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
H	YQN	2.700	2.74	-	-	-	-	-	-	-	Wtpll	Eultc	-	190	-	-	-
W2	ZVE	114.800	7.81	-	-	-	-	-	-	-	Wkzxq	Cucjn	-	135	-	-	-
A	XAK	9.600	2.65	-	-	-	-	-	-	-	Gtwwx	Youcy	-	225	-	-	-
F	NCI	3.800	8.92	-	-	-	-	-	-	-	Syuvg	Flzte	-	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
I1	OZR	451.600	9.53	-	-	-	-	-	-	-	Otqgu	EUCB	-	95	-	-	-
W3	XYH	67.700	3.12	-	-	-	-	-	-	-	Bkuvs	KROY	-	125	-	-	-
W	OIF	78.000	6.22	-	-	-	-	-	-	-	Ajfwx	RCDO	-	150	-	-	-
X	TXU	67.900	1.91	-	-	-	-	-	-	-	Nzqre	PIPG	-	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
Y-X7	QZK	47.460	1.65	-	EE	-	-	-	-	-	Mqrwz	Lpydp	160o	160	2.23%	2.239%	12.32958
G-F7	BRI	863.620	4.33	-	RRR	-	-	-	-	-	Yglbc	Omvhc	130-135	135	1.98%	1.989%	21.22910
Y-F7	VNS	5.280	1.51	-	J	-	-	-	-	-	Pwrso	Yzobp	185b	190	2.53%	2.539%	68.19835
Y-F7	XKF	4.340	1.80	-	III	-	-	-	-	-	Gmwhy	Bieap	250l	240	3.02%	3.039%	41.12237

Tranche Comments

G-F7: First Pay: 2013-12-15; Registration: 144O/Reg Q; Y-X7: First Pay: 2013-12-15; Registration: 144T/Quu W; Y-F7: First Pay: 2013-12-15; Registration: 144H/Rjx O; Y-F7: First Pay: 2013-12-15; Registration: 144A/Roc 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
VI6	UXS	5.600	6.30	-	WWW	-	-	-	-	-	Bhfnw	VZMM	-	190	2.23%	2.240%	902.00000
YP6	FIO	1.000	4.28	-	B	-	-	-	-	-	Tolwn	CDQO	-	140	1.73%	1.740%	38.49919
BU6	UNM	171.700	6.42	-	VVV	-	-	-	-	-	Giuaq	VGDT	-	95	1.29%	1.290%	51.69111
JA6	VVQ	83.500	1.79	-	KK	-	-	-	-	-	Jhgyt	MBTI	-	155	1.49%	1.490%	51.86058

Tranche Comments

BU6: Registration: 144M Dnuc; JA6: Registration: 144L Tned; YP6: Registration: 144L Akqt; VI6: Registration: 144D Mmxa;

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
ON5	OZS	5.700	5.60	-	NNN	-	-	-	-	-	Ctagb	Ttapv	-	250	3.31%	3.337%	20.83973
EZ5	CSK	7.900	2.10	-	BB	-	-	-	-	-	Zilpo	Dhlwg	-	145	2.28%	2.287%	36.60181
NB5	XHG	919.300	8.10	-	DDD	-	-	-	-	-	Smurd	Zngfv	-	115	1.98%	1.987%	94.71092
YR5	CBG	8.800	9.80	-	P	-	-	-	-	-	Qlkix	Bopdp	-	170	2.52%	2.537%	24.32448

Tranche Comments

NB5: Registration: 144B Kdhe; EZ5: Registration: 144Y Idhd; YR5: Registration: 144I Swgo; ON5: Registration: 144A Ypmx;

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
QD4	RON	298.100	4.90	-	ZZZ	-	-	-	-	-	Ynaza	ZKYG	-	85	1.18%	1.186%	95.81990
XU4	QWM	4.400	8.40	-	HH	-	-	-	-	-	Bllpu	TMZI	-	120	1.53%	1.536%	77.24009
WY4	EAS	9.000	6.20	-	X	-	-	-	-	-	Kpojh	WUBJ	-	145	1.78%	1.786%	33.84099
SI4	RPM	6.400	2.60	-	ZZZ	-	-	-	-	-	Kfaty	RMEV	-	200	2.32%	2.336%	68.61833

Tranche Comments

QD4: Registration: 144F Kigq; XU4: Registration: 144T Ldpg; WY4: Registration: 144V Pvsz; SI4: Registration: 144N Irmv;

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
I3	MJZ	66.120	8.95	-	M	-	-	-	-	-	-	-	-	-	2.39%	2.400%	81.69380
P3	UFD	35.690	6.93	-	DD	-	-	-	-	-	-	-	-	-	2.14%	2.150%	35.43960
I3	BJH	57.580	2.43	-	BBB	-	-	-	-	-	Zavbz	Aunth	-	-	3.13%	3.150%	96.80149
A3	PWZ	658.560	8.90	-	PPP	-	-	-	-	-	-	-	-	-	1.79%	1.800%	58.35644

Tranche Comments

A3: Registration: 144Z Hqlz; P3: Registration: 144N Fqsi; I3: Registration: 144Z Vqfv; I3: Registration: 144Z Mben;

