EX-99 2 ex991.htm EXHIBIT 99.1
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
Bond Interest Reconcilation
8
Bond Reconciliation Detail
9
Current Ratings
10
Performance History
11
Payoff History
13
Mortgage Payoff Detail
15
Delinquency Detail
16
Stratification - Mortgage Balances/Rates
17
Stratification - Amortization Terms
18
Stratification - Property Types
19
Stratification - Geographic Distribution
20
Stratification - Financial Ratios and Other
21
Historical Loss Liquidation
22
Historical Bond/Collateral Realized Loss Reconciliation
23
Loan Level Detail
24
Specially Serviced Loan Detail
26
Specially Serviced Loan Comments
27
Appraisal Reduction Detail
28
Appraisal Reduction Comments
29
Modifications/Extensions Detail/Description
30
REO Historical Detail
31
Material Breaches and Document Defects
32
Extraordinary Event
33
Rule 15Ga Information
34
COMM 2012-CCRE3
Commercial Mortgage Pass-Through Certificates
March 17, 2015
Page 1 of 34
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
Midland Loan Services, a Division of PNC Bank,
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
Eightfold Real Estate Capital Fund II, L.P./Class H
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
03/17/2015
29
02/18/2015
04/17/2015
02/27/2015
10/01/2012
10/18/2012
11/19/2012
10/17/2045
03/11/2015
03/11/2015
to
02/12/2015
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
Susan Ashman
(714)247-6698
susan.ashman@db.com
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Certificate Payment Report
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
39,002,822.95
1,478,453.12
37,524,369.83
21,646.57
0.00
30.76%
0.666000% 0.666000%
30.00%
0.00
A-2
SR
12624PAC9
155,419,000.00
155,419,000.00
0.00
155,419,000.00
228,595.45
0.00
30.76%
1.765000% 1.765000%
30.00%
0.00
A-SB
SR
12624PAD7
75,783,000.00
75,783,000.00
0.00
75,783,000.00
149,797.73
0.00
30.76%
2.372000% 2.372000%
30.00%
0.00
A-3
SR
12624PAE5
576,343,000.00
576,343,000.00
0.00
576,343,000.00
1,355,366.62
0.00
30.76%
2.822000% 2.822000%
30.00%
0.00
X-A
SR/NTL
12624PAF2
994,873,000.00
965,431,822.95
0.00
963,953,369.83
1,742,385.15
0.00
0.00%
2.165727% 2.321165%
N
0.00%
0.00
X-B
SR/NTL
12624PAG0
256,540,606.00
256,540,606.00
0.00
256,540,606.00
58,324.35
0.00
0.00%
0.272819% 0.387762%
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
21.02%
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
21.02%
3.416000% 3.416000%
20.50%
0.00
80.00%
B
MEZ
12624PAL9
24,021,000.00
24,021,000.00
0.00
24,021,000.00
78,508.64
0.00
14.87%
3.922000% 3.922000%
14.50%
0.00
B-PEZ
MEZ
12624PAN5
51,064,000.00
51,064,000.00
0.00
51,064,000.00
166,894.17
0.00
14.87%
3.922000% 3.922000%
14.50%
0.00
80.00%
C
MEZ
12624PAQ8
8,507,000.00
8,507,000.00
0.00
8,507,000.00
32,496.74
0.00
12.69%
4.584000% 4.584000%
12.38%
0.00
C-PEZ
MEZ
12624PAN5
18,086,000.00
18,086,000.00
0.00
18,086,000.00
69,088.52
0.00
12.69%
4.584000% 4.584000%
12.38%
0.00
80.00%
D
MEZ
12624PAS4
26,592,000.00
26,592,000.00
0.00
26,592,000.00
105,665.28
0.00
10.51%
4.768289% 4.926697%
10.25%
0.00
E
SUB
12624PAU9
43,800,000.00
43,800,000.00
0.00
43,800,000.00
174,042.53
0.00
6.92%
4.768289% 4.926697%
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
5.13%
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
3.46%
4.750000% 4.750000%
3.38%
0.00
H
SUB
12624PBA2
42,235,606.00
42,235,606.00
0.00
42,235,606.00
163,794.04
(3,388.57)
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
1,221,972,428.95
1,478,453.12
1,220,493,975.83
4,852,209.12
(3,388.57)
SubTotal
SubTotal P&I
6,330,662.24
0.00
1,251,413,606.00
1,221,972,428.95
1,478,453.12
0.00
1,220,493,975.83
4,852,209.12
(3,388.57)
Total
Total P&I
6,330,662.24
(*) Optimal payment against which the percentage position for the exchangeable certificate should be applied.
