SEC Filing | Ocwen Financial Corporation

View:

Download DOC

Download PDF

Download XLS

Download XBRL

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2013

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from: _____________________ to _____________________

Commission File Number: 1-13219

Ocwen Financial Corporation

(Exact name of registrant as specified in its charter)

Florida	65-0039856
(State or other jurisdiction	(I.R.S. Employer
of incorporation or organization)	Identification No.)

	2002 Summit Boulevard, 6^th Floor, Atlanta, Georgia 30319
	(Address of principal executive offices) (Zip Code)

(561) 682-8000

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	x	Accelerated filer o
Non-accelerated filer	o (Do not check if a smaller reporting company)	Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o No x

Number of shares of Common Stock, $0.01 par value, outstanding as of October 31, 2013: 135,822,932 shares.

OCWEN FINANCIAL CORPORATION

FORM 10-Q

INDEX


PART I – FINANCIAL INFORMATION		PAGE

Item 1.	Financial Statements (unaudited)	3

	Consolidated Balance Sheets (unaudited) at September 30, 2013 and December 31, 2012	3

	Consolidated Statements of Operations (unaudited) for the Three and Nine Months Ended September 30, 2013 and 2012	4

	Consolidated Statements of Comprehensive Income (unaudited) for the Three and Nine Months Ended September 30, 2013 and 2012	5

	Consolidated Statements of Changes in Stockholders’ Equity (unaudited) for the Nine Months Ended September 30, 2013 and 2012	6

	Consolidated Statements of Cash Flows (unaudited) for the Nine Months Ended September 30, 2013 and 2012	7

	Notes to unaudited Consolidated Financial Statements	9

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	46

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	69

Item 4.	Controls and Procedures	72

PART II – OTHER INFORMATION

Item 1.	Legal Proceedings	73

Item 1A.	Risk Factors	73

Item 6.	Exhibits	73

Signatures		75

Forward-Looking Statements

This Quarterly Report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact included in this report, including, without limitation, statements regarding our financial position, business strategy and other plans and objectives for our future operations, are forward-looking statements.

These statements include declarations regarding our management’s beliefs and current expectations. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could”, “intend,” “consider,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict” or “continue” or the negative of such terms or other comparable terminology. Such statements are not guarantees of future performance and involve a number of assumptions, risks and uncertainties that could cause actual results to differ materially from expected results. Important factors that could cause actual results to differ include, but are not limited to, the risks discussed in “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2012 and the following:

●

the adequacy of our financial resources, including our sources of liquidity and ability to fund and recover advances, repay borrowings and comply with debt covenants;

●

the characteristics of our servicing portfolio, including prepayment speeds along with delinquency and advance rates;

●

our ability to grow and adapt our business, including the availability of new loan servicing and other accretive business opportunities;

●

our ability to contain and reduce our operating costs;

●

our ability to successfully modify delinquent loans, manage foreclosures and sell foreclosed properties;

●

our reserves, valuations, provisions and anticipated realization on assets;

●

our ability to effectively manage our exposure to interest rate changes and foreign exchange fluctuations;

●

our credit and servicer ratings and other actions from various rating agencies;

●

uncertainty related to general economic and market conditions, delinquency rates, home prices and disposition timelines on foreclosed properties;

●

uncertainty related to the actions of loan owners, including mortgage-backed securities investors and government sponsored entities (GSEs), regarding loan put-backs, penalties and legal actions;

●

uncertainty related to the processes for judicial and non-judicial foreclosure proceedings, including potential additional costs or delays or moratoria in the future or claims pertaining to past practices;

●

uncertainty related to claims, litigation and investigations brought by private parties and government agencies regarding our servicing, foreclosure, modification and other practices;

●

uncertainty related to legislation, regulations, regulatory agency actions, government programs and policies, industry initiatives and evolving best servicing practices;

●

uncertainty related to acquisitions, including our ability to integrate the systems, procedures and personnel of acquired companies;

●

our ability to maintain our technology systems and our ability to adapt such systems for future operating environments;

●

failure of our internal security measures or breach of our privacy protections;

●

uncertainty related to the political or economic stability of foreign countries in which we have operations;

●

conflicts of interest with our officers and directors; and

●

the loss of the services of our senior managers.

Further information on the risks specific to our business is detailed within this report and our other reports and filings with the Securities and Exchange Commission (SEC) including our Annual Report on Form 10-K for the year ended December 31, 2012, our quarterly reports on Form 10-Q and our current reports on Form 8-K. Forward-looking statements speak only as of the date they were made and except for our ongoing obligations under the U.S. federal securities laws, we undertake no obligation to update or revise forward-looking statements whether as a result of new information, future events or otherwise.

PART I – FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(unaudited)

(Dollars in thousands, except share data)

	September 30, 2013			December 31, 2012
Assets
Cash	$	357,486		$	220,130
Loans held for sale, at fair value		335,102			426,480
Advances		946,287			184,463
Match funded advances		533,725			3,049,244
Mortgage servicing rights, at amortized cost		1,736,943			678,937
Mortgage servicing rights, at fair value		96,938			85,213
Receivables, net		223,404			137,713
Deferred tax assets, net		93,343			92,136
Goodwill and intangibles		407,620			412,866
Premises and equipment, net		56,837			33,247
Debt service accounts		45,462			88,748
Other assets		478,533			273,578
Total assets	$	5,311,680		$	5,682,755

Liabilities, Mezzanine Equity and Stockholders’ Equity Liabilities
Match funded liabilities	$	363,012		$	2,532,745
Other borrowings		2,592,591			1,096,679
Other liabilities		554,708			288,537
Total liabilities		3,510,311			3,917,961

Commitments and Contingencies (Note 25)

Mezzanine Equity
Series A Perpetual Convertible Preferred stock, $.01 par value; 200,000 shares authorized; 62,000 and 162,000 shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively; redemption value $62,000 plus accrued and unpaid dividends at September 30, 2013		59,945			153,372

Stockholders’ Equity
Common stock, $.01 par value; 200,000,000 shares authorized; 135,822,932 and 135,637,932 shares issued and outstanding at September 30, 2013 and December 31, 2012, respectively		1,358			1,356
Additional paid-in capital		864,723			911,942
Retained earnings		882,412			704,565
Accumulated other comprehensive loss, net of income taxes		(7,069	)		(6,441	)
Total stockholders’ equity		1,741,424			1,611,422
Total liabilities, mezzanine equity and stockholders’ equity	$	5,311,680		$	5,682,755

The accompanying notes are an integral part of these consolidated financial statements.

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(Dollars in thousands, except per share data)

	Three Months						Nine Months
For the Periods Ended September 30,	2013			2012			2013			2012
Revenue
Servicing and subservicing fees	$	483,267		$	223,011		$	1,333,392		$	578,435
Gain on loans held for sale, net		28,262			—			72,912			—
Other revenues		19,711			9,689			76,014			30,178
Total revenue		531,240			232,700			1,482,318			608,613

Operating expenses
Compensation and benefits		118,054			29,759			330,679			90,546
Amortization of servicing rights		79,183			20,150			197,435			53,561
Servicing and origination		34,236			9,838			89,740			18,988
Technology and communications		38,809			11,608			102,698			31,999
Professional services		19,090			5,241			99,228			19,743
Occupancy and equipment		30,786			10,899			74,631			36,484
Other operating expenses		26,102			5,298			66,007			13,489
Total operating expenses		346,260			92,793			960,418			264,810

Income from operations		184,980			139,907			521,900			343,803

Other income (expense)
Interest income		5,379			2,084			17,330			6,434
Interest expense		(110,055	)		(58,417	)		(303,339	)		(163,660	)
Gain (loss) on debt redemption		1,282			(653	)		(12,556	)		(653	)
Other, net		(5,311	)		(2,175	)		(8,215	)		(4,895	)
Other expense, net		(108,705	)		(59,161	)		(306,780	)		(162,774	)

Income before income taxes		76,275			80,746			215,120			181,029
Income tax expense		9,273			29,346			26,250			65,447
Net income		67,002			51,400			188,870			115,582
Preferred stock dividends		(1,446	)		—			(4,450	)		—
Deemed dividend related to beneficial conversion feature of preferred stock		(4,401	)		—			(6,573	)		—
Net income attributable to Ocwen common stockholders	$	61,155		$	51,400		$	177,847		$	115,582

Earnings per share attributable to Ocwen common stockholders
Basic	$	0.45		$	0.38		$	1.31		$	0.87
Diluted	$	0.44		$	0.37		$	1.27		$	0.84


Weighted average common shares outstanding
Basic		135,787,834			134,928,486			135,705,892			133,483,354
Diluted		140,057,195			138,702,881			139,747,490			138,301,865

The accompanying notes are an integral part of these consolidated financial statements.

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited)
(Dollars in thousands unless otherwise indicated)

	Three Months					Nine Months
For the Periods Ended September 30,	2013		2012			2013			2012

Net income	$	67,002	$	51,400		$	188,870		$	115,582

Other comprehensive income (loss), net of income taxes:

Unrealized foreign currency translation income (loss) arising during the period		30		(1)			707			(1)

Change in deferred loss on cash flow hedges arising during the period (1)		—		(1,743	)		(7,537	)		(5,476	)
Reclassification adjustment for losses on cash flow hedges included in net income (2)		4,714		1,947			6,198			6,749
Net change in deferred loss on cash flow hedges		4,714		204			(1,339	)		1,273

Other		1		1			4			4

Total other comprehensive income, net of income taxes		4,745		204			(628	)		1,276
Comprehensive income	$	71,747	$	51,604		$	188,242		$	116,858

(1)

Net of income tax benefit of $0.9 million for the three months ended September 30, 2012 and $4.8 million and $3.1 million for the nine months ended September 30, 2013 and 2012, respectively.

(2)

Net of income tax expense of $3.1 million and $1.1 million for the three months ended September 30, 2013 and 2012, respectively, and $3.9 million and $3.8 million for the nine months ended September 30, 2013 and 2012, respectively.

The accompanying notes are an integral part of these consolidated financial statements.

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(unaudited)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 AND 2012
(Dollars in thousands)

	Common Stock						Additional Paid-in			Retained			Accumulated Other Comprehensive Loss,
	Shares			Amount			Capital			Earnings			Net of Taxes			Total

Balance at December 31, 2012		135,637,932		$	1,356		$	911,942		$	704,565		$	(6,441	)	$	1,611,422
Net income		—			—			—			188,870			—			188,870
Preferred stock dividends ($27.92 per share)		—			—			—			(4,450	)		—			(4,450	)
Deemed dividend related to beneficial conversion feature of preferred stock		—			—			—			(6,573	)		—			(6,573	)
Conversion of Series A preferred stock		3,145,640			31			99,969			—			—			100,000
Repurchase of common stock		(3,145,640	)		(31	)		(157,849	)		—			—			(157,880	)
Exercise of common stock options		172,969			2			(188	)		—			—			(186	)
Equity-based compensation		12,031			—			10,849			—			—			10,849
Other comprehensive loss, net of income taxes		—			—			—			—			(628	)		(628	)
Balance at September 30, 2013		135,822,932		$	1,358		$	864,723		$	882,412		$	(7,069	)	$	1,741,424


Balance at December 31, 2011		129,899,288		$	1,299		$	826,121		$	523,787		$	(7,896	)	$	1,343,311
Net income		—			—			—			115,582			—			115,582
Conversion of 3.25% Convertible Notes		4,635,159			46			56,364			—			—			56,410
Exercise of common stock options		462,041			5			2,058			—			—			2,063
Equity-based compensation		8,877			—			4,572			—			—			4,572
Other comprehensive income, net of income taxes		—			—			—			—			1,276			1,276
Balance at September 30, 2012		135,005,365		$	1,350		$	889,115		$	639,369		$	(6,620	)	$	1,523,214

The accompanying notes are an integral part of these consolidated financial statements.

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(Dollars in thousands)

For the Nine Months Ended September 30,	2013			2012
Cash flows from operating activities
Net income	$	188,870		$	115,582
Adjustments to reconcile net income to net cash provided by operating activities
Amortization of mortgage servicing rights		197,435			53,561
Amortization of debt discount		1,082			2,679
Amortization of debt issuance costs – senior secured term loans		3,264			3,050
Depreciation		17,153			3,896
Gain on sales of loans		(72,912	)		—
Realized and unrealized losses on derivative financial instruments, net		12,896			3,900
Loss on extinguishment of debt		12,556			653
Origination and purchase of loans held for sale		(7,072,260	)		—
Proceeds from sale and collection of loans held for sale		7,006,883			1,136
Changes in assets and liabilities:
Decrease in advances and match funded advances		424,008			1,213,917
Decrease in receivables and other assets, net		265,554			3,184
Increase in servicer liabilities		13,046			14,474
Increase in other liabilities		14,737			7,911
Other, net		8,143			10,208
Net cash provided by operating activities		1,020,455			1,434,151
Cash flows from investing activities
Cash paid to acquire ResCap Servicing Operations (a component of Residential Capital, LLC)		(2,260,830	)		—
Cash paid to acquire Liberty Home Equity Solutions, Inc.		(26,568	)		—
Purchase of mortgage servicing rights, net		(676,750	)		(175,508	)
Acquisition of advances in connection with the purchase of mortgage servicing rights		(445,478	)		(1,914,687	)
Origination of loans held for investment		(274,081	)		—
Principal payments received on loans held for investment		2,164			—
Proceeds from sale of MSRs		21,511			—
Proceeds from sale of advance financing subsidiary and special purpose entity		—			76,334
Proceeds from sale of match funded advances		3,492,489			1,084,309
Proceeds from sale of diversified fee businesses to Altisource Portfolio Solutions, S.A.		215,700			—
Net cash acquired in acquisition of Correspondent One S.A.		22,108			—
Distributions of capital from unconsolidated entities		1,300			2,839
Additions to premises and equipment		(24,475	)		(16,596	)
Purchase of real estate		—			(6,501	)
Other		2,947			5,009
Net cash provided by (used in) investing activities		50,037			(944,801	)
Cash flows from financing activities
Net repayment of match funded liabilities		(2,169,732	)		(352,963	)
Proceeds from other borrowings		7,935,374			29,784
Repayment of other borrowings		(7,182,275	)		(191,238	)
Payment of debt issuance costs – senior secured term loan		(25,547	)		—
Proceeds from sale of mortgage servicing rights accounted for as a financing		404,509			184,205
Proceeds from sale of loans accounted for as a financing		272,652			—
Redemption of 10.875% Capital Securities		—			(26,829	)
Repurchase of common stock		(157,880	)		—
Proceeds from exercise of common stock options		947			1,969
Payment of preferred stock dividends		(4,534	)		—
Other		(6,650	)		(8,009	)
Net cash used in financing activities		(933,136	)		(363,081	)
Net increase in cash		137,356			126,269
Cash at beginning of period		220,130			144,234
Cash at end of period	$	357,486		$	270,503

The accompanying notes are an integral part of these consolidated financial statements.

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS – (Continued)
(Dollars in thousands)

For the Nine Months Ended September 30,	2013			2012
Supplemental non-cash investing and financing activities
Conversion of Series A preferred stock to common stock	$	100,000		$	—
Conversion of 3.25% Convertible Notes to common stock		—			56,410

Supplemental business acquisition information – ResCap Servicing Operations
Fair value of assets acquired
Advances	$	(1,722,379	)	$	—
Mortgage servicing rights		(391,853	)		—
Premises and equipment		(16,423	)		—
Goodwill		(201,810	)		—
Receivables and other assets		(2,989	)		—
		(2,335,454	)		—
Fair value of liabilities assumed
Accrued expenses and other liabilities		74,624			—
Total consideration		(2,260,830	)		—
Amount due to seller for purchase price adjustments		—			—
Cash paid		(2,260,830	)		—
Less cash acquired		—			—
Net cash paid	$	(2,260,830	)	$

(1)

See Note 4 – Business Acquisitions for additional information regarding the acquisitions of Liberty Home Equity Solutions, Inc. and Correspondent One S.A. and Note 9 – Mortgage Servicing for additional information regarding the acquisition of mortgage servicing rights from Ally Bank and OneWest Bank.

The accompanying notes are an integral part of these consolidated financial statements.

OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2013

(Dollars in thousands, except per share data or if otherwise indicated)

Note 1

Description of Business, Basis of Presentation and Significant Accounting Policies

Organization

Ocwen Financial Corporation (NYSE: OCN) (Ocwen, OCN, “we”, or “us”) is a financial services holding company which, through its subsidiaries, is engaged in the servicing and origination of mortgage loans. Ocwen is headquartered in Atlanta, Georgia with offices throughout the United States and in the United States Virgin Islands (USVI) with support operations in India and Uruguay. Ocwen is a Florida corporation organized in February 1988. Ocwen owned all of the common stock of one of its primary operating subsidiaries, Ocwen Mortgage Servicing, Inc. (OMS), and directly or indirectly owned all of the outstanding stock of its other primary operating subsidiaries: Ocwen Loan Servicing, LLC (OLS), Ocwen Financial Solutions Private Limited, Homeward Residential, Inc. (Homeward) and Liberty Home Equity Solutions, Inc. (Liberty) (formerly known as Genworth Financial Home Equity Access, Inc.).

We are licensed to service mortgage loans and to originate mortgage loans in all jurisdictions in which we operate.

We purchase existing mortgage servicing rights (MSRs) from market participants and generate new servicing rights through our origination activities. We perform primary and master servicer activities on behalf of investors and other servicers, including the Federal National Mortgage Association (Fannie Mae), Federal Home Loan Mortgage Corporation (Freddie Mac) and Government National Mortgage Association (Ginnie Mae) (collectively, the GSEs). We service prime and non-prime mortgages including mortgages included in private label mortgage-backed securities. As primary servicer, we may make certain payments of property taxes and insurance premiums, default and property maintenance payments, as well as advances of principal and interest payments before collecting them from borrowers. As master servicer, we collect mortgage payments from primary servicers and distribute the funds to investors in the mortgage-backed securities. To the extent that the primary servicer does not advance the scheduled principal and interest, as master servicer we are responsible for advancing the shortfall subject to certain limitations.

We originate, purchase, sell and securitize prime forward and reverse mortgages. These loans are insured or guaranteed by the Federal Housing Authority (FHA) or the Department of Veterans Affairs (VA) or conform to the underwriting standards of Fannie Mae or Freddie Mac. The GSEs guarantee these securitizations.

We are actively engaged in identifying and completing asset and other acquisitions in connection with our growth strategy. This could involve the acquisition of domestic and international servicing and/or origination platforms or related assets. See Note 4 – Business Acquisitions for additional information.

On June 13, 2013, OLS entered into a mortgage servicing rights purchase and sale agreement (Purchase Agreement) with OneWest Bank, FSB, a federal savings bank (the Seller), pursuant to which OLS agreed to purchase MSRs and related servicing advance receivables (the OneWest MSR Transaction). No operations, entities or other assets were acquired in the transaction. Contemporaneously with the execution of the Purchase Agreement, Ocwen executed a guarantee pursuant to which it agreed to guarantee the obligations and performance of OLS under the Purchase Agreement. As part of the OneWest MSR Transaction, each of the Seller and OLS have agreed to indemnification provisions for the benefit of the other party.

The OneWest MSR Transaction is closing in stages, and we expect that the majority of loans will be boarded onto our primary servicing platform by December 31, 2013. The GSE loans were boarded during August and September, and we expect to board the majority of the private label securities in November. Each closing is subject to, among other things, receipt of certain investor and third party consents and customary closing conditions. In the event that all of the closings have not been completed by January 31, 2014, the unsettled component of the transaction would be subject to termination in accordance with the terms of the Purchase Agreement.

On various dates beginning on April 1, 2013 and continuing through August 31, 2013, the date on which our purchase obligation terminated, we completed the acquisition of Fannie Mae and Freddie Mac MSRs and related advances from Ally Bank (Ally MSR Transaction), a wholly-owned subsidiary of Ally Financial Inc. (Ally), the indirect parent of Residential Capital, LLC (ResCap). Prior to the closing, we subserviced the related MSRs on behalf of Ally Bank. We assumed certain origination representation and warranty obligations in connection with the Ally MSR Transaction. No operations, entities or other assets were acquired in the transaction.

On April 1, 2013, we completed the acquisition of Liberty (the Liberty Acquisition) through a stock purchase agreement. Liberty is engaged in the origination, purchase, sale and securitization of reverse mortgage loans, both retail and wholesale.

On February 15, 2013, we completed the acquisition of certain assets and operations of ResCap in connection with the asset sale by ResCap and certain of its subsidiaries pursuant to a plan under Chapter 11 of the Bankruptcy Code (the ResCap Acquisition). We purchased MSRs related to private label, Freddie Mac and Ginnie Mae residential forward mortgage loans and certain master and subservicing agreements. The ResCap Acquisition included advances and elements of the servicing platform related to the acquired MSRs. Under the terms of the ResCap Acquisition, we are obligated to acquire certain servicing rights and subservicing agreements that were not settled as part of the initial closing on February 15, 2013 as a result of objections raised in connection with the sale. We completed subsequent settlements as objections were resolved on July 1 and September 1, 2013. We expect to have additional settlements through December 31, 2013 in connection with the ResCap Acquisition.

On December 27, 2012, we completed the merger by and among Ocwen, O&H Acquisition Corp., a Delaware corporation and a wholly-owned subsidiary of Ocwen, Homeward Residential Holdings, Inc. (Homeward Holding) and WL Ross & Co. LLC, a Delaware limited liability company as shareholder representative. Pursuant to the merger, O&H Acquisition Corp. merged with and into Homeward Holding with Homeward Holding continuing as the surviving corporation and becoming a wholly-owned subsidiary of Ocwen (the Homeward Acquisition). Homeward primarily engages in the origination, purchase, sale and securitization of prime loans and the servicing of residential forward mortgage loans.

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in conformity with the instructions of the Securities and Exchange Commission (SEC) to Form 10-Q and SEC Regulation S-X, Article 10, Rule 10-01 for interim financial statements. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (GAAP) for complete financial statements. In our opinion, the accompanying unaudited consolidated financial statements contain all adjustments, consisting only of normal recurring accruals, necessary for a fair presentation. The results of operations and other data for the three and nine months ended September 30, 2013 are not necessarily indicative of the results that may be expected for any other interim period or for the year ending December 31, 2013. The unaudited consolidated financial statements presented herein should be read in conjunction with the audited consolidated financial statements and related notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2012.

The preparation of financial statements in conformity with GAAP requires that we make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ materially from those estimates. Material estimates that are particularly significant in the near or medium term relate to fair value measurements, the provision for potential losses that may arise from litigation proceedings, representation and warranty and other indemnification obligations, the amortization of MSRs and the valuation of goodwill and deferred tax assets.

