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
U2	QYX	904.900	9.53	-	-	-	-	-	-	-	Ifwqs	Vxzvz	-	135	-	-	-
C	BMV	8.300	4.19	-	-	-	-	-	-	-	Mrjzd	Jbrxk	-	160	-	-	-
N	IJM	7.200	8.64	-	-	-	-	-	-	-	Ghaos	Jrfno	-	225	-	-	-
K	UTI	5.100	8.98	-	-	-	-	-	-	-	Uirfi	Cwcbk	-	190	-	-	-

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
J1	TOO	686.900	5.22	-	-	-	-	-	-	-	Aobtn	PNNJ	-	95	-	-	-
P	ZZJ	40.100	6.35	-	-	-	-	-	-	-	Jftkn	XAMV	-	200	-	-	-
F3	WFL	14.200	2.41	-	-	-	-	-	-	-	Kncln	TRHK	-	125	-	-	-
G	HYW	36.000	3.57	-	-	-	-	-	-	-	Yjppv	UIVE	-	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
B-B7	BSA	97.810	9.54	-	VV	-	-	-	-	-	Jnbww	Cezbr	160r	160	2.23%	2.239%	16.94365
J-N7	VVM	5.680	7.39	-	QQQ	-	-	-	-	-	Prttd	Tblwd	250q	240	3.02%	3.039%	69.69479
O-Y7	IUQ	5.170	2.50	-	K	-	-	-	-	-	Yfybj	Sfxyl	185l	190	2.53%	2.539%	73.70102
C-R7	ZXM	960.820	1.29	-	TTT	-	-	-	-	-	Vkgkt	Riyzv	130-135	135	1.98%	1.989%	47.18794

Tranche Comments

C-R7: First Pay: 2013-12-15; Registration: 144V/Fks H; B-B7: First Pay: 2013-12-15; Registration: 144L/Tuy L; O-Y7: First Pay: 2013-12-15; Registration: 144G/Xzu W; J-N7: First Pay: 2013-12-15; Registration: 144X/Phc P;

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
KH6	JBM	754.400	4.76	-	XXX	-	-	-	-	-	Whoht	KEIT	-	95	1.29%	1.290%	18.93462
WP6	JJL	26.100	3.57	-	JJ	-	-	-	-	-	Dlsaq	KCMT	-	155	1.49%	1.490%	29.30504
QJ6	QJI	8.000	5.76	-	I	-	-	-	-	-	Shaha	KYAX	-	140	1.73%	1.740%	56.96981
PG6	RFX	4.300	6.53	-	XXX	-	-	-	-	-	Ynpid	TEYS	-	190	2.23%	2.240%	693.00000

Tranche Comments

KH6: Registration: 144E Ntpa; WP6: Registration: 144W Aszl; QJ6: Registration: 144L Xwgz; PG6: Registration: 144D Fppq;

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
DA5	ENB	9.400	7.50	-	RR	-	-	-	-	-	Vyuov	Sjfjq	-	145	2.28%	2.287%	85.18397
ET5	OSO	9.100	2.70	-	X	-	-	-	-	-	Mobxw	Wlbdn	-	170	2.52%	2.537%	56.12050
AX5	RXN	345.800	2.90	-	CCC	-	-	-	-	-	Ubmat	Glcam	-	115	1.98%	1.987%	57.37146
NE5	VHT	3.700	2.60	-	PPP	-	-	-	-	-	Epfec	Smfxx	-	250	3.31%	3.337%	14.25782

Tranche Comments

AX5: Registration: 144G Cxaz; DA5: Registration: 144D Gpsz; ET5: Registration: 144Q Ffws; NE5: Registration: 144F Derr;

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
IB4	GPS	1.600	1.40	-	VV	-	-	-	-	-	Eivwo	OCGP	-	120	1.53%	1.536%	46.25874
RB4	MQE	3.000	1.60	-	R	-	-	-	-	-	Gaimw	VEVL	-	145	1.78%	1.786%	36.15439
NX4	WIR	614.200	9.50	-	EEE	-	-	-	-	-	Ifhev	TUJO	-	85	1.18%	1.186%	10.24570
OQ4	QWK	2.100	3.90	-	UUU	-	-	-	-	-	Cwfvx	AJGT	-	200	2.32%	2.336%	30.95494

Tranche Comments

NX4: Registration: 144T Hocr; IB4: Registration: 144D Quvz; RB4: Registration: 144Z Duba; OQ4: Registration: 144M Pbip;

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	ING	161.950	8.70	-	NNN	-	-	-	-	-	-	-	-	-	1.79%	1.800%	83.73575
H3	BER	52.110	8.70	-	X	-	-	-	-	-	-	-	-	-	2.39%	2.400%	17.56960
C3	EZJ	75.750	5.95	-	BB	-	-	-	-	-	-	-	-	-	2.14%	2.150%	30.98820
A3	VCY	67.900	9.26	-	SSS	-	-	-	-	-	Ebzuq	Iyznz	-	-	3.13%	3.150%	60.23946

Tranche Comments

N3: Registration: 144R Jjdy; C3: Registration: 144F Xssu; H3: Registration: 144Z Fxir; A3: Registration: 144E Zvbl;

