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
Q	HGW	54.600	7.70	-	-	-	-	-	-	-	Eahok	HDKQ	-	200	-	-	-
Z3	VPE	30.500	5.76	-	-	-	-	-	-	-	Gthnu	OQVZ	-	125	-	-	-
D	LCJ	90.000	4.13	-	-	-	-	-	-	-	Xjxkp	THCS	-	150	-	-	-
L1	NUY	616.600	5.42	-	-	-	-	-	-	-	Mrnwx	UTIL	-	95	-	-	-

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
D-O7	NSL	4.560	4.25	-	F	-	-	-	-	-	Ejrsv	Zdxab	185a	190	2.53%	2.539%	13.92908
B-B7	PWC	50.150	3.35	-	TT	-	-	-	-	-	Uynew	Aeqqg	160g	160	2.23%	2.239%	69.36348
J-C7	PPE	942.130	7.70	-	BBB	-	-	-	-	-	Bnvkt	Ewogo	130-135	135	1.98%	1.989%	47.85731
W-L7	VZY	2.510	2.78	-	KKK	-	-	-	-	-	Okblo	Wlfdz	250l	240	3.02%	3.039%	34.10110

More Details

Tranche Comments

J-C7: First Pay: 2013-12-15; Registration: 144F/Hyh G; B-B7: First Pay: 2013-12-15; Registration: 144W/Fhb D; D-O7: First Pay: 2013-12-15; Registration: 144T/Avd T; W-L7: First Pay: 2013-12-15; Registration: 144I/Jkq H;

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
IV6	UIB	756.900	2.38	-	QQQ	-	-	-	-	-	Qynvk	NWXP	-	95	1.29%	1.290%	70.54617
JX6	QCZ	5.400	3.74	-	VVV	-	-	-	-	-	Yrqbf	MKYB	-	190	2.23%	2.240%	214.00000
ZZ6	UUV	60.400	3.32	-	ZZ	-	-	-	-	-	Qlufg	XDEZ	-	155	1.49%	1.490%	73.34166
DT6	AKG	4.000	6.57	-	Z	-	-	-	-	-	Isaiq	MRRH	-	140	1.73%	1.740%	45.67557

More Details

Tranche Comments

IV6: Registration: 144P Jneg; ZZ6: Registration: 144D Ybqm; DT6: Registration: 144A Tjei; JX6: Registration: 144U Tbqv;

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
CF5	OGB	2.300	4.30	-	HH	-	-	-	-	-	Mzcot	Cutix	-	145	2.28%	2.287%	44.22852
SV5	OFG	9.300	1.40	-	V	-	-	-	-	-	Nllii	Avlbt	-	170	2.52%	2.537%	32.85292
IP5	OZP	6.100	5.10	-	GGG	-	-	-	-	-	Bpase	Hlnmt	-	250	3.31%	3.337%	55.97651
QX5	OKH	686.300	6.10	-	FFF	-	-	-	-	-	Yqzfn	Pvfdl	-	115	1.98%	1.987%	39.18057

More Details

Tranche Comments

QX5: Registration: 144F Oxls; CF5: Registration: 144C Knml; SV5: Registration: 144C Kiwr; IP5: Registration: 144H Lkli;

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
QH4	CQI	3.000	3.40	-	P	-	-	-	-	-	Isaku	ZGOZ	-	145	1.78%	1.786%	91.89613
VG4	BYR	931.500	1.10	-	WWW	-	-	-	-	-	Cnspg	TPBK	-	85	1.18%	1.186%	73.33380
VB4	WQS	7.300	9.60	-	YY	-	-	-	-	-	Cipwv	TJZI	-	120	1.53%	1.536%	25.58018
CQ4	JTB	1.600	1.80	-	SSS	-	-	-	-	-	Gzqcx	YYNP	-	200	2.32%	2.336%	95.88245

More Details

Tranche Comments

VG4: Registration: 144D Qdtg; VB4: Registration: 144G Vouk; QH4: Registration: 144D Aklo; CQ4: Registration: 144I Pcfy;

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
E3	WRS	95.320	1.62	-	LLL	-	-	-	-	-	Elsqo	Ihnoh	-	-	3.13%	3.150%	71.52427
J3	ARK	82.570	1.16	-	L	-	-	-	-	-	-	-	-	-	2.39%	2.400%	76.95350
K3	LFJ	346.610	9.79	-	KKK	-	-	-	-	-	-	-	-	-	1.79%	1.800%	61.22652
K3	FQK	33.180	1.81	-	YY	-	-	-	-	-	-	-	-	-	2.14%	2.150%	56.52210

More Details

Tranche Comments

K3: Registration: 144D Kbby; K3: Registration: 144B Gmtj; J3: Registration: 144X Majr; E3: Registration: 144F Pcol;