Principles of Consolidation

Our financial statements include the accounts of Ocwen, its majority-owned subsidiaries and any variable interest entity (VIE) where we have determined that we are the primary beneficiary. We apply the equity method of accounting to investments when the entity is not a VIE, and we are able to exercise significant influence, but not control, over the policies and procedures of the entity but own 50% or less of the voting securities. We have eliminated intercompany accounts and transactions in consolidation.

Reclassification

Within the revenue section of the Consolidated Statement of Operations for the three and nine months ended September 30, 2012, we reclassified Process management fees of $8.9 million and $27.6 million to Other revenues. In addition, certain other insignificant amounts in the Consolidated Statements of Operations and Cash Flows for prior periods have been reclassified to conform to the current period presentation. These reclassifications had no impact on our consolidated financial position, cash flows or results of operations.

Significant Accounting Policies

Transfers of Financial Assets

We securitize, sell and service forward and reverse residential mortgage loans. Securitization transactions typically involve the use of VIEs and are accounted for either as sales or as secured financings. We typically retain economic interests in the securitized assets in the form of servicing rights and obligations. In order to efficiently finance our assets and operations and create liquidity, we may sell servicing advances, MSRs and the right to receive servicing fees, excluding ancillary income, relating to certain of our MSRs (Rights to MSRs).

In order to determine whether or not a VIE is required to be consolidated, we consider our ongoing involvement with the VIE. In circumstances where we have both the power to direct the activities that most significantly impact the VIEs performance and the obligation to absorb losses or the right to receive benefits that could be significant, we would conclude that we would consolidate the entity, which precludes us from recording an accounting sale in connection with the transfer of the financial assets. In the case of a consolidated VIE, we continue to record the underlying residential mortgage loans or servicing advances, and we record the securitized debt on our consolidated balance sheet.

In the case of transfers where either one or both of the power or economic criteria above are not met, we evaluate whether we achieve a sale for accounting purposes. In order to achieve a sale, the transferred assets must be legally isolated, not be constrained by restrictions from further transfer, and be deemed to be beyond our control. If we fail any of these three criteria, the accounting is consistent with a secured financing as described in the preceding paragraph. Subsequent to the determination that a transaction does not meet the accounting sale criteria, we may determine that we meet the criteria. In the event we subsequently meet the accounting sale criteria, we derecognize the transferred assets and related liabilities.

In the case of transfers of MSRs and Rights to MSRs where we retain the right to subservice, we defer the related gain or loss and amortize the balance over the life of the subservicing agreement.

Gains or losses on off-balance sheet securitizations take into consideration any retained interests, including servicing rights and representation and warranty obligations, both of which are initially recorded at fair value at the date of sale in Gain on loans held for sale, net, in our Consolidated Statements of Operations.

Recent Accounting Pronouncements

Accounting Standards Update (ASU) 2011-11, (Accounting Standards Codification (ASC) 210, Balance Sheet): Disclosures about Offsetting Assets and Liabilities and ASU 2013-01: Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. This ASU contains new disclosure requirements regarding the nature of an entity’s rights of offset and related arrangements associated with financial and derivative instruments. ASU 2013-01 clarified the scope of transactions that are subject to ASU 2011-11. The new disclosures also provide information about gross and net exposures. Retrospective application is required for all comparative periods presented. Our adoption of these standards on January 1, 2013 did not have a material impact on our unaudited consolidated financial statements, as the requirements relate to disclosures only.

ASU 2013-02 (ASC 220, Comprehensive Income): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income (which amends ASC 220, Comprehensive Income). ASC 2013-02 contains new requirements related to the presentation and disclosure of items that are reclassified out of accumulated other comprehensive income. The ASU is required to be applied prospectively. Adoption of this standard on January 1, 2013 did not have a material impact on our unaudited consolidated financial statements, as the requirements relate to disclosures only.

ASU 2013-04 (ASC 405, Liabilities): Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date, a consensus of the FASB Emerging Issues Task Force (EITF). On February 28, 2013, the FASB issued ASU 2013-04. The ASU requires an entity to measure obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of this guidance is fixed at the reporting date, as the sum of the following:

The amount the reporting entity agreed to pay on the basis of its arrangement among its co-obligors, and

Any additional amount the reporting entity expects to pay on behalf of its co-obligors.

Required disclosures include a description of the joint-and-several arrangement and the total outstanding amount of the obligation for all joint parties. The ASU permits entities to aggregate disclosures (as opposed to providing separate disclosures for each joint-and-several obligation). The ASU is effective for all prior periods in fiscal years beginning on or after December 15, 2013 (and interim reporting periods within those years). The ASU should be applied retrospectively to obligations with joint-and-several liabilities existing at the beginning of an entity’s fiscal year of adoption. Entities that elect to use hindsight in measuring their obligations during the comparative periods must disclose that fact. Early adoption is permitted. We are currently evaluating the effect of adopting this standard effective January 1, 2014, but we do not anticipate that our adoption will have a material impact on our consolidated financial condition or results of operations.

ASU 2013-05 (ASC 830, Foreign Currency Matters): Parent’s Accounting for the Cumulative Translation Adjustment upon Derecognition of Certain Subsidiaries or Groups of Assets within a Foreign Entity or of an Investment in a Foreign Entity, a consensus of the FASB Emerging Issues Task Force. On March 4, 2013, the FASB issued ASU 2013-05, which requires that the entire amount of a cumulative translation adjustment (CTA) related to an entity’s investment in a foreign entity should be released when there has been a:

●

sale of a subsidiary or group of net assets within a foreign entity and the sale represents the substantially complete liquidation of the investment in the foreign entity,

●

loss of a controlling financial interest in an investment in a foreign entity (i.e., the foreign entity is deconsolidated), or

●

step acquisition for a foreign entity (i.e., when an entity has changed from applying the equity method for an investment in a foreign entity to consolidating the foreign entity).

The ASU does not change the requirement to release a pro rata portion of the CTA of the foreign entity into earnings for a partial sale of an equity method investment in a foreign entity. The ASU is effective for fiscal years (and interim periods within those fiscal years) beginning on or after December 15, 2013. The ASU should be applied prospectively from the beginning of the fiscal year of adoption. We are currently evaluating the effect of adopting this standard effective January 1, 2014, but we do not anticipate that our adoption will have a material impact on our consolidated financial condition or results of operations.

ASU 2013-10 (ASC 815, Derivatives and Hedging): Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes (a consensus of the FASB Emerging Issues Task Force). On July 17, 2013, the FASB issued ASU 2013-10, which permits the Fed Funds Effective Swap Rate to be used as a U.S. benchmark interest rate for hedge accounting purposes under ASC 815, in addition to interest rates on direct Treasury obligations of the U.S. government (UST) and the London Interbank Offered Rate (LIBOR). The ASU also removes the restriction on using different benchmark rates for similar hedges. The ASU is effective prospectively for qualifying new or redesignated hedging relationships entered into on or after July 17, 2013. Because we terminated our remaining interest rate swap agreements on May 31, 2013, our adoption of this standard did not have a material impact on our consolidated financial condition or results of operations.

ASU 2013-11 (ASC 740, Income Taxes): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (a consensus of the FASB Emerging Issues Task Force). On July 18, 2013, the FASB issued ASU 2013-11, which clarifies that an unrecognized tax benefit, or a portion thereof, should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. To the extent a net operating loss carryforward, a similar tax loss, or a tax credit carryforward is not available at the reporting date under the tax law of the applicable jurisdiction to settle any additional income taxes that would result from the disallowance of a tax position or the tax law of the applicable jurisdiction does not require the entity to use, and the entity does not intend to use, the deferred tax asset for such purpose, the unrecognized tax benefit should be presented in the financial statements as a liability and should not be combined with deferred tax assets. The assessment of whether a deferred tax asset is available is based on the unrecognized tax benefit and deferred tax asset that exist at the reporting date and should be made presuming disallowance of the tax position at the reporting date.

The ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2013. Early adoption is permitted. The ASU should be applied prospectively to all unrecognized tax benefits that exist at the effective date. Retrospective application is permitted. We are currently evaluating the effect of adopting this standard effective January 1, 2014, but we do not anticipate that our adoption will have a material impact on our consolidated financial condition or results of operations.

Note 2

Securitizations and Variable Interest Entities

We securitize, sell and service forward and reverse residential mortgage loans and regularly transfer financial assets in connection with asset-backed financing arrangements. We have aggregated these securitizations and asset-backed financing arrangements into two groups: (1) securitizations of residential mortgage loans and (2) financings of advances on loans serviced for others.

We have determined that the SPEs created in connection with our match funded financing facilities are VIEs of which we are the primary beneficiary. We also determined that we were the primary beneficiary for certain residential mortgage loan securitization trusts which were de-recognized at December 31, 2012, upon sale of our retained interest to a third party.

Securitizations of Residential Mortgage Loans

Currently, we securitize forward and reverse residential mortgage loans involving the GSEs. We retain the right to service these loans and receive servicing fees based upon the securitized loan balances and certain ancillary fees, all of which are reported in servicing and subservicing fees on the Consolidated Statements of Operations. In prior years, we securitized residential mortgage loans through “private label” securitization trusts. We continued to be involved with the securitization trusts, typically by acting as the servicer or sub-servicer for the loans held by the trust and by retaining a beneficial ownership interest in the securitization trust. The beneficial interests that we held consisted of both subordinate and residual securities that were either retained at the time of the securitization or subsequently acquired. We also acquired residual and subordinated interests in trusts where we were not the transferor but were the servicer.

In December 2012, we sold the beneficial interests that we held in the four consolidated securitization trusts and deconsolidated these securitization trusts. All assets and liabilities associated with the trusts were derecognized. We have no obligation to provide financial support to unconsolidated securitization trusts and have provided no such support. The beneficial owners of the trusts can look only to the assets of the securitization trusts for satisfaction of the debt issued by the securitization trusts and have no recourse against the assets of Ocwen. The general creditors of Ocwen have no claim on the assets of the trusts.

Transfers of Forward Loans

As part of our origination activities, we sell or securitize forward loans that we originate or that we purchase from third parties, generally in the form of mortgage-backed securities guaranteed by the GSEs. Securitization usually occurs within 30 days of loan closing or purchase. We retain servicing rights associated with the transferred loans and receive a servicing fee for services provided. We act only as a fiduciary and do not have a variable interest in the securitization trusts. As a result, we account for these transactions as sales upon transfer.

We elected to measure loans held for sale at fair value. We report interest income on loans held for sale in other income (expense). We report the gain or loss on the transfer of the loans held for sale in Gain on loans held for sale, net in the Consolidated Statements of Operations. We also include in Gain on loans held for sale, net changes in fair value of loans and the gain or loss on the related derivatives. See Note 19 – Derivative Financial Instruments and Hedging Activities for information on these derivative financial instruments. We include all changes in loans held for sale and related derivative balances in operating activities in the Consolidated Statements of Cash Flows.

The following table presents a summary of cash flows received from and paid to securitization trusts related to transfers accounted for as sales that were outstanding during the periods ended September 30, 2013:

	Three Months			Nine Months
Proceeds received from securitizations	$	1,776,309		$	6,240,459
Servicing fees collected		6,317			13,125
Purchases of previously transferred assets, net of claims reimbursed		(358	)		(358	)
	$	1,782,268		$	6,253,226

In connection with these transfers, we recorded MSRs of $16.3 million and $63.2 million for the three and nine months ended September 30, 2013. We initially record the MSRs at fair value and subsequently account for them at amortized cost. See Note 9 – Mortgage Servicing for information relating to MSRs.

Certain guarantees arise from agreements associated with the transfers of loans. Under these agreements, we may be obligated to repurchase the loans, or otherwise indemnify or reimburse the investor or insurer, for losses incurred due to material breach of contractual representations and warranties. See Note 16 – Other Liabilities for further information.

The following table presents the carrying amounts of our assets that relate to our continuing involvement with forward loans that we have transferred with servicing rights retained since the Homeward Acquisition as well as our maximum exposure to loss including the unpaid principal balance of the transferred loans:

	September 30, 2013		December 31, 2012
Carrying value of assets:
Mortgage servicing rights, at amortized cost	$	53,562	$	—
Mortgage servicing rights, at fair value		2,751		2,908
Advances and match funded advances		16,254		—
Unpaid principal balance of loans transferred (1)		6,125,869		238,010
Maximum exposure to loss	$	6,198,436	$	240,918

(1)

The UPB of the loans transferred is the maximum exposure to loss under our standard representations and warranties obligations.

At September 30, 2013, only 1.0% of the transferred residential loans that we serviced were 60 days or more past due. During the three and nine months ended September 30, 2013, there were no charge-offs, net of recoveries, associated with these transferred loans.

Transfers of Reverse Mortgages

We are an approved issuer of Ginnie Mae Home Equity Conversion Mortgage-Backed Securities (HMBS) that are guaranteed by Ginnie Mae. With the acquisition of Liberty, we have begun to originate Home Equity Conversion Mortgages (HECMs or reverse mortgages) that are insured by the FHA. We then pool the loans into HMBS that we sell into the secondary market with servicing rights retained. Based upon the structure of the Ginnie Mae securitization program, we have determined that loan transfers in the HMBS program do not meet the definition of a participating interest because of the servicing requirements in the product that require the Issuer/Servicer to absorb some level of interest rate risk, cash flow timing risk and incidental credit risk. As a result, HECMs do not qualify for sale accounting, and we, therefore, account for these transfers as secured borrowings. Under this accounting treatment, the HECMs remain on our Consolidated Balance Sheet as loans held for investment (Loans – Restricted for Securitization Investors) in Other assets. We record the proceeds from the transfer of assets as secured borrowings (Secured borrowing – owed to securitization investors) in Other borrowings and recognize no gain or loss on the transfer. Holders of participating interests in the HMBS have no recourse against Ocwen, except for standard representations and warranties and our contractual obligation to service the HECMs and the HMBS, and have no recourse against the assets of Ocwen.

We have elected to measure the HECMS and HMBS-related borrowings at fair value. The changes in fair value of the HECMs and HMBS-related borrowings are included in other revenues in our Consolidated Statement of Operations. Included in net fair value gains on the HECMs and related HMBS borrowings are the interest income that we expect to be collected on the HECMs and the interest expense that we expect to be paid on the HMBS-related borrowings. We report originations and payments of HECMs in investing activities in the Consolidated Statements of Cash Flows. We report net fair value gains on HECMs and the related HMBS borrowings as an adjustment to the net cash provided by or used in operating activities in the Consolidated Statements of Cash Flows. Proceeds from securitizations of HECMs and payments on HMBS-related borrowings are included in financing activities in the Consolidated Statements of Cash Flows.

We had HMBS-related borrowings of $284.3 million and $290.9 million of HECMs pledged as collateral to the pools at September 30, 2013.

Financings of Advances on Loans Serviced for Others

Match funded advances on loans serviced for others result from our transfers of residential loan servicing advances to SPEs in exchange for cash. We consolidate these SPEs because the transfers do not qualify for sales accounting treatment or because Ocwen is the primary beneficiary of the SPE.

These SPEs issue debt supported by collections on the transferred advances. We made these transfers under the terms of our advance facility agreements. We classify the transferred advances on our Consolidated Balance Sheet as Match funded advances and the related liabilities as Match funded liabilities. The SPEs use collections of the pledged advances to repay principal and interest and to pay the expenses of the SPE. Holders of the debt issued by these entities can look only to the assets of the SPE for satisfaction of the debt and have no recourse against Ocwen. However, Ocwen and OLS have guaranteed the payment of the obligations under the securitization documents of one of the entities. The maximum amount payable under the guarantee is limited to 10% of the notes outstanding at the end of the facility’s revolving period in December 2014. The entity to which this guarantee applies had $37.6 million of notes outstanding at September 30, 2013. Ocwen and OLS had previously guaranteed the payment of obligations under the securitization documents of one additional entity; however, in July 2013, the notes outstanding under this facility were repaid, and the facility was terminated. The assets and liabilities of the advance financing SPEs are comprised solely of Match funded advances, Debt service accounts, Match funded liabilities and amounts due to affiliates. Amounts due to affiliates are eliminated in consolidation.

See Note 8 – Match Funded Advances, Note 12 – Debt Service Accounts and Note 14 – Match Funded Liabilities for additional information.

Note 3

Transfers of Financial Assets

In order to efficiently finance our assets and operations and create liquidity, we periodically sell MSRs, Rights to MSRs and servicing advances to market participants, including Home Loan Servicing Solutions, Ltd. and its wholly owned subsidiary, HLSS Holdings, LLC (collectively HLSS). We typically retain the right to subservice loans when we sell MSRs and rights to MSRs. To the extent applicable, HLSS may also acquire advance SPEs and the related match funded liabilities (together with the purchase of Rights to MSRs and servicing advances, the HLSS Transactions). During the nine months ended September 30, 2013 and 2012, we completed HLSS Transactions relating to the Rights to MSRs for $109.8 billion and $48.2 billion of UPB, respectively.

As part of the HLSS Transactions, we retain legal ownership of the MSRs and continue to service the related mortgage loans. We are obligated to transfer legal ownership of the MSRs to HLSS upon obtaining all required third party consents. At that time, we would subservice the MSRs pursuant to our subservicing agreement, as amended, with HLSS. See Note 23 – Related Party Transactions for additional information.

The following table provides a summary of the assets and liabilities sold to HLSS in connection with the HLSS Transactions during the nine months ended September 30:

	2013		2012
Sale of MSRs accounted for as a financing	$	388,472	$	184,269

Sale of match funded advances		3,489,907		1,088,505

Sale of advance SPEs:
Match funded advances		—		413,374
Debt service account		—		14,786
Prepaid lender fees and debt issuance costs		—		5,422
Other prepaid expenses		—		1,928
Match funded liabilities		—		(358,335	)
Accrued interest payable and other accrued expenses		—		(841	)
Net assets of advance SPEs		—		76,334
Sales price, as adjusted		3,878,379		1,349,108
Amount due to (from) HLSS for post-closing adjustments at September 30		—		(4,260	)
		3,878,379		1,344,848
Amount received from (paid to) HLSS as settlement of post-closing adjustments outstanding at the end of the previous year		1,410		—
Total cash received	$	3,879,789	$	1,344,848

Because we retained legal title to the MSRs, the sales of Rights to MSRs are accounted for as financings. To the extent that we obtain all third party consents, legal title will transfer to HLSS, at which point we will derecognize the related MSRs. Upon derecognition, any resulting gain or loss will be deferred and amortized over the expected life of the related subservicing agreement. Until such time, we continue to recognize the full amount of servicing revenue and amortization of the MSRs.

The related advance sales meet the requirements for sale accounting under GAAP. When HLSS acquired advance SPEs from Ocwen, we derecognized the consolidated assets and liabilities of the Advance SPEs at the time of the sale. In subsequent sales of advances, HLSS acquired the advances directly and the transferred financial assets were accounted for as a sale and were derecognized from our financial statements. We have also evaluated our relationship with the financing SPEs to which HLSS has transferred the servicing advances that it has acquired from us and have determined that we are not required to consolidate these SPEs.

Note 4

Business Acquisitions

We completed the Liberty, Correspondent One S.A. (Correspondent One), ResCap and Homeward acquisitions as part of our ongoing strategy to expand our residential origination and servicing businesses. We accounted for these transactions using the acquisition method which requires, among other things, that the assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. In a business combination, the initial allocation of the purchase price is considered preliminary and, therefore, subject to change until the end of the measurement period (up to one year from the acquisition date). Goodwill is calculated as the excess of the consideration transferred over the net assets recognized and represents the expected revenue and cost synergies of the combined business.

The pro forma consolidated results presented below for each business acquisition are not indicative of what our consolidated net earnings would have been had we completed the acquisitions on the dates indicated because of differences in servicing practices and cost structure between Ocwen and each acquiree. In addition, the pro forma consolidated results do not purport to project our combined future results nor do they reflect the expected realization of any cost savings associated with the acquisitions.

The ResCap acquisition was treated as an asset acquisition for U.S. tax purposes. We expect the opening tax basis for the acquired assets and liabilities to be the fair value as shown in the purchase price allocation table below. We expect MSRs and goodwill to be treated as intangible assets acquired in connection with the purchase of a trade or business and, as such, amortized over 15 years for U.S. tax purposes. The acquisitions of Liberty and Homeward were treated as stock purchases for U.S. tax purposes.

Purchase Price Allocation

The following table summarizes the fair values of assets acquired and liabilities assumed as part of the ResCap and Homeward Acquisitions:


	ResCap									Homeward
Purchase Price Allocation	March 31, 2013			Adjustments			Revised			December 31, 2012			Adjustments			Revised
Cash	$	—		$	—		$	—		$	79,511		$	—		$	79,511
Loans held for sale		—			—			—			558,721			—			558,721
MSRs (2)		393,891			(2,038	)		391,853	(1)		358,119			2,225			360,344
Advances and match funded advances (2)		1,622,348			100,031			1,722,379	(1)		2,266,882			—			2,266,882	(1)
Deferred tax assets		—			—			—			47,346			—			47,346	(1)
Premises and equipment		22,398			(5,975	)		16,423	(1)		16,803			(4,288	)		12,515	(1)
Debt service accounts		—			—			—			69,287			—			69,287
Investment in unconsolidated entities		—			—			—			5,485			—			5,485	(1)
Receivables and other assets (3)		2,989			—			2,989			56,886			(29,746	)		27,140
Match funded liabilities		—			—			—			(1,997,459	)		—			(1,997,459	)
Other borrowings		—			—			—			(864,969	)		—			(864,969	)
Other liabilities
Liability for indemnification obligations		(49,500	)		—			(49,500	)		(32,498	)		—			(32,498	)(1)
Liability for certain foreclosure matters (4)		—			—			—			—			(13,602	)		(13,602	)(1)
Accrued bonuses		—			—			—			(35,201	)		—			(35,201	)
Checks held for escheat		—			—			—			(16,418	)		(35	)		(16,453	)(1)
Other		(24,840	)		(284	)		(25,124	)		(47,614	)		2,763			(44,851	)(1)
Total identifiable net assets		1,967,286			91,734			2,059,020			464,881			(42,683	)		422,198
Goodwill		204,743			(2,933	)		201,810	(1)		300,843			41,783			342,626	(1)
Total consideration	$	2,172,029		$	88,801		$	2,260,830		$	765,724		$	(900	)	$	764,824

(1)

Initial fair value estimate.

(2)

As of the acquisition date, the purchase of MSRs with a UPB of $9.0 billion from ResCap was not complete pending the receipt of certain consents and court approvals. During the third quarter we obtained the required consents and approvals for a portion of these MSRs and paid an additional purchase price of $93.3 million to acquire the MSRs and related advances. The purchase price allocation has been revised to include the resulting adjustments to MSRs, advances and goodwill. We anticipate there will be additional settlements in connection with the ResCap Acquisition in the fourth quarter of 2013.

(3)

The purchase price allocation has been revised to include a $29.7 million income tax liability, with an offsetting increase to goodwill.

(4)

See Note 16 - Other Liabilities.