Page 2 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Certificate Report
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
03/01/15
03/30/15
68,444,000.00
569.85013953
548.24922316
0.31626688
21.60091637
21.91718324
30/360
A-1
12624PAC9
03/01/15
03/30/15
155,419,000.00
1,000.00000000
1,000.00000000
1.47083336
0.00000000
1.47083336
30/360
A-2
12624PAD7
03/01/15
03/30/15
75,783,000.00
1,000.00000000
1,000.00000000
1.97666667
0.00000000
1.97666667
30/360
A-SB
12624PAE5
03/01/15
03/30/15
576,343,000.00
1,000.00000000
1,000.00000000
2.35166666
0.00000000
2.35166666
30/360
A-3
12624PAF2
03/01/15
03/30/15
994,873,000.00
970.40710015
968.92102794
1.75136440
0.00000000
1.75136440
30/360
N
X-A
12624PAG0
03/01/15
03/30/15
256,540,606.00
1,000.00000000
1,000.00000000
0.22734939
0.00000000
0.22734939
30/360
N
X-B
12624PAJ4
03/01/15
03/30/15
38,034,000.00
1,000.00000000
1,000.00000000
2.84666667
0.00000000
2.84666667
30/360
A-M
12624PAN5
03/01/15
03/30/15
80,850,000.00
1,000.00000000
1,000.00000000
2.84666667
0.00000000
2.84666667
30/360
A-M-PEZ
80.00%
12624PAL9
03/01/15
03/30/15
24,021,000.00
1,000.00000000
1,000.00000000
3.26833354
0.00000000
3.26833354
30/360
B
12624PAN5
03/01/15
03/30/15
51,064,000.00
1,000.00000000
1,000.00000000
3.26833327
0.00000000
3.26833327
30/360
B-PEZ
80.00%
12624PAQ8
03/01/15
03/30/15
8,507,000.00
1,000.00000000
1,000.00000000
3.82000000
0.00000000
3.82000000
30/360
C
12624PAN5
03/01/15
03/30/15
18,086,000.00
1,000.00000000
1,000.00000000
3.82000000
0.00000000
3.82000000
30/360
C-PEZ
80.00%
12624PAS4
03/01/15
03/30/15
26,592,000.00
1,000.00000000
1,000.00000000
3.97357401
0.00000000
3.97357401
30/360
D
12624PAU9
03/01/15
03/30/15
43,800,000.00
1,000.00000000
1,000.00000000
3.97357374
0.00000000
3.97357374
30/360
E
12624PAW5
03/01/15
03/30/15
21,899,000.00
1,000.00000000
1,000.00000000
3.95833326
0.00000000
3.95833326
30/360
F
12624PAY1
03/01/15
03/30/15
20,336,000.00
1,000.00000000
1,000.00000000
3.95833350
0.00000000
3.95833350
30/360
G
12624PBA2
03/01/15
03/30/15
42,235,606.00
1,000.00000000
1,000.00000000
3.87810323
0.00000000
3.87810323
30/360
H
12624PBC8
03/01/15
03/30/15
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
R
12624PBE4
03/01/15
03/30/15
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
Page 3 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Exchange Detail
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
64,679,853.00
0.00
64,679,853.00
184,121.98
0.00
21.02%
3.416000% 3.416000%
20.50%
0.00
80.00%
B-PEZ
MEZ
12624PAN5
51,064,000.00
40,851,225.00
0.00
40,851,225.00
133,515.42
0.00
14.87%
3.922000% 3.922000%
14.50%
0.00
80.00%
C-PEZ
MEZ
12624PAN5
18,086,000.00
14,468,922.00
0.00
14,468,922.00
55,271.28
0.00
12.69%
4.584000% 4.584000%
12.38%
0.00
80.00%
PEZ(Total)
12624PAN5
150,000,000.00
120,000,000.00
0.00
120,000,000.00
372,908.68
0.00
0.00%
3.729087% 3.729087%
0.00%
0.00
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
03/01/15
03/30/15
80,850,000.00
799.99818182
799.99818182
2.27732814
0.00000000
2.27732814
30/360
A-M-PEZ
80.00%
03/01/15
03/30/15
51,064,000.00
800.00048958
800.00048958
2.61466826
0.00000000
2.61466826
30/360
B-PEZ
80.00%
03/01/15
03/30/15
18,086,000.00
800.00674555
800.00674555
3.05602566
0.00000000
3.05602566
30/360
C-PEZ
80.00%
Page 4 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Cash Reconciliation
(950.42)
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense
C. Operating Advisor Fees
Miscellaneous Fees
0.00
(59,881.43)
(59,881.43)
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
6,011,347.71
4,532,894.59
0.00
0.00
4,592,776.02
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
324,128.72
(3,388.55)
0.00
1,478,453.12
(1,425.63)
(59,881.43)
(1,425.63)
0.00
(475.21)
324,128.72
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
0.00
0.00
(3,388.55)
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
0.00
0.00
0.00
0.00
0.00
Net PPIS
Servicer PPIS Cap
6,330,662.25
0.00
6,007,959.16
4,592,776.02
1,478,453.12
(3,388.55)
0.00
0.00
0.00
0.00
1,478,453.12
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
In-SWAP Payment
Default Interest
Prepay Interest Excess (PPIE)
In-Equity Payment
Interest
Interest Recovery
Out-Equity Payment
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest
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
Page 5 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Other Related Information
0.00
0.00
0.00
0.00
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Page 6 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Pool and Performance Detail
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
0.00
0.00
0.00
0.00
0.00
Average Balance
4.99347%
N/A
82.23
320.47
0.00
0.00
0.00
0.00
0.00
0.00
722,645,793.45
191,848,182.30
306,000,000.00
1,500,000.00
126,000,000.00
23,931,254.43
59.21%
15.72%
25.07%
38
10
3
1,221,972,428.87
74.51%
19.61%
5.88%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,220,493,975.75
97.65%
0.12%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
97.53%
51
0
0
0
0
0
0
0
0
51
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00
0.00
0.00
0.00
3,257.40
0.00
0.00
2.47%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0
0
0
0
1
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4.99456%
4.51019%
0.00
0.00
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
0.00%
