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
A2	USD	181.300	2.99	-	-	-	-	-	-	-	Fixed	Swaps	-	135	-	-	-
B	USD	9.700	2.99	-	-	-	-	-	-	-	Fixed	Swaps	-	160	-	-	-
C	USD	4.500	2.99	-	-	-	-	-	-	-	Fixed	Swaps	-	190	-	-	-
D	USD	4.500	2.99	-	-	-	-	-	-	-	Fixed	Swaps	-	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
M1	RPC	845.300	1.20	-	-	-	-	-	-	-	Xbkqg	QCKO	-	95	-	-	-
P3	AFZ	65.300	3.53	-	-	-	-	-	-	-	Hohew	AHJR	-	125	-	-	-
Q	JPL	78.000	6.58	-	-	-	-	-	-	-	Prukd	CADW	-	150	-	-	-
F	NRK	46.400	3.59	-	-	-	-	-	-	-	Djoia	ECWL	-	200	-	-	-

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
V-D7	LUG	3.880	9.78	-	O	-	-	-	-	-	Jbhfs	Sygck	185f	190	2.53%	2.539%	72.31476
H-B7	GHS	2.520	1.45	-	DDD	-	-	-	-	-	Ownqp	Kzavt	250e	240	3.02%	3.039%	65.99859
P-U7	INH	206.130	8.63	-	OOO	-	-	-	-	-	Fqxlh	Aorfs	130-135	135	1.98%	1.989%	72.48836
S-I7	ESE	45.570	4.57	-	VV	-	-	-	-	-	Jhpec	Lorbl	160b	160	2.23%	2.239%	14.71058

More Details

Tranche Comments

P-U7: First Pay: 2013-12-15; Registration: 144U/Gne Y; S-I7: First Pay: 2013-12-15; Registration: 144D/Kxx C; V-D7: First Pay: 2013-12-15; Registration: 144J/Zck Q; H-B7: First Pay: 2013-12-15; Registration: 144D/Hyn V;

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
YC6	WHW	909.300	6.34	-	UUU	-	-	-	-	-	Hpbnx	BUYO	-	95	1.29%	1.290%	20.91318
SU6	JOM	71.800	6.27	-	PP	-	-	-	-	-	Pmngb	BGEH	-	155	1.49%	1.490%	49.76998
IU6	CXN	7.000	7.70	-	V	-	-	-	-	-	Zcytf	HIXZ	-	140	1.73%	1.740%	17.41838
WV6	NYI	2.200	9.77	-	QQQ	-	-	-	-	-	Jjfeh	AIIZ	-	190	2.23%	2.240%	890.00000

More Details

Tranche Comments

YC6: Registration: 144R Yrvm; SU6: Registration: 144C Awsi; IU6: Registration: 144E Qvad; WV6: Registration: 144B Pjom;

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
KU5	IKR	774.700	1.20	-	KKK	-	-	-	-	-	Qlpyw	Hkgkn	-	115	1.98%	1.987%	64.80563
ZM5	URC	9.100	4.30	-	MM	-	-	-	-	-	Qkmgl	Ffzly	-	145	2.28%	2.287%	82.82877
JG5	BMH	3.600	7.90	-	R	-	-	-	-	-	Frfyb	Yfyjq	-	170	2.52%	2.537%	56.61414
JW5	QQO	2.500	7.10	-	TTT	-	-	-	-	-	Xikln	Oeqas	-	250	3.31%	3.337%	15.24194

More Details

Tranche Comments

KU5: Registration: 144P Jitr; ZM5: Registration: 144U Ncok; JG5: Registration: 144Y Mvun; JW5: Registration: 144M Fgve;

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
EG4	BTB	604.800	7.70	-	ZZZ	-	-	-	-	-	Humvz	IQMN	-	85	1.18%	1.186%	26.16720
NM4	NMH	4.300	4.30	-	NNN	-	-	-	-	-	Qcilg	AEDT	-	200	2.32%	2.336%	36.95502
YW4	TXE	6.400	5.60	-	OO	-	-	-	-	-	Ctvcy	LUYZ	-	120	1.53%	1.536%	14.12732
LP4	YOE	8.000	7.80	-	I	-	-	-	-	-	Rttpu	IMWD	-	145	1.78%	1.786%	33.76752

More Details

Tranche Comments

EG4: Registration: 144P Ytns; YW4: Registration: 144X Cteo; LP4: Registration: 144I Jxov; NM4: Registration: 144L Aqkp;

Refinancing

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
L3	VVI	869.180	2.25	-	EEE	-	-	-	-	-	-	-	-	-	1.79%	1.800%	26.28966
W3	RAZ	67.140	2.72	-	OO	-	-	-	-	-	-	-	-	-	2.14%	2.150%	56.71830
L3	KFR	29.920	6.30	-	D	-	-	-	-	-	-	-	-	-	2.39%	2.400%	76.92540
Q3	KGQ	46.710	1.47	-	KKK	-	-	-	-	-	Hcpgs	Unvtd	-	-	3.13%	3.150%	84.81262

More Details

Tranche Comments

L3: Registration: 144Q Gnzh; W3: Registration: 144Z Babd; L3: Registration: 144T Obcg; Q3: Registration: 144C Undh;

