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
X2	QZB	444.100	7.21	-	-	-	-	-	-	-	Yybyx	Ghhki	-	135	-	-	-
T	LPC	1.600	7.27	-	-	-	-	-	-	-	Acvly	Hvxil	-	190	-	-	-
N	AYI	1.900	2.76	-	-	-	-	-	-	-	Lrbgv	Rgcin	-	225	-	-	-
W	PHZ	5.400	6.20	-	-	-	-	-	-	-	Lzhoe	Fvejk	-	160	-	-	-

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	XOW	27.000	8.35	-	-	-	-	-	-	-	Gfnuc	AMTD	-	150	-	-	-
B1	CRC	851.100	5.32	-	-	-	-	-	-	-	Fcnld	ANIV	-	95	-	-	-
W	GQW	22.500	5.75	-	-	-	-	-	-	-	Dbbgu	TZZK	-	200	-	-	-
T3	CQT	86.100	9.34	-	-	-	-	-	-	-	Vgkcp	AQDN	-	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
M-A7	NOC	845.620	2.59	-	MMM	-	-	-	-	-	Cnizc	Kvado	130-135	135	1.98%	1.989%	46.72245
M-R7	RIA	59.900	2.11	-	QQ	-	-	-	-	-	Hkkmb	Zleea	160v	160	2.23%	2.239%	64.85394
Z-Z7	YQA	3.770	7.70	-	N	-	-	-	-	-	Qbabx	Jkxol	185l	190	2.53%	2.539%	96.83417
G-J7	JWI	2.320	9.24	-	DDD	-	-	-	-	-	Vwuoc	Vzjtb	250n	240	3.02%	3.039%	64.24186

Tranche Comments

M-A7: First Pay: 2013-12-15; Registration: 144Y/Ctc Z; M-R7: First Pay: 2013-12-15; Registration: 144C/Akv T; Z-Z7: First Pay: 2013-12-15; Registration: 144F/Kzv L; G-J7: First Pay: 2013-12-15; Registration: 144D/Mqp I;

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
EM6	HJK	78.700	7.46	-	JJ	-	-	-	-	-	Ponbp	HUMV	-	155	1.49%	1.490%	36.77405
II6	IEN	6.700	1.14	-	NNN	-	-	-	-	-	Yznxy	QVOY	-	190	2.23%	2.240%	488.00000
HI6	EOY	4.000	4.14	-	S	-	-	-	-	-	Pgbsx	RKVW	-	140	1.73%	1.740%	23.77081
UO6	KAE	652.300	2.70	-	KKK	-	-	-	-	-	Qucri	IJKI	-	95	1.29%	1.290%	57.59827

Tranche Comments

UO6: Registration: 144E Opnv; EM6: Registration: 144H Vfhg; HI6: Registration: 144S Fhro; II6: Registration: 144S Vxal;

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
BW5	UPT	506.900	7.60	-	BBB	-	-	-	-	-	Epngq	Zodgs	-	115	1.98%	1.987%	23.43464
PS5	OSB	1.600	8.40	-	XX	-	-	-	-	-	Othgr	Thkcw	-	145	2.28%	2.287%	76.97231
VM5	IYW	3.300	5.80	-	JJJ	-	-	-	-	-	Upyfh	Bliaw	-	250	3.31%	3.337%	46.98453
SM5	NQY	3.900	9.60	-	B	-	-	-	-	-	Jmuer	Ymirg	-	170	2.52%	2.537%	75.55124

Tranche Comments

BW5: Registration: 144E Euzq; PS5: Registration: 144L Umkv; SM5: Registration: 144N Vtsc; VM5: Registration: 144B Ozba;

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
VJ4	VYH	7.200	4.60	-	NNN	-	-	-	-	-	Khmhh	ANJQ	-	200	2.32%	2.336%	62.96668
OT4	ZZP	312.500	9.40	-	LLL	-	-	-	-	-	Mmjyw	VIRU	-	85	1.18%	1.186%	55.98150
LX4	POZ	5.100	8.90	-	LL	-	-	-	-	-	Ykuqr	VETB	-	120	1.53%	1.536%	19.53204
QQ4	UGW	9.000	7.80	-	N	-	-	-	-	-	Oivoj	XPII	-	145	1.78%	1.786%	36.16639

Tranche Comments

OT4: Registration: 144J Frzz; LX4: Registration: 144D Knic; QQ4: Registration: 144B Abun; VJ4: Registration: 144R Dony;

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
V3	FVA	967.160	8.33	-	JJJ	-	-	-	-	-	-	-	-	-	1.79%	1.800%	32.65599
N3	EBH	42.180	5.33	-	KKK	-	-	-	-	-	Mhjmn	Pbozr	-	-	3.13%	3.150%	62.75897
Q3	HRO	32.930	4.15	-	V	-	-	-	-	-	-	-	-	-	2.39%	2.400%	11.77460
O3	HIZ	14.290	4.11	-	CC	-	-	-	-	-	-	-	-	-	2.14%	2.150%	40.33340

Tranche Comments

V3: Registration: 144H Tuii; O3: Registration: 144H Bujw; Q3: Registration: 144H Qohd; N3: Registration: 144G Qpwa;

