EX-99.1 2 ex991.htm

Table of Contents

Certificate Payment Report

Certificate Report

Exchange Detail

Cash Reconciliation

Other Related Information

Pool and Performance Detail

Certificate Interest Reconcilation

Certificate Reconciliation Detail

Interest Shortfall Reconciliation

Current Ratings

Performance History

Payoff History

Mortgage Payoff Detail

Delinquency Detail

Stratification - Mortgage Balances/Rates

Stratification - Amortization Terms

Stratification - Property Types

Stratification - Geographic Distribution

Stratification - Financial Ratios and Other

Historical Loss Liquidation

Historical Bond/Collateral Realized Loss Reconciliation

Loan Level Detail

Specially Serviced Loan Detail

Specially Serviced Loan Comments

Appraisal Reduction Detail

Appraisal Reduction Comments

Modifications/Extensions Detail/Description

REO Historical Detail

Material Breaches and Document Defects

Extraordinary Event

Rule 15Ga Information

COMM 2012-CCRE3

Commercial Mortgage Pass-Through Certificates

April 17, 2023

Page 1 of 47

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

U.S. Bank Trust Company, 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

04/17/2023

126

03/17/2023

05/17/2023

03/31/2023

10/01/2012

10/18/2012

11/19/2012

10/17/2045

04/11/2023

03/14/2023

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

Trucie Duong

trucie.duong@db.com

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Beginning

Balance

Principal

Non-Prin Adj/

Loss/Accretion

Ending

Balance

Interest

Distributed

Excess/

Shortfall

Current

Original

Current

Original

Balance

Class

Class Type

CUSIP

Balance and Principal Components

Interest

Pass-Through Rate

Credit Support

Position

% (*)

A-1

12624PAA3

68,444,000.00

0.00

100.00%

0.000000%

30.00%

0.00

A-2

12624PAC9

155,419,000.00

0.00

100.00%

0.000000%

30.00%

0.00

A-SB

12624PAD7

75,783,000.00

0.00

100.00%

0.000000%

30.00%

0.00

A-3

12624PAE5

576,343,000.00

0.00

100.00%

0.000000%

30.00%

0.00

X-A

SR/NTL

12624PAF2

994,873,000.00

61,583,328.32

0.00

61,373,713.26

70,901.61

0.00

0.00%

1.381574%

1.221428%

0.00%

0.00

X-B

SR/NTL

12624PAG0

256,540,606.00

209,655,254.63

0.00

209,655,254.63

61,008.45

0.00

0.00%

0.349193%

0.265353%

0.00%

0.00

A-M

12624PAJ4

38,034,000.00

19,702,065.12

67,061.16

19,635,003.96

56,085.21

0.00

77.36%

3.416000%

20.50%

0.00

A-M-PEZ SR

12624PAN5

80,850,000.00

41,881,263.20

142,553.90

41,738,709.30

119,222.00

0.00

77.36%

3.416000%

20.50%

0.00%

0.00

SUB

12624PAL9

24,021,000.00

0.00

24,021,000.00

78,508.64

0.00

49.65%

3.922000%

14.50%

0.00

B-PEZ

SUB

12624PAN5

51,064,000.00

0.00

51,064,000.00

166,894.17

0.00

49.65%

3.922000%

14.50%

0.00%

0.00

SUB

12624PAQ8

8,507,000.00

0.00

8,507,000.00

32,496.74

0.00

39.84%

4.584000%

12.38%

0.00

C-PEZ

SUB

12624PAN5

18,086,000.00

0.00

18,086,000.00

69,088.52

0.00

39.84%

4.584000%

12.38%

0.00%

0.00

SUB

12624PAS4

26,592,000.00

0.00

26,592,000.00

106,314.24

0.00

30.03%

4.797574%

4.642286%

10.25%

0.00

SUB

12624PAU9

43,800,000.00

0.00

43,800,000.00

175,111.45

0.00

13.87%

4.797574%

4.642286%

6.75%

0.00

SUB

12624PAW5

21,899,000.00

0.00

21,899,000.00

86,683.54

0.00

5.79%

4.750000%

4.642286%

5.00%

0.00

SUB

12624PAY1

20,336,000.00

15,686,254.63

0.00

15,686,254.63

19,571.68

(42,519.74)

0.00%

4.750000%

4.642286%

3.38%

0.00

SUB

12624PBA2

42,235,606.00

0.00

0.00%

4.750000%

0.000000%

0.00%

0.00

RES

12624PBC8

0.00

0.00%

0.000000%

0.00%

0.00

RES

12624PBE4

0.00

0.00%

0.000000%

0.00%

0.00

1,251,413,606.00

271,238,582.95

209,615.06

271,028,967.89

1,041,886.25

(42,519.74)

SubTotal

SubTotal P&I

1,251,501.31

0.00

1,251,413,606.00

271,238,582.95

209,615.06

0.00

271,028,967.89

1,041,886.25

(42,519.74)

Total

Total P&I

1,251,501.31

(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.

Certificate Payment Report

Page 2 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

03/01/23

03/30/23

68,444,000.00

0.00000000

30/360

A-1

12624PAC9

03/01/23

03/30/23

155,419,000.00

0.00000000

30/360

A-2

12624PAD7

03/01/23

03/30/23

75,783,000.00

0.00000000

30/360

A-SB

12624PAE5

03/01/23

03/30/23

576,343,000.00

0.00000000

30/360

A-3

12624PAF2

03/01/23

03/30/23

994,873,000.00

61.90069317

61.68999788

0.07126700

0.00000000

0.07126700

30/360

X-A

12624PAG0

03/01/23

03/30/23

256,540,606.00

817.24003813

0.23781206

0.00000000

0.23781206

30/360

X-B

12624PAJ4

03/01/23

03/30/23

38,034,000.00

518.01191355

516.24872377

1.47460719

1.76318978

3.23779697

30/360

A-M

12624PAN5

03/01/23

03/30/23

80,850,000.00

518.01191342

516.24872356

1.47460730

1.76318986

3.23779716

30/360

A-M-PEZ

0.00%

12624PAL9

03/01/23

03/30/23

24,021,000.00

1,000.00000000

3.26833354

0.00000000

3.26833354

30/360

12624PAN5

03/01/23

03/30/23

51,064,000.00

1,000.00000000

3.26833327

0.00000000

3.26833327

30/360

B-PEZ

0.00%

12624PAQ8

03/01/23

03/30/23

8,507,000.00

1,000.00000000

3.82000000

0.00000000

3.82000000

30/360

12624PAN5

03/01/23

03/30/23

18,086,000.00

1,000.00000000

3.82000000

0.00000000

3.82000000

30/360

C-PEZ

0.00%

12624PAS4

03/01/23

03/30/23

26,592,000.00

1,000.00000000

3.99797834

0.00000000

3.99797834

30/360

12624PAU9

03/01/23

03/30/23

43,800,000.00

1,000.00000000

3.99797831

0.00000000

3.99797831

30/360

12624PAW5

03/01/23

03/30/23

21,899,000.00

1,000.00000000

3.95833326

0.00000000

3.95833326

30/360

12624PAY1

03/01/23

03/30/23

20,336,000.00

771.35398456

0.96241542

0.00000000

0.96241542

30/360

12624PBA2

03/01/23

03/30/23

42,235,606.00

0.00000000

30/360

12624PBC8

03/01/23

03/30/23

0.00

0.00000000

30/360

12624PBE4

03/01/23

03/30/23

0.00

0.00000000

30/360

Certificate Report

Page 3 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Beginning

Balance

Principal

Non-Prin Adj/

Loss/Accretion

Ending

Balance

Interest

Distributed

Excess/

Shortfall

Current

Original

Current

Original

Balance

Class

Class Type

CUSIP

Balance and Principal Components

Interest

Pass-Through Rate

Credit Support

Position

% (*)

A-M

12624PAJ4

118,884,000.00

61,583,328.32

209,615.06

61,373,713.26

175,307.21

0.00

0.00%

3.416000%

0.00%

0.00

A-M-PEZ SR

12624PAN5

0.00

77.36%

0.000000%

20.50%

0.00

0.00%

SUB

12624PAL9

75,085,000.00

0.00

75,085,000.00

245,402.81

0.00

0.00%

3.922000%

0.00%

0.00

B-PEZ

SUB

12624PAN5

0.00

49.65%

0.000000%

14.50%

0.00

0.00%

SUB

12624PAQ8

26,593,000.00

0.00

26,593,000.00

101,585.26

0.00

0.00%

4.584000%

0.00%

0.00

C-PEZ

SUB

12624PAN5

0.00

39.84%

0.000000%

12.38%

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

12624PAJ4

03/01/23

03/30/23

118,884,000.00

518.01191346

516.24872363

1.47460726

1.76318983

3.23779710

30/360

A-M

12624PAN5

03/01/23

03/30/23

0.00

0.00000000

30/360

A-M-PEZ

0.00%

12624PAL9

03/01/23

03/30/23

75,085,000.00

1,000.00000000

3.26833336

0.00000000

3.26833336

30/360

12624PAN5

03/01/23

03/30/23

0.00

0.00000000

30/360

B-PEZ

0.00%

12624PAQ8

03/01/23

03/30/23

26,593,000.00

1,000.00000000

3.82000000

0.00000000

3.82000000

30/360

12624PAN5

03/01/23

03/30/23

0.00

0.00000000

30/360

C-PEZ

0.00%

Page 4 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

1,251,851.66

1,251,501.31

Yield Maintenance

0.00

Excess Liq. Pro. Deposit

0.00

Excess Liq.Pro. Acct..

