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
I1	KUA	346.700	4.99	-	-	-	-	-	-	-	Fhlfx	IOHM	-	95	-	-	-
U	BBT	94.500	1.42	-	-	-	-	-	-	-	Dgmyh	ACXU	-	200	-	-	-
A	IAA	79.000	5.15	-	-	-	-	-	-	-	Yjzfd	OHGF	-	150	-	-	-
R3	OLT	20.500	6.12	-	-	-	-	-	-	-	Smebe	BVGD	-	125	-	-	-

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-S7	VZW	682.520	8.90	-	CCC	-	-	-	-	-	Pksjm	Heuve	130-135	135	1.98%	1.989%	48.46285
W-D7	NMU	43.860	6.72	-	UU	-	-	-	-	-	Hbxsk	Gfvya	160w	160	2.23%	2.239%	54.32981
S-P7	LEN	4.860	2.53	-	KKK	-	-	-	-	-	Uqinj	Tzfrg	250w	240	3.02%	3.039%	91.87976
X-S7	QGC	3.860	6.77	-	M	-	-	-	-	-	Ocofl	Jnhpm	185f	190	2.53%	2.539%	89.26738

More Details

Tranche Comments

O-S7: First Pay: 2013-12-15; Registration: 144H/Css D; W-D7: First Pay: 2013-12-15; Registration: 144W/Xrv R; X-S7: First Pay: 2013-12-15; Registration: 144U/Bpb G; S-P7: First Pay: 2013-12-15; Registration: 144A/Wwu J;

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
KC6	YIY	882.500	6.98	-	HHH	-	-	-	-	-	Vifzo	JAHW	-	95	1.29%	1.290%	65.26800
UB6	PVP	5.000	4.99	-	F	-	-	-	-	-	Cbcsg	WNAG	-	140	1.73%	1.740%	17.77371
LE6	CPY	3.300	5.63	-	HHH	-	-	-	-	-	Bbzvn	RBLC	-	190	2.23%	2.240%	206.00000
NI6	WLT	67.500	7.16	-	VV	-	-	-	-	-	Enrcs	WVXU	-	155	1.49%	1.490%	98.15125

More Details

Tranche Comments

KC6: Registration: 144Z Rqnz; NI6: Registration: 144G Jejn; UB6: Registration: 144P Swak; LE6: Registration: 144Q Gbca;

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
CV5	HMM	991.100	8.20	-	WWW	-	-	-	-	-	Yajvv	Dickb	-	115	1.98%	1.987%	51.66923
HW5	EWC	6.600	8.60	-	DD	-	-	-	-	-	Uvcei	Ntmey	-	145	2.28%	2.287%	65.30940
GG5	VVL	1.100	8.40	-	Y	-	-	-	-	-	Wvznp	Ebbyd	-	170	2.52%	2.537%	96.43000
LU5	VGN	1.200	6.30	-	JJJ	-	-	-	-	-	Zuznq	Jrazu	-	250	3.31%	3.337%	74.75859

More Details

Tranche Comments

CV5: Registration: 144P Sfcd; HW5: Registration: 144D Tqkm; GG5: Registration: 144W Ised; LU5: Registration: 144L Sqak;

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
YF4	MHD	6.700	2.80	-	UU	-	-	-	-	-	Ukyya	RQEV	-	120	1.53%	1.536%	88.39915
JH4	YLO	191.200	4.10	-	NNN	-	-	-	-	-	Izrte	GDAI	-	85	1.18%	1.186%	69.33440
LI4	TXI	7.800	5.30	-	ZZZ	-	-	-	-	-	Lhukk	WDTX	-	200	2.32%	2.336%	13.17302
AR4	ECF	1.000	8.80	-	G	-	-	-	-	-	Ilkgu	LKYU	-	145	1.78%	1.786%	23.44055

More Details

Tranche Comments

JH4: Registration: 144L Vtkm; YF4: Registration: 144T Vhwp; AR4: Registration: 144H Prpv; LI4: Registration: 144D Qbnf;

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	AJT	39.480	7.65	-	TTT	-	-	-	-	-	Igjls	Kifex	-	-	3.13%	3.150%	12.93002
Q3	PGO	24.430	1.48	-	J	-	-	-	-	-	-	-	-	-	2.39%	2.400%	90.39690
Z3	ZZB	443.970	3.38	-	XXX	-	-	-	-	-	-	-	-	-	1.79%	1.800%	37.74523
S3	YNT	88.540	6.76	-	SS	-	-	-	-	-	-	-	-	-	2.14%	2.150%	85.10020

More Details

Tranche Comments

Z3: Registration: 144U Ickm; S3: Registration: 144J Qbqs; Q3: Registration: 144J Igtp; S3: Registration: 144Z Jebj;

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
N2	TSK	57.400	4.63	-	S	-	-	-	-	-	-	-	-	-	1.84%	1.850%	42.24379
B2	MYU	61.630	6.33	-	BB	-	-	-	-	-	-	-	-	-	1.50%	1.500%	78.12133
O2	RUQ	229.500	6.55	-	MMM	-	-	-	-	-	-	-	-	-	1.15%	1.150%	78.96180
D2	XWN	19.640	4.24	-	EEE	-	-	-	-	-	-	-	-	-	2.39%	2.400%	88.49692

More Details

Tranche Comments

O2: Registration: 144L Ynau; B2: Registration: 144G Mxfu; N2: Registration: 144H Sjlx; D2: Registration: 144N Bmjc;

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
G-3	EVR	686.589	9.80	-	WWW	-	-	-	-	-	Hsgjq	UIW	2.40-2.50%	-	2.29%	2.300%	531.00000
P-1	OCX	17.800	9.71	-	XX	-	-	-	-	-	Jqkbn	ACH	1.35% m	-	1.25%	1.250%	737.00000
H-2	KUR	63.980	4.76	-	GG	-	-	-	-	-	Bluyt	UPY	2.00% l	-	1.74%	1.750%	880.00000
R-1	LWH	53.477	4.30	-	JJJ	-	-	-	-	-	Vuilt	MPV	3.00% l	-	2.49%	2.500%	428.00000
Y-2	IQT	42.600	6.78	-	S	-	-	-	-	-	Ugozj	YMG	2.75-2.90%	-	2.49%	2.500%	521.00000
R-2	IXP	557.212	7.46	-	HHH	-	-	-	-	-	Kmwwf	PCW	1.65% x	-	1.50%	1.500%	444.00000
A-1	NJB	11.488	9.47	-	E	-	-	-	-	-	Tqkyd	NRB	2.00% m	-	1.64%	1.650%	144.00000
Z-2	ZIR	68.970	4.83	-	UUU	-	-	-	-	-	Jlwqk	SMK	3.75% i	-	3.23%	3.250%	507.00000
B-1	NOG	367.492	2.11	-	PPP	-	-	-	-	-	Ipujv	IYT	1.00% h	-	0.90%	0.900%	866.00000
K-3	IFV	81.434	7.59	-	BB	-	-	-	-	-	Fhvmz	PXY	3.00-3.25%	-	2.73%	2.750%	817.00000
C-3	REI	2.990	2.49	-	G	-	-	-	-	-	Fjsjw	CKW	4.00% f	-	3.47%	3.500%	543.00000
T-3	RAP	7.960	3.46	-	GGG	-	-	-	-	-	Rppll	TPM	5.00% e	-	4.46%	4.500%	691.00000

More Details

Tranche Comments

B-1: First Pay: 2013-02-15; Registration: 144E/Wcn E; P-1: First Pay: 2013-02-15; Registration: 144U/Oup X; A-1: First Pay: 2013-02-15; Registration: 144B/Vix R; R-1: First Pay: 2013-02-15; Registration: 144E/Ydu Z; R-2: First Pay: 2013-02-15; Registration: 144L/Tek L; H-2: First Pay: 2013-02-15; Registration: 144W/Gek K; Y-2: First Pay: 2013-02-15; Registration: 144F/Dxm I; Z-2: First Pay: 2013-02-15; Registration: 144A/Bzl I; G-3: First Pay: 2013-02-15; Registration: 144P/Nzq A; K-3: First Pay: 2013-02-15; Registration: 144I/Ecc L; C-3: First Pay: 2013-02-15; Registration: 144M/Lkr I; T-3: First Pay: 2013-02-15; Registration: 144L/Maa N;

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
B2	IMV	10.400	5.48	-	U	-	-	-	-	-	Btqwj	-	-	-	3.96%	4.000%	59.48153
J2	TFF	26.100	3.64	-	ZZ	-	-	-	-	-	Svcgp	Yjeml	-	-	2.48%	2.500%	68.66234
T1	NBF	45.920	2.46	-	PP	-	-	-	-	-	Jwuwo	-	-	-	1.74%	1.750%	87.63416
B2	ENO	920.800	5.55	-	GGG	-	-	-	-	-	Okgub	-	-	-	1.99%	2.000%	71.27312
S1	FUB	9.700	2.18	-	O	-	-	-	-	-	Nfqkm	Kxuji	-	-	3.22%	3.250%	47.64000
U1	MIO	5.640	3.96	-	RRR	-	-	-	-	-	Nytez	-	-	-	3.96%	4.000%	33.29965
G2	OTG	87.900	2.94	-	X	-	-	-	-	-	Amitd	-	-	-	4.94%	5.000%	74.98396
X1	QSW	802.500	6.79	-	LLL	-	-	-	-	-	Wrkan	-	-	-	1.34%	1.350%	40.13446

More Details

Tranche Comments

X1: Registration: 144E Iood; B2: Registration: 144R Txky; T1: Registration: 144K Gsgw; J2: Registration: 144K Ljrb; S1: Registration: 144J Etgt; B2: Registration: 144H Ixri; U1: Registration: 144D Frdq; G2: Registration: 144G Ppov;