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
O	VAO	1.900	1.43	-	-	-	-	-	-	-	Ltkkh	Mwvaq	-	225	-	-	-
U2	UZI	577.100	8.42	-	-	-	-	-	-	-	Cpgaf	Zwqaz	-	135	-	-	-
D	AUP	6.500	5.48	-	-	-	-	-	-	-	Xaqxc	Vmwcd	-	190	-	-	-
U	JKD	8.200	3.25	-	-	-	-	-	-	-	Yynno	Nrjfy	-	160	-	-	-

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
U1	VEC	354.300	4.23	-	-	-	-	-	-	-	Trszv	MICE	-	95	-	-	-
A3	TFD	38.100	8.92	-	-	-	-	-	-	-	Mssys	GUGX	-	125	-	-	-
M	KNN	83.000	3.51	-	-	-	-	-	-	-	Tqkxg	IXPR	-	150	-	-	-
F	RUJ	95.300	7.48	-	-	-	-	-	-	-	Yvffs	PPMF	-	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
L-U7	CMP	1.280	6.94	-	QQQ	-	-	-	-	-	Ntqtz	Khttk	250m	240	3.02%	3.039%	87.37987
O-P7	ULN	598.270	2.54	-	SSS	-	-	-	-	-	Yhnzp	Qqikg	130-135	135	1.98%	1.989%	62.35843
B-O7	NYF	74.540	9.77	-	MM	-	-	-	-	-	Bulrf	Qdwyl	160b	160	2.23%	2.239%	12.11186
K-P7	IZL	5.890	3.68	-	V	-	-	-	-	-	Kloix	Qxuwm	185p	190	2.53%	2.539%	89.13958

Tranche Comments

O-P7: First Pay: 2013-12-15; Registration: 144B/Mnn E; B-O7: First Pay: 2013-12-15; Registration: 144X/Dlp U; K-P7: First Pay: 2013-12-15; Registration: 144C/Crr H; L-U7: First Pay: 2013-12-15; Registration: 144F/Lwq 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
PG6	EAC	18.500	1.68	-	TT	-	-	-	-	-	Qyamm	UCKG	-	155	1.49%	1.490%	48.74638
VW6	FRQ	8.000	2.63	-	I	-	-	-	-	-	Rprqo	PYKA	-	140	1.73%	1.740%	55.53252
XE6	JTM	6.400	8.68	-	FFF	-	-	-	-	-	Jthze	YYGU	-	190	2.23%	2.240%	900.00000
WF6	BWS	456.300	1.74	-	BBB	-	-	-	-	-	Yujms	YLXB	-	95	1.29%	1.290%	52.80103

Tranche Comments

WF6: Registration: 144B Ihqw; PG6: Registration: 144T Gehr; VW6: Registration: 144Y Ptip; XE6: Registration: 144N Akmw;

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
DR5	XGE	493.100	1.90	-	FFF	-	-	-	-	-	Nerye	Fjjfq	-	115	1.98%	1.987%	17.92901
BT5	XJC	6.100	4.90	-	NN	-	-	-	-	-	Uczqb	Znhqb	-	145	2.28%	2.287%	30.42820
UT5	XOP	4.800	1.30	-	MMM	-	-	-	-	-	Arujy	Ulque	-	250	3.31%	3.337%	41.92684
BC5	GKS	7.500	3.60	-	U	-	-	-	-	-	Cjxqj	Urkma	-	170	2.52%	2.537%	26.86350

Tranche Comments

DR5: Registration: 144S Ncrb; BT5: Registration: 144N Zraj; BC5: Registration: 144A Kilh; UT5: Registration: 144L Yruk;

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
HC4	KZA	7.300	2.60	-	NN	-	-	-	-	-	Lyrho	BRJY	-	120	1.53%	1.536%	95.46169
YK4	AUX	132.800	3.80	-	AAA	-	-	-	-	-	Fnxqo	WTCK	-	85	1.18%	1.186%	70.66830
OP4	QML	3.000	3.10	-	H	-	-	-	-	-	Lybag	BGNR	-	145	1.78%	1.786%	84.11955
BL4	XOS	2.700	8.50	-	JJJ	-	-	-	-	-	Grxfm	MQES	-	200	2.32%	2.336%	95.52191

Tranche Comments

YK4: Registration: 144K Yhqr; HC4: Registration: 144Z Bmdp; OP4: Registration: 144U Hnwj; BL4: Registration: 144S Ggne;

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
X3	LUO	99.760	2.23	-	HH	-	-	-	-	-	-	-	-	-	2.14%	2.150%	83.65450
B3	HCA	64.520	9.47	-	Y	-	-	-	-	-	-	-	-	-	2.39%	2.400%	46.67560
P3	WYH	38.910	9.76	-	GGG	-	-	-	-	-	Xwmzp	Folon	-	-	3.13%	3.150%	41.79557
N3	KQB	639.490	1.61	-	EEE	-	-	-	-	-	-	-	-	-	1.79%	1.800%	78.64257

Tranche Comments

N3: Registration: 144N Crnt; X3: Registration: 144P Hnks; B3: Registration: 144F Wddj; P3: Registration: 144G Jxvh;

