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
V	AOL	2.500	7.90	-	-	-	-	-	-	-	Upybc	Dkunw	-	225	-	-	-
C	ELA	9.300	4.75	-	-	-	-	-	-	-	Ivcpz	Dtrak	-	160	-	-	-
K	CJI	1.700	5.64	-	-	-	-	-	-	-	Hjlfh	Wfuzc	-	190	-	-	-
V2	AAO	640.400	8.82	-	-	-	-	-	-	-	Hcbrs	Xbgqd	-	135	-	-	-

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
N	RJR	72.600	1.56	-	-	-	-	-	-	-	Ssjsq	AYHT	-	200	-	-	-
U3	KXL	27.500	6.27	-	-	-	-	-	-	-	Iplpj	ZHPR	-	125	-	-	-
X1	TKZ	944.900	5.91	-	-	-	-	-	-	-	Cscls	HPYY	-	95	-	-	-
S	ACO	89.000	3.68	-	-	-	-	-	-	-	Ukuex	YDQA	-	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
U-Y7	LQJ	27.850	8.18	-	KK	-	-	-	-	-	Yrkgn	Fcufd	160f	160	2.23%	2.239%	83.54470
V-O7	PFR	3.540	1.92	-	PPP	-	-	-	-	-	Fbqbc	Ruqnv	250d	240	3.02%	3.039%	62.16244
K-F7	JFP	590.750	9.70	-	QQQ	-	-	-	-	-	Egwvq	Sznjp	130-135	135	1.98%	1.989%	32.64203
G-Q7	YKO	6.830	8.97	-	P	-	-	-	-	-	Gklyz	Cjgkr	185s	190	2.53%	2.539%	25.23827

Tranche Comments

K-F7: First Pay: 2013-12-15; Registration: 144C/Mac S; U-Y7: First Pay: 2013-12-15; Registration: 144H/Yyj D; G-Q7: First Pay: 2013-12-15; Registration: 144Q/Edx E; V-O7: First Pay: 2013-12-15; Registration: 144W/Lel J;

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
CN6	BZT	7.500	8.52	-	LLL	-	-	-	-	-	Svbik	KQUV	-	190	2.23%	2.240%	686.00000
GG6	BTJ	501.500	1.64	-	DDD	-	-	-	-	-	Ytfjc	BZVS	-	95	1.29%	1.290%	22.31239
OH6	UBY	10.500	6.85	-	RR	-	-	-	-	-	Sjcxr	XIMK	-	155	1.49%	1.490%	71.32469
AT6	GRK	3.000	5.22	-	N	-	-	-	-	-	Fmrrn	PXYI	-	140	1.73%	1.740%	94.99722

Tranche Comments

GG6: Registration: 144Z Hwqt; OH6: Registration: 144E Osey; AT6: Registration: 144G Wqad; CN6: Registration: 144F Gnhy;

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
HW5	ZUY	8.900	1.30	-	OOO	-	-	-	-	-	Hjjbj	Yuyyz	-	250	3.31%	3.337%	71.38498
YM5	RTT	2.900	3.20	-	LL	-	-	-	-	-	Okvmr	Sfugo	-	145	2.28%	2.287%	93.74176
KK5	FUK	150.700	4.30	-	ZZZ	-	-	-	-	-	Gsvyg	Ckkoe	-	115	1.98%	1.987%	71.97065
FO5	GYR	1.100	2.70	-	Z	-	-	-	-	-	Ohijr	Aeubh	-	170	2.52%	2.537%	68.42728

Tranche Comments

KK5: Registration: 144G Ljnn; YM5: Registration: 144L Pwfr; FO5: Registration: 144I Giph; HW5: Registration: 144M Tavj;

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
HW4	LZB	5.200	6.40	-	JJ	-	-	-	-	-	Hqamt	KAOG	-	120	1.53%	1.536%	74.21484
WW4	MAU	593.700	1.40	-	FFF	-	-	-	-	-	Bsltu	XWIC	-	85	1.18%	1.186%	24.17080
ND4	QRB	2.000	4.50	-	Y	-	-	-	-	-	Gwhhi	RAXK	-	145	1.78%	1.786%	78.54588
EU4	KUT	9.500	3.90	-	XXX	-	-	-	-	-	Gzjnf	MXSB	-	200	2.32%	2.336%	66.11393

Tranche Comments

WW4: Registration: 144E Euip; HW4: Registration: 144G Svcx; ND4: Registration: 144Y Lkkk; EU4: Registration: 144C Pgnp;

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	QGC	273.200	5.78	-	NNN	-	-	-	-	-	-	-	-	-	1.79%	1.800%	25.23919
B3	RQY	96.360	6.58	-	H	-	-	-	-	-	-	-	-	-	2.39%	2.400%	74.96670
Q3	PEX	76.840	7.14	-	DDD	-	-	-	-	-	Rhzta	Odorb	-	-	3.13%	3.150%	29.95869
O3	CJP	54.460	1.19	-	SS	-	-	-	-	-	-	-	-	-	2.14%	2.150%	31.95430

Tranche Comments

X3: Registration: 144J Vcso; O3: Registration: 144K Fvff; B3: Registration: 144G Nzgd; Q3: Registration: 144P Okzi;

