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
C1	JWF	469.700	6.50	-	-	-	-	-	-	-	Njixi	AERT	-	95	-	-	-
K3	MQT	17.300	9.66	-	-	-	-	-	-	-	Fnfxv	RQPM	-	125	-	-	-
N	WOJ	28.000	4.31	-	-	-	-	-	-	-	Dhihj	MRVW	-	150	-	-	-
Z	PJS	72.300	3.74	-	-	-	-	-	-	-	Nabmx	CMYB	-	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
O-V7	GAS	24.760	3.83	-	NN	-	-	-	-	-	Rlisj	Mlevj	160d	160	2.23%	2.239%	71.44073
P-Q7	ZLB	4.190	1.62	-	OOO	-	-	-	-	-	Eybuy	Ifebo	250z	240	3.02%	3.039%	56.73074
D-C7	AVY	783.820	1.79	-	AAA	-	-	-	-	-	Sgikr	Dtzgy	130-135	135	1.98%	1.989%	47.28404
R-J7	LFJ	4.530	6.13	-	I	-	-	-	-	-	Dzura	Rgkrh	185b	190	2.53%	2.539%	54.16933

More Details

Tranche Comments

D-C7: First Pay: 2013-12-15; Registration: 144V/Wom W; O-V7: First Pay: 2013-12-15; Registration: 144J/Ffu M; R-J7: First Pay: 2013-12-15; Registration: 144E/Fhc W; P-Q7: First Pay: 2013-12-15; Registration: 144D/Hpf Q;

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
KK6	NCM	992.800	3.75	-	JJJ	-	-	-	-	-	Shrma	ZLEV	-	95	1.29%	1.290%	76.27275
IZ6	ESP	1.200	2.79	-	QQQ	-	-	-	-	-	Yshkz	WBWD	-	190	2.23%	2.240%	132.00000
EL6	JGM	62.500	1.31	-	GG	-	-	-	-	-	Ggshz	RUIO	-	155	1.49%	1.490%	60.61607
KU6	LMK	1.000	8.59	-	F	-	-	-	-	-	Ylljb	AJZD	-	140	1.73%	1.740%	71.86621

More Details

Tranche Comments

KK6: Registration: 144S Qrcy; EL6: Registration: 144U Siqn; KU6: Registration: 144V Pcik; IZ6: Registration: 144P Nkmc;

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
PN5	RYE	9.400	3.30	-	WW	-	-	-	-	-	Qmvep	Imklj	-	145	2.28%	2.287%	56.10796
JD5	AZS	2.600	1.80	-	SSS	-	-	-	-	-	Dnmka	Sqkmh	-	250	3.31%	3.337%	17.79599
CD5	JMK	213.500	3.30	-	QQQ	-	-	-	-	-	Vrjvh	Mqkjq	-	115	1.98%	1.987%	16.50750
QK5	ACJ	1.700	2.50	-	B	-	-	-	-	-	Xrkqw	Innkd	-	170	2.52%	2.537%	35.39056

More Details

Tranche Comments

CD5: Registration: 144J Lmxi; PN5: Registration: 144P Taqc; QK5: Registration: 144D Boms; JD5: Registration: 144U Obdi;

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
FB4	NAA	678.900	1.90	-	YYY	-	-	-	-	-	Tkape	MIKK	-	85	1.18%	1.186%	97.58860
SV4	MPB	2.900	8.60	-	QQQ	-	-	-	-	-	Zzbry	IGHV	-	200	2.32%	2.336%	77.22617
VH4	MSJ	7.000	5.50	-	L	-	-	-	-	-	Guvkf	RRCK	-	145	1.78%	1.786%	80.18317
SC4	RGT	3.800	6.40	-	UU	-	-	-	-	-	Nfgsb	MLZI	-	120	1.53%	1.536%	60.98964

More Details

Tranche Comments

FB4: Registration: 144A Tdvd; SC4: Registration: 144D Nijt; VH4: Registration: 144V Zmfr; SV4: Registration: 144Z Xkgm;

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
S3	WLG	76.470	1.52	-	W	-	-	-	-	-	-	-	-	-	2.39%	2.400%	83.28220
M3	HHG	26.250	4.80	-	LLL	-	-	-	-	-	Ipncn	Zordl	-	-	3.13%	3.150%	38.79756
B3	RJD	842.380	1.88	-	VVV	-	-	-	-	-	-	-	-	-	1.79%	1.800%	74.35197
J3	AND	77.870	7.25	-	II	-	-	-	-	-	-	-	-	-	2.14%	2.150%	49.24540

More Details

Tranche Comments

B3: Registration: 144E Scru; J3: Registration: 144Q Ivve; S3: Registration: 144G Bkar; M3: Registration: 144E Nvap;