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%
0.01%
0.00%
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%
0.01%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
99.51%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
81.24
319.47
4.99336%
110.00
350.00
44 86.27%
N/A
30,926,182.74
1,478,453.12
100.00%
99.35%
N/A
N/A
0.00
0.00
0
0.00
0.00%
100.00%
99.35%
0
0.00%
Page 7 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Bond Interest Reconcilation
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
30/360
0.666000%
21,646.57
21,646.57
0.00
03/30/15
03/01/15
39,002,822.95
21,646.57
0.00
0.00
A-1
12624PAA3
30
0.00
30/360
1.765000%
228,595.45
228,595.45
0.00
03/30/15
03/01/15
155,419,000.00
228,595.45
0.00
0.00
A-2
12624PAC9
30
0.00
30/360
2.372000%
149,797.73
149,797.73
0.00
03/30/15
03/01/15
75,783,000.00
149,797.73
0.00
0.00
A-SB
12624PAD7
30
0.00
30/360
2.822000%
1,355,366.62
1,355,366.62
0.00
03/30/15
03/01/15
576,343,000.00
1,355,366.62
0.00
0.00
A-3
12624PAE5
30
0.00
30/360
2.165727%
1,742,385.15
1,742,385.15
0.00
03/30/15
03/01/15
N
965,431,822.95
1,742,385.15
0.00
0.00
X-A
12624PAF2
30
0.00
30/360
0.272819%
58,324.35
58,324.35
0.00
03/30/15
03/01/15
N
256,540,606.00
58,324.35
0.00
0.00
X-B
12624PAG0
30
0.00
30/360
3.416000%
108,270.12
108,270.12
0.00
03/30/15
03/01/15
38,034,000.00
108,270.12
0.00
0.00
A-M
12624PAJ4
30
0.00
30/360
3.416000%
230,153.00
230,153.00
0.00
03/30/15
03/01/15
80,850,000.00
230,153.00
0.00
0.00
A-M-PEZ 12624PAN5
30
0.00
30/360
3.922000%
78,508.64
78,508.64
0.00
03/30/15
03/01/15
24,021,000.00
78,508.64
0.00
0.00
B
12624PAL9
30
0.00
30/360
3.922000%
166,894.17
166,894.17
0.00
03/30/15
03/01/15
51,064,000.00
166,894.17
0.00
0.00
B-PEZ
12624PAN5
30
0.00
30/360
4.584000%
32,496.74
32,496.74
0.00
03/30/15
03/01/15
8,507,000.00
32,496.74
0.00
0.00
C
12624PAQ8
30
0.00
30/360
4.584000%
69,088.52
69,088.52
0.00
03/30/15
03/01/15
18,086,000.00
69,088.52
0.00
0.00
C-PEZ
12624PAN5
30
0.00
30/360
4.768289%
105,665.28
105,665.28
0.00
03/30/15
03/01/15
26,592,000.00
105,665.28
0.00
0.00
D
12624PAS4
30
0.00
30/360
4.768289%
174,042.53
174,042.53
0.00
03/30/15
03/01/15
43,800,000.00
174,042.53
0.00
0.00
E
12624PAU9
30
0.00
30/360
4.750000%
86,683.54
86,683.54
0.00
03/30/15
03/01/15
21,899,000.00
86,683.54
0.00
0.00
F
12624PAW5
30
0.00
30/360
4.750000%
80,496.67
80,496.67
0.00
03/30/15
03/01/15
20,336,000.00
80,496.67
0.00
0.00
G
12624PAY1
30
0.00
30/360
4.750000%
190,695.87
163,794.04
26,901.83
03/30/15
03/01/15
42,235,606.00
167,182.61
0.00
0.00
H
12624PBA2
30
23,513.26
30/360
0.000000%
0.00
0.00
0.00
03/30/15
03/01/15
0.00
0.00
0.00
0.00
R
12624PBC8
30
0.00
30/360
0.000000%
0.00
0.00
0.00
03/30/15
03/01/15
0.00
0.00
0.00
0.00
LR
12624PBE4
30
0.00
1,221,972,428.95
4,855,597.69
4,879,110.95
4,852,209.12
SubTotal
26,901.83
23,513.26
0.00
0.00
1,221,972,428.95
4,855,597.69
4,879,110.95
4,852,209.12
Total
26,901.83
0.00
0.00
23,513.26
Page 8 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Bond Reconciliation Detail
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
1,478,453.12
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
0.00
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
0.00
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
1,478,453.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
0.00
1,478,453.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
Page 9 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Current Ratings
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
Page 10 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Performance History
Delinquency Categories
Dist Date
Dist Cnt
Unique Events
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
Bal
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Bal
Specially Serviced
Cnt
Bal
Modification
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
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%
1
17,398,673.94
1.96%
1.43%
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%
1
17,426,807.06
1.96%
1.43%
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%
1
17,447,160.01
1.96%
1.43%
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%
1
17,467,420.60
1.96%
1.43%
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%
1
17,490,149.37
1.96%
1.43%
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%
1
17,510,214.89
1.96%
1.43%
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%
1
17,532,755.71
1.96%
1.43%
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%
1
17,552,627.90
1.96%
1.43%
0
0.00
0.00
0.00
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%
1
17,572,409.92
1.96%
1.43%
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%
1
17,594,677.59
1.96%
1.43%
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%
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%
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%
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%
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%
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%
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%
0
0.00
0.00%
0.00%
0
0.00
0.00
0.00
Page 11 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Delinquency Categories
Dist Date
Dist Cnt
Unique Events
Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
Bal
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Bal