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
C2	NTA	728.670	1.82	-	WWW	-	-	-	-	-	-	-	-	-	1.15%	1.150%	97.13770
T2	AFS	93.320	2.45	-	AAA	-	-	-	-	-	-	-	-	-	2.39%	2.400%	51.59178
A2	ZEV	30.520	4.11	-	PP	-	-	-	-	-	-	-	-	-	1.50%	1.500%	67.97629
G2	QIU	81.400	2.14	-	N	-	-	-	-	-	-	-	-	-	1.84%	1.850%	60.98115

More Details

Tranche Comments

C2: Registration: 144C Xsnm; A2: Registration: 144W Sozl; G2: Registration: 144V Rmtz; T2: Registration: 144L Mfcy;

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
S-1	HQI	62.330	4.49	-	II	-	-	-	-	-	Yyxij	HZX	1.35% p	-	1.25%	1.250%	644.00000
O-2	BEP	35.700	2.89	-	C	-	-	-	-	-	Mbowa	XXI	2.75-2.90%	-	2.49%	2.500%	772.00000
F-3	YKF	553.986	6.99	-	XXX	-	-	-	-	-	Ycmfp	VWY	2.40-2.50%	-	2.29%	2.300%	854.00000
N-2	AFH	895.381	9.47	-	LLL	-	-	-	-	-	Ltkkz	XQH	1.65% p	-	1.50%	1.500%	927.00000
T-2	JTV	14.450	9.45	-	ZZ	-	-	-	-	-	Ktipj	VOA	2.00% v	-	1.74%	1.750%	980.00000
Y-2	KOP	88.620	5.16	-	TTT	-	-	-	-	-	Bcfbq	RTD	3.75% t	-	3.23%	3.250%	333.00000
H-1	YJS	98.468	1.15	-	U	-	-	-	-	-	Apjff	CXG	2.00% i	-	1.64%	1.650%	611.00000
A-1	GZL	39.897	7.68	-	VVV	-	-	-	-	-	Yavub	VRO	3.00% t	-	2.49%	2.500%	642.00000
R-1	EHK	287.979	5.22	-	WWW	-	-	-	-	-	Tvysa	PFD	1.00% f	-	0.90%	0.900%	133.00000
O-3	BRJ	81.309	3.92	-	LL	-	-	-	-	-	Lupbn	RBF	3.00-3.25%	-	2.73%	2.750%	235.00000
X-3	WEC	1.652	9.73	-	C	-	-	-	-	-	Ksbac	BFB	4.00% g	-	3.47%	3.500%	874.00000
H-3	FUP	7.130	7.59	-	HHH	-	-	-	-	-	Vgywx	HEK	5.00% r	-	4.46%	4.500%	508.00000

More Details

Tranche Comments

R-1: First Pay: 2013-02-15; Registration: 144X/Nag S; S-1: First Pay: 2013-02-15; Registration: 144X/Gec J; H-1: First Pay: 2013-02-15; Registration: 144K/Nem D; A-1: First Pay: 2013-02-15; Registration: 144H/Wfq L; N-2: First Pay: 2013-02-15; Registration: 144P/Jwe W; T-2: First Pay: 2013-02-15; Registration: 144J/Zae H; O-2: First Pay: 2013-02-15; Registration: 144R/Dwi R; Y-2: First Pay: 2013-02-15; Registration: 144C/Cht K; F-3: First Pay: 2013-02-15; Registration: 144Y/Qdg H; O-3: First Pay: 2013-02-15; Registration: 144B/Qbn M; X-3: First Pay: 2013-02-15; Registration: 144M/Olz S; H-3: First Pay: 2013-02-15; Registration: 144J/Wvc J;

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
Q1	UVJ	17.860	8.34	-	RR	-	-	-	-	-	Eyawh	-	-	-	1.74%	1.750%	46.49732
M1	TRO	634.400	7.85	-	VVV	-	-	-	-	-	Kjzfk	-	-	-	1.34%	1.350%	55.64062
X1	ZKE	4.900	8.60	-	M	-	-	-	-	-	Wamyw	Hyaal	-	-	3.22%	3.250%	92.12100
A1	QBE	2.260	6.24	-	PPP	-	-	-	-	-	Unpah	-	-	-	3.96%	4.000%	57.42710
A2	VEF	66.400	8.21	-	E	-	-	-	-	-	Grqlm	-	-	-	4.94%	5.000%	49.31524
W2	ICR	90.500	5.75	-	E	-	-	-	-	-	Izbwt	-	-	-	3.96%	4.000%	97.35577
Q2	GZF	888.380	9.37	-	III	-	-	-	-	-	Tvoov	-	-	-	1.99%	2.000%	78.78480
G2	FZL	86.900	4.48	-	GG	-	-	-	-	-	Kztwe	Jgmwk	-	-	2.48%	2.500%	65.77307

More Details

Tranche Comments

M1: Registration: 144T Xwug; Q2: Registration: 144L Ymmi; Q1: Registration: 144S Rhet; G2: Registration: 144V Hzfv; X1: Registration: 144D Qteq; W2: Registration: 144C Dqff; A1: Registration: 144T Bukf; A2: Registration: 144B Omuk;