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
I2	TIH	82.460	2.55	-	TT	-	-	-	-	-	-	-	-	-	1.50%	1.500%	24.53456
V2	OBS	59.400	9.31	-	S	-	-	-	-	-	-	-	-	-	1.84%	1.850%	20.80447
M2	UBH	882.920	4.64	-	CCC	-	-	-	-	-	-	-	-	-	1.15%	1.150%	55.13940
X2	ITF	42.750	7.21	-	III	-	-	-	-	-	-	-	-	-	2.39%	2.400%	62.80597

More Details

Tranche Comments

M2: Registration: 144E Eepq; I2: Registration: 144X Lxoj; V2: Registration: 144N Jrzh; X2: Registration: 144F Kwie;

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-2	ZHM	86.600	3.82	-	LLL	-	-	-	-	-	Yjpox	QNX	3.75% u	-	3.23%	3.250%	862.00000
F-1	TRT	280.962	5.39	-	GGG	-	-	-	-	-	Yucyi	YAW	1.00% y	-	0.90%	0.900%	790.00000
Z-1	AZO	96.343	8.48	-	S	-	-	-	-	-	Pquym	FKO	2.00% i	-	1.64%	1.650%	597.00000
X-1	NFB	78.245	3.31	-	RRR	-	-	-	-	-	Rqzwe	UMK	3.00% t	-	2.49%	2.500%	720.00000
R-3	CIL	84.167	2.15	-	PP	-	-	-	-	-	Djnjz	TBG	3.00-3.25%	-	2.73%	2.750%	477.00000
N-2	RUU	99.190	9.36	-	FF	-	-	-	-	-	Yhgkj	BMU	2.00% b	-	1.74%	1.750%	182.00000
B-1	URB	75.646	3.25	-	II	-	-	-	-	-	Nqcwn	YLI	1.35% o	-	1.25%	1.250%	776.00000
E-2	GVH	30.300	1.51	-	I	-	-	-	-	-	Prffd	PMX	2.75-2.90%	-	2.49%	2.500%	253.00000
T-3	BBD	524.218	8.79	-	YYY	-	-	-	-	-	Zskae	XFY	2.40-2.50%	-	2.29%	2.300%	516.00000
S-2	CHX	642.410	4.96	-	NNN	-	-	-	-	-	Nsjsi	XVD	1.65% p	-	1.50%	1.500%	276.00000
I-3	RJZ	9.363	8.25	-	N	-	-	-	-	-	Ssljz	JAT	4.00% q	-	3.47%	3.500%	510.00000
Q-3	IJV	8.220	8.62	-	BBB	-	-	-	-	-	Qslcn	NGO	5.00% g	-	4.46%	4.500%	288.00000

More Details

Tranche Comments

F-1: First Pay: 2013-02-15; Registration: 144P/Opi F; B-1: First Pay: 2013-02-15; Registration: 144H/Eqz H; Z-1: First Pay: 2013-02-15; Registration: 144X/Txc X; X-1: First Pay: 2013-02-15; Registration: 144D/Frn X; S-2: First Pay: 2013-02-15; Registration: 144G/Euk I; N-2: First Pay: 2013-02-15; Registration: 144E/Lhh V; E-2: First Pay: 2013-02-15; Registration: 144A/Cct L; Q-2: First Pay: 2013-02-15; Registration: 144M/Bnu R; T-3: First Pay: 2013-02-15; Registration: 144G/Aki D; R-3: First Pay: 2013-02-15; Registration: 144Z/Rzu W; I-3: First Pay: 2013-02-15; Registration: 144K/Kxi I; Q-3: First Pay: 2013-02-15; Registration: 144G/Hee A;

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
T1	FBX	7.940	1.62	-	PPP	-	-	-	-	-	Lvafs	-	-	-	3.96%	4.000%	83.66307
P2	VJJ	422.680	6.36	-	WWW	-	-	-	-	-	Ogioe	-	-	-	1.99%	2.000%	39.66656
N1	RSI	7.400	4.75	-	S	-	-	-	-	-	Wfoha	Ioreb	-	-	3.22%	3.250%	86.41300
Q1	PHP	86.630	4.75	-	WW	-	-	-	-	-	Aiguz	-	-	-	1.74%	1.750%	93.51762
K2	QTX	30.100	9.31	-	I	-	-	-	-	-	Zoykv	-	-	-	4.94%	5.000%	12.87717
D2	QLA	75.800	8.27	-	C	-	-	-	-	-	Zansv	-	-	-	3.96%	4.000%	63.25642
O1	JJU	969.100	7.10	-	UUU	-	-	-	-	-	Whcvv	-	-	-	1.34%	1.350%	69.64875
Q2	YOV	72.600	7.55	-	QQ	-	-	-	-	-	Nvxtp	Elgqy	-	-	2.48%	2.500%	19.85827

More Details

Tranche Comments

O1: Registration: 144A Aiwk; P2: Registration: 144M Qotz; Q1: Registration: 144K Wkxf; Q2: Registration: 144H Kfnf; N1: Registration: 144R Guug; D2: Registration: 144Q Kzof; T1: Registration: 144C Cipi; K2: Registration: 144V Jrun;