The estimated fair values of the assets acquired and liabilities assumed at the acquisition date, as set forth in the table above, includes some amounts based on preliminary fair value estimates. The following factors led to certain balances having preliminary fair value estimates:

●

The complex nature of certain acquired assets and assumed liabilities prevents us from completing our valuations and reconciliations;

●

We engaged a third party specialist to assist in valuing certain assets and liabilities and this work is not yet complete; and

●

Underlying information such as unpaid principal balance (UPB) and other loan level details have not yet been boarded and reconciled onto our servicing platform, and therefore, we have not been able to fully validate and reconcile certain asset and liability balances correlated with UPB data.

Because the measurement period is still open, we expect that certain fair value estimates will change once we receive all information necessary to make a final fair value assessment. Any measurement period adjustments that we identify and determine to be material will be applied retrospectively to the period of acquisition, and depending on the nature of the adjustments, other periods subsequent to the period of acquisition could also be affected. We have adjusted the initial purchase price and purchase price allocations related to the Homeward and ResCap Acquisitions as indicated in the table above. These measurement period adjustments were applied retrospectively to the period of acquisition. The December 31, 2012 Consolidated Balance Sheet has been revised to reflect the adjustments attributable to the Homeward Acquisition. None of the adjustments had a material effect on earnings.

ResCap Acquisition

We completed the ResCap Acquisition on February 15, 2013. We acquired MSRs to “private label,” Freddie Mac and Ginnie Mae loans with a UPB of $103.8 billion and master servicing agreements with a UPB of $40.7 billion. We also assumed subservicing contracts with a UPB of $26.3 billion, including $9.0 billion we agreed to subservice on behalf of ResCap until we obtain certain consents and court approvals. We purchase these MSRs and assume the subservicing contracts from ResCap when such consents and approvals are obtained. As disclosed above, we completed the purchase of certain of these MSRs during the third quarter. We also acquired certain diversified fee-based business operations that included recovery, title and closing services.

To finance the ResCap Acquisition, we deployed $840.0 million from the proceeds of a new $1.3 billion senior secured term loan (SSTL) facility and borrowed an additional $1.2 billion pursuant to two new servicing advance facilities and one existing facility. We settled the third quarter closings from operating cash. Ocwen assumed certain limited liabilities as part of the transaction, including certain employee liabilities and certain business payables outstanding at the closing date. Under the agreement with ResCap, Ocwen generally did not assume any contingent obligations, including pending or threatened litigation, financial obligations in connection with any settlements, orders or similar agreements entered into by ResCap or obligations in connection with any representations or warranties associated with loans previously sold by ResCap except for litigation that may arise in the ordinary course of servicing mortgage loans relating to servicing agreements assumed by Ocwen. Ocwen assumed all liabilities related to servicing loans that are guaranteed by Ginnie Mae, whether arising prior to or after the closing date.

On April 12, 2013 in connection with the sale to Altisource Portfolio Solutions, S.A. (Altisource) of the diversified fee-based business acquired in connection with the ResCap Acquisition, Ocwen agreed to establish additional terms related to existing servicing arrangements between Altisource and Ocwen for mortgage servicing assets acquired from ResCap. The cash consideration paid by Altisource to Ocwen under the Agreement totaled $128.8 million. At the time of the closing, we derecognized goodwill of $128.8 million associated with the diversified fee-based business sold to Altisource. There were no other significant assets or liabilities associated with this business. See Note 22 – Business Segment Reporting for a discussion of the additional terms of the servicing arrangements.

Post-Acquisition Results of Operations

The following table presents the revenue and earnings of the ResCap Business operations that are included in our unaudited Consolidated Statements of Operations from the acquisition date of February 15, 2013 through September 30, 2013:

For the Periods Ended September 30, 2013:	Three Months		Nine Months
Revenues	$	212,164	$	508,589
Net income	$	8,230	$	81,362

Pro Forma Results of Operations

The following table presents supplemental pro forma information for Ocwen as if the ResCap Acquisition occurred on January 1, 2012. Pro forma adjustments include:

●

conforming servicing revenues to the revenue recognition policies followed by Ocwen;

●

conforming the accounting for MSRs to the valuation and amortization policies of Ocwen;

●

adjusting interest expense to eliminate the pre-acquisition interest expense of ResCap and to recognize interest expense as if the acquisition-related debt of Ocwen had been outstanding at January 1, 2012; and

●

reporting acquisition-related charges for professional services as if they had been incurred in 2012 rather than 2013.

For the Periods Ended September 30:	Three Months		Nine Months
	2012		2013		2012
Revenues	$	374,751	$	1,530,055	$	1,027,102
Net income	$	2,696	$	205,062	$	21,921

Homeward Acquisition

We completed the Homeward Acquisition on December 27, 2012. We acquired the MSRs and subservicing for approximately 421,000 residential mortgage loans with a UPB of $77.0 billion. We also acquired Homeward’s loan origination platform and its diversified fee-based businesses, including property valuation, REO management, title, closing and advisory services. On March 29, 2013, Ocwen sold the Homeward diversified fee-based businesses to Altisource Solutions S.à r.l. and Altisource Portfolio Solutions, Inc., wholly-owned subsidiaries of Altisource, for an aggregate purchase price of $87.0 million in cash. Ocwen sold its investment in two subsidiaries of Homeward, Beltline Road Insurance Agency, Inc. and Power Default Services, Inc. As part of this transaction, Ocwen also agreed to sell certain designated assets used or usable in the business conducted by another Homeward subsidiary, Power Valuation Services, Inc., as well as certain designated intellectual property and information technology assets that are used or usable in the business conducted by the acquired subsidiaries or by Powerline Valuation Services, Inc. Altisource also assumed certain liabilities of the diversified fee-based business. The carrying value of the net assets sold, including allocated goodwill, approximated the sales price. The assets sold consisted of receivables and other assets of $9.4 million. The liabilities assumed by Altisource of $4.0 million consisted principally of deferred revenue. At the time of the sale, we derecognized goodwill of $81.6 million associated with the sold business. In connection with this transaction, Ocwen entered into amendments to certain of its services and intellectual property agreements with Altisource. See Note 23 – Related Party Transactions for a discussion of these amendments.

Pro Forma Results of Operations

The following table presents supplemental pro forma information for Ocwen as if the acquisition of Homeward occurred on January 1, 2011. Pro forma adjustments include:

●

conforming servicing revenues to the revenue recognition policy followed by Ocwen;

●

conforming the accounting for MSRs to the valuation and amortization policies of Ocwen;

●

reversing depreciation recognized by Homeward and reporting depreciation based on the estimated fair values and remaining lives of the acquired premises and equipment at the date of acquisition;

●

adjusting interest expense to eliminate the pre-acquisition interest expense of Homeward and to recognize interest expense as if the acquisition-related debt of Ocwen had been outstanding at January 1, 2011; and

●

reporting acquisition-related charges for professional services as if they had been incurred in 2011 rather than 2012.

For the Periods Ended September 30, 2012:	Three Months		Nine Months
Revenues	$	346,037	$	949,587
Net income	$	57,013	$	133,821

Other Acquisitions

Correspondent One

On March 31, 2013, we increased our ownership in Correspondent One, an entity formed with Altisource in March 2011, from 49% to 100%. We acquired the shares of Correspondent One held by Altisource (49% interest) for $12.6 million and acquired the remaining shares held by an unrelated entity for $0.9 million. We accounted for this transaction as an acquisition and recognized the assets acquired and liabilities assumed at their fair values as of the acquisition date. The acquired net assets were $26.3 million and consisted primarily of cash ($23.0 million) and residential mortgage loans ($1.1 million). We remeasured our previously held investment, which we accounted for using the equity method, at fair value and recognized a loss of $0.4 million. We also recognized goodwill of $0.1 million. We began including the accounts of Correspondent One in our consolidated financial statements effective on the date of acquisition and have eliminated our investment in consolidation. Correspondent One facilitates the purchase of conforming and government-guaranteed residential mortgages from approved mortgage originators and resells the mortgages to secondary market investors. Correspondent One is not material to our financial condition, results of operations or cash flows.

Liberty

On April 1, 2013, we completed the Liberty Acquisition for $22.0 million in cash. In addition, and as part of the closing, Ocwen repaid Liberty’s $9.1 million existing outstanding debt to the sellers. We acquired approximately 420 reverse mortgage loans with a UPB of $55.2 million. We also acquired Liberty’s reverse mortgage origination platform. The acquired net assets were $31.1 million and consisted primarily of residential reverse mortgage loans ($60.0 million), receivables ($11.2 million), loans held for investment ($10.3 million), intangible assets ($3.2 million) and cash ($4.6 million) less amounts due under warehouse facilities ($46.3 million) and HMBS-related borrowings ($10.2 million). We did not recognize any goodwill in connection with this acquisition. The acquisition of Liberty did not have a material effect on our financial condition, results of operations or cash flows.

Note 5

Fair Value of Financial Instruments

We estimate fair value based on a hierarchy that maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs are inputs that reflect the assumptions that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity. Unobservable inputs are inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The fair value hierarchy prioritizes the inputs to valuation techniques into three broad levels whereby the highest priority is given to Level 1 inputs and the lowest to Level 3 inputs.

Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity can access at the measurement date.

Level 2: Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly.

Level 3: Unobservable inputs for the asset or liability.

We classify assets in their entirety based on the lowest level of input that is significant to the fair value measurement.

The carrying amounts and the estimated fair values of our financial instruments and our nonfinancial assets measured at fair value are as follows:

		September 30, 2013						December 31, 2012
	Level	Carrying Value			Fair Value			Carrying Value			Fair Value
Financial assets:
Loans held for sale, at fair value (1)	2	$	335,102		$	335,102		$	426,480		$	426,480
Loans held for sale, at lower of cost or fair value (2)	3		86,753			86,753			82,866			82,866
Loans – restricted for securitization investors, at fair value (1)	3		290,853			290,853			—			—
Advances and match funded advances (3)	3		1,480,012			1,480,012			3,233,707			3,233,707
Receivables, net (3)	3		223,404			223,404			137,713			137,713

Financial liabilities:
Match funded liabilities (3)	3	$	363,012		$	363,012		$	2,532,745		$	2,533,278
Other borrowings:
Senior secured term loan (3)	3		1,287,821			1,278,273			305,997			310,822
Secured borrowings – owed to securitization investors, at fair value (1)	3		284,276			284,276			—			—
Other (3)	3		1,020,494			1,020,494			790,682			790,682
Total Other borrowings			2,592,591			2,583,043			1,096,679			1,101,504

Derivative financial instruments (1):
Interest rate lock commitments (IRLCs)	2	$	13,491		$	13,491		$	5,781		$	5,781
Interest rate swaps	3		—			—			(10,836	)		(10,836	)
Forward MBS trades	1		(12,185	)		(12,185	)		(1,719	)		(1,719	)
U.S. Treasury futures	1		—			—			(1,258	)		(1,258	)
Interest rate caps	3		—			—			168			168

MSRs, at fair value (1)	3	$	96,938		$	96,938		$	85,213		$	85,213

(1)

Measured at fair value on a recurring basis.

(2)

Measured at fair value on a non-recurring basis.

(3)

Disclosed, but not carried, at fair value.

The following tables present a reconciliation of the changes in fair value of Level 3 assets that we measure at fair value on a recurring basis:

	Loans – restricted for securitization investors			Secured borrowings – owed to securitization investors			Derivative Financial Instruments			MSRs at Fair Value			Total

Three Months Ended September 30, 2013:
Beginning balance	$	76,649		$	(73,641	)	$	176		$	97,163		$	100,347

Purchases, issuances, sales and settlements:
Purchases		—			—			—			—			—
Issuances		211,052			(206,714	)		—			—			4,338
Sales		—			—			—			—			—
Settlements		(1,293	)		1,021			(176	)		—			(448	)
		209,759			(205,693	)		(176	)		—			3,890

Total realized and unrealized gains and (losses) (1):
Included in Other, net		4,445			(4,942	)		—			(225	)		(722	)
Included in Other comprehensive income (loss)		—			—			—			—			—
		4,445			(4,942	)		—			(225	)		(722	)

Transfers in and / or out of Level 3		—			—			—			—			—
Ending balance	$	290,853		$	(284,276	)	$	—		$	96,938		$	103,515

Three Months Ended September 30, 2012:
Beginning balance	$	—		$	—		$	(14,905	)	$	—		$	(14,905	)

Purchases, issuances, sales and settlements:
Settlements		—			—			102			—			102
		—			—			102			—			102

Total realized and unrealized gains and (losses) (1):
Included in Other, net		—			—			1,397			—			1,397
Included in Other comprehensive income (loss)		—			—			(2,688	)		—			(2,688	)
		—			—			(1,291	)		—			(1,291	)

Transfers in and / or out of Level 3		—			—			—			—			—
Ending balance	$	—		$	—		$	(16,094	)	$	—		$	(16,094	)

	Loans – restricted for securitization investors			Secured borrowings – owed to securitization investors			Derivative Financial Instruments			MSRs at Fair Value		Total

Nine Months Ended September 30, 2013:
Beginning balance	$	—		$	—		$	(10,668	)	$	85,213	$	74,545

Purchases, issuances, sales and settlements:
Purchases		10,251			(10,179	)		—			—		72
Issuances		274,081			(272,652	)		—			—		1,429
Sales		—			—			24,156			—		24,156
Settlements		(2,164	)		1,888			(1,242	)		—		(1,518	)
		282,168			(280,943	)		22,914			—		24,139

Total realized and unrealized gains and (losses) (1):
Included in Other, net		8,685			(3,333	)		117			11,725		17,194
Included in Other comprehensive income (loss)		—			—			(12,363	)		—		(12,363	)
		8,685			(3,333	)		(12,246	)		11,725		4,831

Transfers in and / or out of Level 3		—			—			—			—		—
Ending balance	$	290,853		$	(284,276	)	$	—		$	96,938	$	103,515

Nine Months Ended September 30, 2012:
Beginning balance	$	—		$	—		$	(16,676	)	$	—	$	(16,676	)

Purchases, issuances, sales and settlements:
Settlements		—			—			2,524			—		2,524
		—			—			2,524			—		2,524

Total realized and unrealized gains and (losses) (1):
Included in Other, net		—			—			6,645			—		6,645
Included in Other comprehensive income (loss)		—			—			(8,587	)		—		(8,587	)
		—			—			(1,942	)		—		(1,942	)

Transfers in and / or out of Level 3		—			—			—			—		—
Ending balance	$	—		$	—		$	(16,094	)	$	—	$	(16,094	)

(1)

For derivative financial instruments held at September 30, 2012, total net losses were $1.3 million and $7.7 million for the three and nine months ended September 30, 2012, respectively.

The methodologies that we use and key assumptions that we make to estimate the fair value of financial instruments and other assets and liabilities measured at fair value on a recurring or non-recurring basis are described below:

Loans Held for Sale

We originate and purchase residential forward and reverse mortgage loans that we intend to sell to the GSEs. We also own residential mortgage loans that are not eligible to be sold to the GSEs due to delinquency or other factors. Residential forward and reverse mortgage loans that we intend to sell to the GSEs are carried at fair value as a result of a fair value election. Such loans are subject to changes in fair value due to fluctuations in interest rates from the closing date through the date of the sale of the loan into the secondary market. These loans are classified within Level 2 of the valuation hierarchy as the primary component of the price is obtained from observable values of mortgage forwards for loans of similar terms and characteristics. We have the ability to access this market, and it is the market into which conforming mortgage loans are typically sold.

We report all other loans held for sale at the lower of cost or fair value. Current market illiquidity has reduced the availability of observable pricing data for certain of these loans. When we enter into an agreement to sell a loan or pool of loans to an investor at a set price, we value the loan or loans at the commitment price. We base the fair value of uncommitted loans on the expected future cash flows discounted at a rate commensurate with the risk of the estimated cash flows. Assumptions used in the valuation of performing loans include historical default rates, re-performance rates on defaulted loans, loss severity on defaulted loans, average resolution timeline, average coupon rate and a discount rate. Significant assumptions used in the valuation of nonperforming loans include the current market value of the underlying collateral based on third party sources such as appraisals or broker price opinions, resolution timeline, estimated foreclosure and disposition costs that are based on historical experience and a discount rate. The assumptions we used in the valuation of these performing and non-performing loans at September 30, 2013 have not changed significantly from those we used in the December 31, 2012 valuations.

We repurchase certain loans from Ginnie Mae guaranteed securitizations in connection with loan modifications and loan resolution activity as part of our servicing obligations. These are classified as loans held for sale at the lower of cost or fair value, in the case of modified loans, as we expect to redeliver (sell) the loans to new Ginnie Mae guaranteed securitizations. The fair value of these loans is estimated using published forward Ginnie Mae prices. Loans repurchased in connection with loan resolution activities are modified or otherwise remediated through loss mitigation activities or are reclassified to receivables. Because these loans are insured or guaranteed by the FHA or VA, the fair value of these loans represents the net recovery value taking into consideration the insured or guaranteed claim.

Loans – Restricted for Securitization Investors

These loans are not traded in an active, open market with readily observable prices. We base the fair value of transferred reverse mortgage loans that do not qualify as sales for accounting purposes on the expected future cash flows discounted over the expected life of the loans at a rate commensurate with the risk of the estimated cash flows. Significant assumptions included expected prepayment and delinquency rates and cumulative loss curves. The discount rate assumption for these assets is primarily based on an assessment of current market yields on newly originated reverse mortgage loans, expected duration of the asset, and current market interest rates.

The more significant assumptions used in the September 30, 2013 valuation of our Loans – Restricted for Securitization Investors include:

●

Life in years ranging from 2.97 to 23.52 (weighted average of 6.79);

●

Conditional repayment rate ranging from 4.80% to 38.40% (weighted average of 8.44%); and

●

Discount rate of 1.84%.

Significant increases or decreases in any of these assumptions in isolation would result in a significantly higher or lower fair value.

Mortgage Servicing Rights

Amortized Cost MSRs

We estimate the fair value of MSRs carried at amortized cost using a combination of internal models and data provided by third-party valuation experts. The most significant assumptions used in the valuation of MSRs are the speed at which mortgages prepay and delinquency experience. Other assumptions typically used in the valuation of MSRs are:

	●	Cost of servicing

	●	Discount rate

	●	Interest rate used for computing the cost of financing servicing advances

	●	Interest rate used for computing float earnings

	●	Compensating interest expense

	●	Collection rate of other ancillary fees

The significant components of the estimated future cash inflows for MSRs include servicing fees, late fees, float earnings and other ancillary fees. Significant cash outflows include the cost of servicing, the cost of financing servicing advances and compensating interest payments.

We perform an impairment analysis based on the difference between the carrying amount and fair value after grouping our loans into the applicable strata. As a result of the Homeward and ResCap Acquisitions, management has re-evaluated the portfolio and determined the appropriate strata are Agency and Non-Agency. The Agency stratum includes all GSE MSRs. The Non-Agency stratum includes all private label primary and master MSRs.

We estimate fair value using internal models and with the assistance of third-party valuation experts. Our internal models calculate the present value of expected future cash flows utilizing assumptions that we believe are used by market participants. We derived prepayment speeds and delinquency assumptions from historical experience adjusted for prevailing market conditions. We utilize a discount rate provided by third-party valuation experts, and we consider external market-based assumptions in determining the interest rate for the cost of financing advances, the interest rate for float earnings and the cost of servicing.

Third-party valuation experts generally utilize: (a) transactions involving instruments with similar collateral and risk profiles, adjusted as necessary based on specific characteristics of the asset or liability being valued; and/or (b) industry-standard modeling, such as a discounted cash flow model, in arriving at their estimate of fair value. The prices provided by the valuation experts reflect their observations and assumptions related to market activity, including risk premiums and liquidity adjustments. The models and related assumptions used by the valuation experts are owned and managed by them and, in many cases, the significant inputs used in the valuation techniques are not reasonably available to us. However, we have an understanding of the processes and assumptions used to develop the prices based on our ongoing due diligence, which includes regular discussions with the valuation experts. We believe that the procedures executed by the valuation experts, combined with our internal verification and analytical procedures, provide assurance that the prices used in our consolidated financial statements comply with the accounting guidance for fair value measurements and disclosures and reflect the assumptions that a market participant would use.

The more significant assumptions used in the September 30, 2013 valuation of our MSRs carried at amortized cost include:

●

Prepayment speeds ranging from 7.39% to 19.23% (weighted average of 14.87%) depending on loan type;

●

Delinquency rates ranging from 6.55% to 29.42% (weighted average of 17.04%) depending on loan type;

●

Interest rate of 1-month LIBOR plus 3.75% for computing the cost of financing advances;

●

Interest rate of 1-month LIBOR for computing float earnings; and

●

Discount rates ranging from 11.33% to 17.13% (weighted average of 12.80%).

We perform an impairment analysis based on the difference between the carrying amount and fair value after grouping our loans into the applicable strata based on one or more of the predominant risk characteristics of the underlying loans. As a result of the Homeward and ResCap Acquisitions, management has re-evaluated the portfolio and determined the appropriate strata are Agency and Non-Agency. The Agency stratum includes all GSE MSRs. The Non-Agency stratum includes all private label primary and master MSRs.

Fair Value MSRs

MSRs carried at fair value are classified within Level 3 of the valuation hierarchy due to the use of third party valuation expert pricing without adjustment. The fair value of these MSRs is within the range of prices provided by the valuation experts, however, a change in the valuation inputs utilized by the valuation expert or a change in the best point price in the range might result in a significantly higher or lower fair value measurement.

The key assumptions (generally unobservable inputs) used in the valuation of these MSRs include:

●

Mortgage prepayment speeds;

●

Delinquency rates, and

●

Discount rates.

The primary assumptions used in the September 30, 2013 valuation include an 8.95% weighted average constant prepayment rate and a discount rate equal to 1-Month LIBOR plus 10.50%.

Advances

We value advances that we make on loans that we service for others at their net realizable value which generally approximates fair value because advances have no stated maturity, generally are realized within a relatively short period of time and do not bear interest.

Receivables

The carrying value of receivables generally approximates fair value because of the relatively short period of time between their origination and realization.

Secured Borrowings – Owed to Securitization Investors

We recognize the proceeds from the transfer of reverse mortgages as a secured borrowing that we account for at fair value. These borrowings are not actively traded and therefore quoted market prices are not available. We determine fair value by discounting the future principal and interest repayments over the estimated life of the borrowing at a market rate commensurate with the risk of the estimated cash flows. Significant assumptions include prepayments, discount rate and borrower mortality rates for reverse mortgages. The discount rate assumption for these liabilities is based on an assessment of current market yields for newly issued HMBS, expected duration and current market interest rates.

The more significant assumptions used in the September 30, 2013 valuation of our Secured Borrowings – Owed to Securitization Investors include:

●

Life in years ranging from 2.94 to 22.85 (weighted average of 6.15),

●

Conditional repayment rate ranging from 4.80% to 37.97% (weighted average of 8.44%) and

●

Discount rate of 1.17%.