0.00

Excess Liquidation Proceeds Acct

Deposit

Beg. Balance

Withdrawal

End Balance

0.00

(233.57)

0.00

Guarantee Fee
Unreimbursed Indemnification Expense

C. Operating Advisor Fees

Miscellaneous Fees

(5,762.02)

(19,346.67)

(13,584.65)

0.00

Servicer Fees/Expenses

Delinquent Servicer Fees

1,294,371.41

1,084,756.35

0.00

417,160.80

686,942.22

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

(42,519.75)

0.00

197,601.36

(350.35)

(19,346.67)

(350.35)

0.00

(116.78)

0.00

(42,519.75)

0.00

12,013.70

Net PPIS

Servicer PPIS Cap

0.00

1,104,103.02

209,615.06

(42,519.75)

0.00

209,615.06

Servicer Remittance Non-Adjusted

Adjustments

Trust

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 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

0.00

Other

Rebates

*Fee-sharing arrangement

Brokerage fees

Disclosable Special Servicer Fees*

Commissions

Other Related Information

Page 6 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

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

510,572.17

941,011.27

0.00

Average Balance

4.41257%

N/A

-7.79

-260.23

12,013.70

0.00

1,522.29

417,160.80

0.00

-1,241,847.16

91,028,967.89

180,000,000.00

3,297,859.78

105,000,000.00

54,205,793.58

33.59%

66.41%

271,238,582.95

60.00%

40.00%

0.00

271,028,967.89

21.67%

0.02%

0.00%

21.66%

9.80%

0.00%

9.80%

613,795,458.55

0.00

18,625,176.26

47,597,443.19

12,716.98

0.00

11.83%

49.05%

0.00%

1.49%

3.80%

0.00%

37.25%

50.98%

0.00%

3.92%

0.00%

4.99456%

4.88472%

-10,491.41

-1,044,291.29

0.00%

5.88%

3.92%

0.00%

510,572.17

0.00

(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation

0.41%

0.00%

6.67%

0.00%

5.48%

0.00%

0.55%

0.00%

6.11%

0.00%

9.44%

0.00%

85.84%

4.94%

3.69%

5.53%

0.00%

0.81%

0.38%

0.00%

81.89%

4.44%

1.45%

11.56%

0.00%

0.66%

0.00%

-8.79

-264.32

4.72663%

110.00

350.00

5.88%

N/A

148,065,359.90

209,615.06

99.59%

93.33%

N/A

614,716.67

0.00

152,299,776.21

12.17%

93.97%

84.44%

3.92%

N/A

Pool and Performance Detail

Page 7 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

03/30/23

03/01/23

0.00

A-1

12624PAA3

0.00

F-30/360

0.000000%

0.00

03/30/23

03/01/23

0.00

A-2

12624PAC9

0.00

F-30/360

0.000000%

0.00

03/30/23

03/01/23

0.00

A-SB

12624PAD7

0.00

F-30/360

0.000000%

0.00

03/30/23

03/01/23

0.00

A-3

12624PAE5

0.00

A-30/360

1.381574%

70,901.61

0.00

03/30/23

03/01/23

61,583,328.32

70,901.61

0.00

X-A

12624PAF2

0.00

A-30/360

0.349193%

61,008.45

0.00

03/30/23

03/01/23

209,655,254.63

61,008.45

0.00

X-B

12624PAG0

0.00

F-30/360

3.416000%

56,085.22

56,085.21

0.01

03/30/23

03/01/23

19,702,065.12

56,085.21

0.00

A-M

12624PAJ4

0.01

F-30/360

3.416000%

119,222.00

0.00

03/30/23

03/01/23

41,881,263.20

119,222.00

0.00

A-M-PEZ

12624PAN5

0.00

F-30/360

3.922000%

78,508.64

0.00

03/30/23

03/01/23

24,021,000.00

78,508.64

0.00

12624PAL9

0.00

F-30/360

3.922000%

166,894.17

0.00

03/30/23

03/01/23

51,064,000.00

166,894.17

0.00

B-PEZ

12624PAN5

0.00

A-30/360

4.584000%

32,496.74

0.00

03/30/23

03/01/23

8,507,000.00

32,496.74

0.00

12624PAQ8

0.00

F-30/360

4.584000%

69,088.52

0.00

03/30/23

03/01/23

18,086,000.00

69,088.52

0.00

C-PEZ

12624PAN5

0.00

A-30/360

4.797574%

106,314.24

0.00

03/30/23

03/01/23

26,592,000.00

106,314.24

0.00

12624PAS4

0.00

A-30/360

4.797574%

175,111.45

0.00

03/30/23

03/01/23

43,800,000.00

175,111.45

0.00

12624PAU9

0.00

A-30/360

4.750000%

86,683.54

0.00

03/30/23

03/01/23

21,899,000.00

86,683.54

0.00

12624PAW5

0.00

A-30/360

4.750000%

285,370.20

19,571.68

265,798.52

03/30/23

03/01/23

15,686,254.63

62,091.42

0.00

12624PAY1

223,278.78

A-30/360

4.750000%

3,058,853.78

0.00

3,058,853.78

03/30/23

03/01/23

0.00

12624PBA2

3,058,853.78

F-30/360

0.000000%

0.00

03/30/23

03/01/23

0.00

12624PBC8

0.00

F-30/360

0.000000%

0.00

03/30/23

03/01/23

0.00

12624PBE4

0.00

271,238,582.95

1,084,405.99

4,366,538.56

1,041,886.25

SubTotal

3,324,652.31

3,282,132.57

0.00

271,238,582.95

1,084,405.99

4,366,538.56

1,041,886.25

Total

3,324,652.31

0.00

3,282,132.57

Certificate Interest Reconcilation

Page 8 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

A-1

0.00

A-2

0.00

A-SB

0.00

A-3

0.00

X-A

0.00

X-B

0.00

67,061.16

0.00

A-M

0.00

142,553.90

0.00

A-M-PEZ

0.00

B-PEZ

0.00

C-PEZ

0.00

4,646,631.75

0.00

42,235,606.00

0.00

209,615.06

0.00

46,882,237.75

0.00

SubTotal

0.00

209,615.06

0.00

46,882,237.75

0.00

Total

0.00

Certificate Reconciliation Detail

Page 9 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Reimb of Advances to Servicer

Special Servicing Fee

Comments -

Other

Shortfalls/
(Refunds)

Left to

Reimburse

Servicer

Current Month

Modified

Interest Rate

Reduction/

(Excess)

Reimbursed

Interest

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.

105,000,000.00 105,000,000.00

0.00

22,604.17

4,492,660.92

3,297,859.78

0.00

712.54

2.01

77,596,330.46

63,361,356.51

0.00

13,868.86

2.02

29,844,742.48

24,369,751.60

0.00

5,334.18

0.00

42,519.75

0.00

Totals

Total Interest Shortfall hitting the Trust

42,519.75

Interest Shortfall Reconciliation

Page 10 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Closing Ratings

CUSIP

Class

Fitch

Class

Type

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

Class not rated at issuance

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 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