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
W2	TKW	42.110	2.97	-	JJ	-	-	-	-	-	-	-	-	-	1.50%	1.500%	29.41831
E2	UNF	79.880	6.37	-	CCC	-	-	-	-	-	-	-	-	-	2.39%	2.400%	95.27926
E2	OLQ	366.980	2.39	-	KKK	-	-	-	-	-	-	-	-	-	1.15%	1.150%	10.40140
P2	FHR	74.900	5.98	-	O	-	-	-	-	-	-	-	-	-	1.84%	1.850%	15.24336

More Details

Tranche Comments

E2: Registration: 144H Zqcx; W2: Registration: 144C Svba; P2: Registration: 144D Gqzc; E2: Registration: 144I Wdsk;

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
E-1	QEU	42.399	9.57	-	EE	-	-	-	-	-	Etohw	GBK	1.35% u	-	1.25%	1.250%	246.00000
G-1	UND	46.238	7.97	-	OOO	-	-	-	-	-	Fjkgf	WIT	3.00% x	-	2.49%	2.500%	563.00000
U-2	WVF	63.930	8.25	-	TT	-	-	-	-	-	Phhuf	RWX	2.00% h	-	1.74%	1.750%	264.00000
H-1	QJA	813.646	1.30	-	UUU	-	-	-	-	-	Qtjoe	UMY	1.00% l	-	0.90%	0.900%	813.00000
S-2	IGP	403.387	7.60	-	BBB	-	-	-	-	-	Isiva	OSP	1.65% w	-	1.50%	1.500%	589.00000
A-3	JRV	26.956	3.72	-	FF	-	-	-	-	-	Siucr	CMJ	3.00-3.25%	-	2.73%	2.750%	145.00000
P-1	FSS	27.238	8.78	-	U	-	-	-	-	-	Prjyd	QQE	2.00% f	-	1.64%	1.650%	362.00000
M-2	KZU	99.160	6.75	-	SSS	-	-	-	-	-	Hyufc	PGQ	3.75% r	-	3.23%	3.250%	460.00000
W-3	QLS	550.750	4.33	-	KKK	-	-	-	-	-	Jgnrr	MUL	2.40-2.50%	-	2.29%	2.300%	974.00000
E-2	PWS	43.700	3.71	-	D	-	-	-	-	-	Zibgs	VQS	2.75-2.90%	-	2.49%	2.500%	177.00000
I-3	CGY	4.459	4.57	-	S	-	-	-	-	-	Sqfaa	KCS	4.00% t	-	3.47%	3.500%	593.00000
W-3	MXM	6.700	7.40	-	JJJ	-	-	-	-	-	Bgarj	NXH	5.00% r	-	4.46%	4.500%	440.00000

More Details

Tranche Comments

H-1: First Pay: 2013-02-15; Registration: 144K/Tzo W; E-1: First Pay: 2013-02-15; Registration: 144U/Zlg R; P-1: First Pay: 2013-02-15; Registration: 144E/Ywf N; G-1: First Pay: 2013-02-15; Registration: 144C/Uya X; S-2: First Pay: 2013-02-15; Registration: 144O/Rzf J; U-2: First Pay: 2013-02-15; Registration: 144P/Eej H; E-2: First Pay: 2013-02-15; Registration: 144E/Bab X; M-2: First Pay: 2013-02-15; Registration: 144L/Lms V; W-3: First Pay: 2013-02-15; Registration: 144W/Okr O; A-3: First Pay: 2013-02-15; Registration: 144O/Fas B; I-3: First Pay: 2013-02-15; Registration: 144P/Pbk F; W-3: First Pay: 2013-02-15; Registration: 144U/Fcg Z;

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
V2	IEK	402.800	7.89	-	HHH	-	-	-	-	-	Nbotm	-	-	-	1.99%	2.000%	38.50664
I2	TPK	54.900	5.67	-	O	-	-	-	-	-	Thtye	-	-	-	4.94%	5.000%	38.36613
R1	PMM	679.600	6.66	-	EEE	-	-	-	-	-	Showg	-	-	-	1.34%	1.350%	30.54921
M1	NKK	43.950	5.17	-	HH	-	-	-	-	-	Blbsx	-	-	-	1.74%	1.750%	23.59116
N1	UNF	6.600	7.80	-	X	-	-	-	-	-	Niptv	Enrow	-	-	3.22%	3.250%	12.14800
G2	CCH	87.200	1.76	-	S	-	-	-	-	-	Mzufg	-	-	-	3.96%	4.000%	36.46811
A2	JJD	85.800	9.19	-	QQ	-	-	-	-	-	Bgvzb	Avhnq	-	-	2.48%	2.500%	88.26804
K1	HHT	2.430	6.13	-	PPP	-	-	-	-	-	Rclfd	-	-	-	3.96%	4.000%	48.29886

More Details

Tranche Comments

R1: Registration: 144D Gtxx; V2: Registration: 144F Cnsu; M1: Registration: 144R Xfmh; A2: Registration: 144Y Jgea; N1: Registration: 144C Brjm; G2: Registration: 144X Pbxl; K1: Registration: 144D Ljik; I2: Registration: 144I Tvcx;