Significant increases or decreases in any of these assumptions in isolation would result in a significantly higher or lower fair value.

Match Funded Liabilities and Other Borrowings

The carrying value of match funded liabilities and secured borrowings that bear interest at a rate that is adjusted regularly based on a market index approximates fair value. For other match funded or secured borrowings that bear interest at a fixed rate, we determine fair value by discounting the future principal and interest repayments at a market rate commensurate with the risk of the estimated cash flows. We estimate principal repayments of match funded liabilities during the amortization period based on our historical advance collection rates and taking into consideration any plans to refinance the notes. At September 30, 2013, the interest on all borrowings under match funded facilities was based on a variable rate adjusted regularly using a market index and therefore the carrying value approximates fair value. For the SSTL, we used a discount rate of 5.50% and the repayment schedule specified in the loan agreement to determine fair value.

Derivative Financial Instruments

We may execute interest rate swaps to hedge against the effects of changes in interest rates on our borrowings under advance funding facilities. These derivatives are not exchange-traded and, therefore, quoted market prices or other observable inputs are not available. Fair value is based on information provided by third-party pricing sources. Third-party valuations are derived from proprietary models based on inputs that include yield curves and contractual terms such as fixed interest rates and payment dates. Although we have not adjusted the information obtained from the third-party pricing sources, we review this information to ensure that it provides a reasonable basis for estimating fair value. Our review is designed to identify information that appears stale, information that has changed significantly from the prior period and other indicators that the information may not be accurate. For interest rate contracts, significant increases or decreases in the unobservable portion of the yield curves in isolation will result in substantial changes in the fair value measurement. We terminated our outstanding interest rates swaps on May 31, 2013.

In addition, we may use interest rate caps to minimize future interest rate exposures on variable rate debt issued on servicing advance facilities from increases in one-month LIBOR interest rates. The fair value for interest rate caps is based on counterparty market prices and adjusted for counterparty credit risk.

We enter into forward trades to provide an economic hedge against changes in the value of residential forward and reverse mortgage loans held for sale that we carry at fair value. Forward trades are primarily used to fix the forward sales price that will be realized upon the sale of mortgage loans into the secondary market. Forward contracts are actively traded in the market and we obtained unadjusted market quotes for these derivatives, thus they are classified within Level 1 of the valuation hierarchy.

IRLCs represent an agreement to purchase loans from a third-party originator, or an agreement to extend credit to a mortgage applicant (locked pipeline), or an agreement to sell a loan to investors, whereby the interest rate is set prior to funding. IRLCs are classified within Level 2 of the valuation hierarchy as the primary component of the price is obtained from observable values of mortgage forwards for loans of similar terms and characteristics. Fair value amounts of IRLCs are adjusted for expected “fallout” (locked pipeline loans not expected to close), using models that consider cumulative historical fallout rates and other factors.

We previously entered into derivative contracts that included interest rate swaps, U.S. Treasury futures and forward contracts to hedge against the effects of changes in the value of the MSRs that we carry at fair value. Effective April 1, 2013, we modified our strategy for managing the risks of the underlying loan portfolios and no longer use derivative contracts to hedge against the effects of changes in the value of MSRs which we carry at fair value. The fair value of interest rate swaps were based upon projected short-term interest rates and volatility based on published market based sources, a Level 3 valuation. Because futures and forward contracts are actively traded in the market, they are classified within Level 1 of the valuation hierarchy.

See Note 19 – Derivative Financial Instruments and Hedging Activities for additional information regarding derivative financial instruments.

Note 6

Loans Held for Sale, at Fair Value

Loans held for sale, at fair value, represent residential forward and reverse mortgage loans originated or purchased and held until sold to secondary market investors, such as GSEs or other third party investors. The following table summarizes the activity in the balance of Loans held for sale during the nine months ended September 30, 2013:

Balance at December 31, 2012	$	426,480
Originations and purchases (1)		5,988,501
Proceeds from sale		(6,033,785	)
Loss on sale of loans (2)		(46,962	)
Other		868
Balance at September 30, 2013	$	335,102

(1)

Purchases include $60.0 million of reverse mortgages acquired in the Liberty Acquisition.

(2)

Includes gains of $14.5 million and $20.6 million recorded during the three and nine months ended September 30, 2013, respectively, to adjust Loans – Restricted for Securitization Investors to fair value.

The following table summarizes the activity in Gain on loans held for sale, net, during the periods ended September 30:

	Three Months					Nine Months
	2013			2012		2013			2012
Gain on sales of loans (1)	$	4,622		$	—	$	36,156		$	—
Change in fair value of IRLCs		18,912			—		5,918			—
Change in fair value of loans held for sale		14,362			—		1,452			—
Gain (loss) on hedge instruments		(9,408	)		—		30,989			—
Other		(226	)		—		(1,603	)		—
	$	28,262		$	—	$	72,912		$	—

(1)

Includes gains of $16.3 million and $63.2 million for the three and nine months ended September 30, 2013, respectively, representing the value assigned to MSRs retained on sales of loans. Also includes gains of $4.1 million and $20.3 million recorded during the three and nine months ended September 30, 2013, respectively, on sales of repurchased loans into Ginnie Mae guaranteed securitizations. These loans are classified as held for sale at the lower of cost or fair value. See Note 13 – Other Assets.

Note 7

Advances

Advances, representing payments made on behalf of borrowers or on foreclosed properties, consisted of the following at the dates indicated:

	September 30, 2013		December 31, 2012
Servicing:
Principal and interest	$	149,184	$	83,617
Taxes and insurance		604,636		51,447
Foreclosures, bankruptcy and other		183,861		41,296
		937,681		176,360
Other		8,606		8,103
	$	946,287	$	184,463

Note 8

Match Funded Advances

Match funded advances on residential mortgage loans that we service for others are comprised of the following at the dates indicated:

	September 30, 2013		December 31, 2012
Principal and interest	$	235,766	$	1,577,808
Taxes and insurance		218,952		1,148,486
Foreclosures, bankruptcy, real estate and other		79,007		322,950
	$	533,725	$	3,049,244

Note 9

Mortgage Servicing

Mortgage Servicing Rights – Amortization Method

The following table summarizes our activity related to MSRs for the nine months ended September 30:

	2013			2012
Balance at December 31	$	678,937		$	293,152
Additions recognized in connection with business and asset acquisitions (1)		1,208,222			181,949
Additions recognized on the sale of residential mortgage loans		63,154			—
Sales (2)		(17,523	)		—
Servicing transfers, adjustments and other		2,052			(88	)
Amortization (3)		(197,899	)		(54,678	)
Balance at September 30	$	1,736,943		$	420,335

Estimated fair value at September 30	$	2,532,239		$	488,499

(1)

MSR recognized in connection with business and asset acquisitions during the first nine months of 2013 include:

●

MSRs of $391.9 million acquired in the ResCap Acquisition. See Note 4 – Business Acquisitions for additional information.

●

MSRs of $683.8 million acquired in the Ally MSR Transaction. The acquired MSRs relate to mortgage loans with a UPB of $87.5 billion owned by Freddie Mac and Fannie Mae. We also acquired servicing advances and other receivables of $73.6 million. We assumed the origination representation and warranty obligations of approximately $136.7 million in connection with a majority of the acquired MSRs. We had been subservicing these MSRs on behalf of Ally under a subservicing contract assumed by us in connection with the ResCap Acquisition.

●

MSRs of $127.0 million with a UPB of approximately $30.5 billion and related servicing advance receivables of $371.6 million acquired in the OneWest MSR Transaction. We expect the remainder of the transaction to close during the fourth quarter. The total estimated purchase price is approximately $2.4 billion with $432.2 million attributed to MSRs and $2.0 billion attributed to servicing advances. The total UPB to be acquired is estimated at $72.4 billion. No operations or other assets were purchased in the transaction. In October 2013, we closed the purchase of approximately $6.6 million of MSRs with a UPB of approximately $1.1 billion and approximately $37.1 million of servicing advances. On November 1, 2013, we closed the purchase of approximately $235.6 million of MSRs with a UPB of approximately $32.9 billion and approximately $1.3 billion of servicing advances. See Note 26 - Subsequent Events for additional information.

(2)

Cash proceeds from the sale were $21.5 million. These MSRs were sold with subservicing retained. The gain on the sale of $3.2 million has been deferred and will be recognized in earnings over the life of the subservicing contract.

(3)

Amortization of mortgage servicing rights is reported net of the amortization of servicing liabilities and includes the amount of charges we recognized to increase servicing liability obligations.

As disclosed in Note 3 – Transfers of Financial Assets, we sold certain Rights to MSRs during 2012 and 2013 as part of the HLSS Transactions. The carrying value of the related MSRs which have not been derecognized at September 30, 2013 was $465.8 million.

Mortgage Servicing Rights—Fair Value Measurement Method

This portfolio comprises servicing rights for which we elected the fair value option and includes prime forward mortgage loans for which we hedged the related market risks. We acquired these MSRs as part of the Homeward Acquisition. See Note 4 – Business Acquisitions for additional information.

The following table summarizes the activity related to our fair value MSRs for the nine months ended September 30, 2013:

Balance at December 31, 2012	$	85,213
Changes in fair value:
Due to changes in market valuation assumptions		19,800
Realization of cash flows and other changes		(8,075	)
Balance at September 30, 2013	$	96,938

Because the mortgages underlying these MSRs permit the borrowers to prepay the loans, the value of the MSRs generally tends to diminish in periods of declining interest rates (as prepayments increase) and increase in periods of rising interest rates (as prepayments decrease). The following table summarizes the estimated change in the value of the MSRs that we carry at fair value as of September 30, 2013 given hypothetical instantaneous parallel shifts in the yield curve:

	Adverse change in fair value
	10%			20%
Weighted average prepayment speeds	$	(3,695	)	$	(7,234	)
Discount rate (Option-adjusted spread)	$	(2,148	)	$	(4,128	)

The sensitivity analysis measures the potential impact on fair values based on hypothetical changes (increases and decreases) in interest rates.

Servicing Revenue

The following table presents the components of servicing and subservicing fees for the periods ended September 30:

	Three Months				Nine Months
	2013		2012		2013		2012
Loan servicing and subservicing fees:
Servicing	$	335,884	$	145,861	$	887,500	$	394,454
Subservicing		35,286		14,257		115,437		27,619
		371,170		160,118		1,002,937		422,073
Home Affordable Modification Program (HAMP) fees		40,213		21,687		118,412		55,761
Late charges		30,445		16,370		85,930		52,891
Loan collection fees		8,387		4,102		22,524		11,271
Custodial accounts (float earnings)		743		942		4,533		2,393
Other		32,309		19,792		99,056		34,046
	$	483,267	$	223,011	$	1,333,392	$	578,435

Portfolio of Assets Serviced

The following table presents the composition of our servicing and subservicing portfolios by type of asset serviced as measured by UPB. The servicing portfolio represents loans for which we own the MSRs while subservicing represents all other loans.

	Residential		Commercial		Total
UPB at September 30, 2013
Servicing (1)	$	362,792,312	$	—	$	362,792,312
Subservicing		72,027,114		495,312		72,522,426
	$	434,819,426	$	495,312	$	435,314,738

UPB at December 31, 2012
Servicing (1)	$	175,762,161	$	—	$	175,762,161
Subservicing		27,903,555		401,031		28,304,586
	$	203,665,716	$	401,031	$	204,066,747

(1)

Includes UPB of $177.1 billion and $79.4 billion at September 30, 2013 and December 31, 2012, respectively, for which the Rights to MSRs have been sold to HLSS.

Residential assets serviced consist principally of residential mortgage loans, but also include foreclosed real estate. Residential assets serviced also include small-balance commercial assets with a UPB of $2.5 billion and $2.1 billion at September 30, 2013 and December 31, 2012, respectively, that are managed using the REALServicing™ application. Commercial assets consist of large-balance foreclosed real estate. The UPB of assets serviced for others are not included on our unaudited Consolidated Balance Sheets.

Custodial accounts, which hold funds representing collections of principal and interest that we receive from borrowers, are held in escrow by an unaffiliated bank and are excluded from our unaudited Consolidated Balance Sheets. Custodial accounts amounted to $3.5 billion and $1.3 billion at September 30, 2013 and December 31, 2012, respectively.

Note 10

Receivables

Receivables consisted of the following at the dates indicated:

	Receivables		Allowance for Losses			Net
September 30, 2013
Servicing (1)	$	155,076	$	(19,413	)	$	135,663
Due from related parties (2)		35,383		—			35,383
Income taxes receivable		23,955		—			23,955
Other		30,372		(1,969	)		28,403
	$	244,786	$	(21,382	)	$	223,404

December 31, 2012
Servicing (1)	$	84,870	$	(1,647	)	$	83,223
Income taxes receivable		25,546		—			25,546
Due from related parties (2)		12,361		—			12,361
Other		18,577		(1,994	)		16,583
	$	141,354	$	(3,641	)	$	137,713

(1)

The receivable balances arise from our Servicing business and include reimbursable expenditures due from investors and amounts to be recovered from the custodial accounts of the trustees. The balances at September 30, 2013 also include $67.4 million of receivables and $16.2 million of allowance for losses related to defaulted FHA or VA insured loans repurchased from Ginnie Mae guaranteed securitizations.

(2)

See Note 23 – Related Party Transactions for additional information regarding transactions with Altisource and HLSS.

Note 11

Goodwill AND INTANGIBLES

The following table provides a summary of activity in the carrying value of goodwill during the nine months ended September 30, 2013:


	ResCap Acquisition			Homeward Acquisition			Litton Acquisition		HomEq Acquisition		Total
Balance at December 31, 2012	$	—		$	342,626		$	57,430	$	12,810	$	412,866
Derecognition of goodwill in connection with the sale of a business (1) (2)		(128,750	)		(81,607	)		—		—		(210,357	)
ResCap Acquisition (2)		201,810			—			—		—		201,810
Balance at September 30, 2013	$	73,060		$	261,019		$	57,430	$	12,810		404,319
Liberty Acquisition (2) (3)												3,200
Correspondent One (2)												101
Balance at September 30, 2013											$	407,620

(1)

On March 29, 2013, we sold the diversified fee-based business acquired in the Homeward Acquisition to Altisource and derecognized the assigned goodwill. On April 12, 2013, we sold the diversified fee-based business acquired in the ResCap Acquisition to Altisource and derecognized the assigned goodwill.

(2)

See Note 4 – Business Acquisitions for additional information regarding this transaction.

(3)

Acquired intangible asset related to licenses. The useful life is considered indefinite and therefore the intangible asset is not amortized.

For the ResCap Acquisition, the $73.1 million of remaining goodwill is assigned to the Servicing segment. For the Homeward Acquisition, $140.7 million of the remaining goodwill is assigned to the Servicing segment and $120.3 million is assigned to the Lending segment. The assignment of goodwill in the ResCap, Homeward and Liberty Acquisitions is preliminary pending the final purchase price allocation. For the Litton and HomEq Acquisitions, the entire balance of goodwill pertains to the Servicing segment.

We perform an annual impairment test of goodwill as of August 31 of each year. Based on our 2013 annual assessment, we determined that goodwill was not impaired.

Note 12

Debt Service Accounts

Under our advance funding facilities, we are contractually required to remit collections on pledged advances to the trustee within two days of receipt. The collected funds are not applied to reduce the related match funded debt until the payment dates specified in the indenture. The balances also include amounts that have been set aside from the proceeds of our match funded advance facilities and certain of our warehouse lines to provide for possible shortfalls in the funds available to pay certain expenses and interest. These funds are held in interest earning accounts in the name of the SPE created in connection with the match funded financing facility. The balance of such debt service accounts at September 30, 2013 and December 31, 2012 was $45.5 million and $88.7 million, respectively.

Note 13

Other Assets

Other assets consisted of the following at the dates indicated:

	September 30, 2013		December 31, 2012
Loans – restricted for securitization investors, at fair value (1)	$	290,853	$	—
Loans held for sale, at lower of cost or fair value (2)		86,753		82,866
Prepaid lender fees and debt issuance costs, net (3)		25,197		14,389
Prepaid income taxes		23,112		23,112
Derivatives, at fair value (4)		12,849		10,795
Investment in unconsolidated entities (5)		11,767		25,187
Real estate, net		8,346		6,205
Interest earning collateral deposits (6)		6,533		31,710
Acquisition deposits (7)		—		57,000
Prepaid expenses and other		13,123		22,314
	$	478,533	$	273,578

(1)

Loans sold into Ginnie Mae guaranteed securitizations that we include in our Consolidated Financial Statements because the transfers of reverse mortgage loans to the trusts did not qualify for sale accounting treatment. See Note 2 – Securitizations and Variable Interest Entities for additional information.

(2)

The carrying values at September 30, 2013 and December 31, 2012 are net of valuation allowances of $27.0 million and $14.7 million, respectively. The balances include non-performing subprime single-family residential loans that we do not intend to hold to maturity. The balance at September 30, 2013 includes $67.8 million of loans that we are required to repurchase from Ginnie Mae guaranteed securitizations in connection with loan modifications and loan resolutions. The balance at December 31, 2012 includes non-performing mortgage loans with a carrying value of $65.4 million that we acquired in December 2012 and sold to Altisource Residential, LP in February 2013 for an insignificant gain.

(3)

These balances relate to match funded liabilities and other secured borrowings.

(4)

See Note 19 – Derivative Financial Instruments and Hedging Activities for additional information.

(5)

The balance at December 31, 2012 includes an investment of $13.4 million that represented our 49% equity interest in Correspondent One. As disclosed in Note 4 – Business Acquisitions, we increased our ownership to 100% on March 31, 2013. Effective on that date, we began including the accounts of Correspondent One in our consolidated financial statements and eliminated our current investment in consolidation.

(6)

These balances include $1.5 million and $25.8 million of cash collateral held by the counterparties to certain of our derivative agreements at September 30, 2013 and December 31, 2012, respectively.

(7)

The balance at December 31, 2012 represents an earnest money cash deposit we made in connection with the ResCap Acquisition. This deposit was subsequently applied towards the purchase price upon closing of the transaction on February 15, 2013. See Note 4 – Business Acquisitions for additional information.

Note 14

Match Funded Liabilities

Match funded liabilities are comprised of the following at the dates indicated:


				Available		Balance Outstanding
		Maturity	Amortization	Borrowing		September 30,		December 31,
Borrowing Type	Interest Rate	(1)	Date (1)	Capacity (2)		2013		2012
2011-Servicer Advance Revolving Trust 1 (3)	2.23%	May 2043	May 2013	$	—	$	—	$	325,000
2011-Servicer Advance Revolving Trust 1 (3)	3.37 – 5.92%	May 2043	May 2013		—		—		525,000
2012-Servicing Advance Revolving Trust 2 (3)	3.27 – 6.90%	Sep. 2043	Sept. 2013		—		—		250,000
2012-Servicing Advance Revolving Trust 3 (3)	2.98%	Mar. 2043	Mar. 2013		—		—		248,999
2012-Servicing Advance Revolving Trust 3 (3)	3.72 – 7.04%	Mar. 2044	Mar. 2014		—		—		299,278
Total fixed rate					—		—		1,648,277
Advance Receivable Backed Notes (4)	1-month LIBOR (1ML) + 285 bps	Apr. 2015	Apr. 2014		—		—		205,016
Advance Receivable Backed Notes Series 2012-ADV1 (5)	Commercial paper (CP) rate + 225 or 335 bps	Dec. 2043	Dec. 2013		18,959		81,041		232,712
Advance Receivable Backed Notes Series 2012-ADV1	1ML + 250 bps	June 2016	June 2014		—		225,000		94,095
Advance Receivable Backed Note	1ML + 300 bps	Dec. 2015	Dec. 2014		12,383		37,617		49,138
2011-Servicing Advance Revolving Trust 1 (3)	1ML + 300 bps	May 2043	May 2013		—		—		204,633
2012-Servicing Advance Revolving Trust 2 (3)	1ML + 315 bps	Sep. 2043	Sep. 2013		—		—		22,003
2012-Servicing Advance Revolving Trust 3 (3)	1ML + 300 bps – 675 bps	Mar. 2044	Mar. 2014		—		—		40,626
2012-Homeward Agency Advance Funding Trust 2012-1 (6)	1ML + 300 bps	Nov. 2013	Nov. 2013		5,646		19,354		16,094
2012-Homeward DSF Advance Revolving Trust 2012-1 (3)	1ML + 450 bps	Feb. 2013	Feb. 2013		—		—		20,151
Total variable rate					36,988		363,012		884,468
				$	36,988	$	363,012	$	2,532,745

(1)

The amortization date of our facilities is the date on which the revolving period ends under each advance facility note and repayment of the outstanding balance must begin if the note is not renewed or extended. The maturity date is the date on which all outstanding balances must be repaid. In two advance facilities, there are multiple notes outstanding. For each note, after the amortization date, all collections that represent the repayment of advances pledged to the facility must be applied to reduce the balance of the note outstanding, and any new advances are ineligible to be financed.

(2)

Borrowing capacity is available to us provided that we have additional eligible collateral to pledge. Collateral may only be pledged to one facility. At September 30, 2013, $0.1 million of the available borrowing capacity could be used based on the amount of eligible collateral.

(3)

Facility was repaid in February 2013 from the proceeds of a new $1.4 billion bridge facility (Homeward Residential Bridge Loan Trust – 2013) with an amortization date of August 14, 2013. On July 1, 2013, we repaid the new bridge facility in full from proceeds received on the sale of servicing advances to HLSS.

(4)

We repaid this facility in full in July 2013.

(5)

On August 30, 2013, we amended this facility to reduce the maximum borrowing capacity to $100 million from $450 million.

(6)

On October 21, 2013, we extended the maturity date of this facility to November 29, 2013 with two optional six-month extensions subject to lender approval.