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
J2	CGP	65.670	8.21	-	JJ	-	-	-	-	-	-	-	-	-	1.50%	1.500%	76.20887
I2	TJP	24.740	4.31	-	III	-	-	-	-	-	-	-	-	-	2.39%	2.400%	13.79205
R2	FRW	478.670	4.96	-	XXX	-	-	-	-	-	-	-	-	-	1.15%	1.150%	87.17730
B2	YTD	80.700	6.50	-	Y	-	-	-	-	-	-	-	-	-	1.84%	1.850%	13.40261

Tranche Comments

R2: Registration: 144Y Wuue; J2: Registration: 144V Eeus; B2: Registration: 144R Kvzu; I2: Registration: 144V Ipkz;

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
T-2	OCG	425.106	1.14	-	OOO	-	-	-	-	-	Duwwh	RPA	1.65% d	-	1.50%	1.500%	341.00000
L-1	RPA	39.447	6.76	-	D	-	-	-	-	-	Gvnoa	BWA	2.00% c	-	1.64%	1.650%	542.00000
E-2	MSK	94.310	5.12	-	OOO	-	-	-	-	-	Pqclz	WIH	3.75% y	-	3.23%	3.250%	139.00000
Q-1	MLL	183.198	2.11	-	CCC	-	-	-	-	-	Wjuiu	OSO	1.00% q	-	0.90%	0.900%	505.00000
H-1	MNJ	86.949	2.86	-	AAA	-	-	-	-	-	Leqae	QWO	3.00% n	-	2.49%	2.500%	860.00000
R-2	BEC	89.740	1.97	-	OO	-	-	-	-	-	Zlcsc	HUG	2.00% e	-	1.74%	1.750%	641.00000
A-2	WXL	37.200	5.85	-	L	-	-	-	-	-	Anler	VLX	2.75-2.90%	-	2.49%	2.500%	223.00000
W-3	EAZ	246.230	2.75	-	CCC	-	-	-	-	-	Vfsqm	MWC	2.40-2.50%	-	2.29%	2.300%	624.00000
A-1	YPP	98.918	8.74	-	JJ	-	-	-	-	-	Wctyv	RMH	1.35% n	-	1.25%	1.250%	772.00000
S-3	JCG	46.965	5.79	-	GG	-	-	-	-	-	Lwhqc	PHE	3.00-3.25%	-	2.73%	2.750%	234.00000
A-3	OFA	4.169	2.77	-	V	-	-	-	-	-	Ipwgg	KAD	4.00% y	-	3.47%	3.500%	107.00000
E-3	YTO	8.880	6.32	-	VVV	-	-	-	-	-	Pcuvc	IQQ	5.00% m	-	4.46%	4.500%	510.00000

Tranche Comments

Q-1: First Pay: 2013-02-15; Registration: 144N/Dwb J; A-1: First Pay: 2013-02-15; Registration: 144B/Wmh U; L-1: First Pay: 2013-02-15; Registration: 144M/Qhp A; H-1: First Pay: 2013-02-15; Registration: 144F/Fot G; T-2: First Pay: 2013-02-15; Registration: 144Q/Dde W; R-2: First Pay: 2013-02-15; Registration: 144L/Frl C; A-2: First Pay: 2013-02-15; Registration: 144T/Ock N; E-2: First Pay: 2013-02-15; Registration: 144J/Den Y; W-3: First Pay: 2013-02-15; Registration: 144N/Tvx P; S-3: First Pay: 2013-02-15; Registration: 144W/Hxa E; A-3: First Pay: 2013-02-15; Registration: 144X/Fih Y; E-3: First Pay: 2013-02-15; Registration: 144Q/Wfg T;

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
Z2	WZE	36.600	6.18	-	X	-	-	-	-	-	Tsbhi	-	-	-	3.96%	4.000%	55.49365
O2	NAB	904.320	8.19	-	WWW	-	-	-	-	-	Ckmxi	-	-	-	1.99%	2.000%	71.20044
S2	XAI	87.400	4.99	-	Y	-	-	-	-	-	Rvsrw	-	-	-	4.94%	5.000%	15.44315
M1	VSF	7.920	8.90	-	JJJ	-	-	-	-	-	Uvpcc	-	-	-	3.96%	4.000%	33.55895
F1	RUP	61.940	5.50	-	OO	-	-	-	-	-	Qoovn	-	-	-	1.74%	1.750%	45.22779
W2	TPI	49.500	2.47	-	MM	-	-	-	-	-	Ihosb	Exalj	-	-	2.48%	2.500%	41.47387
O1	ISH	246.700	9.24	-	TTT	-	-	-	-	-	Iyhzc	-	-	-	1.34%	1.350%	45.32021
W1	BCY	7.900	8.90	-	W	-	-	-	-	-	Vtfwf	Tcdbu	-	-	3.22%	3.250%	49.26400

Tranche Comments

O1: Registration: 144U Pktd; O2: Registration: 144R Itrz; F1: Registration: 144L Lruq; W2: Registration: 144K Bbou; W1: Registration: 144E Uwie; Z2: Registration: 144P Rrdb; M1: Registration: 144D Jhle; S2: Registration: 144A Xrdi;