4/17/2023

No. 126

3,297,859.78

0.00 0

0.00

20.00%

1.22%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,297,859.78

1.22%

20.00%

3/17/2023

No. 125

0.00 0

0.00

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%

2/17/2023

No. 124

0.00 0

0.00

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%

1/18/2023

No. 123

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,335,166.53

20.00%

1.23%

3,335,166.53

1.23%

20.00%

12/16/2022

No. 122

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,347,014.09

20.00%

1.23%

3,347,014.09

1.23%

20.00%

11/18/2022

No. 121

126,000,000.00

0.00 0

0.00

16.67%

31.65%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,359,291.49

16.67%

0.84%

129,359,291.49

32.49%

33.33%

10/17/2022

No. 120

105,000,000.00

0.00 0

0.00

16.67%

26.36%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,371,031.60

16.67%

0.85%

108,371,031.60

27.21%

33.33%

9/16/2022

No. 119

0.00 0

0.00 1

105,000,000.00

0.00%

14.29%

26.25%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,383,205.47

14.29%

0.85%

108,383,205.47

27.10%

28.57%

8/17/2022

No. 118

0.00 1

105,000,000.00 0

0.00

0.00%

11.11%

24.57%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,394,839.08

11.11%

0.79%

108,394,839.08

25.36%

22.22%

7/15/2022

No. 117

0.00 1

105,000,000.00 0

0.00

0.00%

6.25%

19.74%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3,406,420.88

6.25%

0.64%

108,406,420.88

20.38%

12.50%

6/17/2022

No. 116

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,067,560.46

4.35%

2.40%

0.00

0.00%

108,418,442.20

8.70%

17.29%

108,418,442.20

17.29%

8.70%

5/17/2022

No. 115

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,098,618.74

3.57%

2.19%

0.00

0.00%

113,009,081.49

10.71%

16.42%

113,009,081.49

16.42%

10.71%

4/15/2022

No. 114

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

19,726,781.39

5.41%

2.38%

0.00

0.00%

170,085,295.76

8.11%

20.48%

170,085,295.76

20.48%

8.11%

3/17/2022

No. 113

0.00 0

0.00 1

105,000,000.00

0.00%

2.70%

12.62%

0.00

0.00%

0.00

0.00%

19,772,685.38

5.41%

2.38%

0.00

0.00%

65,235,518.78

5.41%

7.84%

170,235,518.78

20.47%

8.11%

2/17/2022

No. 112

0.00 1

105,000,000.00 0

0.00

0.00%

2.63%

11.63%

0.00%

0.00

0.00%

0.00

0.00%

19,827,051.24

5.26%

2.20%

0.00

0.00%

65,410,839.22

5.26%

7.25%

170,410,839.22

18.88%

7.89%

1/18/2022

No. 111

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

19,872,502.96

5.00%

2.10%

0.00

0.00%

170,559,737.21

7.50%

18.03%

170,559,737.21

18.03%

7.50%

12/17/2021

No. 110

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,260,598.07

2.50%

1.61%

0.00

0.00%

175,365,180.69

10.00%

18.51%

175,365,180.69

18.51%

10.00%

(1) Total Delinquency is 30+ Days

Performance History

Page 12 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

11/18/2021

No. 109

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,293,018.93

2.50%

1.61%

0.00

0.00%

175,537,029.70

10.00%

18.49%

175,537,029.70

18.49%

10.00%

10/18/2021

No. 108

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,323,054.17

2.50%

1.61%

0.00

0.00%

175,698,872.78

10.00%

18.48%

175,698,872.78

18.48%

10.00%

9/17/2021

No. 107

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,355,200.73

2.50%

1.61%

0.00

0.00%

175,869,395.89

10.00%

18.47%

175,869,395.89

18.47%

10.00%

8/17/2021

No. 106

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,384,953.81

2.50%

1.61%

0.00

0.00%

176,029,874.50

10.00%

18.46%

176,029,874.50

18.46%

10.00%

7/16/2021

No. 105

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

20,146,695.30

5.00%

2.11%

0.00

0.00%

171,457,570.83

7.50%

17.96%

171,457,570.83

17.96%

7.50%

6/17/2021

No. 104

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

20,193,648.38

5.00%

2.11%

0.00

0.00%

171,610,935.20

7.50%

17.94%

171,610,935.20

17.94%

7.50%

5/17/2021

No. 103

0.00 0

0.00 1

3,567,117.83

0.00%

2.50%

0.37%

3,567,117.83

250.00%

37.25%

0.00

0.00%

20,237,446.72

5.00%

2.11%

0.00

0.00%

168,187,830.27

5.00%

17.56%

171,754,948.10

17.93%

7.50%

4/16/2021

No. 102

0.00 1

3,578,446.47 0

0.00

0.00%

2.50%

0.37%

0.00%

3,578,446.47

250.00%

37.31%

0.00

0.00%

20,284,003.64

5.00%

2.11%

0.00

0.00%

168,328,694.42

5.00%

17.55%

171,907,140.89

17.92%

7.50%

3/17/2021

No. 101

3,589,210.57

0.00 0

0.00

2.50%

0.37%

0.00%

3,589,210.57

250.00%

37.37%

0.00

0.00%

20,327,394.47

5.00%

2.12%

0.00

0.00%

168,460,737.53

5.00%

17.54%

172,049,948.10

17.91%

7.50%

2/18/2021

No. 100

0.00 0

0.00

0.00%

3,601,478.92

250.00%

37.43%

0.00

0.00%

20,379,499.61

5.00%

2.12%

0.00

0.00%

168,617,116.11

5.00%

17.52%

168,617,116.11

17.52%

5.00%

1/15/2021

No. 99

0.00 0

0.00

0.00%

3,612,140.44

250.00%

37.49%

0.00

0.00%

20,422,459.69

5.00%

2.12%

0.00

0.00%

168,747,994.15

5.00%

17.51%

168,747,994.15

17.51%

5.00%

12/17/2020

No. 98

0.00 1

3,622,754.48 0

0.00

0.00%

2.50%

0.38%

0.00%

3,622,754.48

250.00%

37.54%

0.00

0.00%

15,629,374.43

2.50%

1.62%

0.00

0.00%

173,714,195.11

7.50%

18.00%

177,336,949.59

18.38%

10.00%

11/18/2020

No. 97

33,822,704.99

0.00 0

0.00

7.50%

3.50%

0.00%

3,633,843.30

250.00%

37.60%

0.00

0.00%

15,660,175.67

2.50%

1.62%

0.00

0.00%

173,867,120.93

7.50%

17.99%

207,689,825.92

21.49%

15.00%

10/19/2020

No. 96

23,061,454.77

0.00 0

0.00

2.50%

2.38%

0.00%

0.00

0.00%

0.00

0.00%

15,688,544.90

2.50%

1.62%

0.00

0.00%

174,010,384.38

7.50%

17.98%

197,071,839.15

20.36%

10.00%

9/17/2020

No. 95

23,109,390.23

0.00 0

0.00

2.50%

2.38%

0.00%

0.00

0.00%

0.00

0.00%

15,719,086.27

2.50%

1.62%

0.00

0.00%

271,508,196.16

15.00%

28.02%

294,617,586.39

30.40%

17.50%

8/17/2020

No. 94

23,153,978.50

0.00 1

64,411,080.33

2.50%

2.39%

0.00%

2.50%

6.64%

0.00

0.00%

0.00

0.00%

15,747,188.18

2.50%

1.62%

0.00

0.00%

207,419,624.97

12.50%

21.37%

294,984,683.80

30.40%

17.50%

7/17/2020

No. 93

23,198,378.66

64,538,751.19 4

203,936,897.49

2.50%

2.39%

2.50%

6.64%

10.00%

20.99%

0.00

0.00%

0.00

0.00%

15,775,162.58

2.50%

1.62%

0.00

0.00%

3,676,153.09

2.50%

0.38%

295,350,180.43

30.39%

17.50%

(1) Total Delinquency is 30+ Days

Page 13 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

6/17/2020

No. 92

93,510,844.72

204,133,871.70 0

0.00

7.50%

9.61%

10.00%

20.98%

0.00%

0.00

0.00%

0.00

0.00%

15,805,323.54

2.50%

1.62%

0.00

0.00%

3,687,011.73

2.50%

0.38%

301,331,728.15

30.96%

20.00%

5/15/2020

No. 91

227,604,936.75

0.00 0

0.00

12.50%

23.36%

0.00%

0.00

0.00%

0.00

0.00%

15,833,034.14

2.50%

1.62%

0.00

0.00%

3,701,301.13

2.50%

0.38%

231,306,237.88

23.74%

15.00%

4/17/2020

No. 90

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,862,940.93

2.50%

1.63%

0.00

0.00%

3,712,051.37

2.50%

0.38%

3,712,051.37

0.38%

2.50%

3/17/2020

No. 89

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

15,890,390.09

2.50%

1.63%

0.00

0.00%

3,722,220.45

2.50%

0.38%

3,722,220.45

0.38%

2.50%

2/18/2020

No. 88

4,977,889.22

0.00 0

0.00

2.50%

0.51%

0.00%

0.00

0.00%

0.00

0.00%

15,922,375.95

2.50%

1.63%

0.00

0.00%

3,733,416.95

2.50%

0.38%

8,711,306.17

0.89%

5.00%

1/17/2020

No. 87

0.00 0

0.00 1

3,743,490.88

0.00%

2.50%

0.38%

0.00

0.00%

0.00

0.00%

15,949,555.41

2.50%

1.63%

0.00

0.00%

0.00

0.00%

3,743,490.88

0.38%

2.50%

12/17/2019

No. 86

5,004,693.20

0.00 1

3,753,519.94

2.50%

0.51%

0.00%

2.50%

0.38%

0.00

0.00%

0.00

0.00%

15,976,611.54

2.50%

1.63%

0.00

0.00%

0.00

0.00%

8,758,213.14

0.89%

5.00%

11/18/2019

No. 85

5,018,726.74

3,764,045.09 0

0.00

2.50%

0.51%

2.50%

0.38%

0.00%

0.00

0.00%

0.00

0.00%

16,005,887.76

2.50%

1.63%

0.00

0.00%

0.00

0.00%

8,782,771.83

0.89%

5.00%

10/18/2019

No. 84

8,805,959.38

0.00 0

0.00

5.00%

0.90%

0.00%

0.00

0.00%

0.00

0.00%

16,032,688.28

2.50%

1.63%

0.00

0.00%

0.00

0.00%

8,805,959.38

0.90%

5.00%

9/17/2019

No. 83

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,061,718.22

2.50%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

8/16/2019

No. 82

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,088,265.40

2.50%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

7/17/2019

No. 81

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,114,692.12

2.50%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

6/17/2019

No. 80

5,085,835.34

0.00 0

0.00

2.50%

0.51%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

5,085,835.34

0.51%

2.50%

5/17/2019

No. 79

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,169,538.62

2.44%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

4/17/2019

No. 78

0.00 0

0.00

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%

3/15/2019

No. 77

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,223,896.47

2.44%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

2/15/2019

No. 76

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,256,846.51

2.44%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

(1) Total Delinquency is 30+ Days

Page 14 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

1/17/2019

No. 75

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,282,508.28

2.44%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

12/17/2018

No. 74

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,308,053.61

2.44%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

11/19/2018

No. 73

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,335,874.18

2.44%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

10/17/2018

No. 72

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,361,177.35

2.44%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

9/17/2018

No. 71

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,388,764.60

2.38%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

8/17/2018

No. 70

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,413,827.78

2.38%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

7/17/2018

No. 69

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,438,777.23

2.38%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

6/15/2018

No. 68

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,466,023.67

2.38%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

5/17/2018

No. 67

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,490,736.27

2.38%

1.63%

0.00

0.00%

0.00

0.00%

0.00

0.00%

4/17/2018

No. 66