Specially Serviced
Cnt
Bal
Modification
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
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%
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%
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%
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%
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%
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%
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%
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%
0
0.00
0.00
0.00
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%
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%
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%
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%
0
0.00
0.00
0.00
Page 12 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Payoff History
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
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
84.23 322.46
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
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
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
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 13 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
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
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
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 14 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Mortgage Payoff Detail
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
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
Page 15 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Delinquency Detail
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)
Reco
Loan
Status
Resoln
Code
SS Tran
Date
ARA
Date
Fcls/REO
Date
Bkrpt
Date
Prop
Type DSCR
LTV
Totals
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
Other or TBD
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
7
Foreclosure
9
REO
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
GC Golf Course
Page 16 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Stratification - Mortgage Balances/Rates
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
0.60 86.31%
11
38,644,781.42
3.17%
81.86
110.81
2.00
4.94%
3.22%
40,309,801.08
11
4.94% 2.02
0.57 85.56%
5,000,000.00 - 9,999,999.99
0.64 88.36%
16
121,250,727.39
9.93%
75.33
104.48
1.78
4.85%
10.06%
125,947,332.35
16
4.85% 1.79
0.62 88.65%
10,000,000.00 - 19,999,999.99
0.63 86.28%
7
105,325,254.20
8.63%
73.93
102.87
1.77
4.87%
8.70%
108,824,000.07
7
4.87% 1.83
0.67 88.26%
20,000,000.00 - 29,999,999.99
0.69 92.15%
6
163,999,676.37 13.44%
79.47
102.92
1.73
5.12%
8.58%
107,428,978.63
4
5.05% 1.95
0.64 92.58%
30,000,000.00 - 39,999,999.99
0.64 94.57%
1
36,060,701.53
2.95%
88.00
117.62
1.74
4.99%
7.93%
99,234,192.63
3
5.10% 1.58
0.69 98.00%
40,000,000.00 - 49,999,999.99
0.62 71.00%
1
45,000,000.00
3.69%
90.00
119.00
2.59
5.03%
3.60%
45,000,000.00
1
5.03% 2.39
0.62 62.00%
50,000,000.00 - 59,999,999.99
0.60 89.97%
2
105,332,263.97
8.63%
90.00
119.00
1.57
4.80%
8.74%
109,368,616.35
2
4.80% 1.57
0.58 89.97%
60,000,000.00 - 150,000,000.00
0.60 93.09%
7
604,880,570.87 49.56%
81.55
110.52
2.04
4.73%
49.17%
615,300,684.81
7
4.73% 2.06
0.59 93.68%
51
1,220,493,975.75
1,251,413,605.92
51
Average
Minimum
Maximum
23,931,254.43
81.24 4.83% 1.95
0.62 90.78%
24,537,521.68
110.21
4.83% 1.92
0.61 90.95%
126,000,000.00
91.00
4.31%
5.40% 3.03
0.83 100.00%
126,000,000.00
120.00
57.00
5.40% 3.08 0.76 100.00%
1,500,000.00
28.00
1.29
0.34 59.00%
1,500,000.00
4.31% 1.29 0.36 55.00%
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
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%
4.2500% - 4.5000%
0.57 94.19%
3
261,479,303.51 21.42%
89.48
118.49
2.46
4.38%
21.17%
264,884,984.98
3
4.38% 2.47
0.56 96.08%
4.5000% - 4.7500%
0.64 89.46%
13
192,792,999.01 15.80%
82.62
111.73
1.92
4.66%
16.02%
200,464,754.38
13
4.66% 1.95
0.62 89.31%
4.7500% - 5.0000%
0.62 92.88%
20
465,508,993.38 38.14%
75.32
104.27
1.71
4.89%
38.05%
476,128,636.34
20
4.89% 1.72
0.61 92.70%
5.0000% - 5.5000%
0.63 85.48%
15
300,712,679.85 24.64%
82.34
111.29
1.78
5.25%
24.77%
309,935,230.22
15
5.24% 1.86
0.63 84.80%
5.5000% - 6.0000%
0.00 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%
51
1,220,493,975.75
1,251,413,605.92
51
Page 17 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Stratification - Amortization Terms
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 0.00%
2
29,591,469.49
4.09%
28.85
0.00
0.00
0.00%
0.00%
0.00
0
5.19%
2.72
0.62 85.08%
30 - 59
0.68 86.07%
3
35,974,682.00
4.98%
30.67
58.17
2.09
5.11%
5.72%
42,956,420.18
3
4.81%
1.55
0.58 86.86%
60 - 119
0.65 90.61%
33
657,079,641.96 90.93%
89.01
115.02
1.66
4.88%
76.52%
574,767,185.74
27
4.89%
1.80
0.62 90.68%
120 - 179
0.57 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%
180 - Plus
0.00 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%
Total
38
722,645,793.45
751,173,605.92
38
Average
Minimum
Maximum
19,016,994.56
83.65 4.90% 1.83
0.63 89.85%
19,767,726.47
112.66
4.90% 1.73
0.62 90.26%
81,479,303.51
91.00
4.35%
5.40% 3.03
0.83 100.00%
84,884,984.98
120.00
57.00
5.40% 3.03 0.75 100.00%
1,728,460.37
28.00
1.29
0.34 59.00%
1,795,700.18
4.35% 1.29 0.36 55.00%
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 0.00%
3
22,048,684.80 11.49%