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	GCY	93.790	9.13	-	YYY	-	-	-	-	-	-	-	-	-	2.39%	2.400%	42.63324
D2	QUW	66.860	3.33	-	ZZ	-	-	-	-	-	-	-	-	-	1.50%	1.500%	11.99316
Y2	MCO	306.890	1.51	-	ZZZ	-	-	-	-	-	-	-	-	-	1.15%	1.150%	48.33810
C2	UPQ	37.300	1.65	-	Q	-	-	-	-	-	-	-	-	-	1.84%	1.850%	69.11241

Tranche Comments

Y2: Registration: 144C Epey; D2: Registration: 144H Ukle; C2: Registration: 144B Ddae; N2: Registration: 144E Svwz;

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
P-2	IVH	34.870	4.56	-	QQQ	-	-	-	-	-	Hhfls	OPM	3.75% s	-	3.23%	3.250%	657.00000
C-1	RFM	98.310	4.42	-	MM	-	-	-	-	-	Svcut	OCP	1.35% f	-	1.25%	1.250%	335.00000
Z-2	VXO	784.114	2.90	-	UUU	-	-	-	-	-	Aljyj	AKV	1.65% d	-	1.50%	1.500%	395.00000
E-1	UVF	720.846	4.16	-	BBB	-	-	-	-	-	Sztjx	INQ	1.00% f	-	0.90%	0.900%	444.00000
N-1	RUT	69.598	2.10	-	A	-	-	-	-	-	Vrnxh	KTP	2.00% h	-	1.64%	1.650%	550.00000
V-1	MVH	33.413	1.21	-	BBB	-	-	-	-	-	Qbqka	UMQ	3.00% k	-	2.49%	2.500%	349.00000
C-2	LOY	22.790	7.39	-	QQ	-	-	-	-	-	Nbjci	ATJ	2.00% x	-	1.74%	1.750%	335.00000
W-3	OCR	468.917	6.89	-	UUU	-	-	-	-	-	Jwizw	WSD	2.40-2.50%	-	2.29%	2.300%	761.00000
Z-2	CFH	93.700	8.26	-	V	-	-	-	-	-	Eziin	FMI	2.75-2.90%	-	2.49%	2.500%	390.00000
W-3	MOJ	83.268	7.70	-	FF	-	-	-	-	-	Wygya	JEM	3.00-3.25%	-	2.73%	2.750%	694.00000
T-3	AHY	2.840	2.58	-	XXX	-	-	-	-	-	Fwkax	CHZ	5.00% e	-	4.46%	4.500%	914.00000
H-3	FZC	6.508	4.63	-	F	-	-	-	-	-	Wyoqt	GKN	4.00% i	-	3.47%	3.500%	781.00000

Tranche Comments

E-1: First Pay: 2013-02-15; Registration: 144V/Ztk M; C-1: First Pay: 2013-02-15; Registration: 144P/Gaz C; N-1: First Pay: 2013-02-15; Registration: 144F/Ctt D; V-1: First Pay: 2013-02-15; Registration: 144G/Teh E; Z-2: First Pay: 2013-02-15; Registration: 144Y/Kpz U; C-2: First Pay: 2013-02-15; Registration: 144B/Umy N; Z-2: First Pay: 2013-02-15; Registration: 144M/Lne N; P-2: First Pay: 2013-02-15; Registration: 144H/Nqq Y; W-3: First Pay: 2013-02-15; Registration: 144U/Zhh Y; W-3: First Pay: 2013-02-15; Registration: 144F/Vuk A; H-3: First Pay: 2013-02-15; Registration: 144K/Cfq M; T-3: First Pay: 2013-02-15; Registration: 144H/Jhs Q;

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
F1	WXQ	4.600	9.45	-	R	-	-	-	-	-	Bntfu	Pavat	-	-	3.22%	3.250%	74.22300
C1	GKU	73.340	4.13	-	II	-	-	-	-	-	Owiwm	-	-	-	1.74%	1.750%	71.37601
O1	THX	868.600	4.13	-	PPP	-	-	-	-	-	Lsvko	-	-	-	1.34%	1.350%	34.69454
S2	AOQ	84.900	3.52	-	W	-	-	-	-	-	Mhssa	-	-	-	3.96%	4.000%	42.62123
W2	MZP	569.930	6.72	-	RRR	-	-	-	-	-	Zvqex	-	-	-	1.99%	2.000%	78.19248
R2	AXT	67.300	4.61	-	T	-	-	-	-	-	Zzlzl	-	-	-	4.94%	5.000%	61.25995
E1	GQP	9.630	6.25	-	PPP	-	-	-	-	-	Tozbd	-	-	-	3.96%	4.000%	84.84193
R2	QYD	32.100	9.83	-	TT	-	-	-	-	-	Lonva	Jveht	-	-	2.48%	2.500%	14.16020

Tranche Comments

O1: Registration: 144B Xwcy; W2: Registration: 144G Ueal; C1: Registration: 144L Ctzg; R2: Registration: 144J Qtrp; F1: Registration: 144Y Lcuo; S2: Registration: 144V Pmiv; E1: Registration: 144T Kxeu; R2: Registration: 144G Jsrc;