Note 15

Other Borrowings

Lines of credit and other secured and unsecured borrowings are comprised of the following at the dates indicated:


				Available		Balance Outstanding
				Borrowing		September 30,			December 31,
Borrowings	Collateral	Interest Rate	Maturity	Capacity		2013			2012
Servicing:
SSTL (1)	(1)	1ML + 550 bps; LIBOR floor of 150 bps (1)	Sept. 2016	$	—	$	—		$	314,229
SSTL (2)	(2)	(2)	Feb. 2018		—		1,293,500			—

Senior unsecured term loan (3)		1-Month Euro- dollar rate + 675 bps with a Eurodollar floor of 150 bps	Mar. 2017		—		—			75,000
Financing liability – MSRs pledged (4)	MSRs (4)	(4)	(4)		—		643,595			303,705
Financing liability – MSRs pledged (5)	MSRs (5)	(5)	(5)		—		—			2,603
Promissory note (6)	MSRs	1ML + 350 bps	May 2017		—		17,163			18,466
Repurchase agreement	Loans held for sale (LHFS)	1 ML + 250 – 345 bps	Apr. 2014		47,878		52,122			—
					47,878		2,006,380			714,003

Lending:
Master repurchase agreement (7)	LHFS	1ML + 175 bps	Mar. 2014		230,085		69,915			88,122
Participation agreement (8)	LHFS	N/A	May 2014		—		19,588			58,938
Master repurchase agreement (9)	LHFS	1ML + 175 to 275 bps	Aug. 2014		60,989		89,011			133,995
Master repurchase agreement (10)	LHFS	1ML + 175 to 200 bps	Sep. 2014		265,898		34,102			107,020
Master repurchase agreement (11)	LHFS	1ML + 275 bps	Nov. 2013		21,873		78,127			—
Financing liability – MSRs pledged (5)	MSRs (5)	(5)	(5)		—		10,403			—
Mortgage warehouse agreement	LHFS	1 ML + 275 bps; floor of 3.50%	Jun. 2014		56,755		3,245			—
Secured borrowings - owed to securitization investors (12)	Loans held for investment	1ML + 220 bps	(12)		—		284,276			—
					635,600		588,667			388,075

Corporate Items and Other
Securities sold under an agreement to repurchase (13)	Ocwen Real Estate Asset Liquidating Trust 2007-1 Notes	Class A-2 notes: 1ML + 200 bps; Class A-3 notes: 1ML + 300 bps	Monthly		—		3,223			2,833
					683,478		2,598,270			1,104,911

Discount (1)(2)					—		(5,679	)		(8,232	)
				$	683,478	$	2,592,591		$	1,096,679

(1)

In February 2013, we repaid this loan in full and wrote off the remaining discount as part of the loss on extinguishment.

(2)	On February 15, 2013, we entered into a new SSTL facility agreement and borrowed $1.3 billion that was used principally to fund the ResCap Acquisition and repay the balance of the previous SSTL. The loan was issued with an original issue discount of $6.5 million that we are amortizing over the term of the loan. We are required to repay the principal amount of the borrowings in consecutive quarterly installments of $3.3 million. In addition, we are generally required to use the net cash proceeds (as defined) from any asset sale (as defined) to repay loan principal. Generally, this provision applies to non-operating sales of assets, and net cash proceeds represent the proceeds from the sale of the assets, net of the repayment of any debt secured by a lien on the assets sold. However, for assets sales that are part of an HLSS Transaction, we have the option, within 180 days, either to invest the net cash proceeds in MSRs or related assets, such as advances, or to repay loan principal. The borrowings are secured by a first priority security interest in substantially all of the assets of Ocwen. Borrowings bear interest, at the election of Ocwen, at a rate per annum equal to either (a) the base rate [the greatest of (i) the prime rate in effect on such day, (ii) the federal funds rate in effect on such day plus 0.50% and (iii) the one-month Eurodollar rate (1-Month LIBOR)], plus a margin of 2.75% and a base rate floor of 2.25% or (b) the one month Eurodollar rate, plus a margin of 3.75% with a 1-Month LIBOR floor of 1.25%. To date we have elected option (b) to determine the interest rate.

	On September 23, 2013, we entered into Amendment No. 1 to the Senior Secured Term Loan Facility Agreement and Amendment No. 1 to the related Pledge and Security Agreement. These amendments:

●

permit repurchases of all of the Preferred Stock, which may be converted to common stock prior to repurchase, and up to $1.5 billion of common stock, subject, in each case, to pro forma financial covenant compliance;

●

eliminate the dollar cap on Junior Indebtedness (as defined in the SSTL) but retain the requirement for any such issuance to be subject to pro forma covenant compliance;

●

include a value for whole loans (i.e., loans held for sale) in collateral value for purposes of calculating the loan-to-value ratio and include specified deferred servicing fees and the fair value of specified mortgage servicing rights in net worth for purposes of calculating the ratio of consolidated total debt to consolidated tangible net worth; and

●

modify the applicable quarterly covenant levels for the corporate leverage ratio, ratio of consolidated total debt to consolidated tangible net worth and loan-to-value ratio.

(3)

We repaid this loan in full in February 2013.

(4)

As part of the HLSS Transactions, we transfer certain Rights to MSRs to HLSS. Because we have not yet transferred legal title to the MSRs, we account for these transfers as financings with the proceeds from the sale of the Rights to MSRs recorded as a financing liability. The financing liability is amortized using the interest method with the servicing income that is remitted to HLSS representing payments of principal and interest. The liability has no contractual maturity but is amortized over the estimated life of the transferred Rights to MSRs. See Note 3 –Transfers of Financial Assets for additional information.

(5)

We sold MSRs for certain loans to an unrelated third party in December 2012 and June 2013; however, we are required to repurchase the MSRs for any loans that cannot be refinanced by the purchaser under the federal government’s Home Affordable Refinance Program (HARP). As a result, the sale is being accounted for as a financing. The financing liability is being amortized using the interest method with the servicing income that is remitted to the purchaser representing payments of principal and interest. In June 2013 and September 2013, we derecognized the liability from the December 2012 sale related to loans that had been refinanced under HARP and recognized a total gain of $4.5 million gain on the retirement of the financing liability.

(6)

Prepayments of the balance on this note may be required if the borrowing base, as defined, falls below the amount of the note outstanding.

(7)

On March 19, 2013, the maturity date of the Master Repurchase Agreement was extended to March 18, 2014 and the maximum borrowing capacity was increased from $120.0 million to $300.0 million.

(8)

Under this participation agreement, the lender provides financing on an uncommitted basis for up to $100.0 million at the discretion of the lender. The participation agreement allows the lender to acquire a 100% beneficial interest in the underlying mortgage loans. However, the transaction does not qualify for sales accounting treatment and is, therefore, accounted for as a financing. The lender earns the stated interest rate of the underlying mortgage loans while the loans are financed under the participation agreement. In April 2013, we extended the participation agreement maturity date to May 31, 2014.

(9)

On August 3, 2013, we extended the maturity date of this facility to August 2, 2014.

(10)

On September 27, 2013, we extended the maturity date of this facility to September 26, 2014,

(11)

On October 28, 2013, we extended the maturity date of this facility to November 12, 2013.

(12)

This represents amounts due to the holders of beneficial interests in Ginnie Mae guaranteed securitization that we include in our consolidated financial statements because the transfers of reverse mortgage loans to the trusts did not qualify for sales accounting treatment. There are no maturity dates; the borrowings mature as the related loans are repaid.

(13)

This agreement has no stated credit limit and lending is determined for each transaction based on the acceptability of the securities presented as collateral.

Note 16

Other Liabilities

Other liabilities are comprised of the following at the dates indicated:

	September 30, 2013		December 31, 2012
Liability for indemnification obligations (1)	$	206,074	$	38,140
Accrued expenses		97,497		68,068
Liability for certain foreclosure matters (2)		66,431		13,602
Payable to servicing and subservicing investors (3)		27,063		9,973
Checks held for escheat		24,965		33,259
Liability for selected tax items		22,338		22,702
Due to related parties (4)		16,535		45,034
Derivatives, at fair value (6)		11,660		18,658
Servicing liabilities (5)		11,568		9,830
Accrued interest payable		9,455		5,410
Other		61,122		23,861
	$	554,708	$	288,537

(1)

The balance includes origination representation and warranty obligations and compensatory fees for foreclosures that may ultimately exceed investor timelines. These obligations were primarily assumed in connection with the Ally MSR Transaction, the ResCap Acquisition and the Homeward Acquisition. See Note 4 – Business Acquisitions, Note 9 – Mortgage Servicing and Note 25 – Commitments and Contingencies for additional information.

(2)

We recognized $52.8 million of expense in Professional services in the second quarter of 2013 to establish the liability. We recognized the remaining $13.6 million of the liability as an adjustment to the initial purchase price allocation related to the Homeward Acquisition. We applied this measurement period adjustment retrospectively to our Consolidated Balance Sheet at December 31, 2012 with an offsetting increase in goodwill. See Note 25 – Commitments and Contingencies for additional information.

(3)

The balance represents amounts due to investors in connection with loans we service under servicing and subservicing agreements.

(4)

See Note 23 – Related Party Transactions for additional information.

(5)

During the nine months ended September 30, 2013 and 2012, amortization of servicing liabilities exceeded the amount of charges we recognized to increase our servicing liability obligations by $0.5 million and $1.1 million, respectively. Amortization of mortgage servicing rights is reported net of this amount in the unaudited Consolidated Statement of Operations.

(6)

See Note 19 – Derivative Financial Instruments and Hedging Activities for additional information.

Note 17

Mezzanine Equity

Preferred Stock

On December 27, 2012, we issued 162,000 shares of Series A Perpetual Convertible Preferred Stock (the Preferred Shares) having a par value of $0.01 per share and paying dividends at a rate of 3.75% on the liquidation preference of $1,000 per share as part of the consideration for the Homeward Acquisition. The dividends are payable quarterly at the end of each calendar quarter.

The Preferred Shares are accounted for as equity and are classified as “mezzanine” equity in the unaudited Consolidated Balance Sheets. The conversion option of the Preferred Shares represents a Beneficial Conversion Feature (BCF) with an intrinsic value of $8.7 million which we accounted for as a discount on the Preferred Shares with an offsetting increase in additional paid in capital upon issuance. The BCF will be amortizing through the second anniversary of the issue date, the first date at which we can redeem the Preferred Shares.

We amortize the BCF discount on the Preferred Shares as a deemed dividend with an offsetting reduction in retained earnings.

The carrying value of our Preferred Shares reflects the following:

Initial issuance price on December 27, 2012	$	162,000
Discount for beneficial conversion feature		(8,688	)
Accretion of BCF discount (Deemed dividend)		60
Carrying value at December 31, 2012		153,372
Conversion of 100,000 Preferred Shares (1)		(100,000	)
Accretion of BCF discount (Deemed dividend) (2)		6,573
Carrying value at September 30, 2013	$	59,945

(1)

On September 23, 2013, holders elected to convert 100,000 of the Preferred Shares into 3,145,640 shares of common stock. See Note 23 – Related Party Transactions for additional information.

(2)

Accretion includes a $3.5 million accelerated write-off of the unamortized discount related to the 100,000 Preferred Shares converted on September 23, 2013.

Note 18

Equity

Common Stock

On September 23, 2013, Ocwen paid $157.9 million to repurchase from the holders of our Preferred Shares all 3,145,640 shares of common stock that were issued upon their election to convert 100,000 of the Preferred Shares into shares of common stock. See Note 23 – Related Party Transactions for additional information.

On October 31, 2013, we announced that our Board of Directors had authorized a share repurchase program for up to an aggregate of $500.0 million of our issued and outstanding shares of common stock. Repurchases may be made in open market transactions at prevailing market prices or in privately negotiated transactions. Unless we amend the share repurchase program or repurchase the full $500.0 million amount by an earlier date, the share repurchase program will continue through July 2016. No assurances can be given as to the amount of shares, if any, that we may repurchase in any given period. The repurchase of shares issued in connection with the conversion of Preferred Shares is not considered to be part of this repurchase program and, therefore, does not count against the $500.0 million aggregate value limit.

Accumulated Other Comprehensive Loss

The components of accumulated other comprehensive loss (AOCL), net of income taxes, were as follows at the dates indicated:

	September 30, 2013			December 31, 2012
Unrealized losses on cash flow hedges	$	7,649		$	6,310
Other		(580	)		131
	$	7,069		$	6,441

Note 19

Derivative Financial Instruments and Hedging Activities

Because many of our current derivative agreements are not exchange-traded, we are exposed to credit loss in the event of nonperformance by the counterparty to the agreements. We control this risk through credit monitoring procedures including financial analysis, dollar limits and other monitoring procedures. The notional amount of our contracts does not represent our exposure to credit loss.

The following table summarizes the changes in the notional balance of our holdings of derivatives during the nine months ended September 30, 2013:

	IRLCs			U.S. Treasury Futures			Forward MBS Trades			Interest Rate Caps			Interest Rate Swaps

Balance at December 31, 2012	$	1,112,519		$	109,000		$	1,638,979		$	1,025,000		$	1,495,955
Additions		4,062,236			85,000			9,316,350			—			1,280,000
Amortization		(228,806	)		—			(33,372	)		(24,000	)		—
Maturities		(3,709,513	)		—			(4,558,971	)		—			(295,604	)
Terminations		(549,877	)		(194,000	)		(5,627,670	)		(1,001,000	)		(2,480,351	)
Balance at September 30, 2013	$	686,559		$	—		$	735,316		$	—		$	—

Fair value of net derivative assets (liabilities) at:
September 30, 2013	$	13,491		$	—		$	(12,185	)	$	—		$	—
December 31, 2012	$	5,781		$	(1,258	)	$	(1,719	)	$	168		$	(10,836	)

Maturity		Oct. 2013 – Jan. 2014			—			Oct. 2013 – Nov. 2013			—			—

Interest Rate Management

Match Funded Liabilities

We have previously entered into interest rate swaps in order to hedge against the effects of changes in interest rates on our borrowings under our advance funding facilities. These interest rate swap agreements required us to pay a fixed rate and receive a variable interest rate based on one-month LIBOR. At the time that we entered into the agreements, these swaps were designated as hedges for accounting purposes. As disclosed in Note 5 – Fair Value of Financial Instruments, we terminated these interest rate swaps on May 31, 2013 primarily because the custodial account float balances, which earn a variable rate of interest, are well in excess of variable rate borrowings under advance facilities. The earnings on these deposits reduce our exposure to changes in interest rates. We also purchased interest rate caps to minimize future interest rate exposure from increases in one-month LIBOR interest rates, as required by the certain of our advance financing arrangements. These caps were terminated with the payoff and termination of the related financing facilities.

Loans Held for Sale, at Fair Value

The mortgage loans held for sale that we carry at fair value are subject to interest rate and price risk from the loan funding date until the date the loan is sold into the secondary market. Generally, the fair value of a loan will decline in value when interest rates increase and will rise in value when interest rates decrease. To mitigate this risk, we enter into forward trades to provide an economic hedge against those changes in fair value on mortgage loans held for sale. Forward trades are primarily used to fix the forward sales price that will be realized upon the sale of mortgage loans into the secondary market.

Interest Rate Lock Commitments

IRLCs represent an agreement to purchase loans from a third-party originator or an agreement to extend credit to a mortgage applicant, whereby the interest rate is set prior to funding. The loan commitment binds us (subject to the loan approval process) to fund the loan at the specified rate, regardless of whether interest rates have changed between the commitment date and the loan funding date. As such, outstanding IRLCs are subject to interest rate risk and related price risk during the period from the date of the commitment through the loan funding date or expiration date. The borrower is not obligated to obtain the loan, thus we are subject to fallout risk related to IRLCs, which is realized if approved borrowers choose not to close on the loans within the terms of the IRLCs. Our interest rate exposure on these derivative loan commitments is hedged with derivatives, including forward contracts. We enter into forward contracts with respect to fixed rate loan commitments.

MSRs at Fair Value

The MSRs which we measure at fair value are subject to interest rate risk as the mortgage loans underlying the MSRs permit the borrowers to prepay the loans. Therefore, the fair value of these MSRs generally tends to diminish in periods of declining interest rates (as prepayments increase) and increase in periods of rising interest rates (as prepayments decrease). Although the level of interest rates is a key driver of prepayment activity, there are other factors that influence prepayments, including home prices, underwriting standards and product characteristics. Effective April 1, 2013, we terminated our hedging program for fair value MSRs. Prior to their termination, we used economic hedges including interest rate swaps, U.S. Treasury futures and forward contracts to minimize the effects of loss in value of these MSRs associated with increased prepayment activity that generally results from declining interest rates.

Asset Acquisitions

In March 2013, we entered into an interest rate swap to hedge the impact on cash flows of changes in the purchase price to be paid for MSRs acquired in the Ally MSR Transaction. This purchase was forecasted to occur in stages with the purchase price subject to adjustment based on changes in the 10-year swap rate between the date of the MSR purchase agreement and the date of each closing. We entered into an interest rate swap with a notional amount sufficient to yield changes in the fair value of the interest rate swap in response to changes in the swap rate that were essentially equal to and offsetting to changes in the purchase price of the MSRs. We designated the swap as a hedge for accounting purposes. We completed the transaction in April 2013 and terminated the swap agreement at the same time. See Note 9 – Mortgage Servicing for additional information regarding the Ally MSR Transaction.

The following summarizes our use of derivatives at September 30, 2013 and the gains (losses) on those derivatives for the nine months then ended. None of these derivatives was designated as a hedge for accounting purposes at September 30, 2013:

Purpose	Expiration Date		Notional Amount		Fair Value (1)			Gains / (Losses)		Consolidated Statement of Operations Caption
Interest rate risk of mortgage loans held for sale and IRLCs
Forward MBS trades		2014	$	735,316	$	(12,185	)	$	30,989	Gain on loans held for sale, net and Other, net

IRLCs		2013		686,559		13,491			5,918	Gain on loans held for sale, net
Total derivatives					$	1,306		$	36,907

(1)

Derivatives are reported at fair value in Receivables, Other assets or in Other liabilities on our unaudited Consolidated Balance Sheets.

Included in AOCL at September 30, 2013 and December 31, 2012, respectively, were $12.1 million and $9.9 million of deferred unrealized losses, before taxes of $4.5 million and $3.6 million, respectively, on interest rate swaps that we designated as cash flow hedges. Changes in the losses on cash flow hedges included in AOCL during the nine months ended September 30, 2013 were as follows:

Accumulated losses on cash flow hedges at December 31, 2012	$	9,878
Additional net losses on cash flow hedges		12,363
Ineffectiveness of cash flow hedges reclassified to earnings		(657	)
Losses on terminated hedging relationships amortized to earnings (1)		(9,434	)
Accumulated losses on cash flow hedges at September 30, 2013	$	12,150

(1)

Where the hedging relationship has been terminated but the hedged transaction is still forecast to occur, losses on the hedging relationship that are included in AOCL are amortized to earnings in the periods in which earnings are affected by the hedged transaction. Amortization in the third quarter included $4.1 million of accelerated amortization as a result of the early repayment and termination of four advance financing facilities as a result of the July 1, 2013 HLSS Transaction.

The statements of operations include the following related to derivative financial instruments for the periods ended September 30:

	Three Months						Nine Months
	2013			2012			2013			2012
Servicing and origination expense
Gains on economic hedges	$	—		$	—		$	1,017		$	—
Gain on loans held for sale, net
Gains on economic hedges		9,608			—			36,907			—
Other, net
Gains (losses) on economic hedges (1)		(103	)		1,397			(3,822	)		6,645
Ineffectiveness of cash flow hedges		—			47			(657	)		46
Write-off of losses in AOCL for a discontinued hedge relationship		(7,780	)		(3,089	)		(9,434	)		(4,633	)
Write-off of losses in AOCL for hedge of a financing facility assumed by HLSS (See Note 3 –Transfers of Financial Assets)		—			—			—			(5,958	)
	$	1,725		$	(1,645	)	$	24,011		$	(3,900	)

(1)

Includes a gain of $3.4 million recognized during the three months ended March 31, 2012 from the termination of foreign exchange forward contracts.

Note 20

Interest Expense

The following table presents the components of interest expense for the periods ended September 30:

	Three Months				Nine Months
	2013		2012		2013		2012
Match funded liabilities	$	11,249	$	32,359	$	66,678	$	99,394
Other borrowings (1)		95,496		24,877		228,198		60,160
Debt securities:
3.25% Convertible Notes		—		—		—		153
10.875% Capital Trust Securities		—		473		—		1,894
Other		3,310		708		8,463		2,059
	$	110,055	$	58,417	$	303,339	$	163,660

(1)

Includes interest expense of $74.2 million and $14.0 million for the three months ended September 30, 2013 and 2012, respectively, and $168.6 million and $27.6 million for the nine months ended September 30, 2013 and 2012, respectively, related to financing liabilities recorded in connection with the HLSS Transactions. See Note 3 –Transfers of Financial Assets and Note 15 – Other Borrowings for additional information.

Note 21

Basic and Diluted Earnings Per Share (EPS)

Basic EPS excludes common stock equivalents and is calculated by dividing net income attributable to Ocwen common stockholders by the weighted average number of common shares outstanding during the year. We calculate diluted EPS by dividing net income attributable to Ocwen, as adjusted to add back preferred stock dividends and interest expense net of income tax on the Convertible Notes, by the weighted average number of common shares outstanding including the potential dilutive common shares related to outstanding stock options, restricted stock awards, the Preferred Shares and the Convertible Notes. The following is a reconciliation of the calculation of basic EPS to diluted EPS for the periods ended September 30:

	Three Months				Nine Months
	2013		2012		2013		2012
Basic EPS:
Net income attributable to Ocwen common stockholders	$	61,155	$	51,400	$	177,847	$	115,582

Weighted average shares of common stock		135,787,834		134,928,486		135,705,892		133,483,354

Basic EPS	$	0.45	$	0.38	$	1.31	$	0.87

Diluted EPS:
Net income attributable to Ocwen common stockholders	$	61,155	$	51,400	$	177,847	$	115,582
Preferred stock dividends (1)		—		—		—		—
Interest expense on Convertible Notes, net of income tax (2)		—		—		—		98
Adjusted net income attributable to Ocwen	$	61,155	$	51,400	$	177,847	$	115,680

Weighted average shares of common stock		135,787,834		134,928,486		135,705,892		133,483,354
Effect of dilutive elements:
Preferred Shares (1)		—		—		—		—
Convertible Notes (2)		—		—		—		1,347,642
Stock options		4,263,965		3,769,099		4,030,297		3,468,156
Common stock awards		5,396		5,296		11,301		2,713
Dilutive weighted average shares of common stock		140,057,195		138,702,881		139,747,490		138,301,865

Diluted EPS	$	0.44	$	0.37	$	1.27	$	0.84

Stock options excluded from the computation of diluted EPS:
Anti-dilutive (3)		—		255,000		—		190,833
Market-based (4)		547,500		1,726,250		547,500		1,726,250

(1)

The effect of our Preferred Shares on diluted EPS is computed using the if-converted method. For the three and nine months ended September 30, 2013, we assumed no conversion to common shares because the effect was anti-dilutive.

(2)

Prior to the redemption of the 3.25% Convertible Notes in March 2012, we also computed their effect on diluted EPS using the if-converted method. Interest expense and related amortization costs applicable to the Convertible Notes, net of income tax, were added back to net income. We assumed the conversion of the Convertible Notes into shares of common stock for purposes of computing diluted EPS unless the effect was anti-dilutive. We issued 4,635,159 shares of common stock upon conversion of $56.4 million of the Convertible Notes.

(3)

These stock options were anti-dilutive because their exercise price was greater than the average market price of our stock.

(4)

Shares that are issuable upon the achievement of certain performance criteria related to OCN’s stock price and an annualized rate of return to investors.