29.00
0.00
0.00
0.00%
0.00%
0.00
0
4.63%
1.39
0.70 97.67%
30 - 59
0.74 99.44%
1
70,418,187.16 36.71%
30.00
58.76
1.45
4.83%
48.70%
94,600,000.00
4
4.90%
1.48
0.72 99.00%
60 - 119
0.68 85.64%
6
99,381,310.34 51.80%
89.80
118.78
2.09
4.92%
50.53%
98,140,000.00
5
4.92%
1.99
0.67 81.38%
120 - 179
0.50 100.00%
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%
180 - Plus
0.00 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%
Total
10
191,848,182.30
194,240,000.00
10
Average
Minimum
Maximum
19,184,818.23
60.86 4.88% 1.74
0.70 92.48%
19,424,000.00
89.56
4.88% 1.78
0.69 89.72%
70,418,187.16
91.00
4.63%
5.03% 2.39
0.75 100.00%
72,000,000.00
120.00
58.00
5.03% 2.59 0.76 100.00%
1,500,000.00
29.00
1.31
0.50 62.00%
1,500,000.00
4.63% 1.31 0.50 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 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%
30 - 59
0.00 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%
60 - 119
0.53 90.00%
3
306,000,000.00 100.00%
88.32
116.45
2.51
4.74%
75.49%
231,000,000.00
2
4.64%
2.38
0.53 93.33%
120 - 179
0.53 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%
180 - Plus
0.00 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%
Total
3
306,000,000.00
306,000,000.00
3
Average
Minimum
Maximum
102,000,000.00
88.32 4.64% 2.38
0.53 91.96%
102,000,000.00
117.32
4.64% 2.46
0.53 93.33%
126,000,000.00
91.00
4.31%
4.99% 2.77
0.55 98.00%
126,000,000.00
120.00
116.00
4.99% 3.08 0.55 98.00%
75,000,000.00
87.00
2.03
0.50 90.00%
75,000,000.00
4.31% 2.03 0.50 90.00%
Page 18 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Stratification - Property Types
Distribution Of Property Types- Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Property Types
Industrial
4
143,177,042.54
11.73%
59.83
4.87%
1.63 0.68
96.31%
Lodging
10
133,004,560.75
10.90%
76.66
5.00%
2.41 0.57
73.26%
Mixed Use
3
129,542,524.48
10.61%
90.16
4.49%
1.95 0.55
90.62%
Multifamily
10
91,658,610.85
7.51%
74.78
5.02%
1.75 0.64
96.33%
Office
6
236,536,439.29
19.38%
85.58
4.96%
1.94 0.58
92.21%
Other
1
9,225,554.85
0.76%
89.00
4.85%
1.47 0.68
97.00%
Retail
17
477,349,242.99
39.11%
85.45
4.77%
1.98 0.62
92.57%
Total
51 1,220,493,975.75
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
0.70 96.77%
Lodging
10 137,281,477.30
10.97%
105.59
5.00%
2.35
0.59 75.20%
Mixed Use
3 131,664,316.53
10.52%
119.14
4.50%
1.89
0.56 90.46%
Multifamily
10
94,661,767.10
7.56%
103.89
5.02%
1.55
0.66 96.37%
Office
6 239,902,774.16
19.17%
114.54
4.96%
1.93
0.56 91.56%
Other
1
9,577,533.79
0.77%
118.00
4.85%
1.47
0.71 97.00%
Retail
17 490,776,216.46
39.22%
114.42
4.77%
1.98
0.63 91.83%
Total
51 1,251,413,605.92
Average
Minimum
Maximum
23,931,254.43
81.24
4.83%
1.95
0.62 90.78%
24,537,521.68
110.21
4.83%
1.92
0.61
90.95%
126,000,000.00
91.00
4.31%
5.40%
3.03 0.83 100.00%
126,000,000.00
120.00
57.00
5.40% 3.08
0.76 100.00%
1,500,000.00
28.00
1.29 0.34
59.00%
1,500,000.00
4.31%
1.29
0.36 55.00%
Page 19 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Stratification - Geographic Distribution
Distribution by Geographic Location - Current Status
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Geographic
Arizona
1
9,186,105.93
0.75%
91.00
5.35% 1.30
0.69
92.00%
California
2
124,390,000.00
10.19%
88.16
4.50% 2.61
0.58
94.94%
Colorado
2
24,173,574.58
1.98%
31.00
4.77% 1.53
0.51
82.89%
District of Columbia
1
52,814,064.11
4.33%
89.00
4.75% 1.29
0.58
80.00%
Florida
2
16,516,781.65
1.35%
89.00
4.94% 1.84
0.72
95.51%
Georgia
2
13,767,953.84
1.13%
90.00
4.88% 1.77
0.67
83.52%
Maryland
1
4,610,410.41
0.38%
88.00
4.95% 1.84
0.48
93.00%
Massachusetts
3
93,023,459.41
7.62%
81.52
4.75% 1.76
0.67
91.33%
Missouri
1
2,000,000.00
0.16%
89.00
5.00% 2.03
0.53
91.00%
Nebraska
4
27,371,392.98
2.24%
89.33
4.97% 1.95
0.61
80.90%
New Jersey
4
104,098,981.55
8.53%
89.96
4.93% 1.81
0.61
96.85%
New Mexico
1
1,500,000.00
0.12%
91.00
5.00% 1.84
0.50
87.00%
New York
9
357,624,371.18
29.30%
79.96
4.95% 1.94
0.56
92.17%
Ohio
2
9,807,957.09
0.80%
89.63
4.76% 2.00
0.67
90.05%
Pennsylvania
1
1,728,460.37
0.14%
89.00
4.75% 1.66
0.63
95.00%
South Carolina
3
25,782,777.65
2.11%
90.52
5.21% 2.07
0.73
76.57%
South Dakota
1
24,721,101.30
2.03%
89.00
4.98% 1.55
0.72
98.00%
Tennessee
1
45,000,000.00
3.69%
90.00
5.03% 2.39
0.62
62.00%
Texas
6
169,401,789.03
13.88%
88.20
4.70% 2.05
0.61
94.15%
Various
2
100,127,541.81
8.20%
47.51
4.78% 1.66
0.68
95.44%
Virginia
1
3,652,427.63
0.30%
90.00
4.70% 3.03
0.38
94.00%
Washington
1
9,194,825.23
0.75%
91.00
4.73% 2.85
0.46
88.00%
Total
51 1,220,493,975.75
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
0.71
92.00%
California
2
124,390,000.00
9.94%
117.16
4.50% 2.87
0.58
91.56%
Colorado
2
25,100,000.00
2.01%
60.00
4.77% 1.65
0.53
84.09%
District of Columbia
1
54,868,616.35
4.38%
118.00
4.75% 1.29
0.60
80.00%
Florida
2
17,135,572.49
1.37%
118.00
4.94% 1.54
0.75
94.73%
Georgia
2
14,379,451.07
1.15%
119.00
4.88% 1.84
0.70
80.92%
Maryland
1
4,783,792.33
0.38%
117.00
4.95% 1.84
0.49
93.00%
Massachusetts
3
96,631,909.97
7.72%
110.53
4.75% 1.74
0.70
92.10%
Missouri
1
2,000,000.00
0.16%
118.00
5.00% 2.36
0.53 100.00%
Nebraska
4
28,680,984.00
2.29%
118.33
4.97% 1.95
0.64
80.87%
New Jersey
4
108,127,429.03
8.64%
118.96
4.93% 1.78
0.63
96.81%
New Mexico
1
1,500,000.00
0.12%
120.00
5.00% 2.32
0.50 100.00%
New York
9
362,733,910.98
28.99%
108.82
4.95% 1.88
0.57
91.93%
Ohio
2
10,247,572.52
