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
I	XHX	4.400	8.59	-	-	-	-	-	-	-	Qvfbt	Tkfes	-	160	-	-	-
A	GUO	9.900	8.94	-	-	-	-	-	-	-	Lriqb	Vgigq	-	190	-	-	-
I	BGW	7.400	5.63	-	-	-	-	-	-	-	Hvzlv	Uxjes	-	225	-	-	-
H2	WGD	152.600	6.30	-	-	-	-	-	-	-	Vaapj	Xjftp	-	135	-	-	-

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
J3	VVT	34.400	5.39	-	-	-	-	-	-	-	Hsxok	VBQO	-	125	-	-	-
G	USK	51.600	4.18	-	-	-	-	-	-	-	Dnspb	UAYE	-	200	-	-	-
J1	VZN	610.500	4.63	-	-	-	-	-	-	-	Azcku	NOGW	-	95	-	-	-
Q	XXI	70.000	9.45	-	-	-	-	-	-	-	Auglz	JBGW	-	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
O-B7	FPK	42.880	8.28	-	RR	-	-	-	-	-	Lahxx	Iuqni	160r	160	2.23%	2.239%	80.78594
H-X7	ORM	5.250	6.68	-	FFF	-	-	-	-	-	Sbjaq	Afcjc	250q	240	3.02%	3.039%	74.49899
P-C7	RNG	2.920	9.52	-	N	-	-	-	-	-	Pnkvr	Ilcfa	185r	190	2.53%	2.539%	93.27546
V-K7	HKO	609.880	8.77	-	PPP	-	-	-	-	-	Pjioq	Yhlyj	130-135	135	1.98%	1.989%	59.21775

Tranche Comments

V-K7: First Pay: 2013-12-15; Registration: 144J/Rkm N; O-B7: First Pay: 2013-12-15; Registration: 144V/Fxz R; P-C7: First Pay: 2013-12-15; Registration: 144T/Lvd D; H-X7: First Pay: 2013-12-15; Registration: 144Q/Rum T;

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
QA6	FEJ	839.600	9.78	-	KKK	-	-	-	-	-	Auzqp	ARJV	-	95	1.29%	1.290%	44.63946
DA6	QCU	7.200	7.99	-	TTT	-	-	-	-	-	Fgatp	EHHJ	-	190	2.23%	2.240%	227.00000
FA6	UWI	52.900	3.54	-	RR	-	-	-	-	-	Bfvie	GROC	-	155	1.49%	1.490%	23.52997
JZ6	FXS	6.000	6.85	-	Z	-	-	-	-	-	Hbwrg	NVYY	-	140	1.73%	1.740%	39.65349

Tranche Comments

QA6: Registration: 144H Crey; FA6: Registration: 144F Fdsf; JZ6: Registration: 144Z Yqve; DA6: Registration: 144E Wnzr;

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
HH5	LBG	465.100	8.60	-	SSS	-	-	-	-	-	Mtvng	Hgvfi	-	115	1.98%	1.987%	74.52543
SO5	UUW	9.500	7.80	-	BB	-	-	-	-	-	Btule	Toypw	-	145	2.28%	2.287%	19.66668
RH5	IZO	5.900	6.90	-	G	-	-	-	-	-	Bnmnt	Tvbuj	-	170	2.52%	2.537%	64.47341
UN5	UNY	5.600	2.30	-	QQQ	-	-	-	-	-	Cspnz	Tmedc	-	250	3.31%	3.337%	30.51669

Tranche Comments

HH5: Registration: 144C Aehp; SO5: Registration: 144L Afer; RH5: Registration: 144S Eidc; UN5: Registration: 144C Mwaf;

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	TJN	4.400	2.40	-	GG	-	-	-	-	-	Hipst	OBJU	-	120	1.53%	1.536%	49.95578
HF4	QBV	9.000	5.90	-	D	-	-	-	-	-	Eqrzz	TRYN	-	145	1.78%	1.786%	52.26844
FR4	QEP	1.400	5.90	-	YYY	-	-	-	-	-	Rcfzy	XPNB	-	200	2.32%	2.336%	92.64677
BJ4	CCK	247.900	3.60	-	DDD	-	-	-	-	-	Yzcnh	CTTD	-	85	1.18%	1.186%	29.31940

Tranche Comments

BJ4: Registration: 144Z Pdfl; QH4: Registration: 144P Wben; HF4: Registration: 144V Wdzz; FR4: Registration: 144V Xqsr;

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	FLL	78.330	9.57	-	C	-	-	-	-	-	-	-	-	-	2.39%	2.400%	26.88870
L3	YET	834.550	7.50	-	RRR	-	-	-	-	-	-	-	-	-	1.79%	1.800%	79.30593
E3	NLH	60.550	7.94	-	XXX	-	-	-	-	-	Agrkw	Kuadc	-	-	3.13%	3.150%	47.94191
H3	LTK	72.520	8.75	-	FF	-	-	-	-	-	-	-	-	-	2.14%	2.150%	91.29900

Tranche Comments

L3: Registration: 144Z Xvvt; H3: Registration: 144E Nohl; L3: Registration: 144R Yrab; E3: Registration: 144Q Qcqq;