Note 22

Business Segment Reporting

Our business segments reflect the internal reporting that we use to evaluate operating performance of services and to assess the allocation of our resources. A brief description of our current business segments is as follows:

Servicing. This segment is primarily comprised of our core residential servicing business. We provide residential and commercial mortgage loan servicing, special servicing and asset management services. We earn fees for providing these services to owners of the mortgage loans and foreclosed real estate. In most cases, we provide these services either because we purchased the MSRs from the owner of the mortgage, retained the MSRs on the sale of residential mortgage loans or because we entered into a subservicing or special servicing agreement with the entity that owns the MSR. Our residential servicing portfolio includes both Agency and Non-Agency loans. Non-Agency loans include prime and subprime loans which represent residential loans that generally did not qualify under GSE guidelines or have subsequently become delinquent.

Lending. The Lending segment is focused on originating and purchasing Agency-conforming residential forward and reverse mortgage loans mainly through correspondent lending arrangements. We also commenced a direct lending business to pursue refinancing opportunities from our existing portfolio, where permitted. The loans are typically sold shortly after origination into a liquid market on a servicing retained basis.

Corporate Items and Other. Corporate Items and Other includes items of revenue and expense that are not directly related to a business, business activities that are individually insignificant, interest income on short-term investments of cash, corporate debt and certain corporate expenses. Business activities that are not considered to be of continuing significance include subprime loans held for sale (at lower of cost or fair value), investments in unconsolidated entities and affordable housing investment activities. Corporate Items and Other also included the diversified fee-based businesses that we acquired as part of the Homeward and ResCap Acquisitions and subsequently sold to Altisource.

We allocate interest income and expense to each business segment for funds raised or for funding of investments made, including interest earned on cash balances and short-term investments and interest incurred on corporate debt. We also allocate expenses generated by corporate support services to each business segment.

Financial information for our segments is as follows:

	Servicing			Lending			Corporate Items and Other			Corporate Eliminations			Business Segments Consolidated
Results of Operations

Three Months Ended September 30, 2013:

Revenue	$	496,302		$	33,539		$	1,801		$	(402	)	$	531,240
Operating expenses (1)		305,654			29,504			11,143			(41	)		346,260
Income (loss) from operations		190,648			4,035			(9,342	)		(361	)		184,980
Other income (expense), net:
Interest income		859			3,066			1,454			—			5,379
Interest expense (1)		(106,848	)		(3,279	)		72			—			(110,055	)
Other		(6,631	)		1,843			398			361			(4,029	)
Other income (expense), net		(112,620	)		1,630			1,924			361			(108,705	)
Income (loss) before income taxes	$	78,028		$	5,665		$	(7,418	)	$	—		$	76,275

Three Months Ended September 30, 2012:

Revenue	$	232,104		$	—		$	873		$	(277	)	$	232,700
Operating expenses (1)		88,743			—			4,162			(112	)		92,793
Income (loss) from operations		143,361			—			(3,289	)		(165	)		139,907
Other income (expense), net:
Interest income		—			—			2,084			—			2,084
Interest expense (1)		(58,144	)		—			(273	)		—			(58,417	)
Other		(963	)		—			(2,030	)		165			(2,828	)
Other income (expense), net		(59,107	)		—			(219	)		165			(59,161	)
Income (loss) before income taxes	$	84,254		$	—		$	(3,508	)	$	—		$	80,746

	Servicing			Lending			Corporate Items and Other			Corporate Eliminations			Business Segments Consolidated
Nine Months Ended September 30, 2013:

Revenue	$	1,381,872		$	81,180		$	19,758		$	(492	)	$	1,482,318
Operating expenses (1)		795,645			69,543			95,361			(131	)		960,418
Income (loss) from operations		586,227			11,637			(75,603	)		(361	)		521,900
Other income (expense), net:
Interest income		1,382			12,432			3,516			—			17,330
Interest expense (1)		(293,381	)		(10,108	)		150			—			(303,339	)
Other		(30,961	)		6,852			2,977			361			(20,771	)
Other income (expense), net		(322,960	)		9,176			6,643			361			(306,780	)
Income (loss) before income taxes	$	263,267		$	20,813		$	(68,960	)	$	—		$	215,120

Nine Months Ended September 30, 2012:

Revenue	$	606,689		$	—		$	2,736		$	(812	)	$	608,613
Operating expenses (1)		252,542			—			12,659			(391	)		264,810
Income (loss) from operations		354,147			—			(9,923	)		(421	)		343,803
Other income (expense), net:
Interest income		—			—			6,434			—			6,434
Interest expense (1)		(162,810	)		—			(850	)		—			(163,660	)
Other		(204	)		—			(5,765	)		421			(5,548	)
Other income (expense), net		(163,014	)		—			(181	)		421			(162,774	)
Income (loss) before income taxes	$	191,133		$			$	(10,104	)	$	—		$	181,029

Total Assets
September 30, 2013	$	3,925,510		$	778,777		$	607,393		$	—		$	5,311,680

December 31, 2012	$	4,498,043		$	550,569		$	634,143		$	—		$	5,682,755

September 30, 2012	$	3,611,768		$	—		$	544,248		$	—		$	4,156,016

(1)

Depreciation and amortization expense are as follows:

	Servicing		Lending		Corporate Items and Other		Business Segments Consolidated
Three Months Ended September 30, 2013:
Depreciation expense	$	3,589	$	135	$	2,973	$	6,697
Amortization of MSRs		79,035		148		—		79,183
Amortization of debt discount		330		—		—		330
Amortization of debt issuance costs – SSTL		1,178		—		—		1,178

Three Months Ended September 30, 2012:
Depreciation expense	$	395	$	—	$	1,564	$	1,959
Amortization of MSRs		20,150		—		—		20,150
Amortization of debt discount		1,199		—		—		1,199
Amortization of debt issuance costs – SSTL		1,207		—		—		1,207

Nine Months Ended September 30, 2013:
Depreciation expense	$	9,968	$	209	$	6,976	$	17,153
Amortization of MSRs		197,287		148		—		197,435
Amortization of debt discount		1,082		—		—		1,082
Amortization of debt issuance costs – SSTL		3,264		—		—		3,264

Nine Months Ended September 30, 2012:
Depreciation expense	$	1,069	$	—	$	2,827	$	3,896
Amortization of MSRs		53,561		—		—		53,561
Amortization of debt discount		2,679		—		—		2,679
Amortization of debt issuance costs – SSTL		3,050		—		—		3,050

Note 23

Related Party Transactions

Relationship with Executive Chairman of the Board of Directors

Ocwen’s Executive Chairman of the Board of Directors, William C. Erbey, also serves as Chairman of the Board of Altisource, HLSS, Altisource Residential Corporation (Residential) and Altisource Asset Management Corporation (AAMC). As a result, he has obligations to Ocwen as well as to Altisource, HLSS, Residential and AAMC. As of September 30, 2013, Mr. Erbey owned or controlled approximately 13% of the common stock of Ocwen, approximately 23% of the common stock of Altisource, approximately 1% of the common stock of HLSS and approximately 9% of the common stock of AAMC. Mr. Erbey’s percentage interest in Residential declined to 4% as a result of an additional public offering by Residential that closed on October 1, 2013.

Relationship with Altisource

Under the Services Agreement, Altisource provides various business process outsourcing services, such as valuation services and property preservation and inspection services, among other things. Altisource also provides certain technology products and support services to Ocwen under the Technology Products Services Agreement and the Data Center and Disaster Recovery Services Agreement. In addition, under the Data Access and Services Agreement, Ocwen has agreed to make available to Altisource certain data from Ocwen’s servicing portfolio in exchange for a per asset fee. Under the Support Services Agreement, Ocwen and Altisource provide to each other services in such areas as human resources, vendor management, corporate services, accounting, tax matters, risk management, law and consumer psychology.

In connection with the March 29, 2013 sale to Altisource of the diversified fee-based business acquired in connection with the Homeward Acquisition, Ocwen agreed to extend to August 31, 2025 the terms of the Services Agreement, the Technology Products Services Agreement, the Data Center and Disaster Recovery Services Agreement and the Intellectual Property Agreement with Altisource. In addition, Ocwen agreed to expand the terms of the Services Agreement to apply to the services as they relate to the Homeward servicing platform and further to establish Altisource as the exclusive provider of such services as they relate to the Homeward servicing platform. In addition, Ocwen agreed not to establish similar fee-based businesses (or establish relationships with other companies engaged in the line of similar fee-based businesses) that would directly or indirectly compete with diversified fee-based businesses as they relate to the Homeward servicing platform acquired by Altisource.

Certain services provided by Altisource under these contracts are charged to the borrower and/or loan investor. Accordingly, such services, while derived from our loan servicing portfolio, are not reported as expenses by Ocwen. These services include residential property valuation, residential property preservation and inspection services, title services and real estate sales.

Our business is currently dependent on many of the services and products provided under these long-term contracts which include renewal provisions. We believe the rates charged under these agreements are market rates as they are materially consistent with one or more of the following: the fees charged by Altisource to other customers for comparable services and the rates Ocwen pays to or observes from other service providers.

As disclosed in Note 4 – Business Acquisitions, on April 12, 2013 in connection with the sale to Altisource of the diversified fee-based business acquired in connection with the ResCap Acquisition, we agreed to establish additional terms related to existing servicing arrangements between Altisource and Ocwen for mortgage servicing assets acquired from ResCap.

The agreement provides that during the term of the existing servicing arrangements between Altisource and Ocwen (i) Altisource will be the exclusive provider, except as prohibited by applicable law, to Ocwen and all of its subsidiaries and affiliates, of certain services related to the ResCap business; (ii) Ocwen will not establish similar fee-based businesses that would directly or indirectly compete with Altisource services as they relate to the ResCap business; and (iii) Ocwen and all of its subsidiaries and affiliates will market and promote the utilization of Altisource’s services to their various third-party relationships. Additionally, the parties agreed to use commercially reasonable best efforts to ensure that the loans associated with the ResCap business are boarded onto Altisource’s mortgage servicing platform. The cash consideration paid by Altisource to Ocwen under the Agreement totaled $128.8 million.

Also as disclosed in Note 4 – Business Acquisitions, on March 31, 2013 we acquired from Altisource its 49% equity interest in Correspondent One.

On December 27, 2012, we entered into a senior unsecured term loan facility agreement with Altisource and borrowed $75.0 million. The proceeds of this loan were used to fund a portion of the Homeward Acquisition. Borrowings under the Unsecured Loan Agreement bear interest at a rate equal to the one-month Eurodollar Rate (1-Month LIBOR) plus 675 basis points with a Eurodollar Rate floor of 150 basis points. In February 2013, we repaid this loan in full.

Relationship with HLSS

Ocwen and HLSS Management entered into an agreement to provide to each other certain professional services including valuation analysis of potential MSR acquisitions, treasury management services and other similar services, legal, licensing and regulatory compliance support services, risk management services and other similar services.

As disclosed in Note 3 – Transfers of Financial Assets, Ocwen has sold to HLSS certain Rights to MSRs and related servicing advances. OLS also entered into a subservicing agreement with HLSS on February 10, 2012, which was amended on October 1, 2012 and again on September 30, 2013, under which it will subservice the MSRs after legal ownership of the MSRs has been transferred to HLSS.

Relationship with Residential

On December 21, 2012, OMS entered into a 15-year servicing agreement with Altisource Residential, L.P., the operating partnership of Residential, pursuant to which Ocwen will service residential mortgage loans acquired by Residential and provide loan modification, assisted deed-in-lieu, assisted deed-for-lease and other loss mitigation programs.

On February 14, 2013, OLS sold a pool of non-performing residential mortgage loans to Altisource Residential, L.P. pursuant to a Master Mortgage Loan Sale Agreement. The aggregate purchase price for the pool of loans was $64.4 million and the gain recognized by Ocwen on the sale was not significant.

Relationship with AAMC

On December 11, 2012, Mr. Erbey received 52,589 shares of AAMC restricted stock pursuant to the Altisource Asset Management Corporation 2012 Special Equity Incentive Plan and a Special Restricted Stock Award Agreement in his capacity as Chairman of the Board of AAMC and Altisource.

On December 11, 2012, Ronald M. Faris, our President and Chief Executive Officer and a director of Ocwen, received 29,216 shares of AAMC restricted stock pursuant to the Altisource Asset Management Corporation 2012 Special Equity Incentive Plan and a Special Restricted Stock Award Agreement, in connection with the services he provides AAMC through his employment with Ocwen.

Relationship with Former Owner of Homeward

As consideration for the Homeward Acquisition, Ocwen paid an aggregate purchase price of $766.0 million, of which $604.0 million was paid in cash and $162.0 million was paid in 162,000 Preferred Shares issued to certain private equity firms ultimately controlled by WL Ross & Co. LLC (the Funds), that pay a dividend of 3.75% per annum on a quarterly basis. Each Preferred Share, together with any accrued and unpaid dividends, may be converted at the option of the holder into shares of Ocwen common stock at a conversion price equal to $31.79. Mr. Ross is the Chairman and Chief Executive Officer of WL Ross & Co. LLC and Invesco Private Capital, Inc. and the managing member of El Vedado, LLC, each of which directly or indirectly controls the Funds. Mr. Ross became a director of Ocwen in March 2013. On September 23, 2013, the Funds exercised their right to convert 100,000 of the Preferred Shares into 3,145,640 of common stock. On the same date, Ocwen repurchased the shares of common stock from the Funds for $157.9 million.

The following table summarizes our revenues and expenses related to the various service agreements with Altisource and its subsidiaries and HLSS for the periods September 30, and amounts receivable from or payable to at the dates indicated:

	Three Months				Nine Months
	2013		2012		2013		2012
Revenues and Expenses:
Altisource:
Revenues	$	5,185	$	4,156	$	15,390	$	12,229
Expenses		13,153		6,826		36,650		20,537
HLSS:
Revenues	$	20	$	125	$	172	$	165
Expenses		386		780		1,615		1,773

	September 30, 2013			December 31, 2012
Net Receivable (payable)
Altisource	$	(3,489	)	$	(5,971	)
HLSS		22,337			(25,524	)
	$	18,848		$	(31,495	)

Note 24

Regulatory Requirements

Our business is subject to extensive regulation by federal, state and local governmental authorities, including the CFPB, the Federal Trade Commission (FTC), the SEC and various state agencies that license, audit and conduct examinations of our mortgage originations, servicing and collection activities in a number of states. The CFPB asserts supervisory authority (including the authority to conduct examinations) over Ocwen and its affiliates, including Homeward. From time to time, we also receive requests from federal, state and local agencies for records, documents and information relating to our policies, procedures and practices regarding our loan origination, loan servicing and debt collection business activities. We incur significant ongoing costs to comply with new and existing laws and governmental regulation of our business.

We must comply with a number of federal, state and local consumer protection laws including, among others, the Gramm-Leach-Bliley Act, the Fair Debt Collection Practices Act, the Real Estate Settlement Procedures Act (RESPA), the Truth in Lending Act (TILA), the Fair Credit Reporting Act, the Servicemembers Civil Relief Act, Homeowners Protection Act, the Federal Trade Commission Act and, more recently, the Dodd-Frank Wall Street Reform and Consumer Protection Act (Dodd-Frank Act), and state mortgage origination, mortgage servicing and foreclosure laws. These laws apply to loan origination, loan servicing, debt collection, use of credit reports, safeguarding of non-public personally identifiable information about our customers, foreclosure and claims handling, investment of and interest payments on escrow balances and escrow payment features, and mandate certain disclosures and notices to borrowers. These requirements can and do change as statutes and regulations are enacted, promulgated or amended.

There are a number of foreign laws and regulations that are applicable to our operations in India, the Philippines and Uruguay, including acts that govern licensing, employment, safety, taxes, insurance, and the laws and regulations that govern the creation, continuation and the winding up of companies as well as the relationships between the shareholders, the company, the public and the government in both countries.

Note 25

Commitments and Contingencies

We are subject to various pending legal proceedings, including those subject to loss sharing and indemnification provisions of our various acquisitions. In our opinion, the resolution of those proceedings will not have a material effect on our financial condition, results of operations or cash flows.

Regulatory Contingencies

We are subject to a number of pending federal and state regulatory investigations, examinations, inquiries, requests for information and/or other actions. In July 2010, OLS received two subpoenas from the Federal Housing Finance Agency as conservator for Freddie Mac and Fannie Mae in connection with ten private label mortgage securitization transactions where Freddie Mac and Fannie Mae have invested. The transactions include mortgage loans serviced but not originated by OLS or its affiliates. On November 24, 2010, OLS received a Civil Investigative Demand (CID) from the FTC requesting documents and information regarding various servicing activities. On June 6, 2012, the FTC notified OLS that it had referred this CID to the CFPB. On November 7, 2011, OLS received a CID from the Attorney General’s Office of the Commonwealth of Massachusetts requesting documents and information regarding certain foreclosures executed in Massachusetts. On January 18, 2012, OLS received a subpoena from the New York Department of Financial Services (NY DFS) requesting documents regarding OLS’ policies, procedures and practices regarding lender-placed or “force-placed” insurance which is required to be provided for borrowers who allow their hazard insurance policies to lapse. Separately, on December 5, 2012, we entered into a Consent Order with the NY DFS in which we agreed to the appointment of an independent Monitor to oversee our compliance with the Agreement on Servicing Practices. NY DFS selected the firms that will act as the Monitor, and their formal engagement commenced effective July 1, 2013. The engagement will last until July 1, 2015, and we intend to continue to cooperate with the NY DFS and the Monitor.

As previously reported, on August 13, 2012, OLS received a request from the MMC to provide information and data relating to our loan servicing portfolio, including loan count and volume data, loan modifications, fees assessed, delinquencies, short sales, loan-to-value data and rating agency reports. The MMC, along with the CFPB, certain state Attorneys General and other agencies who were involved in the National Mortgage Settlement executed on February 9, 2012 by the five large banks (collectively, the Regulators), also requested that we indicate our position on behalf of OLS and Litton on the servicing standards and consumer relief provisions contained in that Settlement. In response, we indicated our willingness to adopt the servicing standards set out in the National Mortgage Settlement with certain caveats and to undertake various consumer assistance commitments in the form of loan modifications and other foreclosure avoidance alternatives. On February 26, 2013, the Regulators requested that, in addition to committing to the servicing standards and loan modifications, we also consider a proposal to contribute to a consumer relief fund that would provide cash payments to certain borrowers foreclosed upon by OLS and various entities we have acquired. In subsequent discussions, it was clarified that the Regulators sought our agreement on servicing standards, loan modifications and the proposed consumer relief fund to settle and release various potential legal claims against Ocwen, Litton and Homeward arising out of MMC examinations and potential follow on federal and/or state enforcement actions (the Proposed Regulators’ Settlement). In light of the substantial progress the parties have made toward an agreement in principle regarding the Proposed Regulators’ Settlement, we believe such a settlement is probable. Consummation of a final settlement would be subject to completion of definitive settlement documents acceptable to all parties, the participation of all relevant regulatory agencies, and execution of certain contractual undertakings by the sellers of Litton and Homeward. In the event a final settlement is not concluded, we will defend any ensuing legal proceedings vigorously. As disclosed in Note 16 – Other Liabilities, we have established a liability of $66.4 million for the Proposed Regulators’ Settlement.

As part of the ResCap Acquisition, OLS is required to service the ResCap loans in accordance with the requirements of the National Mortgage Settlement, although OLS is not responsible for any payment, penalty or financial obligation, including but not limited to providing Ally’s share of financial relief to borrowers under that settlement. The Office of Mortgage Settlement Oversight (OMSO) which is responsible for monitoring compliance with obligations under the National Mortgage Settlement, issued a report on February 14, 2013 confirming that Ally/ResCap have completed its minimum consumer relief obligations.

One or more of the foregoing regulatory actions or similar actions in the future against Ocwen, OLS, Litton or Homeward could cause us to incur fines, penalties, settlement costs, damages, legal fees or other charges in material amounts, or undertake remedial actions pursuant to administrative orders or court-issued injunctions, any of which could adversely affect our financial results or incur additional significant costs related to our loan servicing operations.

In addition to these matters, Ocwen receives periodic inquires, both formal and informal in nature, from various state and federal agencies as part of those agencies’ oversight of the mortgage servicing sector. Such ongoing inquiries, including those into servicer foreclosure processes, could result in additional actions by state or federal governmental bodies, regulators or the courts that could result in an extension of foreclosure timelines, which may be applicable generally to the servicing industry or to us in particular. In addition, a number of our match funded advance facilities contain provisions that limit the eligibility of advances to be financed based on the length of time that advances are outstanding, and two of our match funded advance facilities have provisions that limit new borrowings if average foreclosure timelines extend beyond a certain time period, either of which, if such provisions applied, could adversely affect liquidity by reducing our average effective advance rate. Increases in the amount of advances and the length of time to recover advances, fines or increases in operating expenses, and decreases in the advance rate and availability of financing for advances could result in increased borrowings, reduced cash and higher interest expense which could negatively impact our liquidity and profitability.

Loan Put-Back and Related Contingencies

In several recent court actions, mortgage loan sellers against whom repurchase claims have been asserted based on alleged breaches of representations and warranties are defending themselves on various grounds including the expiration of statutes of limitation, lack of notice and opportunity to cure and vitiation of the obligation to repurchase as a result of foreclosure or charge off of the loan. Ocwen is not a party to any of the actions, but we are the servicer for certain securitizations involved in such actions. In connection with these actions, Ocwen has entered into tolling agreements with respect to its role as servicer for a very small number of securitizations and may enter into additional tolling agreements in the future. Should Ocwen be made a party to these or similar actions, we may need to defend allegations that we failed to service loans in accordance with applicable agreements and that such failures prejudiced the rights of repurchase claimants against loan sellers. We believe that any such allegations would be without merit and, if necessary, would vigorously defend against them. If, however, we were required to compensate claimants for losses related to seller breaches of representations and warranties in respect of loans we service, then our business, financial condition and results of operations could be adversely affected.

We have exposure to representation, warranty and indemnification obligations because of our lending, sales and securitization activities, our acquisitions to the extent we assume one or more of these obligations and in connection with our servicing practices. We recognize the fair value of representation and warranty obligations in connection with originations upon sale or securitization of the loan or upon completion of an acquisition, to the extent we assume these obligations. Obligations recognized in connection with our loan sales and securitization activities are recognized in Gain on loans held for sale, net on our Consolidated Statements of Operations. The fair value of liabilities assumed as part of an MSR or servicing business acquisition are recognized on the closing date. Thereafter, the estimation of the liability considers probable future obligations based on industry data of loans of similar type segregated by year of origination and estimated loss severity based on current loss rates for similar loans, our historical rescission rates and the current pipeline of unresolved demands. Our historical loss severity considers the historical loss experience that we incur upon sale or liquidation of a repurchased loan as well as current market conditions. At September 30, 2013, we had provided or assumed representation and warranty obligations in connection with $89.4 billion of UPB covering both forward and reverse mortgage loans. At September 30, 2013, we had outstanding representation and warranty repurchase demands of $113.0 million UPB (534 loans). We review each demand and monitor through resolution, primarily through rescission, loan repurchase or make-whole payment.

