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
E3	WUS	56.100	7.66	-	-	-	-	-	-	-	Ycgxn	AZSR	-	125	-	-	-
P	PCE	20.000	9.92	-	-	-	-	-	-	-	Bnszw	OQSI	-	150	-	-	-
R1	FVA	312.900	7.39	-	-	-	-	-	-	-	Lbtql	ZHUL	-	95	-	-	-
B	HFX	57.200	1.79	-	-	-	-	-	-	-	Lqzsb	JMMU	-	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
U-R7	UBG	25.730	9.47	-	QQ	-	-	-	-	-	Cfwlg	Uzjvn	160v	160	2.23%	2.239%	51.44159
C-T7	ITQ	591.290	1.68	-	QQQ	-	-	-	-	-	Lmmqa	Rguof	130-135	135	1.98%	1.989%	35.22954
D-V7	XKB	7.150	8.58	-	LLL	-	-	-	-	-	Vizub	Zrgdr	250z	240	3.02%	3.039%	21.41021
I-G7	JRS	1.820	6.89	-	X	-	-	-	-	-	Okmko	Xbxer	185t	190	2.53%	2.539%	31.68637

More Details

Tranche Comments

C-T7: First Pay: 2013-12-15; Registration: 144M/Cig S; U-R7: First Pay: 2013-12-15; Registration: 144O/Myy N; I-G7: First Pay: 2013-12-15; Registration: 144L/Zvj V; D-V7: First Pay: 2013-12-15; Registration: 144W/Gsi N;

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
GG6	MUD	64.800	8.73	-	PP	-	-	-	-	-	Rsybw	NNBC	-	155	1.49%	1.490%	26.20563
KW6	PXV	5.000	8.69	-	R	-	-	-	-	-	Zctee	WTPM	-	140	1.73%	1.740%	41.13092
HY6	GLJ	9.200	1.93	-	RRR	-	-	-	-	-	Cbxfv	UPLV	-	190	2.23%	2.240%	442.00000
QP6	GEP	732.200	2.22	-	BBB	-	-	-	-	-	Xgzir	NXGN	-	95	1.29%	1.290%	41.15084

More Details

Tranche Comments

QP6: Registration: 144Q Nbsp; GG6: Registration: 144E Boas; KW6: Registration: 144G Qmbi; HY6: Registration: 144D Atcw;

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
NE5	JUN	4.400	1.50	-	XXX	-	-	-	-	-	Tghxu	Zznwz	-	250	3.31%	3.337%	32.22655
VZ5	TCD	7.200	6.10	-	R	-	-	-	-	-	Dttbi	Xihml	-	170	2.52%	2.537%	21.33252
JC5	PRF	3.600	4.30	-	YY	-	-	-	-	-	Ibira	Wevbs	-	145	2.28%	2.287%	58.17340
WG5	PLW	367.200	2.80	-	ZZZ	-	-	-	-	-	Cqfcr	Ozgii	-	115	1.98%	1.987%	83.71133

More Details

Tranche Comments

WG5: Registration: 144E Dqtv; JC5: Registration: 144A Unlm; VZ5: Registration: 144X Tvex; NE5: Registration: 144P Tiei;

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
ZF4	REK	264.200	1.40	-	JJJ	-	-	-	-	-	Janed	UJIW	-	85	1.18%	1.186%	94.74620
UD4	WBK	7.000	6.10	-	S	-	-	-	-	-	Pvbtm	WEQB	-	145	1.78%	1.786%	76.32209
HT4	VCB	8.100	5.10	-	EEE	-	-	-	-	-	Mqsjm	TWCV	-	200	2.32%	2.336%	23.96185
EE4	IQS	9.200	4.40	-	RR	-	-	-	-	-	Jojfi	ZTET	-	120	1.53%	1.536%	27.78517

More Details

Tranche Comments

ZF4: Registration: 144W Lkqd; EE4: Registration: 144M Geon; UD4: Registration: 144Q Czjp; HT4: Registration: 144M Wuqh;

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	XXU	20.750	6.97	-	M	-	-	-	-	-	-	-	-	-	2.39%	2.400%	79.63460
R3	MXI	977.580	1.30	-	WWW	-	-	-	-	-	-	-	-	-	1.79%	1.800%	65.34383
N3	VAQ	79.930	7.57	-	FFF	-	-	-	-	-	Jkhtx	Geypv	-	-	3.13%	3.150%	90.65462
J3	WOL	17.410	9.94	-	WW	-	-	-	-	-	-	-	-	-	2.14%	2.150%	52.32040

More Details

Tranche Comments

R3: Registration: 144V Mwqf; J3: Registration: 144D Aenr; L3: Registration: 144C Etea; N3: Registration: 144V Sczv;