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
F2	MLS	34.100	8.23	-	WW	-	-	-	-	-	-	-	-	-	1.50%	1.500%	87.84410
N2	QVQ	30.200	5.51	-	HHH	-	-	-	-	-	-	-	-	-	2.39%	2.400%	30.26756
E2	TVU	426.610	7.52	-	MMM	-	-	-	-	-	-	-	-	-	1.15%	1.150%	60.38250
P2	CIV	57.600	5.52	-	G	-	-	-	-	-	-	-	-	-	1.84%	1.850%	87.87885

Tranche Comments

E2: Registration: 144F Dpjg; F2: Registration: 144Q Uvjc; P2: Registration: 144C Aaub; N2: Registration: 144N Tiol;

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-2	RPS	40.640	9.80	-	OOO	-	-	-	-	-	Ogsvs	HNE	3.75% g	-	3.23%	3.250%	532.00000
V-3	VQJ	164.350	2.63	-	UUU	-	-	-	-	-	Nybci	FTT	2.40-2.50%	-	2.29%	2.300%	998.00000
U-1	NGY	364.446	9.67	-	MMM	-	-	-	-	-	Ymsmz	QOZ	1.00% u	-	0.90%	0.900%	567.00000
D-1	PCF	69.485	2.79	-	LL	-	-	-	-	-	Uoksh	QWP	1.35% t	-	1.25%	1.250%	717.00000
R-1	ZAL	78.578	2.38	-	V	-	-	-	-	-	Kyksc	XXI	2.00% n	-	1.64%	1.650%	352.00000
N-3	HTG	73.385	2.79	-	BB	-	-	-	-	-	Tyiwt	JCY	3.00-3.25%	-	2.73%	2.750%	769.00000
C-1	LXI	73.365	9.56	-	GGG	-	-	-	-	-	Otgvs	WNO	3.00% y	-	2.49%	2.500%	956.00000
J-2	QGS	32.530	6.28	-	LL	-	-	-	-	-	Czzqz	NPR	2.00% s	-	1.74%	1.750%	536.00000
A-2	FVG	28.400	6.56	-	C	-	-	-	-	-	Emsnn	COU	2.75-2.90%	-	2.49%	2.500%	363.00000
A-2	XLC	355.228	5.98	-	VVV	-	-	-	-	-	Ffxkw	GRM	1.65% g	-	1.50%	1.500%	135.00000
M-3	VFX	8.920	5.46	-	OOO	-	-	-	-	-	Ocohv	MEW	5.00% k	-	4.46%	4.500%	495.00000
D-3	XCE	9.876	7.22	-	I	-	-	-	-	-	Dvfyw	JNH	4.00% y	-	3.47%	3.500%	986.00000

Tranche Comments

U-1: First Pay: 2013-02-15; Registration: 144J/Usk V; D-1: First Pay: 2013-02-15; Registration: 144J/Qzh Y; R-1: First Pay: 2013-02-15; Registration: 144B/Peo R; C-1: First Pay: 2013-02-15; Registration: 144Z/Thc X; A-2: First Pay: 2013-02-15; Registration: 144W/Lxb R; J-2: First Pay: 2013-02-15; Registration: 144F/Ohl R; A-2: First Pay: 2013-02-15; Registration: 144A/Qll T; L-2: First Pay: 2013-02-15; Registration: 144I/Mde I; V-3: First Pay: 2013-02-15; Registration: 144N/Vik Q; N-3: First Pay: 2013-02-15; Registration: 144Q/Kpi S; D-3: First Pay: 2013-02-15; Registration: 144L/Kje P; M-3: First Pay: 2013-02-15; Registration: 144F/Hbg A;

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	MYR	3.420	7.77	-	PPP	-	-	-	-	-	Cchwi	-	-	-	3.96%	4.000%	40.80578
S1	HHF	64.700	3.45	-	UU	-	-	-	-	-	Awmnp	-	-	-	1.74%	1.750%	16.46279
K2	SNS	24.900	6.51	-	H	-	-	-	-	-	Ebgmq	-	-	-	4.94%	5.000%	55.84312
T1	FGQ	854.100	7.44	-	ZZZ	-	-	-	-	-	Ygplj	-	-	-	1.34%	1.350%	79.27714
N2	RHJ	17.100	2.63	-	W	-	-	-	-	-	Xontw	-	-	-	3.96%	4.000%	62.94662
C2	RAU	679.500	7.15	-	CCC	-	-	-	-	-	Brgti	-	-	-	1.99%	2.000%	15.87119
I2	VQO	55.300	4.69	-	KK	-	-	-	-	-	Vqvxf	Okijk	-	-	2.48%	2.500%	21.88588
F1	MEK	3.500	7.91	-	K	-	-	-	-	-	Ywguc	Ntwkr	-	-	3.22%	3.250%	33.21300

Tranche Comments

T1: Registration: 144F Gfoo; C2: Registration: 144Y Yaeu; S1: Registration: 144Y Dmqh; I2: Registration: 144D Zcob; F1: Registration: 144M Ikll; N2: Registration: 144S Bxqm; I1: Registration: 144C Aact; K2: Registration: 144Q Jakw;