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,517,754.52

2.33%

1.62%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3/16/2018

No. 65

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,542,232.39

2.33%

1.62%

0.00

0.00%

0.00

0.00%

0.00

0.00%

2/16/2018

No. 64

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,573,877.17

2.33%

1.62%

0.00

0.00%

0.00

0.00%

0.00

0.00%

1/18/2018

No. 63

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,598,100.38

2.33%

1.62%

0.00

0.00%

0.00

0.00%

0.00

0.00%

12/15/2017

No. 62

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,622,213.67

2.33%

1.62%

0.00

0.00%

0.00

0.00%

0.00

0.00%

11/17/2017

No. 61

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,648,654.48

2.33%

1.62%

0.00

0.00%

0.00

0.00%

0.00

0.00%

10/17/2017

No. 60

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,672,538.38

2.33%

1.62%

0.00

0.00%

0.00

0.00%

0.00

0.00%

9/15/2017

No. 59

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,698,758.17

2.22%

1.50%

0.00

0.00%

0.00

0.00%

0.00

0.00%

(1) Total Delinquency is 30+ Days

Page 15 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

8/17/2017

No. 58

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,722,414.72

2.17%

1.49%

0.00

0.00%

0.00

0.00%

0.00

0.00%

7/17/2017

No. 57

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,745,963.92

2.08%

1.45%

0.00

0.00%

0.00

0.00%

0.00

0.00%

6/16/2017

No. 56

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,771,861.24

2.08%

1.45%

0.00

0.00%

0.00

0.00%

0.00

0.00%

5/17/2017

No. 55

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,795,186.07

2.08%

1.45%

0.00

0.00%

0.00

0.00%

0.00

0.00%

4/17/2017

No. 54

0.00 0

0.00

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%

3/17/2017

No. 53

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,843,969.67

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

2/17/2017

No. 52

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,874,377.24

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

1/18/2017

No. 51

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,897,236.90

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

12/16/2016

No. 50

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,919,992.83

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

11/18/2016

No. 49

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,945,125.83

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

10/17/2016

No. 48

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,967,664.46

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

9/16/2016

No. 47

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

16,992,588.10

2.04%

1.45%

0.00

0.00%

0.00

0.00%

0.00

0.00%

8/17/2016

No. 46

0.00 0

0.00

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%

7/15/2016

No. 45

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,037,133.33

2.00%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

6/17/2016

No. 44

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,061,751.87

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

5/17/2016

No. 43

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,083,761.29

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

4/15/2016

No. 42

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,108,175.04

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

(1) Total Delinquency is 30+ Days

Page 16 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

3/17/2016

No. 41

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,129,973.81

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

2/18/2016

No. 40

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,156,696.27

2.04%

1.44%

0.00

0.00%

0.00

0.00%

0.00

0.00%

1/15/2016

No. 39

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

12/17/2015

No. 38

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,199,755.56

2.04%

1.44%

0.00

0.00%

0.00

0.00%

11/18/2015

No. 37

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,223,659.88

2.04%

1.44%

0.00

0.00%

0.00

0.00%

10/19/2015

No. 36

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,244,934.63

2.04%

1.44%

0.00

0.00%

0.00

0.00%

9/17/2015

No. 35

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,268,640.53

2.04%

1.44%

0.00

0.00%

0.00

0.00%

8/17/2015

No. 34

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,289,711.17

1.96%

1.42%

0.00

0.00%

0.00

0.00%

7/17/2015

No. 33

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,310,686.20

1.96%

1.42%

0.00

0.00%

0.00

0.00%

6/17/2015

No. 32

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,334,103.33

1.96%

1.42%

0.00

0.00%

0.00

0.00%

5/15/2015

No. 31

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,354,876.93

1.96%

1.42%

0.00

0.00%

0.00

0.00%

4/17/2015

No. 30

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,378,099.98

1.96%

1.43%

0.00

0.00%

0.00

0.00%

3/17/2015

No. 29

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

2/18/2015

No. 28

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,426,807.06

1.96%

1.43%

0.00

0.00%

0.00

0.00%

1/16/2015

No. 27

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

12/17/2014

No. 26

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

11/18/2014

No. 25

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,490,149.37

1.96%

1.43%

0.00

0.00%

0.00

0.00%

(1) Total Delinquency is 30+ Days

Page 17 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

10/20/2014

No. 24

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

9/17/2014

No. 23

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

8/15/2014

No. 22

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

7/17/2014

No. 21

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

17,572,409.92

1.96%

1.43%

0.00

0.00%

0.00

0.00%

6/17/2014

No. 20

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

5/16/2014

No. 19

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

4/17/2014

No. 18

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3/17/2014

No. 17

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

2/18/2014

No. 16

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

1/17/2014

No. 15

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

12/17/2013

No. 14

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

11/18/2013

No. 13

0.00 1

9,426,217.90 0

0.00

0.00%

1.96%

0.76%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

9,426,217.90

0.76%

1.96%

10/18/2013

No. 12

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

9/17/2013

No. 11

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

8/16/2013

No. 10

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

7/17/2013

No. 9

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

6/17/2013

No. 8

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

(1) Total Delinquency is 30+ Days

Page 18 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Cnt

Total Delinquency(1)

5/17/2013

No. 7

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

4/17/2013

No. 6

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

3/15/2013

No. 5

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

2/15/2013

No. 4

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

1/17/2013

No. 3

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

12/17/2012

No. 2

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

11/19/2012

No. 1

0.00 0

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

(1) Total Delinquency is 30+ Days

Page 19 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

4/17/2023

No. 126

0.00

-8.79 -264.32

0.00%

0.00

0.00%

0.00

0.00%

3/17/2023

No. 125

0.00

-7.79 -260.23

0.00%

0.00

0.00%

0.00

0.00%

2/17/2023

No. 124

0.00

-6.80 -255.95

0.00%

0.00

0.00%

0.00

0.00%

1/18/2023

No. 123

0.00

-5.80 -251.90

0.00%

0.00

0.00%

0.00

0.00%

12/16/2022

No. 122

126,000,000.00

0.00

-4.80 -247.88

20.00%

46.34%

0.00%

20.00%

0.00%

0.00

0.00%

0.00

0.00%

11/18/2022

No. 121

0.00

-4.18 -573.43

0.00%

0.00

0.00%

0.00

0.00%

10/17/2022

No. 120

1,385,632.35

0.00

-3.18 -372.38

16.67%

0.35%

0.00%

16.67%

0.00%

0.00

0.00%

0.00

0.00%

9/16/2022

No. 119

27,249,647.58

0.00

-2.17 -359.38

28.57%

6.81%

0.00%

28.57%

0.00%

0.00

0.00%

0.00

0.00%

8/17/2022

No. 118

104,224,819.60

0.00

-1.03 -229.49

77.78%

24.39%

0.00%

77.78%

0.00%

0.00

0.00%

0.00

0.00%

7/15/2022

No. 117

94,541,429.03

0.00

0.25

95.62

43.75%

17.78%

0.00%

43.75%

0.00%

0.00

0.00%

0.00

0.00%

6/17/2022

No. 116

51,223,299.01

4,579,162.61

17,055.43

0.00

1.62 229.99

13.04%

8.17%

4.35%

0.73%

0.00%

17.39%

0.00%

0.00

0.00%

0.00

0.00%

5/17/2022

No. 115

18,255,433.68

61,643,456.84

47,580,387.76

0.00

2.73 222.24

25.00%

2.65%

3.57%

8.96%

6.91%

0.00%

28.57%

0.00%

0.00

0.00%

0.00

0.00%

4/15/2022

No. 114

0.00

3.77 225.84

0.00%

0.00

0.00%

0.00

0.00%

3/17/2022

No. 113

69,549,527.17

0.00

4.77 226.83

2.70%

8.36%

0.00%

2.70%

0.00%

0.00

0.00%

0.00

0.00%

2/17/2022

No. 112

42,186,877.69

0.00

5.86 229.94

5.26%

4.67%

0.00%

5.26%

0.00%

0.00

0.00%

0.00

0.00%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Payoff History

Page 20 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

1/18/2022

No. 111

0.00

6.84 231.77

0.00%

0.00

0.00%

0.00

0.00%

12/17/2021

No. 110

0.00

7.84 232.77

0.00%

0.00

0.00%

0.00

0.00%

11/18/2021

No. 109

0.00

8.84 233.76

0.00%

0.00

0.00%

0.00

0.00%

10/18/2021

No. 108

0.00

9.84 234.76

0.00%

0.00

0.00%

0.00

0.00%

9/17/2021

No. 107

0.00

10.84 235.75

0.00%

0.00

0.00%

0.00

0.00%

8/17/2021

No. 106

0.00

11.84 236.75

0.00%

0.00

0.00%

0.00

0.00%

7/16/2021

No. 105

0.00

12.84 237.75

0.00%

0.00

0.00%

0.00

0.00%

6/17/2021

No. 104

0.00

13.84 238.74

0.00%

0.00

0.00%

0.00

0.00%

5/17/2021

No. 103

0.00

14.84 239.74

0.00%

0.00

0.00%

0.00

0.00%

4/16/2021

No. 102

0.00

15.84 240.74

0.00%

0.00

0.00%

0.00

0.00%

3/17/2021

No. 101

0.00

16.84 241.73

0.00%

0.00

0.00%

0.00

0.00%

2/18/2021

No. 100

0.00

17.84 242.73

0.00%

0.00

0.00%

0.00

0.00%

1/15/2021

No. 99

0.00

18.84 243.73

0.00%

0.00

0.00%

0.00

0.00%

12/17/2020

No. 98

0.00

19.84 244.72

0.00%

0.00

0.00%

0.00

0.00%

11/18/2020

No. 97

0.00

20.84 245.72

0.00%

0.00

0.00%

0.00

0.00%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 21 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