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
J2	MLV	18.600	5.60	-	J	-	-	-	-	-	-	-	-	-	1.84%	1.850%	50.47029
U2	KML	12.820	4.59	-	SSS	-	-	-	-	-	-	-	-	-	2.39%	2.400%	59.87345
K2	YLY	81.430	1.38	-	OO	-	-	-	-	-	-	-	-	-	1.50%	1.500%	99.15670
N2	NTB	726.220	6.54	-	MMM	-	-	-	-	-	-	-	-	-	1.15%	1.150%	27.49500

Tranche Comments

N2: Registration: 144V Tjdk; K2: Registration: 144Q Nfni; J2: Registration: 144E Gpii; U2: Registration: 144U Lpta;

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-1	EUE	18.503	8.67	-	AAA	-	-	-	-	-	Mrgzb	IAI	3.00% l	-	2.49%	2.500%	970.00000
L-2	HCJ	97.680	9.91	-	GGG	-	-	-	-	-	Bgvez	HXK	3.75% r	-	3.23%	3.250%	683.00000
B-1	XOA	11.152	9.50	-	ZZ	-	-	-	-	-	Hafzq	AOG	1.35% a	-	1.25%	1.250%	759.00000
F-2	QSB	73.100	8.82	-	F	-	-	-	-	-	Qbaps	YEL	2.75-2.90%	-	2.49%	2.500%	692.00000
E-3	HKG	17.832	2.53	-	RR	-	-	-	-	-	Egjzs	KXC	3.00-3.25%	-	2.73%	2.750%	753.00000
R-2	PTL	146.211	8.32	-	EEE	-	-	-	-	-	Yiwpq	VJF	1.65% p	-	1.50%	1.500%	547.00000
A-3	LTP	688.499	4.77	-	YYY	-	-	-	-	-	Rkzax	NLZ	2.40-2.50%	-	2.29%	2.300%	675.00000
S-2	NVJ	43.750	2.50	-	BB	-	-	-	-	-	Fjkpe	WHY	2.00% x	-	1.74%	1.750%	208.00000
F-1	ZOC	671.383	7.86	-	GGG	-	-	-	-	-	Ymrfx	BSN	1.00% i	-	0.90%	0.900%	652.00000
U-1	AMD	73.130	7.61	-	A	-	-	-	-	-	Xfbix	GGW	2.00% i	-	1.64%	1.650%	617.00000
N-3	GUT	2.490	2.51	-	OOO	-	-	-	-	-	Pkbly	ARK	5.00% z	-	4.46%	4.500%	992.00000
W-3	EGH	6.489	9.79	-	W	-	-	-	-	-	Duhsa	BYX	4.00% f	-	3.47%	3.500%	811.00000

Tranche Comments

F-1: First Pay: 2013-02-15; Registration: 144N/Dre T; B-1: First Pay: 2013-02-15; Registration: 144Z/Gaw C; U-1: First Pay: 2013-02-15; Registration: 144F/Poe D; M-1: First Pay: 2013-02-15; Registration: 144Y/Wcs U; R-2: First Pay: 2013-02-15; Registration: 144A/Gay S; S-2: First Pay: 2013-02-15; Registration: 144U/Nox L; F-2: First Pay: 2013-02-15; Registration: 144H/Hyx N; L-2: First Pay: 2013-02-15; Registration: 144K/Lzm R; A-3: First Pay: 2013-02-15; Registration: 144X/Knl I; E-3: First Pay: 2013-02-15; Registration: 144V/Von A; W-3: First Pay: 2013-02-15; Registration: 144E/Icv H; N-3: First Pay: 2013-02-15; Registration: 144O/Tob B;

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
T2	NGH	36.800	5.21	-	HH	-	-	-	-	-	Iqhmz	Ooifh	-	-	2.48%	2.500%	42.10621
Z2	GUV	75.500	8.21	-	G	-	-	-	-	-	Aavwt	-	-	-	4.94%	5.000%	86.89532
N2	TXR	52.400	4.60	-	K	-	-	-	-	-	Ajhmt	-	-	-	3.96%	4.000%	43.89073
M1	WVD	655.600	1.88	-	CCC	-	-	-	-	-	Gvpto	-	-	-	1.34%	1.350%	90.82382
Y1	XCI	55.140	9.63	-	UU	-	-	-	-	-	Houzi	-	-	-	1.74%	1.750%	23.74041
Q1	WCM	9.380	6.15	-	BBB	-	-	-	-	-	Rwnbs	-	-	-	3.96%	4.000%	67.98359
Y1	VNT	9.600	2.58	-	Y	-	-	-	-	-	Gykbg	Njbly	-	-	3.22%	3.250%	76.39800
Z2	JNF	353.180	7.75	-	VVV	-	-	-	-	-	Vygca	-	-	-	1.99%	2.000%	84.78614

Tranche Comments

M1: Registration: 144V Weva; Z2: Registration: 144H Xxku; Y1: Registration: 144L Cbmu; T2: Registration: 144E Zqoa; Y1: Registration: 144Z Mchf; N2: Registration: 144P Uram; Q1: Registration: 144K Popq; Z2: Registration: 144U Wfnk;