The following table presents the changes in our liability for indemnification obligations for the nine months ended September 30, 2013, including representation and warranty obligations and compensatory fees for foreclosures that may ultimately exceed investor timelines:

Balance at December 31, 2012	$	38,140
Provision for representation and warranty obligations		18,116
New production reserves		1,055
Obligations assumed in connection with MSR and servicing business acquisitions		189,742
Charge-offs (1)		(40,979	)
Balance at September 30, 2013	$	206,074

(1)

Includes principal and interest losses realized in connection with repurchased loans, make-whole, indemnification and fee payments and settlements net of recoveries, if any.

We believe it is reasonably possible that losses beyond amounts currently recorded for potential representation and warranty obligations and related claims described above could occur, and such losses could have an adverse impact on our results of operations, financial condition or cash flows. However, based on currently available information, we are unable to estimate a range of reasonably possible losses above amounts that have been recorded at September 30, 2013.

Note 26

Subsequent Events

On October 25, 2013, OLS completed a sale to HLSS Holdings, LLC and Home Loan Servicing Solutions, Ltd. of Rights to MSRs and related servicing advances for a servicing portfolio of subprime and Alt-A residential mortgage loans.

This transaction resulted in our sale of Rights to MSRs with approximately $10.0 billion in UPB of mortgage loans as of October 24, 2013. The purchase price for the transaction was approximately $388 million, including $360 million for servicing advances and $28 million for the associated Rights to MSRs. Within 90 days of the closing, the purchase price or other terms may be adjusted to reflect any adjustments in the calculation of the UPB of the underlying mortgage loans or servicing advance balances sold in the transaction.

We sold these mortgage servicing assets to HLSS pursuant to an amended Sale Supplement to the Master Servicing Rights Purchase Agreement between OLS, HLSS Holdings, LLC and Home Loan Servicing Solutions, Ltd. In addition to our sale of the right, title and interest to the Rights to MSRs and the associated servicing advances, HLSS Holdings, LLC also committed to purchase servicing advances that arise under the related pooling and servicing agreements after the closing date. In return, OLS continues to subservice the related mortgage loans, receives a monthly base fee equal to 12% of the servicing fees collected in any given month and retains any ancillary income payable to the servicer (excluding investment income earned on any custodial accounts) pursuant to the related pooling and servicing agreements. OLS also earns a monthly performance based incentive fee based on the servicing fees collected. If the targeted advance ratio in any month exceeds the predetermined level for that month set forth in the Sale Supplement and the Subservicing Supplement for the transaction, any performance based incentive fee payable for such month will be reduced by an amount equal to 3% per annum of the amount of any such excess servicing advances.

As disclosed in Note 1, we entered into a Purchase Agreement with OneWest Bank, FSB that is closing in stages. As part of the OneWest MSR Transaction, in October 2013, we closed the purchase of approximately $1.1 billion in UPB of MSRs and related servicing advances, including approximately $6.6 million of MSRs and approximately $37.1 million of servicing advances. On November 1, 2013, we closed the purchase of approximately $32.9 billion in UPB of MSRs and related servicing advances. The purchase included approximately $235.6 million of MSRs and approximately $1.3 billion of servicing advances. The November purchase was funded from the proceeds of a newly executed $1.6 billion match funded advance financing facility and available cash. The new facility consists of three notes, the largest of which bears interest at 1-Month LIBOR plus an initial margin of 1.75% with the two smaller notes bearing interest at the lender's commercial paper rate plus initial margins of 1.67% and 4.25%. The notes mature in October 2044 with an amortization date beginning in October 2014.

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
(Dollars in Thousands, Except Share Data or If Otherwise Indicated)

INTRODUCTION

The following discussion of our results of operations, change in financial condition and liquidity should be read in conjunction with our unaudited Consolidated Financial Statements and the related notes, all included elsewhere in this report on Form 10-Q and with our Annual Report on Form 10-K for the year ended December 31, 2012.

OVERVIEW

Strategic Priorities Update

We continue to execute our strategy to grow and sustain our loan servicing business through acquisitions and through our loan origination business whereby we retain the MSRs associated with sold loans. During the first nine months of 2013, we retained MSRs of $63.2 million on sales of residential mortgage loans with a UPB of $5.7 billion.

Consistent with this strategy, we executed the following acquisitions during the nine months ended September 30, 2013:

Transaction

Type

Completion Date

Purchase Price

Acquired MSR UPB

ResCap Acquisition

Business (2)

Various

2.3 billion

(3)

170.8 billion

(4)

Ally Bank

Contract Assumption

February 2013

N/A

130.0 billion

(5)

Ally MSR Transaction

Asset

Various

620.7 million

(6)

87.5 billion

(7)

Liberty Acquisition

Business

April 2013

22.0 million

652.6 million

OneWest MSR Transaction (1)

Asset

Various

498.7 million

(8)

30.5 billion

(9)

(1)

Purchase price and MSR UPB are preliminary. Final purchase amounts could be different.

(2)

Acquired ResCap servicing platform, related assets and assumed liabilities and added approximately 2,450 of primarily U.S. based employees.

(3)

Aggregate purchase price consisting primarily of $391.9 million of MSRs and $1.7 billion of servicing advances, net of assumed liabilities of $74.6 million consisting primarily of accruals for compensatory fees for foreclosures that may ultimately exceed investor timelines. We recognized goodwill of $201.8 million in connection with the acquisition.

(4)

UPB consists of $55.6 billion Agency, $48.2 billion Non-Agency, $40.7 billion master servicing and $26.3 billion subservicing. Included in subservicing UPB is $9.0 billion of Non-Agency UPB subserviced on behalf of ResCap until such time as ResCap obtains the necessary consents and court approvals to sell or transfer the related MSRs. We acquire newly originated MSRs from ResCap at contractually agreed multiples of the applicable servicing fee which approximates market value.

(5)

We acquired the MSRs related to $87.5 billion in UPB from Ally Bank in the Ally MSR Transaction and terminated the subservicing contract with respect to the acquired MSRs.

(6)

Aggregate purchase price consisting of $683.8 million of MSRs and $73.6 million of servicing advances and other receivables, net of assumed origination representation and warranty obligations in connection with the majority of the acquired MSRs. The estimated fair value of this obligation on the closing date was $136.7 million.

(7)

UPB consists of Agency MSRs. Prior to the acquisition, we subserviced these loans on behalf of Ally Bank under a contract assumption in connection with the ResCap Acquisition. We acquired newly originated Agency MSRs from Ally Bank through August 31, 2013, at a contractually agreed multiple of the applicable servicing fee which approximates market value.

(8)

Aggregate purchase price consists of $127.0 million of MSRs and $371.6 million of servicing advances. The OneWest MSR Transaction is expected to close in stages through the end of 2013. At September 30, 2013, estimated aggregate purchase price in connection with future settlements consisted of $305.1 million of MSRs and $1.6 billion of servicing advances. In October 2013, we closed the purchase of approximately $6.6 million of MSRs with a UPB of approximately $1.1 billion and approximately $37.1 million of servicing advances. On November 1, 2013, we closed the purchase of approximately $235.6 million of MSRs with a UPB of approximately $32.9 billion and approximately $1.3 billion of servicing advances. See Note 26 - Subsequent Events to the unaudited Consolidated Financial Statements for additional information.

(9)

UPB consists of $30.5 billion Agency MSRs. Additional UPB to be acquired is estimated at $41.9 billion Non-Agency MSRs.

In addition to the transactions above, on July 1, 2013 and September 1, 2013, we completed the boarding of $3.0 billion and $2.0 billion of UPB, respectively, for a total of approximately 32,800 loans, of non-prime subservicing from a large financial institution.

We are also continuing to execute on our strategy to reduce the amount of capital that we require through our relationship with HLSS. Until such time as we receive the third party consents required in connection with these sales, we account for the transactions as financings. As a result, the MSRs remain on our consolidated balance sheet and continue to be amortized. The excess of the proceeds received over our carrying value for the MSRs is deferred and amortized over the estimated life of the underlying MSRs. We recognize a financing liability and corresponding interest expense. See Note 3 – Transfers of Financial Assets and Note 26 – Subsequent Events to the unaudited Consolidated Financial Statements for additional information regarding the HLSS Transactions.

The following table includes HLSS Transactions completed during the nine months ended September 30, 2013:

Completion Date

Aggregate
Proceeds

Unpaid Principal
Balance MSRs (1)

Match Funded
Advances

Deferred Gain

Match Funded
Liabilities Repaid

March 2013

803.9 million

15.9 billion

703.2 million

3.7 million

625.8 million

May 2013

424.5 million

10.6 billion

376.6 million

18.9 million

311.5 million

July 2013

2.6 billion

83.3 billion

2.4 billion

16.0 million

1.8 billion

(1)

Consists of Non-Agency non-prime MSRs, including all such MSRs acquired in the Homeward and ResCap Acquisitions.

Market Outlook

We expect that other non-prime and prime servicing platforms and servicing portfolios will come to market in the next several months. We are currently aware of potential MSR acquisition opportunities with an aggregate UPB of approximately $400 billion over the next 12 to 18 months, with at least $100 billion in the next few months. We believe that servicing and subservicing opportunities with an aggregate UPB of over $1.0 trillion could come to market in the next 2 to 3 years. To the extent that we find these opportunities to be attractive, we believe that we are positioned to effectively compete for such opportunities in light of our low cost, high-quality servicing platform. Our technology also provides us the ability to quickly scale our servicing operations to handle acquired loan portfolios.

In September 2013, we completed the sale of newly originated GSE MSRs to a market participant and retained the subservicing related to loans underlying the sold MSRs. We expect to execute additional GSE MSR sales with retained subservicing to reduce exposure to prepayments of owned MSRs.

We would generally expect lower prepayment rates due to lower refinancing activity in a rising rate environment, primarily in our performing Agency servicing portfolio. The balance of our non-prime portfolio has not historically experienced significant voluntary prepayments. As such, rising and higher interest rates are expected to positively impact our servicing portfolio. Combined with an improving economy and housing market, which should reduce delinquencies, we anticipate a favorable environment for our servicing portfolio.

Operations Summary

Our recent business acquisitions (Homeward Acquisition in December 2012 and ResCap Acquisition in February 2013) and MSR asset acquisitions (Ally MSR Transaction in April 2013 and OneWest MSR Transaction partially closed in August and September 2013) have significantly affected our consolidated operating results. The operating results of the acquired businesses are included in our operating results from their respective acquisition dates.

The following table summarizes our consolidated operating results for the three and nine months ended September 30, 2013 and 2012. We have provided a more complete discussion of operating results by line of business in the Segment Results and Financial Condition section.

	Three Months												Nine Months
	2013			2012			$ Change			% Change			2013			2012			$ Change			% Change
Consolidated:
Revenue:
Servicing and subservicing fees	$	483,267		$	223,011		$	260,256			117	%	$	1,333,392		$	578,435		$	754,957			131	%
Gain on loans held for sale, net		28,262			—			28,262			—			72,912			—			72,912			—
Other		19,711			9,689			10,022			103			76,014			30,178			45,836			152
Total revenue		531,240			232,700			298,540			128			1,482,318			608,613			873,705			144
Operating expenses		346,260			92,793			253,467			273			960,418			264,810			695,608			263
Income from operations		184,980			139,907			45,073			32			521,900			343,803			178,097			52
Other income (expense):
Interest expense		(110,055	)		(58,417	)		(51,638	)		88			(303,339	)		(163,660	)		(139,679	)		85
Other		1,350			(744	)		2,094			281			(3,441	)		886			(4,327	)		(488	)
Other expense, net		(108,705	)		(59,161	)		(49,544	)		84			(306,780	)		(162,774	)		(144,006	)		88
Income before income taxes		76,275			80,746			(4,471	)		(6	)		215,120			181,029			34,091			19
Income tax expense		9,273			29,346			(20,073	)		(68	)		26,250			65,447			(39,197	)		(60	)
Net income		67,002			51,400			15,602			30			188,870			115,582			73,288			63
Preferred stock dividends		(1,446	)		—			(1,446	)		—			(4,450	)		—			(4,450	)		—
Deemed dividend related to beneficial conversion feature of preferred stock		(4,401	)		—			(4,401	)		—			(6,573	)		—			(6,573	)		—
Net income attributable to Ocwen common stockholders	$	61,155		$	51,400		$	9,755			19		$	177,847		$	115,582		$	62,265			54

Segment income (loss) before income taxes:
Servicing	$	78,028		$	84,254		$	(6,226	)		(7	)%	$	263,267		$	191,133		$	72,134			38	%
Lending		5,665			—			5,665			—			20,813			—			20,813			—
Corporate Items and Other		(7,418	)		(3,508	)		(3,910	)		111			(68,960	)		(10,104	)		(58,856	)		583
	$	76,275		$	80,746		$	(4,471	)		(6	)	$	215,120		$	181,029		$	34,091			19

Three Months Ended September 30, 2013 versus September 30, 2012. Servicing and subservicing fee revenues for the three months ended September 30, 2013 were higher than the three months ended September 30, 2012 primarily as a result of a 234% increase in the average UPB of our total residential servicing portfolio. The Homeward and ResCap Acquisitions and the Ally and OneWest MSR Transactions drove the 234% increase in the average size of the total residential portfolio as compared to the third quarter of 2012. The increase in servicing revenue resulting from the increase in the average UPB of the residential portfolio was offset in part by the effects of changes in the portfolio mix, with a larger proportion attributed to Agency loans and to subservicing. Agency servicing fees are typically lower than Non-Agency servicing fees, and we generally earn lower fees in connection with subservicing contracts versus servicing contracts. Lower fees earned under subservicing contracts are offset by lower interest expense on advance financing. The combined servicing and subservicing fee revenues generated by the Homeward, ResCap, Ally and OneWest portfolios during the third quarter of 2013 were $239.0 million.

Gain on sale of residential mortgage loans from our originations platforms, acquired as part of the Homeward and Liberty Acquisitions, reflected a strong pipeline coming into the quarter and higher conversion rates as borrowers reacted to rising mortgage rates. Margins on new originations were strong for most of the quarter. Gain on sale generated by the Homeward and Liberty platforms during the third quarter of 2013 were $17.0 million and $7.6 million, respectively. Liberty issued $206.7 million of Ginnie Mae reverse mortgage backed securities during the third quarter of 2013. As servicer, we are obligated to repurchase loans from Ginnie Mae guaranteed securitizations in order to complete a modification. Once the modification is completed, we pool the loans into new Ginnie Mae guaranteed securitizations at the then prevailing market value. We recorded $4.1 million in gains on the sale of the repurchased loans of $294.2 million of UPB during the quarter ended September 30, 2013.

Other revenues for the three months ended September 30, 2013 were higher than the three months ended September 30, 2012 primarily as a result of $8.7 million in loan origination revenues from our lending platforms.

Operating expenses for the three months ended September 30, 2013 increased as compared to the three months ended September 30, 2012 in part as a result of the Homeward, ResCap and Liberty Acquisitions which added $202.6 million of total operating expenses in the third quarter of 2013. In addition, operating expenses for the three months ended September 30, 2013 include transition costs related to moving loans from the ResCap platform onto Ocwen’s platform and ramp-up expenses for the OneWest transfer.

Other expense, net for the three months ended September 30, 2013 increased as compared to the three months ended September 30, 2012 primarily as a result of an increase in interest expense. The increase in interest expense was driven principally by the increase in interest on the financing liabilities that we have recognized in connection with the HLSS Transactions. This financing liability has increased from an average of $92.3 million in the third quarter of 2012 to an average of $661.2 million in the third quarter of 2013. The proceeds from the HLSS Transactions have allowed us to repay a substantial part of the borrowing incurred to finance the Homeward and ResCap Acquisitions and the Ally MSR Transaction and have provided a significant part of the financing to date for the OneWest MSR Transaction.

Consistent with our capital strategy, we expect to continue to sell rights to acquired and originated MSRs and the related servicing advances to HLSS. In the third quarter of 2013, we used the proceeds received in connection with the HLSS Transaction completed July 1 to reduce related match funded liabilities by $1.8 billion. Interest expense in connection with borrowings to fund servicing advances declined in the third quarter of 2013 as compared to the third quarter of 2012 as a result of sales of servicing advances to HLSS during the past year and the resulting payoff of advance financing facilities. However, the early repayment of our advance financing facilities resulted in our writing off to Interest expense $6.0 million of deferred financing costs associated with those facilities. We also wrote off to Other, net, $4.1 million of deferred loss on cash flow hedges relating to our advance financing facilities.

Nine Months Ended September 30, 2013 versus September 30, 2012. Servicing and subservicing fee revenues for the nine months ended September 30, 2013 were higher than for the nine months ended September 30, 2012 primarily as a result of a 256% increase in the average UPB of our residential servicing portfolio. Gains on sales of residential mortgage loans and origination revenues from our lending operations were $49.7 million and $30.9 million, respectively, for the nine months ended September 30, 2013. Gains on sales of modified FHA and VA insured loans into Ginnie Mae guaranteed securitizations were $20.3 million for the nine months ended September 30, 2013. The increase in revenues was offset in part by a decrease in the portfolio mix of servicing versus subservicing. Interest expense increased by 85% principally because of the increase in the HLSS financing liabilities and the increase in SSTL borrowings offset by a decline in match funded liabilities and a decline in the interest rate on the SSTL. Operating expenses and Other expense, net increased similarly, primarily as a result of the Homeward, ResCap, Liberty and OneWest transactions. In addition, we recorded a charge of $52.8 million during the second quarter of 2013 in connection with our ongoing discussions with the MMC, CFPB and state Attorneys General in connection with certain foreclosure related matters. See the Regulatory Contingencies section of Note 25 – Commitments and Contingencies for additional information regarding this matter.

Although income before income taxes for the nine months ended September 30, 2013 increased by $34.1 million as compared to the nine months ended September 30, 2012, income tax expense declined by $39.2 million as our estimated effective tax rate for 2013 declined to 12.2% as compared to 36.2% for the comparable 2012 period. Income tax provisions for interim periods are based on estimated annual income taxes calculated separately from the effect of significant, infrequent or unusual items. Income tax expense on income before income taxes differs from amounts that would be computed by applying the U.S. Federal corporate income tax rate of 35% primarily because of the effect of foreign taxes and foreign tax rates, foreign income with an indefinite deferral from U.S. taxation, losses from consolidated VIEs, state taxes and changes in the liability for selected tax items. Our effective tax rate for 2013 is lower than the U.S. Federal corporate income tax rate of 35% primarily because of lower tax rates on our operations in the USVI. As part of an initiative to consolidate the ownership and management of all of our global servicing assets and operations under a single entity, Ocwen formed OMS in 2012 under the laws of the USVI where OMS has its principal place of business. OMS is located in a federally recognized economic development zone and effective October 1, 2012 became eligible for certain benefits which have a favorable impact on our effective tax rate. Our actual effective tax rate in the future will vary depending on the mix of U.S. and foreign assets and operations.

Change in Financial Condition Summary

Our balance sheet has grown as a result of the ResCap Acquisition and the Ally and OneWest MSR Transactions, partially offset by the HLSS Transactions completed during the period. The following table summarizes our consolidated balance sheet at the dates indicated. We provide a more complete discussion of our consolidated balance sheet in the Segments section.

	September 30, 2013		December 31, 2012		$ Change			% Change
Cash	$	357,486	$	220,130	$	137,356			62	%
Loans held for sale, at fair value		335,102		426,480		(91,378	)		(21	)
Advances and match funded advances		1,480,012		3,233,707		(1,753,695	)		(54	)
Mortgage servicing rights, at amortized cost		1,736,943		678,937		1,058,006			156
Mortgage servicing rights, at fair value		96,938		85,213		11,725			14
Deferred tax assets, net		93,343		92,136		1,207			1
Goodwill		407,620		412,866		(5,246	)		(1	)
Debt service accounts		45,462		88,748		(43,286	)		(49	)
Other		758,774		444,538		314,236			71
Total assets	$	5,311,680	$	5,682,755	$	(371,075	)		(7	)

Match funded liabilities	$	363,012	$	2,532,745	$	(2,169,733	)		(86	)%
Other borrowings		2,592,591		1,096,679		1,495,912			136
Other		554,708		288,537		266,171			92
Total liabilities		3,510,311		3,917,961		(407,650	)		(10	)
Mezzanine equity		59,945		153,372		(93,427	)		(61	)
Total stockholders’ equity		1,741,424		1,611,422		130,002			8
Total liabilities, mezzanine equity and stockholders’ equity	$	5,311,680	$	5,682,755	$	(371,075	)		(7	)

Loans held for sale, at fair value declined as sales and transfers to the loans held for investment portfolio more than offset new origination volume for the period and the loans acquired in the Liberty Acquisition. Collections and the sale of advances and match funded advances to HLSS more than offset advances and match funded advances acquired in connection with the ResCap Acquisition and the Ally and OneWest MSR Transactions. MSRs increased as a result of the ResCap Acquisition, the Ally and OneWest MSR Transactions and the MSRs generated from our lending activities during the period, net of MSR sales. The decrease in goodwill is attributable to the derecognition of goodwill assigned to the Homeward diversified fee-based business that we sold to Altisource during the period offset in part by the ResCap Acquisition.

Match funded liabilities decreased as repayments from advance collections and from reductions as a result of sales of advances to HLSS more than offset new borrowings to finance the advances acquired in the ResCap Acquisition and the Ally MSR Transaction. Other borrowings increased as a result of:

●

the new SSTL facility used to finance the ResCap Acquisition, partially offset by the repayment of the previous SSTL facility,

●

the increase in the financing liability that we recognize in connection with the sale of Rights to MSRs to HLSS,

●

the paydown of warehouse lines used to fund our lending business and

●

the repayment of the $75.0 million unsecured loan from Altisource.

Other liabilities increased largely as a result of origination representation and warranty and timeline and other penalties in connection with servicing performance against investor standards and liabilities recorded in connection with potential legal and regulatory settlements, including the potential settlement in connection with certain foreclosure related matters.

Mezzanine equity declined primarily in connection with the conversion of 100,000 of the 162,000 outstanding shares of Series A Perpetual Convertible Preferred stock in September. We repurchased the 3,145,640 shares of common stock issued upon conversion.

Liquidity Summary

We meet our financing requirements using a combination of cash generated from operations and asset sales, debt and equity capital. Our short-term financing needs arise primarily from our holding of mortgage loans pending sale and our obligations to advance certain payments on behalf of delinquent mortgage borrowers. Our long-term financing needs arise primarily from our investments in MSRs and the financial instruments that we may acquire to manage the interest rate risk associated with those investments, and from investments that we make in technology and other capital expenditures. The structure and mix of our debt and equity capital are primarily driven by our strategic objectives but are also influenced by our credit ratings and market conditions. Such ratings and market conditions affect the type of financing we are able to obtain and the rate at which we are able to grow.

