Delinquent
Property Type Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
98
Other
SE Securities
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park
CH
Cooperative Housing
ZZ
Missing Information
SF Single Family
Appraisal Reduction Detail
Page 40 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Status/Resolutions
Investor
No.
Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
3
13
01/11/2021
6
8/11/2021
The Special Servicing transferred to KeyBank in June 2021. Foreclore action has been filed and Receivership is in place. Special Servicer is assessing disposition
strategies.
6
13
09/11/2020
6
8/11/2021
Subject is A-1 $75MM and the pari-passu A-2 $40MM piece is in COMM 2012-CCRE4. The Loan transferred to SS July 7, 2020 for monetary default as a result of the
COVID-19 pandemic. Collateral is a Class C enclosed regional mall located in Attleboro, MA with 3 unowned anchors. The mall was shuttered March 18, 2020
through June 10, 2020 with tenants requesting relief. Collections have been severely impacted and a Receiver was appointed in November 2020. SS is evaluating
options to maximize recovery.
Appraisal Reduction Comments
Page 41 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Rate
Investor
No.
Description
Date
Modification Components
Type
Modification
Balance
P&I Amount
Modification Terms
P&I Amount
Maturity
Rate
Balance
Cutoff/Current
Maturity
19
15,384,953.81
99,882.19
18,000,000.00
99,882.19
8
8/12/2016
10/6/2022
10/6/2022
5.29%
5.29%
35
5,348,947.92
39,736.00
6,877,188.45
39,736.00
10
5/11/2020
8/11/2022
8/11/2022
4.85%
4.85%
40
3,741,623.53
27,790.35
4,826,028.20
27,790.35
10
6/11/2020
7/11/2022
7/11/2022
4.80%
4.80%
8
46,092,411.73
286,906.04
54,868,616.35
286,906.04
10
6/6/2020
8/6/2022
8/6/2022
4.75%
4.75%
2.01
66,204,333.15
437,896.64
77,596,330.46
606,318.43
10
4/6/2020
5/6/2023
5/6/2023
5.40%
5.40%
2.02
25,463,204.32
168,421.79
29,844,742.48
606,318.43
10
4/6/2020
5/6/2023
5/6/2023
5.40%
5.40%
162,235,474.46
192,012,905.94
1,666,951.44
1,060,633.01
Modification Type
1 Maturity Date
2 Amortization Change
3 Principal Write-off
5 Temporary Rate Reduction
6 Capitalization of Interest
7 Capitalization on Taxes
8 Other
9 Combination
10 Forbearance
Modifications/Extensions Detail/Description
Page 42 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Investor
No.
Date
Appraisal Information
Type
REO
Scheduled
Balances
Actual
Most Recent
Appraisal
Appraisal
Date
Cutoff
Maturity
Amort
Type
State
Prop
Type
Static
Liquidation Detail
Type
Appraisal
Redn Amt
Liquidation
Date
Net Liquidation
Proceeds
Realized
Loss
DSCR
City
REO Type
4 Final Recovery REO
5 Permitted Purchase of REO
1 Paid-in-Full
2 Final Recovery Mode
3 Permitted Purchase
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
Amortization Type
7 Hyper-Amortization
98 Other
REO Historical Detail
Page 43 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
Status/Resolutions
Investor
No.
PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Material Breaches and Document Defects
Page 44 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
No
Control Termination Event
Information with respect to any declared bankruptcy of any Mortgage Loan Borrower
No
No
No
Special Servicer Termination Event
Servicer Termination Event
No
Loan Event of Default
Special Servicing Loan Event
Extraordinary Event
Page 45 of 46
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
August 17, 2021
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
Ladder Capital Finance LLC
0001541468
February 03, 2021
Cantor Commercial Real Estate Lending, L.P.
0001558761
February 16, 2021
German American Capital Corporation
0001541294
February 16, 2021
Deutsche Mortgage & Asset Receiving Corporation
0001013454
February 16, 2021
Rule 15Ga-1(a) - repurchases/replacements - Reference
Investor
No.
Asset Name
Asset Originator
Ending Balance
Most Recent Appraisal
Repurchase/Replacement
Status(1)
Status:
Requested
Pending
Executed
Not Executed
Rule 15Ga Information
Page 46 of 46


Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings