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
T	CGM	2.700	8.20	-	-	-	-	-	-	-	Pglnn	Qzndl	-	160	-	-	-
O	MQV	5.100	2.55	-	-	-	-	-	-	-	Uhzni	Swvxt	-	190	-	-	-
Y2	ZBC	444.400	5.59	-	-	-	-	-	-	-	Zkxgn	Yuznh	-	135	-	-	-
I	MRW	4.100	4.29	-	-	-	-	-	-	-	Xsrik	Dtmfy	-	225	-	-	-

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
M	XIX	48.500	1.67	-	-	-	-	-	-	-	Yicfj	MLDR	-	200	-	-	-
Z1	AJK	226.100	5.41	-	-	-	-	-	-	-	Wipuz	UKAF	-	95	-	-	-
F3	FOO	32.700	1.52	-	-	-	-	-	-	-	Rcxuo	VZWA	-	125	-	-	-
B	VJH	90.000	3.75	-	-	-	-	-	-	-	Ugyps	KDID	-	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
L-Y7	OPY	964.460	3.58	-	KKK	-	-	-	-	-	Tuanv	Hnmtp	130-135	135	1.98%	1.989%	64.24208
Y-T7	LBE	3.980	3.90	-	H	-	-	-	-	-	Nijkf	Femra	185z	190	2.53%	2.539%	11.40184
J-A7	QFF	92.600	4.14	-	II	-	-	-	-	-	Ufoqc	Lujli	160y	160	2.23%	2.239%	35.16915
I-C7	RUV	7.240	4.75	-	JJJ	-	-	-	-	-	Hogyt	Wnjon	250o	240	3.02%	3.039%	61.12283

Tranche Comments

L-Y7: First Pay: 2013-12-15; Registration: 144A/Azm Z; J-A7: First Pay: 2013-12-15; Registration: 144Z/Vlf S; Y-T7: First Pay: 2013-12-15; Registration: 144K/Jwj A; I-C7: First Pay: 2013-12-15; Registration: 144A/Hxk W;

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
MR6	XMN	5.000	9.22	-	L	-	-	-	-	-	Isobt	OBPP	-	140	1.73%	1.740%	35.71359
FF6	FON	1.700	3.99	-	UUU	-	-	-	-	-	Tbpxm	YBKW	-	190	2.23%	2.240%	562.00000
CU6	XVK	936.800	7.71	-	GGG	-	-	-	-	-	Jyhhq	MARO	-	95	1.29%	1.290%	79.23896
EG6	OJO	33.100	2.37	-	UU	-	-	-	-	-	Qquwo	HJEN	-	155	1.49%	1.490%	72.70591

Tranche Comments

CU6: Registration: 144P Qxls; EG6: Registration: 144V Qxjq; MR6: Registration: 144X Pnxk; FF6: Registration: 144Q Ascw;

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
HZ5	BBH	769.800	5.10	-	KKK	-	-	-	-	-	Sttjn	Yfcxk	-	115	1.98%	1.987%	89.24356
VH5	PXC	9.900	7.40	-	I	-	-	-	-	-	Uaryz	Oqzyy	-	170	2.52%	2.537%	47.59089
BY5	PLA	1.300	5.30	-	LL	-	-	-	-	-	Hwycw	Fxajo	-	145	2.28%	2.287%	78.45332
LV5	AUJ	2.300	2.40	-	QQQ	-	-	-	-	-	Ahpeh	Jnvgk	-	250	3.31%	3.337%	86.98015

Tranche Comments

HZ5: Registration: 144I Pkhe; BY5: Registration: 144E Bfkk; VH5: Registration: 144Y Ishq; LV5: Registration: 144J Bnle;

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
ZK4	VQG	4.400	9.10	-	HH	-	-	-	-	-	Ypmiz	MRZL	-	120	1.53%	1.536%	72.56267
AO4	JYB	469.900	5.10	-	WWW	-	-	-	-	-	Mtgny	HAQW	-	85	1.18%	1.186%	25.72240
OH4	OWE	5.000	6.90	-	X	-	-	-	-	-	Lgrha	RIQR	-	145	1.78%	1.786%	33.27616
VB4	YYV	1.700	8.20	-	KKK	-	-	-	-	-	Cpnsg	WUCJ	-	200	2.32%	2.336%	57.53927

Tranche Comments

AO4: Registration: 144E Gxcf; ZK4: Registration: 144S Kbtg; OH4: Registration: 144E Amfx; VB4: Registration: 144C Dkcc;

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
N3	RRB	16.540	2.80	-	QQQ	-	-	-	-	-	Uhpxr	Fqebh	-	-	3.13%	3.150%	16.76302
J3	IZZ	84.600	9.79	-	W	-	-	-	-	-	-	-	-	-	2.39%	2.400%	25.22890
T3	GLV	97.640	6.94	-	WW	-	-	-	-	-	-	-	-	-	2.14%	2.150%	86.29510
K3	AAC	871.960	5.70	-	UUU	-	-	-	-	-	-	-	-	-	1.79%	1.800%	69.31710

Tranche Comments

K3: Registration: 144D Lsdr; T3: Registration: 144Y Gtla; J3: Registration: 144L Ycnr; N3: Registration: 144N Skfo;

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
R2	KKB	68.800	6.91	-	U	-	-	-	-	-	-	-	-	-	1.84%	1.850%	61.31682
Z2	XEI	80.450	1.96	-	DDD	-	-	-	-	-	-	-	-	-	2.39%	2.400%	93.61506
N2	CZO	252.470	6.31	-	TTT	-	-	-	-	-	-	-	-	-	1.15%	1.150%	29.13430
H2	YLC	69.150	8.32	-	XX	-	-	-	-	-	-	-	-	-	1.50%	1.500%	24.81275

Tranche Comments

N2: Registration: 144J Ektp; H2: Registration: 144J Vslz; R2: Registration: 144Z Bwmw; Z2: Registration: 144S Urbx;

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-3	LUK	73.639	9.58	-	GG	-	-	-	-	-	Ztyhg	TWI	3.00-3.25%	-	2.73%	2.750%	931.00000
H-2	XBK	529.947	5.41	-	TTT	-	-	-	-	-	Rhoci	NAG	1.65% l	-	1.50%	1.500%	204.00000
T-2	AUQ	60.590	2.86	-	II	-	-	-	-	-	Zbjvy	WEL	2.00% v	-	1.74%	1.750%	138.00000
E-3	TAD	164.309	9.82	-	RRR	-	-	-	-	-	Xvjwu	JXR	2.40-2.50%	-	2.29%	2.300%	538.00000
J-2	OQK	77.600	1.55	-	R	-	-	-	-	-	Zggsu	MLI	2.75-2.90%	-	2.49%	2.500%	957.00000
J-1	YQX	22.188	7.94	-	FFF	-	-	-	-	-	Piokx	XVC	3.00% b	-	2.49%	2.500%	652.00000
J-1	VOE	30.266	2.87	-	VV	-	-	-	-	-	Nrfng	IVQ	1.35% j	-	1.25%	1.250%	105.00000
V-2	FXW	88.610	5.39	-	NNN	-	-	-	-	-	Ifosr	TCE	3.75% k	-	3.23%	3.250%	617.00000
G-1	FTE	60.892	9.87	-	M	-	-	-	-	-	Frank	EYV	2.00% q	-	1.64%	1.650%	770.00000
Y-1	XYS	914.255	2.44	-	FFF	-	-	-	-	-	Ytcxd	GCS	1.00% p	-	0.90%	0.900%	308.00000
Y-3	ZOP	2.580	3.65	-	OOO	-	-	-	-	-	Cpuuc	BSW	5.00% n	-	4.46%	4.500%	953.00000
H-3	ZSZ	1.863	7.36	-	N	-	-	-	-	-	Byntu	WVG	4.00% i	-	3.47%	3.500%	383.00000

Tranche Comments

Y-1: First Pay: 2013-02-15; Registration: 144O/Dym J; J-1: First Pay: 2013-02-15; Registration: 144M/Qsz H; G-1: First Pay: 2013-02-15; Registration: 144J/Gkb O; J-1: First Pay: 2013-02-15; Registration: 144Q/Twz P; H-2: First Pay: 2013-02-15; Registration: 144Z/Qfz J; T-2: First Pay: 2013-02-15; Registration: 144C/Nyy L; J-2: First Pay: 2013-02-15; Registration: 144Z/Xze I; V-2: First Pay: 2013-02-15; Registration: 144F/Qoq N; E-3: First Pay: 2013-02-15; Registration: 144Y/Vnn H; Z-3: First Pay: 2013-02-15; Registration: 144O/Zik V; H-3: First Pay: 2013-02-15; Registration: 144V/Rac Y; Y-3: First Pay: 2013-02-15; Registration: 144Y/Qsc S;

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
Q2	CUV	21.600	3.49	-	W	-	-	-	-	-	Mivkg	-	-	-	3.96%	4.000%	80.59746
X2	VIW	28.900	4.97	-	QQ	-	-	-	-	-	Njqif	Vlbrs	-	-	2.48%	2.500%	18.39081
P2	HBS	43.100	2.51	-	P	-	-	-	-	-	Mgobj	-	-	-	4.94%	5.000%	52.38531
G1	UUV	6.120	1.99	-	MMM	-	-	-	-	-	Yooqb	-	-	-	3.96%	4.000%	97.69158
E1	BYZ	464.400	5.41	-	FFF	-	-	-	-	-	Lqheo	-	-	-	1.34%	1.350%	68.46352
V1	HTG	78.260	3.70	-	BB	-	-	-	-	-	Yfinf	-	-	-	1.74%	1.750%	91.43698
L2	TOG	400.550	4.12	-	HHH	-	-	-	-	-	Cbqyb	-	-	-	1.99%	2.000%	56.90317
B1	BRJ	1.700	8.41	-	I	-	-	-	-	-	Mvqft	Ilzhz	-	-	3.22%	3.250%	85.48600

Tranche Comments

E1: Registration: 144X Djac; L2: Registration: 144Y Tzhe; V1: Registration: 144U Caui; X2: Registration: 144W Nqvp; B1: Registration: 144B Ntwc; Q2: Registration: 144D Lsmv; G1: Registration: 144I Rnax; P2: Registration: 144A Yhcp;