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
Y2	ZLQ	74.700	5.71	-	Z	-	-	-	-	-	-	-	-	-	1.84%	1.850%	58.60871
P2	FJD	445.420	8.85	-	KKK	-	-	-	-	-	-	-	-	-	1.15%	1.150%	79.31090
J2	AFE	15.760	9.20	-	CCC	-	-	-	-	-	-	-	-	-	2.39%	2.400%	15.26444
L2	WLV	62.370	5.92	-	KK	-	-	-	-	-	-	-	-	-	1.50%	1.500%	77.39744

Tranche Comments

P2: Registration: 144C Hdzx; L2: Registration: 144K Visq; Y2: Registration: 144U Kzcv; J2: Registration: 144T Qzrw;

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-2	OVH	19.100	5.39	-	Y	-	-	-	-	-	Xgflb	QVP	2.75-2.90%	-	2.49%	2.500%	304.00000
E-1	VRG	34.222	8.82	-	D	-	-	-	-	-	Qnnzi	OBA	2.00% s	-	1.64%	1.650%	822.00000
V-2	RWE	38.250	2.49	-	OO	-	-	-	-	-	Skxjt	AMH	2.00% s	-	1.74%	1.750%	644.00000
W-1	AQQ	22.335	6.22	-	TT	-	-	-	-	-	Ypfld	NSU	1.35% q	-	1.25%	1.250%	621.00000
J-3	GKO	848.556	6.40	-	WWW	-	-	-	-	-	Xlccw	SYG	2.40-2.50%	-	2.29%	2.300%	537.00000
E-2	ORM	154.556	9.25	-	ZZZ	-	-	-	-	-	Eluga	FSF	1.65% m	-	1.50%	1.500%	607.00000
J-3	JCM	34.450	1.79	-	DD	-	-	-	-	-	Qnxou	CIZ	3.00-3.25%	-	2.73%	2.750%	952.00000
W-1	FEJ	644.951	5.16	-	AAA	-	-	-	-	-	Ggxrp	ACR	1.00% a	-	0.90%	0.900%	879.00000
U-1	ZJV	84.157	8.58	-	OOO	-	-	-	-	-	Aiozi	MGB	3.00% w	-	2.49%	2.500%	946.00000
K-2	MPS	83.760	6.96	-	PPP	-	-	-	-	-	Gsous	OXC	3.75% i	-	3.23%	3.250%	378.00000
N-3	NPZ	7.541	4.51	-	S	-	-	-	-	-	Ctlos	VSF	4.00% c	-	3.47%	3.500%	121.00000
F-3	QFE	9.600	5.57	-	III	-	-	-	-	-	Fongr	JUK	5.00% d	-	4.46%	4.500%	619.00000

Tranche Comments

W-1: First Pay: 2013-02-15; Registration: 144Y/Xxl O; W-1: First Pay: 2013-02-15; Registration: 144Q/Ond B; E-1: First Pay: 2013-02-15; Registration: 144N/Pdv E; U-1: First Pay: 2013-02-15; Registration: 144M/Qrp I; E-2: First Pay: 2013-02-15; Registration: 144A/Jpw B; V-2: First Pay: 2013-02-15; Registration: 144J/Kny V; E-2: First Pay: 2013-02-15; Registration: 144J/Rrl D; K-2: First Pay: 2013-02-15; Registration: 144X/Ayf Q; J-3: First Pay: 2013-02-15; Registration: 144Y/Dor M; J-3: First Pay: 2013-02-15; Registration: 144L/Zpr A; N-3: First Pay: 2013-02-15; Registration: 144L/Hdx F; F-3: First Pay: 2013-02-15; Registration: 144J/Kkm M;

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
X2	ROL	80.600	5.58	-	JJ	-	-	-	-	-	Enkxm	Ennpv	-	-	2.48%	2.500%	47.77110
A1	CXL	3.700	3.76	-	G	-	-	-	-	-	Xguas	Ydxgw	-	-	3.22%	3.250%	16.70700
H1	TLS	4.560	9.87	-	ZZZ	-	-	-	-	-	Himhv	-	-	-	3.96%	4.000%	98.39787
N2	VZK	69.900	2.34	-	M	-	-	-	-	-	Wsizz	-	-	-	3.96%	4.000%	13.21642
Q1	CLV	704.500	2.26	-	XXX	-	-	-	-	-	Dkmbb	-	-	-	1.34%	1.350%	64.63181
L2	WMN	21.600	1.89	-	I	-	-	-	-	-	Bpivo	-	-	-	4.94%	5.000%	55.84750
B1	GBY	19.540	7.33	-	UU	-	-	-	-	-	Umrrg	-	-	-	1.74%	1.750%	58.50729
L2	ZPO	649.200	4.23	-	UUU	-	-	-	-	-	Vfnsq	-	-	-	1.99%	2.000%	34.23790

Tranche Comments

Q1: Registration: 144S Fuma; L2: Registration: 144R Jedt; B1: Registration: 144G Zbhi; X2: Registration: 144G Voqf; A1: Registration: 144J Igmv; N2: Registration: 144F Deht; H1: Registration: 144Q Huet; L2: Registration: 144G Nxjw;