0.82%
118.63
4.76% 1.86
0.70
89.46%
Pennsylvania
1
1,795,700.18
0.14%
118.00
4.75% 1.66
0.66
95.00%
South Carolina
3
26,828,279.72
2.14%
119.51
5.21% 1.90
0.53
69.86%
South Dakota
1
25,641,398.11
2.05%
118.00
4.98% 1.55
0.74
98.00%
Tennessee
1
45,000,000.00
3.60%
119.00
5.03% 2.59
0.62
71.00%
Texas
6
175,651,722.53
14.04%
117.18
4.69% 1.81
0.64
93.81%
Various
2
102,922,091.55
8.22%
76.73
4.78% 1.65
0.70
96.09%
Virginia
1
3,795,175.09
0.30%
119.00
4.70% 3.03
0.40
94.00%
Washington
1
9,700,000.00
0.78%
120.00
4.73% 2.48
0.49
85.00%
Total
51 1,251,413,605.92
Page 20 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Stratification - Financial Ratios and Other
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
51
1,220,493,975.75
100.00%
81.24
4.83%
1.95 0.61
90.95%
60 - 89
0
0.00
0.00%
0.00
0.00%
0.00 0.00
0.00%
90 - 119
0
0.00
0.00%
0.00
0.00%
0.00 0.00
0.00%
120 - plus
0
0.00
0.00%
0.00
0.00%
0.00 0.00
0.00%
Total
51
1,220,493,975.75
Distribution of Debt Service Coverage Ratios (DSCRs)- Most Recent
Summation
Weighted Average
OCC
LTV
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 1.1999
0
0.00
0.00%
0.00 0.00%
0.00 0.00%
1.2000 - 1.3999
5
83,121,118.71
6.81%
78.16 4.79%
0.63 85.87%
1.4000 - 1.5999
12
299,547,515.72
24.54%
65.70 5.09%
0.66 93.50%
1.6000 - 1.7999
6
73,337,976.50
6.01%
89.35 4.83%
0.72 96.52%
1.8000 - 1.9999
9
164,095,661.96
13.45%
88.04 4.82%
0.63 91.91%
2.0000 - 2.1999
12
328,971,024.96
26.95%
88.72 4.81%
0.57 90.37%
2.2000 - plus
7
271,420,677.90
22.24%
83.94 4.59%
0.55 88.29%
Total
51
1,220,493,975.75
Average
Minimum
Maximum
23,931,254.43
81.24 4.83%
1.95 0.61
90.95%
126,000,000.00
91.00
4.31%
5.40%
3.03 0.83
100.00%
1,500,000.00
28.00
1.29 0.34
59.00%
Max DSCR
3.03
1.29
Min DSCR
Distribution of Maturity Dates
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Year
2017
9
158,033,023.45
12.95%
29.80
4.90%
1.72 0.67
93.44%
2022
42
1,062,460,952.30
87.05%
88.89
4.82%
1.99 0.60
90.57%
Total
51
1,220,493,975.75
Distribution of Loan-to-values (LTVs)
Summation
Weighted Average
DSCR OCC
Rate
Term
%
Balance
Cnt
Ratios
0.0100 - 0.4999
7
55,054,290.60
4.51%
82.24 4.76%
84.06%
2.28
0.5000 - 0.5999
11
497,530,456.14
40.76%
86.87 4.72%
91.86%
2.15
0.6000 - 0.6999
20
442,346,733.79
36.24%
83.71 4.95%
88.19%
1.86
0.7000 - 0.7999
12
208,163,821.28
17.06%
61.44 4.85%
97.60%
1.59
0.8000 - 0.8999
1
17,398,673.94
1.43%
91.00 5.29%
77.00%
2.08
0.9000 - 0.9999
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
1.0000 - plus
0
0.00
0.00%
0.00 0.00%
0.00%
0.00
Total
51
1,220,493,975.75
Max LTV
Min LTV
0.83
0.34
Distribution by Amortization Type
Summation
Weighted Average
OCC
LTV
DSCR
Rate
Term
%
Balance
Cnt
Amortization Type
Amortizing Balloon
38
722,645,793.45
59.21%
83.65
4.90%
1.83 0.62
90.26%
Interest Only/Balloon
3
306,000,000.00
25.07%
88.32
4.64%
2.38 0.53
93.33%
Interest Only/Amortizing/Balloon
10
191,848,182.30
15.72%
60.86
4.88%
1.74 0.69
89.72%
Total
51
1,220,493,975.75
Distribution of Occupancy Percentages
Summation
Weighted Average
DSCR
LTV
Rate
Term
%
Balance
Cnt
Percentages
1% - 50%
0
0.00
0.00%
0.00 0.00%
0.00
0.00
50% - 60%
1
4,272,908.45
0.35%
90.00 5.20%
0.60
2.11
60% - 70%
3
55,246,536.66
4.53%
84.89 5.08%
0.62
2.26
70% - 80%
3
32,778,675.68
2.69%
91.00 5.12%
0.65
2.21
80% - 90%
12
186,499,116.01
15.28%
73.74 4.78%
0.57
1.92
90% - plus
32
941,696,738.95
77.16%
82.13 4.82%
0.61
1.93
Total
51
1,220,493,975.75
Max Occ
Min Occ
100.00
59.00
Page 21 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Historical Loss Liquidation
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
Page 22 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Historical Bond/Collateral Realized Loss Reconciliation
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))
Page 23 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Loan Level Detail
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
488,726.00
OF NY
3
2.03
50.2%
2.03
50.2%
4.9870%
Act/360
3/11/2015
6/11/2022
90.0%
90.0%
0
2.01
75,108,839.41
122,556.35
74,986,283.06
315,340.29
RT NY
2
1.41
61.4%
1.41
63.5%
5.3980%
Act/360
3/6/2015
5/6/2022
90.0%
90.0%
0
2.02
28,888,014.95
47,137.06
28,840,877.89
121,284.73
RT NY
2
1.41
61.4%
1.41
63.5%
5.3980%
Act/360
3/6/2015
5/6/2022
90.0%
90.0%
0
3
105,000,000.00
0.00
105,000,000.00
363,416.67
RT CA
3
2.77
55.3%
3.08
55.3%
4.4500%
Act/360
3/11/2015
7/11/2022
94.0%
90.0%
0
4
81,626,274.63
146,971.12
81,479,303.51
276,168.90
RT TX
2
2.14
60.8%
1.81
63.3%
4.3500%
Act/360
3/6/2015
9/6/2022
97.0%
96.0%
0
5
75,000,000.00
0.00
75,000,000.00
251,300.00
MU NY
3
2.42
52.6%
2.33
52.6%
4.3080%
Act/360
3/6/2015
10/6/2022
98.0%
98.0%
0
6
72,122,019.42
125,222.28
71,996,797.14
264,207.00
RT MA
2
1.82
66.1%
1.80
68.7%
4.7100%
Act/360
3/11/2015
8/11/2022
90.0%
91.0%
0
7
70,531,507.09
113,319.93
70,418,187.16
268,803.41
IN Var
5
1.48
72.5%
1.47
74.1%
4.9000%
Act/360
3/6/2015
9/6/2017
99.0%
100.0%
0
8
52,905,513.67
91,449.56
52,814,064.11
195,456.48
MU DC
2
1.29
57.8%
1.29
60.3%
4.7500%
Act/360
3/6/2015
8/6/2022
80.0%
80.0%
0
9
52,607,337.46
89,137.60
52,518,199.86
198,487.48
OF NJ
2
1.86
58.4%
1.86
60.6%
4.8510%
Act/360
3/6/2015
10/6/2022
100.0%
100.0%
0
10
45,000,000.00
0.00
45,000,000.00
175,971.95
LO TN
5
2.39
62.3%
2.59
62.3%
5.0278%
Act/360
3/6/2015
9/6/2022
62.0%
71.0%
0
11
36,121,027.62
60,326.09
36,060,701.53
143,280.08
IN NJ
2
1.58
68.9%
1.50