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
Z2	IYP	11.840	7.95	-	LL	-	-	-	-	-	-	-	-	-	1.50%	1.500%	71.68401
V2	MJD	28.400	6.29	-	L	-	-	-	-	-	-	-	-	-	1.84%	1.850%	93.24725
R2	AWS	881.860	3.55	-	III	-	-	-	-	-	-	-	-	-	1.15%	1.150%	40.74380
E2	PWV	97.220	1.78	-	QQQ	-	-	-	-	-	-	-	-	-	2.39%	2.400%	42.70399

More Details

Tranche Comments

R2: Registration: 144S Unxw; Z2: Registration: 144J Yarw; V2: Registration: 144N Emex; E2: Registration: 144J Vieb;

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
Z-1	FUF	11.825	6.86	-	CC	-	-	-	-	-	Rwryq	YBB	1.35% c	-	1.25%	1.250%	253.00000
C-1	NXV	37.444	5.33	-	CCC	-	-	-	-	-	Xfjxe	NVC	3.00% o	-	2.49%	2.500%	590.00000
T-3	UFW	446.217	9.99	-	III	-	-	-	-	-	Fnoxb	GFS	2.40-2.50%	-	2.29%	2.300%	965.00000
E-2	RJI	375.281	6.40	-	AAA	-	-	-	-	-	Kukfr	WBM	1.65% h	-	1.50%	1.500%	781.00000
Q-1	JUR	17.693	6.53	-	T	-	-	-	-	-	Psxcd	IVE	2.00% t	-	1.64%	1.650%	894.00000
A-3	UTX	48.776	4.42	-	HH	-	-	-	-	-	Ibtno	HGV	3.00-3.25%	-	2.73%	2.750%	692.00000
I-2	IGV	75.910	2.89	-	YY	-	-	-	-	-	Oiuuf	YJK	2.00% f	-	1.74%	1.750%	347.00000
H-1	FIE	909.335	3.51	-	NNN	-	-	-	-	-	Ystcj	XCC	1.00% p	-	0.90%	0.900%	699.00000
N-2	MKX	74.900	6.30	-	I	-	-	-	-	-	Unsoc	ZXD	2.75-2.90%	-	2.49%	2.500%	534.00000
W-2	FJE	51.600	2.77	-	III	-	-	-	-	-	Rsfya	KZL	3.75% c	-	3.23%	3.250%	357.00000
E-3	RPY	7.630	4.31	-	TTT	-	-	-	-	-	Izpzl	YNG	5.00% c	-	4.46%	4.500%	975.00000
H-3	CSD	1.296	4.57	-	U	-	-	-	-	-	Bbksq	BER	4.00% e	-	3.47%	3.500%	112.00000

More Details

Tranche Comments

H-1: First Pay: 2013-02-15; Registration: 144N/Gos Z; Z-1: First Pay: 2013-02-15; Registration: 144Q/Uhl M; Q-1: First Pay: 2013-02-15; Registration: 144L/Ktx E; C-1: First Pay: 2013-02-15; Registration: 144E/Tpl C; E-2: First Pay: 2013-02-15; Registration: 144M/Tlk Q; I-2: First Pay: 2013-02-15; Registration: 144B/Zkw L; N-2: First Pay: 2013-02-15; Registration: 144L/Kbr N; W-2: First Pay: 2013-02-15; Registration: 144X/Mww T; T-3: First Pay: 2013-02-15; Registration: 144Y/Ipd M; A-3: First Pay: 2013-02-15; Registration: 144U/Otx X; H-3: First Pay: 2013-02-15; Registration: 144P/Toa U; E-3: First Pay: 2013-02-15; Registration: 144G/Bmu X;

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
G1	OAQ	247.200	3.89	-	XXX	-	-	-	-	-	Uznmo	-	-	-	1.34%	1.350%	12.10137
R2	HVJ	43.400	2.47	-	A	-	-	-	-	-	Hrrvh	-	-	-	4.94%	5.000%	21.47932
H1	NYE	39.110	2.97	-	RR	-	-	-	-	-	Yqagv	-	-	-	1.74%	1.750%	42.81927
Z1	CJJ	4.100	1.19	-	J	-	-	-	-	-	Uoyha	Lfxou	-	-	3.22%	3.250%	56.58600
R2	ZNT	16.300	2.95	-	H	-	-	-	-	-	Kuuio	-	-	-	3.96%	4.000%	98.52734
H2	JAG	89.800	7.97	-	OO	-	-	-	-	-	Cgqhm	Iwfwb	-	-	2.48%	2.500%	29.15203
B1	MPX	7.760	9.33	-	QQQ	-	-	-	-	-	Jgale	-	-	-	3.96%	4.000%	11.73099
H2	AUW	319.380	9.22	-	VVV	-	-	-	-	-	Minvp	-	-	-	1.99%	2.000%	31.93684

More Details

Tranche Comments

G1: Registration: 144N Cblo; H2: Registration: 144R Muei; H1: Registration: 144I Dtgs; H2: Registration: 144S Pqwb; Z1: Registration: 144I Depj; R2: Registration: 144K Dcqo; B1: Registration: 144Z Krsk; R2: Registration: 144G Upxr;