10/19/2020

No. 96

0.00

21.84 246.72

0.00%

0.00

0.00%

0.00

0.00%

9/17/2020

No. 95

0.00

22.84 247.71

0.00%

0.00

0.00%

0.00

0.00%

8/17/2020

No. 94

0.00

23.85 248.71

0.00%

0.00

0.00%

0.00

0.00%

7/17/2020

No. 93

0.00

24.85 249.71

0.00%

0.00

0.00%

0.00

0.00%

6/17/2020

No. 92

0.00

25.85 250.71

0.00%

0.00

0.00%

0.00

0.00%

5/15/2020

No. 91

0.00

26.85 251.70

0.00%

0.00

0.00%

0.00

0.00%

4/17/2020

No. 90

0.00

27.85 252.70

0.00%

0.00

0.00%

0.00

0.00%

3/17/2020

No. 89

0.00

28.85 253.70

0.00%

0.00

0.00%

0.00

0.00%

2/18/2020

No. 88

0.00

29.85 254.69

0.00%

0.00

0.00%

0.00

0.00%

1/17/2020

No. 87

0.00

30.85 255.69

0.00%

0.00

0.00%

0.00

0.00%

12/17/2019

No. 86

0.00

31.85 256.69

0.00%

0.00

0.00%

0.00

0.00%

11/18/2019

No. 85

0.00

32.85 257.68

0.00%

0.00

0.00%

0.00

0.00%

10/18/2019

No. 84

0.00

33.85 258.68

0.00%

0.00

0.00%

0.00

0.00%

9/17/2019

No. 83

0.00

34.85 259.68

0.00%

0.00

0.00%

0.00

0.00%

8/16/2019

No. 82

0.00

35.85 260.68

0.00%

0.00

0.00%

0.00

0.00%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 22 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

7/17/2019

No. 81

0.00

36.85 261.67

0.00%

0.00

0.00%

0.00

0.00%

6/17/2019

No. 80

1,593,314.11

0.00

37.85 271.29

2.50%

0.16%

0.00%

2.50%

0.00%

0.00

0.00%

119,763.43

0.01%

5/17/2019

No. 79

0.00

38.85 272.29

0.00%

0.00

0.00%

0.00

0.00%

4/17/2019

No. 78

0.00

39.85 273.29

0.00%

0.00

0.00%

0.00

0.00%

3/15/2019

No. 77

0.00

40.85 265.69

0.00%

0.00

0.00%

0.00

0.00%

2/15/2019

No. 76

0.00

41.85 266.69

0.00%

0.00

0.00%

0.00

0.00%

1/17/2019

No. 75

0.00

42.85 267.69

0.00%

0.00

0.00%

0.00

0.00%

12/17/2018

No. 74

0.00

43.85 268.69

0.00%

0.00

0.00%

0.00

0.00%

11/19/2018

No. 73

0.00

44.85 269.68

0.00%

0.00

0.00%

0.00

0.00%

10/17/2018

No. 72

6,055,353.07

0.00

45.85 270.68

2.44%

0.60%

0.00%

2.44%

0.00%

0.00

0.00%

519,890.80

0.05%

9/17/2018

No. 71

0.00

46.87 271.31

0.00%

0.00

0.00%

0.00

0.00%

8/17/2018

No. 70

0.00

47.87 272.31

0.00%

0.00

0.00%

0.00

0.00%

7/17/2018

No. 69

0.00

48.87 273.31

0.00%

0.00

0.00%

0.00

0.00%

6/15/2018

No. 68

0.00

49.87 274.30

0.00%

0.00

0.00%

0.00

0.00%

5/17/2018

No. 67

5,421,991.51

0.00

50.87 275.30

2.38%

0.54%

0.00%

2.38%

0.00%

0.00

0.00%

435,247.11

0.04%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 23 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

4/17/2018

No. 66

0.00

51.88 276.25

0.00%

0.00

0.00%

0.00

0.00%

3/16/2018

No. 65

0.00

52.88 277.25

0.00%

0.00

0.00%

0.00

0.00%

2/16/2018

No. 64

0.00

53.88 278.24

0.00%

0.00

0.00%

0.00

0.00%

1/18/2018

No. 63

0.00

54.88 279.24

0.00%

0.00

0.00%

0.00

0.00%

12/15/2017

No. 62

0.00

55.88 280.24

0.00%

0.00

0.00%

0.00

0.00%

11/17/2017

No. 61

0.00

56.88 281.24

0.00%

0.00

0.00%

0.00

0.00%

10/17/2017

No. 60

83,392,746.00

0.00

57.88 290.91

4.65%

8.12%

0.00%

4.65%

0.00%

0.00

0.00%

0.00

0.00%

9/15/2017

No. 59

11,307,719.75

0.00

54.48 284.14

2.22%

1.02%

0.00%

2.22%

0.00%

0.00

0.00%

0.00

0.00%

8/17/2017

No. 58

31,360,129.96

0.00

54.93 285.45

4.35%

2.79%

0.00%

4.35%

0.00%

0.00

0.00%

0.00

0.00%

7/17/2017

No. 57

0.00

54.45 286.95

0.00%

0.00

0.00%

0.00

0.00%

6/16/2017

No. 56

0.00

55.45 287.95

0.00%

0.00

0.00%

0.00

0.00%

5/17/2017

No. 55

4,327,721.26

0.00

56.45 288.95

2.08%

0.37%

0.00%

2.08%

0.00%

0.00

0.00%

0.00

0.00%

4/17/2017

No. 54

0.00

57.24 289.69

0.00%

0.00

0.00%

0.00

0.00%

3/17/2017

No. 53

0.00

58.24 290.69

0.00%

0.00

0.00%

0.00

0.00%

2/17/2017

No. 52

0.00

59.24 299.55

0.00%

0.00

0.00%

0.00

0.00%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 24 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

1/18/2017

No. 51

0.00

60.24 292.68

0.00%

0.00

0.00%

0.00

0.00%

12/16/2016

No. 50

0.00

61.24 293.68

0.00%

0.00

0.00%

0.00

0.00%

11/18/2016

No. 49

0.00

62.24 294.68

0.00%

0.00

0.00%

0.00

0.00%

10/17/2016

No. 48

0.00

63.23 295.68

0.00%

0.00

0.00%

0.00

0.00%

9/16/2016

No. 47

0.00

64.23 296.67

0.00%

0.00

0.00%

0.00

0.00%

8/17/2016

No. 46

6,486,398.37

0.00

65.23 297.67

2.04%

0.55%

0.00%

2.04%

0.00%

0.00

0.00%

246,750.17

0.02%

7/15/2016

No. 45

0.00

65.94 298.70

0.00%

0.00

0.00%

0.00

0.00%

6/17/2016

No. 44

0.00

66.93 299.70

0.00%

0.00

0.00%

0.00

0.00%

5/17/2016

No. 43

0.00

67.93 300.70

0.00%

0.00

0.00%

0.00

0.00%

4/15/2016

No. 42

0.00

68.93 301.69

0.00%

0.00

0.00%

0.00

0.00%

3/17/2016

No. 41

0.00

69.93 302.69

0.00%

0.00

0.00%

0.00

0.00%

2/18/2016

No. 40

0.00

70.93 303.69

0.00%

0.00

0.00%

0.00

0.00%

1/15/2016

No. 39

0.00

71.93 304.69

0.00%

0.00

0.00%

0.00

0.00%

12/17/2015

No. 38

0.00

72.92 305.69

0.00%

0.00

0.00%

0.00

0.00%

11/18/2015

No. 37

0.00

73.92 306.68

0.00%

0.00

0.00%

0.00

0.00%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 25 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