71.5%
5.1000%
Act/360
3/6/2015
7/6/2022
98.0%
98.0%
0
12
29,949,753.46
48,484.00
29,901,269.46
124,624.25
MF TX
2
2.18
56.3%
1.71
58.3%
5.3500%
Act/360
3/11/2015
8/11/2022
97.0%
98.0%
0
13
29,762,259.19
52,904.54
29,709,354.65
104,167.91
IN Var
2
2.06
58.9%
2.06
61.3%
4.5000%
Act/360
3/6/2015
8/6/2022
87.0%
87.0%
0
14
25,828,774.84
43,845.85
25,784,928.99
98,838.11
RT TX
5
1.64
73.7%
1.64
74.3%
4.9200%
Act/360
3/6/2015
9/6/2022
96.0%
96.0%
0
15
25,083,637.00
41,492.92
25,042,144.08
100,473.90
LO NY
2
2.88
62.6%
2.37
64.9%
5.1500%
Act/360
3/6/2015
8/6/2017
88.0%
85.0%
0
16
24,762,851.79
41,750.49
24,721,101.30
95,828.11
RT SD
2
1.55
71.7%
1.55
74.3%
4.9755%
Act/360
3/11/2015
8/11/2022
98.0%
98.0%
0
17
19,390,000.00
0.00
19,390,000.00
71,635.28
OF CA
5
1.73
70.0%
1.73
70.0%
4.7500%
Act/360
3/6/2015
8/6/2022
100.0%
100.0%
0
18
17,387,091.05
40,152.89
17,346,938.16
63,978.70
LO TX
2
2.18
49.4%
2.18
52.1%
4.7310%
Act/360
3/6/2015
10/6/2022
81.0%
81.0%
0
19
17,426,807.06
28,133.12
17,398,673.94
71,749.07
OF SC
2
2.08
82.9%
1.92
50.7%
5.2935%
Act/360
3/6/2015
10/6/2022
77.0%
68.0%
0
20
16,594,695.82
28,334.19
16,566,361.63
61,721.21
RT CO
2
1.58
54.9%
1.62
57.0%
4.7820%
Act/360
3/11/2015
10/11/2017
81.0%
80.0%
0
21
12,503,196.58
21,047.03
12,482,149.55
48,526.30
MF
FL
2
1.77
72.2%
1.41
74.8%
4.9900%
Act/360
3/6/2015
8/6/2022
96.0%
94.0%
0
22
11,821,070.03
19,962.61
11,801,107.42
45,051.41
OF MA
2
1.59
72.0%
1.59
74.6%
4.9000%
Act/360
3/6/2015
9/6/2017
95.0%
95.0%
0
23
10,358,215.08
18,191.58
10,340,023.50
37,119.81
RT TX
2
1.78
71.2%
1.78
74.0%
4.6075%
Act/360
3/11/2015
8/11/2022
92.0%
92.0%
0
24
9,444,338.61
15,880.54
9,428,458.07
36,727.98
OF NE
2
1.86
63.7%
1.86
66.1%
5.0000%
Act/360
3/11/2015
8/11/2022
87.0%
87.0%
0
25
9,216,108.45
21,283.22
9,194,825.23
33,912.21
LO WA
2
2.85
46.2%
2.48
48.7%
4.7310%
Act/360
3/6/2015
10/6/2022
88.0%
85.0%
0
26
9,241,352.83
15,797.98
9,225,554.85
34,860.44
OT MA
2
1.47
68.3%
1.47
70.9%
4.8500%
Act/360
3/11/2015
8/11/2022
97.0%
97.0%
0
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
Resolution Strategy Code
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 Other or TBD
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO
Loan Status Code
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
Amortization Type
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
Page 24 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
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
27
9,200,869.39
14,763.46
9,186,105.93
38,285.84
MF AZ
2
1.30
69.1%
1.30
71.4%
5.3500%
Act/360
3/6/2015
10/6/2022
92.0%
92.0%
0
28
8,551,028.29
19,747.33
8,531,280.96
31,464.93
LO NJ
2
2.73
34.4%
2.73
36.3%
4.7310%
Act/360
3/6/2015
10/6/2022
70.0%
70.0%
0
29
8,084,816.00
14,073.41
8,070,742.59
29,240.08
RT GA
2
1.90
72.1%
1.90
74.9%
4.6500%
Act/360
3/11/2015
9/11/2022
98.0%
98.0%
0
30
8,111,022.26
13,496.43
8,097,525.83
29,177.15
MF NY
5
1.38
70.4%
1.38
72.2%
4.6250%
Act/360
3/11/2015
8/11/2017
99.0%
99.0%
0
31
7,620,270.42
13,057.47
7,607,212.95
28,152.67
RT CO
2
1.41
43.1%
1.70
44.8%
4.7500%
Act/360
3/11/2015
10/11/2017
87.0%
93.0%
0
32
7,329,237.06
12,195.57
7,317,041.49
26,364.89
MF NY
5
1.39
71.7%
1.39
73.5%
4.6250%
Act/360
3/11/2015
8/11/2017
95.0%
95.0%
0
33
7,000,596.84
11,797.64
6,988,799.20
26,680.05
IN NJ
2
1.55
65.3%
1.51
67.8%
4.9000%
Act/360
3/6/2015
10/6/2022
100.0%
100.0%
0
34
6,863,925.75
15,204.97
6,848,720.78
27,605.95
LO NE
2
1.88
60.1%
1.88
63.2%
5.1710%
Act/360
3/6/2015
10/6/2022
71.0%
71.0%
0
35
6,536,286.11
15,079.68
6,521,206.43
24,656.32
LO NE
2
2.14
56.7%
2.14
59.8%
4.8500%
Act/360
3/11/2015
8/11/2022
81.0%
81.0%
0
36
6,645,174.80
11,057.32
6,634,117.48
23,904.17
MF NY
5
1.41
67.7%
1.41
69.4%
4.6250%
Act/360
3/11/2015
8/11/2017
99.0%
99.0%
0
37
6,206,227.72
10,684.72
6,195,543.00
22,923.74
RT OH
2
2.18
66.6%
1.96
69.2%
4.7490%
Act/360
3/6/2015
9/6/2022
86.0%
85.0%
0
38
5,709,900.52
12,689.27
5,697,211.25
23,071.17
LO GA
2
1.59
60.6%
1.76
63.7%
5.1950%
Act/360
3/6/2015
9/6/2022
63.0%
57.0%
0
39
5,715,329.15
8,947.80
5,706,381.35
20,808.24
MF NY
5
1.31
75.1%
1.31
75.7%
4.6810%
Act/360
3/6/2015
9/6/2022
100.0%
100.0%
0
40
4,583,685.62
10,677.92
4,573,007.70
17,112.43
RT NE
2
1.96
65.9%
1.96
69.5%
4.8000%
Act/360
3/11/2015
7/11/2022
83.0%
83.0%
0
41
4,618,251.10
7,840.69
4,610,410.41
17,780.27
MF MD
2
1.84
47.5%
1.84
49.3%
4.9500%
Act/360
3/11/2015
7/11/2022
93.0%
93.0%
0
42
4,559,366.31
10,040.90
4,549,325.41
19,149.34
LO TX
2
1.86
61.5%
1.86
64.6%
5.4000%
Act/360
3/11/2015
7/11/2017
69.0%
69.0%
0
43
4,282,425.40
9,516.95
4,272,908.45
17,303.38
LO SC
2
2.11
60.2%
1.73
63.3%
5.1950%
Act/360
3/6/2015
9/6/2022
59.0%
55.0%
0
44
4,120,702.02
9,506.76
4,111,195.26
15,544.20
MF SC
2
2.00
47.3%
2.00
49.8%
4.8500%
Act/360
3/11/2015
8/11/2022
93.0%
93.0%
0
45
4,041,579.48
6,947.38
4,034,632.10
15,088.56
RT
FL
2
2.04
72.0%
1.93
74.8%
4.8000%
Act/360
3/11/2015
8/11/2022
94.0%
97.0%
0
46
3,620,834.26
8,420.17
3,612,414.09
13,422.03
MF OH
2
1.69
66.6%
1.69
70.3%
4.7660%
Act/360
3/11/2015
8/11/2022
97.0%
97.0%
0
47
3,658,761.07
6,333.44
3,652,427.63
13,374.80
RT VA
2
3.03
38.0%
3.03
39.5%
4.7000%
Act/360
3/6/2015
9/6/2022
94.0%
94.0%
0
48
2,000,000.00
0.00
2,000,000.00
7,777.78
RT MO
5
2.03
52.9%
2.36
52.9%
5.0000%
Act/360
3/11/2015
8/11/2022
91.0%
100.0%
0
49
1,731,453.26
2,992.89
1,728,460.37
6,396.76
MU PA
2
1.66
63.4%
