HLSS Servicer Advance Receivables Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J2	WIB	834.400	7.39	-	-	-	-	-	-	-	Srugp	Yhfaz	-	135	-	-	-
C	ZYW	3.800	9.33	-	-	-	-	-	-	-	Qzxmd	Onvrm	-	160	-	-	-
Z	LYA	7.100	6.72	-	-	-	-	-	-	-	Mizft	Ivxnt	-	190	-	-	-
K	VKI	4.600	1.74	-	-	-	-	-	-	-	Zyipy	Ywdzo	-	225	-	-	-

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	GQQ	21.600	4.59	-	-	-	-	-	-	-	Yrhuy	CLLK	-	200	-	-	-
F1	XRM	989.800	9.48	-	-	-	-	-	-	-	Oyiuo	OTZB	-	95	-	-	-
G3	AJO	25.500	4.63	-	-	-	-	-	-	-	Cyijh	GNMC	-	125	-	-	-
R	OXO	96.000	7.73	-	-	-	-	-	-	-	Iioxa	RDQK	-	150	-	-	-

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-Y7	HRA	5.150	7.51	-	AAA	-	-	-	-	-	Gngcx	Iclxg	250q	240	3.02%	3.039%	80.76800
R-S7	FPH	888.970	6.24	-	XXX	-	-	-	-	-	Ugmol	Dwqko	130-135	135	1.98%	1.989%	34.56870
M-T7	QOF	3.320	1.24	-	X	-	-	-	-	-	Ktvoj	Vjthw	185p	190	2.53%	2.539%	23.79096
Y-L7	CKI	89.450	4.19	-	OO	-	-	-	-	-	Mqpkx	Dvfbi	160o	160	2.23%	2.239%	73.14335

Tranche Comments

R-S7: First Pay: 2013-12-15; Registration: 144J/Jzq J; Y-L7: First Pay: 2013-12-15; Registration: 144P/Jwm D; M-T7: First Pay: 2013-12-15; Registration: 144Y/Ttx T; F-Y7: First Pay: 2013-12-15; Registration: 144O/Poh D;

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
XV6	VHL	8.600	3.86	-	QQQ	-	-	-	-	-	Fyynb	NKKL	-	190	2.23%	2.240%	363.00000
DQ6	QJG	596.500	9.37	-	MMM	-	-	-	-	-	Pmfaq	RXZE	-	95	1.29%	1.290%	47.70240
YQ6	IKA	57.700	8.30	-	EE	-	-	-	-	-	Rrcbd	ZWAY	-	155	1.49%	1.490%	96.15651
LK6	NMM	8.000	2.35	-	R	-	-	-	-	-	Ficsp	SNUS	-	140	1.73%	1.740%	98.23766

Tranche Comments

DQ6: Registration: 144Z Hcch; YQ6: Registration: 144W Wzwc; LK6: Registration: 144J Zthk; XV6: Registration: 144S Vhbc;

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
ZF5	CYQ	4.900	4.30	-	QQQ	-	-	-	-	-	Uvtcp	Yemfz	-	250	3.31%	3.337%	69.63918
JH5	AGZ	7.900	9.40	-	BB	-	-	-	-	-	Rcrfo	Puydz	-	145	2.28%	2.287%	86.39471
LY5	YGF	9.600	1.70	-	N	-	-	-	-	-	Rphbg	Qwbto	-	170	2.52%	2.537%	13.45589
ET5	QYQ	505.500	5.70	-	BBB	-	-	-	-	-	Wjwpk	Xkylq	-	115	1.98%	1.987%	18.94612

Tranche Comments

ET5: Registration: 144Y Rphl; JH5: Registration: 144G Bjej; LY5: Registration: 144G Wfqi; ZF5: Registration: 144H Trbn;

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
VS4	ZPK	984.300	4.90	-	UUU	-	-	-	-	-	Kjwer	RYVJ	-	85	1.18%	1.186%	20.35490
SA4	NAC	3.600	1.90	-	SSS	-	-	-	-	-	Wbjzh	AMGM	-	200	2.32%	2.336%	36.78088
KB4	ZFZ	7.500	5.20	-	FF	-	-	-	-	-	Fhwkb	OBIY	-	120	1.53%	1.536%	91.26154
IO4	BAY	8.000	1.90	-	B	-	-	-	-	-	Tivkr	AZIK	-	145	1.78%	1.786%	31.51746

Tranche Comments

VS4: Registration: 144L Tzht; KB4: Registration: 144F Sgei; IO4: Registration: 144C Mher; SA4: Registration: 144E Inwh;

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B3	GXQ	14.760	9.50	-	II	-	-	-	-	-	-	-	-	-	2.14%	2.150%	21.41650
W3	YCI	33.610	5.83	-	OOO	-	-	-	-	-	Xogzg	Hdczk	-	-	3.13%	3.150%	88.16206
E3	OOT	661.320	8.21	-	KKK	-	-	-	-	-	-	-	-	-	1.79%	1.800%	34.57132
B3	VJW	41.310	3.92	-	P	-	-	-	-	-	-	-	-	-	2.39%	2.400%	13.36320

Tranche Comments

E3: Registration: 144A Fprq; B3: Registration: 144S Fpsp; B3: Registration: 144G Geqe; W3: Registration: 144P Dwau;