10/19/2015

No. 36

0.00

74.92 307.68

0.00%

0.00

0.00%

0.00

0.00%

9/17/2015

No. 35

15,310,575.17

0.00

75.92 312.93

4.08%

1.28%

0.00%

4.08%

0.00%

0.00

0.00%

1,161,939.41

0.10%

8/17/2015

No. 34

0.00

76.25 314.48

0.00%

0.00

0.00%

0.00

0.00%

7/17/2015

No. 33

0.00

77.25 315.48

0.00%

0.00

0.00%

0.00

0.00%

6/17/2015

No. 32

0.00

78.24 316.48

0.00%

0.00

0.00%

0.00

0.00%

5/15/2015

No. 31

0.00

79.24 317.47

0.00%

0.00

0.00%

0.00

0.00%

4/17/2015

No. 30

0.00

80.24 318.47

0.00%

0.00

0.00%

0.00

0.00%

3/17/2015

No. 29

0.00

81.24 319.47

0.00%

0.00

0.00%

0.00

0.00%

2/18/2015

No. 28

0.00

82.23 320.47

0.00%

0.00

0.00%

0.00

0.00%

1/16/2015

No. 27

0.00

83.23 321.46

0.00%

0.00

0.00%

0.00

0.00%

12/17/2014

No. 26

0.00

84.23 325.58

0.00%

0.00

0.00%

0.00

0.00%

11/18/2014

No. 25

0.00

85.23 323.46

0.00%

0.00

0.00%

0.00

0.00%

10/20/2014

No. 24

0.00

86.22 324.46

0.00%

0.00

0.00%

0.00

0.00%

9/17/2014

No. 23

0.00

87.22 326.69

0.00%

0.00

0.00%

0.00

0.00%

8/15/2014

No. 22

0.00

88.22 327.69

0.00%

0.00

0.00%

0.00

0.00%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 26 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

7/17/2014

No. 21

0.00

89.22 328.69

0.00%

0.00

0.00%

0.00

0.00%

6/17/2014

No. 20

0.00

90.21 331.58

0.00%

0.00

0.00%

0.00

0.00%

5/16/2014

No. 19

0.00

91.21 330.68

0.00%

0.00

0.00%

0.00

0.00%

4/17/2014

No. 18

0.00

92.21 331.68

0.00%

0.00

0.00%

0.00

0.00%

3/17/2014

No. 17

0.00

93.21 332.68

0.00%

0.00

0.00%

0.00

0.00%

2/18/2014

No. 16

0.00

94.20 333.68

0.00%

0.00

0.00%

0.00

0.00%

1/17/2014

No. 15

0.00

95.20 334.67

0.00%

0.00

0.00%

0.00

0.00%

12/17/2013

No. 14

0.00

96.20 335.67

0.00%

0.00

0.00%

0.00

0.00%

11/18/2013

No. 13

0.00

97.20 336.67

0.00%

0.00

0.00%

0.00

0.00%

10/18/2013

No. 12

0.00

98.19 337.67

0.00%

0.00

0.00%

0.00

0.00%

9/17/2013

No. 11

0.00

99.19 338.82

0.00%

0.00

0.00%

0.00

0.00%

8/16/2013

No. 10

0.00

100.19 339.87

0.00%

0.00

0.00%

0.00

0.00%

7/17/2013

No. 9

0.00

101.19 340.87

0.00%

0.00

0.00%

0.00

0.00%

6/17/2013

No. 8

0.00

102.20 341.87

0.00%

0.00

0.00%

0.00

0.00%

5/17/2013

No. 7

0.00

103.20 342.87

0.00%

0.00

0.00%

0.00

0.00%

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 27 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

4/17/2013

No. 6

0.00

104.20 343.86

0.00%

0.00

0.00%

0.00

0.00%

3/15/2013

No. 5

0.00

105.20 344.86

0.00%

0.00

0.00%

0.00

0.00%

2/15/2013

No. 4

0.00

106.20 345.86

0.00%

0.00

0.00%

0.00

0.00%

1/17/2013

No. 3

0.00

107.21 346.86

0.00%

0.00

0.00%

0.00

0.00%

12/17/2012

No. 2

0.00

108.21 347.85

0.00%

0.00

0.00%

0.00

0.00%

11/19/2012

No. 1

0.00

109.21 348.85

0.00%

0.00

0.00%

0.00

0.00%

Total

43.00

699,872,615.31

2.00

66,222,619.45

47,597,443.19

0.00

2,483,590.92

0.00

Prepay Penalties

Yield Maintenance

Exit Fees

Yield Maintenance & Exit Fees

(1) Penalty Type

(2) Maturity Var: Payoff to Maturity Date delta

Page 28 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

Office

Mixed Use

Lodging

Self Storage

Other

Property Type Code

Multi-Family

Retail

Health Care

Industrial

Warehouse

Mobile Home Park

Amortization Type

Partial Liq'n (Curtailment)

Payoff Prior to Maturity

Disposition/Liquidation

Repurchase/Substitution

Full Payoff at Maturity

DPO

N/A

Payoff w/ Penalty

Payoff w/ Yield Maintenance

Curtailment w/ Penalty

Curtailment w/ Yield Maintenance

Mortgage Payoff Detail

Page 29 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

03/11/2023

3.08

0.00

06/04/2020

55.30%

02/06/2023

2.01

13,427.84

13,392.49

28,234.47

25,406.19

11/13/2019

63.30%

Totals

13,427.84

13,392.49

28,234.47

25,406.19

Property Type Code

Loan Status Code

Resolution Strategy Code

Modification

Foreclosure

Bankruptcy

Extension

Note Sale

DPO

REO

Resolved

Pending Return

to Master Servicer

Deed in Lieu Of
Foreclosure

Full Payoff

Reps and Warranties

TBD

98 Other

Current

Grace

0 - 29 Days

30 Days Delinquent

60 Days Delinquent

90 Days Delinquent

Matured Balloon

5 Non Performing
Matured Balloon
6 121+ Days Delinquent

Multi-Family

Retail

Health Care

Industrial

Warehouse

Mobile Home Park

Office

Mixed Use

Lodging

Self Storage

Other

SE Securities

Cooperating Housing

Missing Information

SF Single Family

Delinquency Detail

Page 30 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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%

3,297,859.78

1.22%

(7.00)

110.81

2.00

4.94%

3.22%

40,309,801.08

5.20%

2.01

63.00%

74.11%

59.80%

5,000,000.00 - 9,999,999.99

88.36%

0.00

0.00%

0.00

104.48

1.78

4.85%

10.06%

125,947,332.35

0.00%

0.00

0.00%

63.74%

10,000,000.00 - 19,999,999.99

86.28%

0.00

0.00%

0.00

102.87

1.77

4.87%

8.70%

108,824,000.07

0.00%

0.00

0.00%

63.23%

20,000,000.00 - 29,999,999.99

92.15%

24,369,751.60

8.99%

(11.00)

102.92

1.73

5.12%

8.58%

107,428,978.63

5.40%

1.41

90.00%

51.85%

69.03%

30,000,000.00 - 39,999,999.99

94.57%

0.00

0.00%

0.00

117.62

1.74

4.99%

7.93%

99,234,192.63

0.00%

0.00

0.00%

64.21%

40,000,000.00 - 49,999,999.99

71.00%

0.00

0.00%

0.00

119.00

2.59

5.03%

3.60%

45,000,000.00

0.00%

0.00

0.00%

62.30%

50,000,000.00 - 59,999,999.99

89.97%

0.00

0.00%

0.00

119.00

1.57

4.80%

8.74%

109,368,616.35

0.00%

0.00

0.00%

60.45%

60,000,000.00 - 150,000,000.00

93.09%

243,361,356.51

89.79%

(8.60)

110.52

2.04

4.73%

49.17%

615,300,684.81

4.65%

2.41

92.47%

92.25%

59.89%

Total

271,028,967.89

1,251,413,605.92

Stratification - Mortgage Balances/Rates

Average
Minimum

Maximum

54,205,793.58

-8.79

4.73% 2.32

61.83%

89.87%

24,067,144.51

110.21

4.83% 1.90

88.39% 91.89%

105,000,000.00

-6.00

4.31%

5.40% 3.08 119.45% 98.00%

126,000,000.00

120.00

57.00

5.40% 3.08

75.70% 100.00%

3,297,859.78

-11.00

1.41

51.85% 63.00%

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%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

4.2500% - 4.5000%

94.19%

180,000,000.00

66.41%

(7.75)

118.49

2.46

4.38%

21.17%

264,884,984.98

4.39%

2.77

93.33%

94.19%

57.10%

4.5000% - 4.7500%

89.46%

0.00

0.00%

0.00

111.73

1.92

4.66%

16.02%

200,464,754.38

0.00%

0.00

0.00%

64.18%

4.7500% - 5.0000%

92.88%

0.00

0.00%

0.00

104.27

1.71

4.89%

38.05%

476,128,636.34

0.00%

0.00

0.00%

62.48%

5.0000% - 5.5000%

85.48%

91,028,967.89

33.59%

(10.86)