1.66
65.9%
4.7500%
Act/360
3/11/2015
8/11/2022
95.0%
95.0%
0
50
1,500,000.00
0.00
1,500,000.00
5,833.33
RT NM
5
1.84
50.0%
2.32
50.0%
5.0000%
Act/360
3/6/2015
10/6/2022
87.0%
100.0%
0
1,221,972,428.87
1,478,453.12 1,220,493,975.75
4,592,775.76
1 Modification
2 Foreclosure
3 Bankruptcy
4 Extension
5 Note Sale
Resolution Strategy Code
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 Other or TBD
0 Current
A Grace
B 0 - 29 Days
1 30 Days Delinquent
2 60 Days Delinquent
3 90 Days Delinquent
4 Matured Balloon
7 Foreclosure
9 REO
Loan Status Code
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
Amortization Type
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
4 Interest Only/Amortizing
5 Interest Only/Amortizing/Balloon
6 Principal Only
Page 25 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Specially Serviced Loan Detail
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 %
19
0
17,398,673.94
17,398,673.94
3/6/2015
5.29%
91
OF
SC
2
10/06/2022
2.0821
68.00%
77.00%
5/7/2014
0
1.9200
331
82.85%
50.70%
17,398,673.94
17,398,673.94
17,398,673.94
17,398,673.94
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 Other or TBD
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
7 Foreclosure
9 REO
Property Type Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
GC Golf Course
OT
Other
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
Page 26 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Specially Serviced Loan Comments
Status/Resolutions
Investor
No.
Description
Paid Through
Date
Loan
Status
Spec Serv
Trans Date
Resoln
Strategy
19
0
03/06/2015
0
3/03/15 - Loan transferred to SS on 05/07/2014 due to guarantor bankruptcy. Lock Box-CMA in place. Loan is current (NOTE: past due status reported in error in
Oct-Nov; funds were in Lock box; now posted) - next due 3/6/15. Collateral is 331,361 RSF Class B, 24-story CBD office bldg in Greenville, SC. Occupancy
83%. DSCR over 1.80x. Guarantor filed B/K in conjunction with aggressive collection actions by buyer of a discounted note on regional mall he had owned. B/K
filed to protect other assets. SS counsel filed Proof of Claim with B/K court to protect Lender's interest. Bor reached settlement w/ note buyer.
Reorganization Plan approved by creditors 8/22; court approved Order & ReOrg Plan. PNL signed. NOD issued. Appraisal completed; value above debt. BOV
obtained. Windstream 16K sf expansion lease approved; funding TI from reserves. Borrower requests release of reserve funds for 1) bldg exterior capital
improvements & repairs; 2) TILC costs for new tenants. SS to monitor loan. Bor to submit cost breakdown, source & use of funds for capital projects for SS
review. Hard Lock Box in place;CF Waterfall approved monthly. Bor agreed to reimburse the Trust for SS fees & PPA's to date; wants offset vs. default
interest due. Bor agrees to pay such SS fees out of excess CF funds in lock box a/c monthly; reimbursement allowed per L Agmt. SS followed up with Bor in
Mar. for bids for Capex work to evaluate need for add'l equity, and reserve re-allocation, subject to approval.
5/7/2014
Page 27 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Appraisal Reduction Detail
ASER
Investor
No.
Appraisal Reduction Components
Scheduled
Balance
Appraisal
Reduction Amt
Actual
Balance
Status/Resolutions
PTD
Loan
Status
Spec Serv
Trans 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 Other or TBD
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
7 Foreclosure
9 REO
Property Type Code
OF
Office
MU Mixed Use
LO
Lodging
SS
Self Storage
GC Golf Course
OT
Other
MF
Multi-Family
RT
Retail
HC
Health Care
IN
Industrial
WH Warehouse
MH Mobile Home Park
Page 28 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Appraisal Reduction Comments
Status/Resolutions
Investor
No.
Description
PTD
Loan
Status
Appraisal
Redn Date
Resoln
Strategy
Page 29 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Modifications/Extensions Detail/Description
Rate
Investor
No.
Description
Date
Modification Components
Type
Modification
Balance
P&I Amount
Modification Terms
P&I Amount
Maturity
Rate
Balance
Cutoff/Current
Maturity
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
Page 30 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
REO Historical Detail
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
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
1 Fully Amortizing
2 Amortizing Balloon
3 Interest Only/Balloon
Amortization Type
Page 31 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Material Breaches and Document Defects
Status/Resolutions
Investor
No.
PTD
Loan
Status
Breach or
Defect Date
Resoln
Strategy
Description
Page 32 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Extraordinary Event
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
Page 33 of 34
Commercial Mortgage Pass-Through Certificates
COMM 2012-CCRE3
March 17, 2015
Rule 15Ga Information
SEC Central Index Key (if applicable)
ABS-15G file Reference
Form ABS-15G - Reference
Mortgage Loan Seller
Deutsche Mortgage & Asset Receiving Corporation
0001013454
February 10, 2015
German American Capital Corporation
0001541294
February 10, 2015
Ladder Capital Finance LLC
0001541468
February 10, 2015
Cantor Commercial Real Estate Lending, L.P.
0001558761
February 05, 2015
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
Page 34 of 34