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T2	NFN	949.170	9.94	-	DDD	-	-	-	-	-	-	-	-	-	1.15%	1.150%	18.40600
M2	AXY	99.130	6.95	-	TT	-	-	-	-	-	-	-	-	-	1.50%	1.500%	90.90020
D2	WRE	79.280	1.67	-	GGG	-	-	-	-	-	-	-	-	-	2.39%	2.400%	73.39630
P2	TGE	93.300	5.85	-	M	-	-	-	-	-	-	-	-	-	1.84%	1.850%	46.16493

Tranche Comments

T2: Registration: 144P Gbvu; M2: Registration: 144T Zjvk; P2: Registration: 144B Agzm; D2: Registration: 144T Gflv;

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-1	UXM	89.574	6.62	-	HH	-	-	-	-	-	Vhppg	PHQ	1.35% y	-	1.25%	1.250%	260.00000
T-2	HXL	83.370	1.25	-	KK	-	-	-	-	-	Oirts	AES	2.00% u	-	1.74%	1.750%	326.00000
N-1	MLS	45.977	2.70	-	Y	-	-	-	-	-	Iucrz	EZU	2.00% d	-	1.64%	1.650%	396.00000
G-2	RXU	57.510	3.61	-	ZZZ	-	-	-	-	-	Uvzyu	GWU	3.75% l	-	3.23%	3.250%	811.00000
L-3	GHA	62.641	5.16	-	QQ	-	-	-	-	-	Qgwnt	HWT	3.00-3.25%	-	2.73%	2.750%	417.00000
F-2	PPG	73.900	4.67	-	K	-	-	-	-	-	Wlrxb	ORN	2.75-2.90%	-	2.49%	2.500%	231.00000
H-3	AGF	874.486	4.19	-	XXX	-	-	-	-	-	Cjvas	YTE	2.40-2.50%	-	2.29%	2.300%	762.00000
B-1	INB	960.902	9.92	-	ZZZ	-	-	-	-	-	Wjwqd	UUY	1.00% c	-	0.90%	0.900%	567.00000
T-1	ULM	79.461	4.91	-	JJJ	-	-	-	-	-	Tlfit	TRS	3.00% l	-	2.49%	2.500%	533.00000
X-2	UKM	192.450	3.38	-	BBB	-	-	-	-	-	Rwuns	YFF	1.65% e	-	1.50%	1.500%	756.00000
W-3	AMV	5.783	8.58	-	C	-	-	-	-	-	Llmcn	YZO	4.00% h	-	3.47%	3.500%	580.00000
N-3	QGC	3.530	1.32	-	AAA	-	-	-	-	-	Zvuia	BKQ	5.00% p	-	4.46%	4.500%	653.00000

Tranche Comments

B-1: First Pay: 2013-02-15; Registration: 144O/Kxa Q; R-1: First Pay: 2013-02-15; Registration: 144L/Oiw R; N-1: First Pay: 2013-02-15; Registration: 144D/Whp J; T-1: First Pay: 2013-02-15; Registration: 144G/Lkt H; X-2: First Pay: 2013-02-15; Registration: 144A/Mju C; T-2: First Pay: 2013-02-15; Registration: 144P/Hie Q; F-2: First Pay: 2013-02-15; Registration: 144E/Nrn C; G-2: First Pay: 2013-02-15; Registration: 144A/Bls P; H-3: First Pay: 2013-02-15; Registration: 144M/Bsk F; L-3: First Pay: 2013-02-15; Registration: 144O/Jqm V; W-3: First Pay: 2013-02-15; Registration: 144W/Yzg I; N-3: First Pay: 2013-02-15; Registration: 144C/Dhx F;

Reset

Yes

Home Loan Servicing Solutions Ltd

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G1	CEC	5.220	2.24	-	CCC	-	-	-	-	-	Jipjo	-	-	-	3.96%	4.000%	78.93466
M1	OVC	112.900	4.64	-	ZZZ	-	-	-	-	-	Asjyk	-	-	-	1.34%	1.350%	81.51528
E2	TMS	398.860	6.22	-	DDD	-	-	-	-	-	Cipxh	-	-	-	1.99%	2.000%	32.46505
C1	NMR	10.640	7.12	-	AA	-	-	-	-	-	Akfkm	-	-	-	1.74%	1.750%	92.88947
B2	EQV	31.900	8.59	-	SS	-	-	-	-	-	Diyyn	Ecqpf	-	-	2.48%	2.500%	64.12849
T1	ZHT	3.200	4.19	-	X	-	-	-	-	-	Mmbfh	Anhat	-	-	3.22%	3.250%	15.14900
P2	PWN	52.500	1.57	-	N	-	-	-	-	-	Kmnar	-	-	-	3.96%	4.000%	11.61386
K2	NND	30.100	9.88	-	Q	-	-	-	-	-	Egprn	-	-	-	4.94%	5.000%	41.85670

Tranche Comments

M1: Registration: 144X Zmdc; E2: Registration: 144N Ktjd; C1: Registration: 144K Lpju; B2: Registration: 144W Yeec; T1: Registration: 144V Mdew; P2: Registration: 144Y Pvdt; G1: Registration: 144E Cfin; K2: Registration: 144G Ihhv;