111.29

1.78

5.25%

24.77%

309,935,230.22

5.39%

1.43

89.02%

76.93%

63.35%

5.5000% - 6.0000%

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

0.00

0.00%

271,028,967.89

1,251,413,605.92

Page 31 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

Total

91,028,967.89

751,173,605.92

Stratification - Amortization Terms

Average
Minimum

Maximum

30,342,989.30

-10.86

5.39%

1.43

63.41%

88.34%

19,262,859.34

112.66

4.90% 1.70

76.93% 89.02%

63,361,356.51

-7.00

5.20%

5.40%

2.01 86.73% 90.00%

84,884,984.98

120.00

57.00

5.40% 3.03 74.90% 100.00%

3,297,859.78

-11.00

1.41 51.85% 63.00%

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

LTV

DSCR

Rate

Term

Balance

Cnt

Average
Minimum

Maximum

70.36%

92.48%

19,424,000.00

89.56

4.88% 1.78

72,000,000.00

120.00

58.00

5.03% 2.59 75.70% 100.00%

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

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

Total

180,000,000.00

306,000,000.00

Average
Minimum

Maximum

90,000,000.00

-7.75

4.39% 2.77

52.54%

91.96%

102,000,000.00

117.32

4.64% 2.46

94.19% 93.33%

105,000,000.00

-6.00

4.31%

4.45% 3.08 119.45% 98.00%

126,000,000.00

120.00

116.00

4.99% 3.08 55.30% 98.00%

75,000,000.00

-9.00

2.33

58.82% 90.00%

75,000,000.00

4.31% 2.03 50.20%

90.00%

Page 32 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Distribution Of Property Types- Current Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Property Types

Industrial

0.00

0.00%

0.00

0.00%

0.00

0.00%

Lodging

3,297,859.78

1.22%

(7.00)

5.20%

2.01

63.00%

74.11%

Mixed Use

75,000,000.00

27.67%

(6.00)

4.31%

2.33

98.00%

58.82%

Multifamily

0.00

0.00%

0.00

0.00%

0.00

0.00%

Office

0.00

0.00%

0.00

0.00%

0.00

0.00%

Other

0.00

0.00%

0.00

0.00%

0.00

0.00%

Retail

192,731,108.11

71.11%

(9.91)

4.88%

2.32

90.00%

100.15%

Total

271,028,967.89

Stratification - Property Types

Distribution Of Property Types- Closing Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Property Types

Industrial

147,549,520.58

11.79%

89.05

4.87%

1.60

96.77%

70.45%

Lodging

137,281,477.30

10.97%

105.59

5.00%

2.35

75.20%

58.86%

Mixed Use

131,664,316.53

10.52%

119.14

4.50%

1.89

90.46%

55.99%

Multifamily

94,661,767.10

7.56%

103.89

5.02%

1.55

96.37%

65.79%

Office

239,902,774.16

19.17%

114.54

4.96%

1.93

91.56%

56.09%

Other

9,577,533.79

0.77%

118.00

4.85%

1.47

97.00%

70.90%

Retail

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

54,205,793.58

-8.79

4.73%

2.32

61.83%

89.87%

24,067,144.51

110.21

4.83%

1.90

88.39%

91.89%

105,000,000.00

-6.00

4.31%

5.40%

3.08 119.45%

98.00%

126,000,000.00

120.00

57.00

5.40%

3.08 75.70% 100.00%

3,297,859.78

-11.00

1.41

51.85%

63.00%

1,500,000.00

4.31%

0.00 36.30%

0.00%

Page 33 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Distribution by Geographic Location - Current Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Geographic

Arizona

0.00

0.00%

0.00

0.00%

0.00

0.00%

California

105,000,000.00

38.74%

-9.00

4.45%

3.08

90.00%

119.45%

Colorado

0.00

0.00%

0.00

0.00%

0.00

0.00%

District of Columbia

0.00

0.00%

0.00

0.00%

0.00

0.00%

Florida

0.00

0.00%

0.00

0.00%

0.00

0.00%

Georgia

0.00

0.00%

0.00

0.00%

0.00

0.00%

Maryland

0.00

0.00%

0.00

0.00%

0.00

0.00%

Massachusetts

0.00

0.00%

0.00

0.00%

0.00

0.00%

Missouri

0.00

0.00%

0.00

0.00%

0.00

0.00%

Nebraska

0.00

0.00%

0.00

0.00%

0.00

0.00%

New Jersey

0.00

0.00%

0.00

0.00%

0.00

0.00%

New Mexico

0.00

0.00%

0.00

0.00%

0.00

0.00%

New York

162,731,108.11

60.04%

-8.70

4.90%

1.83

93.69%

68.64%

Ohio

0.00

0.00%

0.00

0.00%

0.00

0.00%

Pennsylvania

0.00

0.00%

0.00

0.00%

0.00

0.00%

South Carolina

3,297,859.78

1.22%

-7.00

5.20%

2.01

63.00%

74.11%

South Dakota

0.00

0.00%

0.00

0.00%

0.00

0.00%

Tennessee

0.00

0.00%

0.00

0.00%

0.00

0.00%

Texas

0.00

0.00%

0.00

0.00%

0.00

0.00%

Various

0.00

0.00%

0.00

0.00%

0.00

0.00%

Virginia

0.00

0.00%

0.00

0.00%

0.00

0.00%

Washington

0.00

0.00%

0.00

0.00%

0.00

0.00%

Total

271,028,967.89

Stratification - Geographic Distribution

Distribution by Geographic Location - Closing Status

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Geographic

Arizona

9,500,000.00

0.76%

120.00

5.35%

1.30

92.00%

71.40%

California

124,390,000.00

9.94%

117.16

4.50%

2.87

91.56%

57.59%

Colorado

25,100,000.00

2.01%

60.00

4.77%

1.65

84.09%

53.16%

District of Columbia

54,868,616.35

4.38%

118.00

4.75%

1.29

80.00%

60.30%

Florida

17,135,572.49

1.37%

118.00

4.94%

1.54

94.73%

74.80%

Georgia

14,379,451.07

1.15%

119.00

4.88%

1.84

80.92%

70.23%

Maryland

4,783,792.33

0.38%

117.00

4.95%

1.84

93.00%

49.30%

Massachusetts

96,631,909.97

7.72%

110.53

4.75%

1.74

92.10%

69.67%

Missouri

2,000,000.00

0.16%

118.00

5.00%

2.36

100.00%

52.90%

Nebraska

28,680,984.00

2.29%

118.33

4.97%

1.95

80.87%

64.43%

New Jersey

108,127,429.03

8.64%

118.96

4.93%

1.78

96.81%

62.83%

New Mexico

1,500,000.00

0.12%

120.00

5.00%

2.32

100.00%

50.00%

New York

362,733,910.98

28.99%

108.82

4.95%

1.88

91.93%

57.44%

Ohio

10,247,572.52

0.82%

118.63

4.76%

1.86

89.46%

69.61%

Pennsylvania

1,795,700.18

0.14%

118.00

4.75%

1.66

95.00%

65.90%

South Carolina

26,828,279.72

2.14%

119.51

5.21%

1.90

69.86%

52.66%

South Dakota

25,641,398.11

2.05%

118.00

4.98%

1.55

98.00%

74.30%

Tennessee

45,000,000.00

3.60%

119.00

5.03%

2.59

71.00%

62.30%

Texas

175,651,722.53

14.04%

117.18

4.69%

1.81

93.81%

63.57%

Various

102,922,091.55

8.22%

76.73

4.78%

1.65

96.09%

70.25%

Virginia

3,795,175.09

0.30%

119.00

4.70%

3.03

94.00%

39.50%

Washington

9,700,000.00

0.78%

120.00

4.73%

2.48

85.00%

48.70%

Total

1,251,413,605.92

Stratification - Geographic Distribution

Page 34 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Distribution of Loan Seasoning

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Terms

0 - 23

0.00

0.00%

0.00

0.00%

0.00

0.00%

24 - 59

0.00

0.00%

0.00

0.00%

0.00

0.00%

60 - 89

0.00

0.00%

0.00

0.00%

0.00

0.00%

90 - 119

0.00

0.00%

0.00

0.00%

0.00

0.00%

120 - plus

271,028,967.89

100.00%

(8.79)

4.73%

2.32

91.89%

88.39%

Total

271,028,967.89

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

0.00

0.00%

0.00

0.00%

1.2000 - 1.3999

0.00

0.00%

0.00

0.00%

1.4000 - 1.5999

87,731,108.11

32.37%

(11.00)

5.40%

90.00%

77.04%

1.6000 - 1.7999

0.00

0.00%

0.00

0.00%

1.8000 - 1.9999

0.00

0.00%

0.00

0.00%

2.0000 - 2.1999

3,297,859.78

1.22%

(7.00)

5.20%

63.00%

74.11%

2.2000 - plus

180,000,000.00

66.41%

(7.75)

4.39%

93.33%

94.19%

Total

271,028,967.89

Stratification - Financial Ratios and Other

Average
Minimum

Maximum

54,205,793.58

-8.79

4.73%

2.32

88.39% 91.89%

105,000,000.00

-6.00

4.31%

5.40%

3.08 119.45% 98.00%

3,297,859.78

-11.00

1.41

51.85% 63.00%

Max DSCR

3.08

1.41

Min DSCR

Distribution of Maturity Dates

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Year

2022

271,028,967.89

100.00%

(8.79)

4.73%

2.32

91.89%

88.39%

Total

271,028,967.89

Distribution of Loan-to-values (LTVs)

Summation

Weighted Average

DSCR

OCC

Rate

Term

Balance

Cnt

Ratios

0.0100 - 0.4999

0.00

0.00%

0.00

0.00%

0.00

0.5000 - 0.5999

99,369,751.60

36.66%

(7.23)

4.58%

96.04%

2.10

0.6000 - 0.6999

0.00

0.00%

0.00

0.00%

0.00

0.7000 - 0.7999

3,297,859.78

1.22%

(7.00)