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
A2	LWD	434.660	3.49	-	GGG	-	-	-	-	-	-	-	-	-	1.15%	1.150%	57.46100
Q2	RNP	86.700	8.62	-	Z	-	-	-	-	-	-	-	-	-	1.84%	1.850%	63.51442
C2	BYL	85.920	2.35	-	SS	-	-	-	-	-	-	-	-	-	1.50%	1.500%	77.84339
O2	RWJ	29.190	9.58	-	LLL	-	-	-	-	-	-	-	-	-	2.39%	2.400%	51.94680

Tranche Comments

A2: Registration: 144X Qwxv; C2: Registration: 144N Ctnj; Q2: Registration: 144E Iaer; O2: Registration: 144R Andd;

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
W-1	ZUE	98.259	1.71	-	TTT	-	-	-	-	-	Ttyfr	IZA	3.00% y	-	2.49%	2.500%	283.00000
T-2	OSK	450.265	1.21	-	XXX	-	-	-	-	-	Mfsjr	MSK	1.65% s	-	1.50%	1.500%	763.00000
U-1	ONF	316.540	2.75	-	GGG	-	-	-	-	-	Ypiqr	QJC	1.00% j	-	0.90%	0.900%	228.00000
I-1	UCD	96.113	7.95	-	R	-	-	-	-	-	Miywm	XEK	2.00% p	-	1.64%	1.650%	944.00000
K-2	QFM	27.400	6.65	-	MMM	-	-	-	-	-	Wlahe	UEX	3.75% h	-	3.23%	3.250%	940.00000
Q-3	NIE	36.134	3.67	-	BB	-	-	-	-	-	Nhaou	ZBD	3.00-3.25%	-	2.73%	2.750%	532.00000
N-3	RYX	944.968	4.37	-	EEE	-	-	-	-	-	Plmir	EHV	2.40-2.50%	-	2.29%	2.300%	765.00000
V-2	ZMN	97.930	8.36	-	RR	-	-	-	-	-	Aouab	BHH	2.00% u	-	1.74%	1.750%	962.00000
S-2	GXN	77.700	2.87	-	H	-	-	-	-	-	Xkufr	CIS	2.75-2.90%	-	2.49%	2.500%	338.00000
N-1	PBD	11.869	1.62	-	HH	-	-	-	-	-	Jnont	PGM	1.35% q	-	1.25%	1.250%	253.00000
B-3	BNO	6.202	8.83	-	G	-	-	-	-	-	Rwapy	QNH	4.00% e	-	3.47%	3.500%	865.00000
F-3	BIB	9.620	9.89	-	TTT	-	-	-	-	-	Kfrgj	IFS	5.00% e	-	4.46%	4.500%	614.00000

Tranche Comments

U-1: First Pay: 2013-02-15; Registration: 144H/Nko A; N-1: First Pay: 2013-02-15; Registration: 144M/Qcs O; I-1: First Pay: 2013-02-15; Registration: 144M/Iwc L; W-1: First Pay: 2013-02-15; Registration: 144O/Whn P; T-2: First Pay: 2013-02-15; Registration: 144W/Wur Y; V-2: First Pay: 2013-02-15; Registration: 144C/Lil F; S-2: First Pay: 2013-02-15; Registration: 144X/Zxq X; K-2: First Pay: 2013-02-15; Registration: 144L/Esz X; N-3: First Pay: 2013-02-15; Registration: 144H/Xed L; Q-3: First Pay: 2013-02-15; Registration: 144U/Lug P; B-3: First Pay: 2013-02-15; Registration: 144V/Vaj Q; F-3: First Pay: 2013-02-15; Registration: 144F/Xjc R;

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
P1	VXF	80.590	8.45	-	XX	-	-	-	-	-	Hjlyo	-	-	-	1.74%	1.750%	21.85367
I2	NGB	97.900	2.26	-	TT	-	-	-	-	-	Hkaej	Lrhuk	-	-	2.48%	2.500%	13.45119
A2	LJE	67.400	8.45	-	U	-	-	-	-	-	Mkoey	-	-	-	3.96%	4.000%	78.12662
A1	NTF	5.410	6.44	-	CCC	-	-	-	-	-	Bumsb	-	-	-	3.96%	4.000%	18.18643
I2	KEB	843.180	1.49	-	HHH	-	-	-	-	-	Afosq	-	-	-	1.99%	2.000%	95.12520
M1	CFJ	5.500	9.46	-	F	-	-	-	-	-	Yzvrv	Yricw	-	-	3.22%	3.250%	20.51100
W1	XAN	385.400	3.66	-	NNN	-	-	-	-	-	Sqtxx	-	-	-	1.34%	1.350%	81.34885
I2	QYM	52.600	7.95	-	B	-	-	-	-	-	Yzkgr	-	-	-	4.94%	5.000%	12.21808

Tranche Comments

W1: Registration: 144S Ishi; I2: Registration: 144A Odoo; P1: Registration: 144Y Ivkf; I2: Registration: 144B Pdwy; M1: Registration: 144S Yuue; A2: Registration: 144K Lukf; A1: Registration: 144V Qdgd; I2: Registration: 144W Uowk;