5.20%

63.00%

2.01

0.8000 - 0.8999

63,361,356.51

23.38%

(11.00)

5.40%

90.00%

1.41

0.9000 - 0.9999

0.00

0.00%

0.00

0.00%

0.00

1.0000 - plus

105,000,000.00

38.74%

(9.00)

4.45%

90.00%

3.08

Total

271,028,967.89

Max LTV

Min LTV

119.45%

51.85%

Distribution by Amortization Type

Summation

Weighted Average

OCC

LTV

DSCR

Rate

Term

Balance

Cnt

Amortization Type

Amortizing Balloon

91,028,967.89

33.59%

(10.86)

5.39%

1.43

89.02%

76.93%

Interest Only/Balloon

180,000,000.00

66.41%

(7.75)

4.39%

2.77

93.33%

94.19%

Total

271,028,967.89

Distribution of Occupancy Percentages

Summation

Weighted Average

DSCR

LTV

Rate

Term

Balance

Cnt

Percentages

1% - 50%

0.00

0.00%

0.00

0.00%

0.00

50% - 60%

0.00

0.00%

0.00

0.00%

0.00

60% - 70%

3,297,859.78

1.22%

(7.00)

5.20%

0.74

2.01

70% - 80%

0.00

0.00%

0.00

0.00%

0.00

80% - 90%

0.00

0.00%

0.00

0.00%

0.00

90% - plus

267,731,108.11

98.78%

(8.81)

4.72%

0.89

2.32

Total

271,028,967.89

Max Occ

Min Occ

98.00

63.00

Page 35 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

61,643,456.84

27,391,304.35

0.00

19,024,173.37

4,961,104.29

14,063,069.08

47,580,387.76

0.00

47,580,387.76

277,116.16

0/0/0

05/2022

4,579,162.61

6,100,000.00

0.00

6,470,779.57

1,908,672.39

4,562,107.18

17,055.43

0.00

17,055.43

37,433.59

0/0/0

06/2022

66,222,619.45

33,491,304.35

25,494,952.94

6,869,776.68

18,625,176.26

47,597,443.19

314,549.75

0.00

47,597,443.19

Totals

Historical Loss Liquidation

Page 36 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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)

202205

61,643,456.84

47,580,387.76

0.00

47,580,387.76

0.00

202206

4,579,162.61

17,055.43

0.00

17,055.43

0.00

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 37 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

105,000,000.00

0.00

105,000,000.00

402,354.17

3.08

119.5%

3.08

55.3%

4.4500%

Act/360

3/11/2023

7/11/2022

90.0%

75,000,000.00

0.00

75,000,000.00

278,225.00

2.33

58.8%

2.33

52.6%

4.3080%

Act/360

4/6/2023

10/6/2022

98.0%

3,309,873.48

12,013.70

3,297,859.78

14,806.63

2.01

74.1%

1.73

63.3%

5.1950%

Act/360

2/6/2023

9/6/2022

63.0%

55.0%

2.01

63,504,068.60

142,712.09

63,361,356.51

295,184.55

1.41

86.7%

1.41

63.5%

5.3980%

Act/360

4/1/2023

5/6/2022

90.0%

2.02

24,424,640.87

54,889.27

24,369,751.60

113,532.52

1.41

51.9%

1.41

63.5%

5.3980%

Act/360

4/1/2023

5/6/2022

90.0%

271,238,582.95

209,615.06

271,028,967.89

1,104,102.87

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

Multi-Family

Retail

Health Care

Industrial

Warehouse

Mobile Home Park

Office

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

Lodging

Self Storage

Other

Securities

Cooperative
Housing

Missing
Information

Single Family

Defeasance Status Code

P Portion of Loan Previously
Defeased
F Full Defeasance
N No Defeasance Occurred
X Defeasance not Allowable

Loan Level Detail

Page 38 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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 %

105,000,000.00

3/11/2023

4.45%

(9)

07/11/2022

3.0800

90.00%

6/4/2020

3.0800

-246

119.45%

55.30%

75,000,000.00

4/6/2023

4.31%

(6)

10/06/2022

2.3300

98.00%

9/28/2022

2.3300

-246

58.82%

52.60%

3,297,859.78

3,327,292.71

2/6/2023

5.20%

(7)

09/06/2022

2.0079

55.00%

63.00%

11/13/2019

1.7300

172

74.11%

63.30%

2.01

63,361,356.51

64,109,834.04

4/1/2023

5.40%

(11)

05/06/2022

1.4100

90.00%

2/2/2023

1.4100

224

86.73%

63.50%

2.02

24,369,751.60

24,657,627.62

4/1/2023

5.40%

(11)

05/06/2022

1.4100

90.00%

2/2/2023

1.4100

224

51.85%

63.50%

271,028,967.89

272,094,754.37

87,731,108.11

88,767,461.66

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

Office

Mixed Use

Lodging

Self Storage

Other

SE Securities

Multi-Family

Retail

Health Care

Industrial

Warehouse

Mobile Home Park

Cooperative Housing

Missing Information

Single Family

Specially Serviced Loan Detail

Page 39 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Status/Resolutions

Investor
No.

Description

Paid Through

Date

Loan

Status

Spec Serv

Trans Date

Resoln

Strategy

03/11/2023

6/4/2020

The Special Servicing transferred to KeyBank in June 2021. Receiver has been Appointed. Special Servicer is evaluating disposition strategies.

04/06/2023

9/28/2022

The Loan transferred due to imminent maturity default. The Borrower requested a maturity extension. Borrower entered into a modification agreement as of
12/21/2022. The Maturity Date of the Loan has been extended to October 6th, 2023. The loan is expected to return to the Master Servicer by 4/30/2023.

02/06/2023

11/13/2019

Loan transferred to Special Servicing on or about 11/13/19 for payment default. 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. A receiver motion was declined in June 2020, but the judge agreed to grant an order
sequestering rents which was entered on 08/24/20. SS continues to negotiate with the Borrower. The Lender has settled claim with one of the guarantors.

2.01

04/01/2023

2/2/2023

Loan transferred to SS on 2/8/2023 due to imminent monetary default (Maturity). Lender counsel was engaged and a PNL was executed by Borrower . An inspection
was ordered by SS. Lender counsel ordered an appraisal and PCR.

2.02

04/01/2023

2/2/2023

Specially Serviced Loan Comments

Page 40 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

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

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

Office

Mixed Use

Lodging

Self Storage

Other

SE Securities

Multi-Family

Retail

Health Care

Industrial

Warehouse

Mobile Home Park

Cooperative Housing

Missing Information

SF Single Family

Appraisal Reduction Detail

Page 41 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Status/Resolutions

Investor
No.

Description

PTD

Loan

Status

Appraisal

Redn Date

Resoln

Strategy

Appraisal Reduction Comments

Page 42 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Rate

Investor
No.

Description

Date

Modification Components

Type

Modification

Balance

P&I Amount

Modification Terms

P&I Amount

Maturity

Rate

Balance

Cutoff/Current

Maturity

75,000,000.00

278,225.00

75,000,000.00

272,989.58

The Loan transferred due to imminent maturity default. The
Borrower requested a maturity extension. Borrower entered into a
modification agreement as of 12/21/2022. The Maturity Date of the
Loan has been extended to October 6th, 2023. The loan is
expected to return to the Master Servicer by 4/30/2023.

12/21/2022

10/6/2022

4.31%

2.01

63,361,356.51

437,896.64

77,596,330.46

606,318.43

Loan transferred to SS on 2/8/2023 due to imminent monetary
default (Maturity). Lender counsel was engaged and a PNL was
executed by Borrower. An inspection was ordered by SS. Lender
counsel ordered an appraisal and PCR.

4/6/2020

5/6/2023

5.40%

2.02

24,369,751.60

168,421.79

29,844,742.48

606,318.43

Loan transferred to SS on 2/8/2023 due to imminent monetary
default (Maturity). Lender counsel was engaged and a PNL was
executed by Borrower. An inspection was ordered by SS. Lender
counsel ordered an appraisal and PCR.

4/6/2020

5/6/2023

5.40%

162,731,108.11

182,441,072.94

1,485,626.44

884,543.43

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 43 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Investor
No.

Date

Appraisal Information

Type

REO

Scheduled

Balances

Actual

Most Recent

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 44 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Status/Resolutions

Investor
No.

PTD

Loan

Status

Breach or

Defect Date

Resoln

Strategy

Description

Material Breaches and Document Defects

Page 45 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

Control Termination Event

Information with respect to any declared bankruptcy of any Mortgage Loan Borrower

Special Servicer Termination Event

Servicer Termination Event

Loan Event of Default

Special Servicing Loan Event

Extraordinary Event

Page 46 of 47

Commercial Mortgage Pass-Through Certificates

COMM 2012-CCRE3

April 17, 2023

SEC Central Index Key (if applicable)

ABS-15G file Reference

Form ABS-15G - Reference

Cantor Commercial Real Estate Lending, L.P.

0001558761

January 27, 2023

Ladder Capital Finance LLC

0001541468

February 10, 2023

German American Capital Corporation

0001541294

February 14, 2023

Deutsche Mortgage & Asset Receiving Corporation

0001013454

February 14, 2023

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 47 of 47