We rely primarily on secured borrowings as the key component of our financing strategy. Our financing arrangements allow us to fund a portion of our servicing advances until they are recovered and to fund our loan originations on a short-term basis until the loans are sold to secondary market investors. See Note 14 – Match Funded Liabilities and Note 15 – Other Borrowings to the unaudited Consolidated Financial Statements for additional information regarding the components of our debt.

We define liquidity as unencumbered cash balances plus unused collateralized advance financing capacity. At September 30, 2013, our cash position was $357.5 million compared to $220.1 million at December 31, 2012. We had only $0.1 million of unused collateralized advance financing capacity at September 30, 2013 and none at December 31, 2012. Additional borrowing under these facilities is limited by the amount of collateral pledged to the facility.

Unused collateralized advance financing capacity was nearly zero at September 30, 2013 primarily because we paid off and terminated three advance financing facilities as part of the July 1, 2013 HLSS Transaction. We also were able to pay off and terminate a fourth facility. As a result, total borrowing capacity under our advance financing facilities was reduced to $400.0 million at September 30, 2013 of which only $37.0 million was available at September 30, 2013. The portion of the OneWest MSR Transaction completed to date was financed using available cash, generated largely from the July 1, 2013 HLSS Transaction.

In order to reduce fees charged by lenders (which we recognize as interest expense), we limit available borrowing capacity to a level that we consider prudent relative to the current levels of advances and match funded advances and to our anticipated funding needs for reasonably foreseeable changes in advances. We regularly monitor and project cash flow to minimize liquidity risk. In assessing our liquidity outlook, our primary focus is on maintaining cash and available borrowing capacity that is sufficient to meet the needs of the business.

Our investment policies emphasize principal preservation by limiting investments to include:

	●	Securities issued by the U.S. government, a U.S. agency or a GSE

	●	Money market mutual funds

	●	Money market demand deposits

●

Demand deposit accounts

Interest Rate Risk Summary

Interest rate risk is a function of (i) the timing of re-pricing and (ii) the dollar amount of assets and liabilities that re-price at various times. We are exposed to interest rate risk to the extent that our interest rate sensitive liabilities mature or re-price at different speeds, or on different bases, than interest-earning assets.

In executing our hedging strategy for the servicing business, we attempt to mitigate the effect of increases in interest rates on the interest paid on our variable rate advance financing debt. We determine our hedging needs based on the projected excess of variable rate debt over cash and float balances since the earnings on cash and float balances are a partial offset to our exposure to changes in interest expense. Due to the recent growth of our residential servicing business, float balances have increased significantly to levels in excess of our variable rate debt. In response, we terminated our remaining interest rate swaps effective May 31, 2013. We also purchased interest rate caps as economic hedges (not designated as a hedge for accounting purposes) to minimize future interest rate exposure from increases in one-month LIBOR interest rates, as required by certain of our advance financing facilities. We terminated our remaining interest rate caps during the third quarter of 2013.

Our MSRs that are measured at fair value are subject to interest rate risk as the mortgage loans underlying the servicing rights permit the borrowers to prepay the loans. Therefore, the value of these MSRs generally tends to diminish in periods of declining interest rates (as prepayments increase) and increase in periods of rising interest rates (as prepayments decrease). Effective April 1, 2013, we modified our strategy for managing the risks of the underlying loan portfolio and terminated all economic hedges related to our fair value MSRs. We terminated the MSR hedges because we determined that they were ineffective for large movements in interest rates and only assured losses in substantial increasing-rate environments.

We are subject to interest rate and price risk on mortgage loans held for sale from the loan funding date until the date the loan is sold into the secondary market. To mitigate this risk, we enter into forward trades to provide an economic hedge against changes in fair value on mortgage loans held for sale. IRLCs, or loan commitments, bind us (subject to the loan approval process) to fund the loan at the specified rate, regardless of whether interest rates have changed between the commitment date and the loan funding date. As such, outstanding IRLCs are subject to interest rate risk and related price risk during the period from the date of the commitment through the loan funding date or expiration date. Our interest rate exposure on these derivative loan commitments is hedged with freestanding derivatives such as forward contracts. We enter into forward contracts with respect to fixed rate loan commitments.

See Note 19 – Derivative Financial Instruments and Hedging Activities to the unaudited Consolidated Financial Statements for additional information regarding our use of derivatives.

CRITICAL ACCOUNTING POLICIES

Our ability to measure and report our operating results and financial position is heavily influenced by the need to estimate the impact or outcome of future events. Our critical accounting policies relate to the estimation and measurement of these risks. Because they inherently involve significant judgments and uncertainties, an understanding of these policies is fundamental to understanding Management’s Discussion and Analysis of Results of Operations and Financial Condition. Our significant accounting policies are discussed in detail on pages 44 through 47 of Management’s Discussion and Analysis of Results of Operations and Financial Condition and in Note 1 to our Consolidated Financial Statements for the year ended December 31, 2012 included in our Annual Report on Form 10-K filed March 1, 2013. Such policies have not changed during the first nine months of 2013.

SEGMENT RESULTS AND FINANCIAL CONDITION

For each of our segments, the following section provides a discussion of the changes in financial condition during the nine months ended September 30, 2013 and a discussion of pre-tax results of operations for the three and nine months ended September 30, 2013 and 2012.

Servicing

Servicing involves the collection and remittance of principal and interest payments received from borrowers, the administration of mortgage escrow accounts, the collection of insurance claims, the management of loans that are delinquent or in foreclosure or bankruptcy, including making servicing advances, evaluating loans for modification and other loss mitigation activities and, if necessary, foreclosure referrals and REO sales on behalf of investors or other servicers. Master servicing involves the collection of payments from servicers and the distribution of funds to investors in mortgage and asset-backed securities and whole loan packages. We typically earn contractual monthly servicing fees pursuant to servicing agreements (which are typically payable as a percentage of UPB) as well as other ancillary fees on mortgage loans for which we own the MSRs. We also earn fees under both sub-servicing and special servicing arrangements with banks and other institutions that own the MSRs. We typically earn these fees either as a percentage of UPB or on a per loan basis.

We recognize servicing fees as revenue when the fees are earned, which is generally when the borrower makes a payment or when a delinquent loan is resolved through modification (HAMP or non-HAMP), payoff or through the sale of the underlying mortgaged property following foreclosure. Our revenue recognition is, therefore, a function of unpaid principal balance (UPB), the number of payments received and delinquent loans that resolve. When a loan becomes current via our non-HAMP modification process, deferred servicing fees and late fees are considered earned and are recognized as revenue. However, if any debt is forgiven as part of a non-HAMP modification, no late fees are collected or earned. When a loan becomes current via the HAMP modification process, deferred servicing fees are earned and recognized as revenue. However, late fees are forfeited. Initial HAMP fees are also recognized as revenue at that time. In addition, under HAMP, if a modified loan remains less than 90 days delinquent, we earn HAMP success fees at the first, second and third anniversaries of the start of the trial modification.

Aggregate UPB is a key revenue driver for the Servicing business. Because servicing fees are generally expressed as a percentage of UPB, growth in the portfolio generally means growth in servicing fees. Additionally, a larger servicing portfolio generates increased ancillary fees and leads to larger custodial account balances (float balances) generating greater float earnings. In general, a larger servicing portfolio also increases operating expenses but at a less rapid pace than the growth in UPB. To the extent that we grow UPB, our amortization of MSRs will typically increase with the growth in the carrying value of our MSRs. We will also incur additional interest expense to finance servicing advances made in connection with those MSRs.

Changes in the mix of owned servicing versus subservicing impacts our fee revenue as we generally earn lower fees in connection with subservicing arrangements. Owned servicing fees generally range from 25 to 65 basis points and entitle the servicer to certain ancillary fee income. Subservicing fees earned typically range from 10 to 39 basis points on average. Lower fees earned under subservicing contracts are offset by lower interest expense on advance financing. Our product mix has changed significantly as a result of acquisitions. Servicing fees earned on Non-Agency assets are generally higher than those earned on Agency assets. The average servicing fee earned on our Non-Agency assets is approximately 45 basis points as compared to the Agency average servicing fee of 30 basis points.

Delinquencies have a significant impact on the results of operations and cash flows of the Servicing business. Delinquencies affect the timing of revenue recognition because we recognize servicing fees as earned which is generally upon collection of payments from the borrower. Delinquencies also reduce float balances and float earnings. Non-performing loans are more expensive to service than performing loans because the cost of servicing is higher and, although collectibility is generally not a concern, advances to the investors increase resulting in higher financing costs.

Prepayment speed, the rate at which the UPB for a pool or pools of loans declines, has a significant impact on the Servicing business. Items reducing UPB include normal principal payments, refinancing, loan modifications involving forgiveness of principal, voluntary property sales and involuntary property sales such as foreclosures. Prepayment speed impacts future servicing fees, amortization and valuation of MSRs, float earnings on float balances, interest expense on advances and compensating interest expense. If we expect prepayment speed to increase, amortization expense will increase because MSRs are amortized in proportion to total expected servicing income over the life of a portfolio. The converse is true when expectations for prepayment speed decrease.

The following table presents the results of operations of our Servicing segment for the periods ended September 30:

	Three Months						Nine Months
	2013			2012			2013			2012
Revenue
Servicing and subservicing fees:
Residential	$	478,381		$	219,251		$	1,316,981		$	570,849
Commercial		4,123			3,907			12,086			8,198
		482,504			223,158			1,329,067			579,047
Gain on loans held for sale, net (1)		3,660			—			23,227			—
Process management fees and other		10,138			8,946			29,578			27,642
Total revenue		496,302			232,104			1,381,872			606,689

Operating expenses
Compensation and benefits		82,791			22,248			243,946			70,174
Amortization of servicing rights		79,035			20,150			197,287			53,561
Servicing and origination		30,748			9,808			76,864			18,887
Technology and communications		30,330			9,809			84,411			25,958
Professional services		6,621			2,947			21,989			13,166
Occupancy and equipment		26,441			10,199			62,708			32,840
Other operating expenses (1)		49,688			13,582			108,440			37,956
Total operating expenses		305,654			88,743			795,645			252,542

Income from operations		190,648			143,361			586,227			354,147

Other income (expense)
Interest income (1)		859			—			1,382			—
Interest expense		(106,848	)		(58,144	)		(293,381	)		(162,810	)
Loss on debt redemption		—			—			(17,030	)		—
Other, net		(6,631	)		(963	)		(13,931	)		(204	)
Total other expense, net		(112,620	)		(59,107	)		(322,960	)		(163,014	)

Income before income taxes	$	78,028		$	84,254		$	263,267		$	191,133

(1)

Within the statement of operations for the nine months ended September 30, 2013, we reclassified certain amounts related to servicing FHA and VA loans in GNMA securitizations. We reclassified $9.9 million to Servicing and originations expense within Operating expenses. Previously, this amount was reported as Other operating expenses ($14.2 million) and Interest income ($4.3 million). We also reclassified $16.2 million of gains on sales of modified FHA and VA loans from Other, net within the Other income (expense) section to Gain on sale of loans held for sale within the Revenue section.

The following table provides selected Servicing operating statistics at September 30:

	2013			2012			% Change
Residential Assets Serviced
UPB:
Performing loans (1)	$	371,279,813		$	94,726,687			292	%
Non-performing loans		56,846,036			26,639,871			113
Non-performing real estate		6,693,577			5,700,122			17
Total residential assets serviced (2)	$	434,819,426		$	127,066,680			242

Agency loans (3)	$	246,364,091		$	19,759,506			1,147
Non Agency loans		188,455,335			107,307,174			76
Total residential loans serviced	$	434,819,426		$	127,066,680			242

Percent of total UPB:
Servicing portfolio		83.4	%		85.4	%		(2	)%
Subservicing portfolio		16.6			14.6			14
Non-performing residential assets serviced		14.6	%		23.6	%		(38	)

Number of:
Performing loans (1)		2,431,084			640,690			279	%
Non-performing loans		328,546			134,445			144
Non-performing real estate		36,521			30,292			21
Total number of residential assets serviced (2)		2,796,151			805,427			247

Agency loans (3)		1,390,272			103,453			1,244
Non Agency loans		1,405,879			701,974			100
Total residential loans serviced		2,796,151			805,427			247

Percent of total number:
Servicing portfolio		80.9	%		86.5	%		(6	)%
Subservicing portfolio		19.1			13.5			41
Non-performing residential assets serviced		13.1	%		18.6	%		(30	)

The following table provides selected Servicing operating statistics for the three and nine months ended September 30:

	Three Months									Nine Months
	2013			2012			% Change			2013			2012			% Change
Residential Assets Serviced
Average UPB of residential assets serviced:
Servicing	$	345,662,822		$	110,464,536			213	%	$	301,982,054		$	99,644,259			203	%
Subservicing		77,494,904			16,106,037			381			103,395,969			14,379,429			619
	$	423,157,726		$	126,570,573			234		$	405,378,023		$	114,023,688			256

Prepayment speed (average Constant Prepayment Rate or CPR)		15.8	%		14.3	%		10			18.2	%		14.7	%		24

Average number of residential assets serviced:
Servicing		2,165,082			704,436			207	%		1,884,850			644,776			192	%
Subservicing		564,233			100,581			461			670,400			94,587			609
		2,729,315			805,017			239			2,555,250			739,363			246

Residential Servicing and Subservicing Fees
Loan servicing and subservicing fees:
Servicing	$	333,363		$	143,085			133	%	$	903,253		$	389,917			132	%
Subservicing		35,189			14,297			146			91,508			27,774			229
		368,552			157,382			134			994,761			417,691			138
HAMP fees		40,213			21,610			86			117,681			55,684			111
Late charges		30,155			16,171			86			85,211			52,454			62
Loan collection fees		8,375			4,085			105			22,476			11,234			100
Custodial accounts (float earnings)		576			927			(38	)		4,184			2,378			76
Other		30,510			19,076			60			92,668			31,408			195
	$	478,381		$	219,251			118		$	1,316,981		$	570,849			131

Number of Completed Modifications
HAMP		15,273			5,317			187	%		34,443			13,270			160	%
Non-HAMP		16,778			12,818			31			49,928			50,288			(1	)
Total		32,051			18,135			77			84,371			63,558			33

Financing Costs
Average balance of advances and match funded advances	$	1,741,506		$	4,122,294			(58	)%	$	2,944,769		$	3,829,231			(23	)%
Average borrowings (4)		1,603,023			3,147,677			(49	)		2,892,292			3,203,530			(10	)
Interest expense on borrowings (4)		23,134			43,191			(46	)		116,026			131,868			(12	)
Facility costs included in interest expense (4)		8,077			6,110			32			15,757			15,515			2
Discount amortization included in interest expense		330			1,200			(73	)		1,082			2,680			(60	)
Effective average interest rate (4)		5.77	%		5.49	%		5			5.35	%		5.49	%		(3	)
Average 1-month LIBOR		0.19	%		0.24	%		(21	)		0.19	%		0.24	%		(21	)

Average Employment
India and other		5,120			3,792			35	%		4,860			4,236			15	%
United States (5)		3,275			725			352			3,386			714			374
Total		8,395			4,517			86			8,246			4,950			67

Collections on Loans Serviced for Others	$	22,346,482		$	3,314,692			574	%	$	66,846,411		$	8,563,886			681	%

(1)

Performing loans include those loans that are current (less than 90 days past due) and those loans for which borrowers are making scheduled payments under loan modification, forbearance or bankruptcy plans. We consider all other loans to be non-performing.

(2)

At September 30, 2013, we serviced 951,384 subprime loans with a UPB of $147.7 billion. This compares to 747,908 subprime loans with a UPB of $113.4 billion at December 31, 2012 and 609,304 subprime loans with a UPB of $93.2 billion at September 30, 2012.

(3)

Agency loans at September 30, 2013 include 114,201 prime loans with a UPB of $33.7 billion that we subservice and which consist primarily of jumbo loans which exceed conforming loan size limits set by Fannie Mae and Freddie Mac.

(4)

Excludes interest expense related to financing liabilities that we recognized in connection with the HLSS Transactions. Interest on the HLSS financing liabilities amounted to $74.2 million and $14.0 million for the three months ended September 30, 2013 and 2012, respectively, and $168.6 million and $27.6 million for the nine months ended September 30, 2013 and 2012, respectively. Also excludes the average balance of the HLSS financing liabilities of $661.2 million and $92.3 million, respectively, and $464.37 million and $60.2 million, respectively, during the same periods. See Note 3 – Transfers of Financial Assets to the unaudited Consolidated Financial Statements for additional information regarding the HLSS Transactions.

(5)

The ResCap and Homeward Acquisitions added an average of 2,088 and 368 employees, respectively, during the three months ended September 30, 2013 and an average of 1,977 and 635 employees, respectively, during the nine months ended September 30, 2013. Excluding ResCap and Homeward employees, U.S average staffing was 819 and 725 for the three months ended September 30, 2013 and 2012, respectively, as compared to 773 and 714 for the nine months ended September 30, 2013 and 2012, respectively.

The following table provides information regarding the changes in our portfolio of residential assets serviced:

	Amount of UPB (1)						Count
	2013			2012			2013			2012
Servicing and subservicing portfolio at beginning of the year	$	203,665,716		$	102,199,222			1,219,956			671,623
Additions		276,366,219			47,480			1,773,522			206
Runoff		(12,960,274	)		(3,806,236	)		(61,872	)		(16,319	)
Servicing and subservicing portfolio at March 31 (2)		467,071,661			98,440,466			2,931,606			655,510
Additions		5,314,631			34,182,040			23,735			176,050
Servicing transfers		(10,933,630	)		—			(49,356	)		—
Runoff		(25,197,279	)		(4,749,282	)		(120,060	)		(20,666	)
Servicing and subservicing portfolio at June 30		436,255,383			127,873,224			2,785,925			810,894
Additions		38,739,521			4,136,704			196,251			15,741
Servicing transfers		(22,259,926	)		—			(94,301	)		—
Runoff		(17,915,552	)		(4,943,248	)		(91,724	)		(21,208	)
Servicing and subservicing portfolio at September 30	$	434,819,426		$	127,066,680			2,796,151			805,427

(1)

Principal modifications may include the legal separation and deferral of principal to the end of the loan (commonly referred to as principal forbearance). Principal forbearance does not accrue interest and may be collected upon final liquidation of the loan. We do not earn servicing fees on principal forbearance and, therefore, exclude it from our servicing portfolio UPB.

(2)

In order to conform to the current presentation, we revised the previously reported servicing portfolio UPB at March 31, 2013 to exclude $2.4 billion related to principal forbearance.

Three months ended September 30, 2013 versus September 30, 2012. Total residential servicing and subservicing fees for the third quarter of 2013 were $259.1 million, or 118%, higher than the third quarter of 2012 primarily due to:

●

A 234% increase in the average UPB of assets serviced driven primarily by the Homeward and ResCap Acquisitions, the Ally and OneWest MSR Transactions and new MSR capitalization in connection with our lending activities. During the third quarter of 2013, the Homeward, ResCap, Ally and OneWest portfolios added total servicing fees and subservicing fees of $239.0 million. These increases were offset in part by runoff of the portfolio as a result of principal repayments, modifications, real estate sales and servicing transfers;

●

Approximately $7.1 billion in loans temporarily subserviced pending receipt of third party consents and court approvals in connection with the acquisition of ResCap in February 2013, became serviced loans upon completion of the MSR purchase in September 2013;

●

A 77% increase in total completed modifications across all portfolios;

●

Offset in part by:

A change in the portfolio product mix, with a larger proportion of the portfolio attributable to Agency loans for which we earn a lower fees on average;

A change in the portfolio profile, with a larger proportion of the portfolio growth attributable to performing loans, which leads to lower revenue potential for ancillary and default servicing; and,

A change in the portfolio mix, with a larger proportion of the portfolio attributable to subservicing for which we earn lower fees.

An increase in modifications typically results in higher revenue for the period because when we return a loan to performing status, we generally recognize any deferred servicing fees and late fees on the loan. For loans modified under HAMP, which is set to expire on December 31, 2015, we earn HAMP fees in place of late fees. As noted above, total completed modifications were up 77% with HAMP accounting for 48% of the total versus 29% in the third quarter of 2012. Of the total modifications completed during the third quarter of 2013, 59% included principal modifications. This compares to 75% in the third quarter of 2012. Our “Shared Appreciation Modification” (SAM) program accounted for 15% of the total modifications completed during the third quarter of 2013 as compared to 24% for the third quarter of 2012. We recognized servicing fee, late charge and HAMP fee revenue of $80.8 million and $45.9 million during the third quarter of 2013 and 2012, respectively, in connection with modifications.

The serviced portfolio product mix has changed significantly as a result of the Homeward and ResCap Acquisitions and the Ally and OneWest MSR Transactions. The proportion of Agency loans to total serviced assets grew from 16% at September 30, 2012 to 57% at September 30, 2013. Agency loans represented 74% of the overall growth in the UPB of serviced assets. Agency servicing fees earned are typically lower than Non-Agency servicing fees. Continuing growth in our Agency serviced assets will result in revenue growth that will lag the growth in UPB. Similarly, the change in mix of serviced loans versus subserviced loans results in residential servicing and subservicing revenues growing more slowly than the UPB of serviced assets. Combined, these changes in portfolio mix resulted in a decrease in annualized revenues to 0.45% of average UPB in the third quarter of 2013 as compared to 0.69% for the third quarter of 2012.

Overall, the non-performing delinquency rate based on UPB dropped from 23.6% at September 30, 2012 to 14.6% at September 30, 2013 largely due to the ResCap and Ally portfolios which had a combined non-performing rate of 7.1% at September 30, 2013. Excluding the effects of the ResCap Acquisition and Ally MSR Transaction, the non-performing rate was 19.7% at September 30, 2013. Improvements in our overall delinquency rates also continue to be driven by modifications and improvements in our early loss mitigation efforts.

We estimate that the balance of deferred servicing fees related to delinquent borrower payments was $500.5 million at September 30, 2013 compared to $452.0 million at December 31, 2012. The net increase is primarily due to the ResCap Acquisition and the Ally and OneWest MSR Transactions offset by collections and resolutions of delinquent loans through modification, payoff or through the sale of the underlying mortgaged property following foreclosure.

Average prepayment speed increased to 15.8% for the third quarter of 2013 compared to 14.3% for the same period of 2012. For the third quarter of 2013, principal reduction modifications, regular principal payments and other voluntary payoffs accounted for approximately 83% of average CPR with real estate sales and other involuntary liquidations accounting for the remaining 17%. For the third quarter of 2012, total voluntary and involuntary reductions accounted for 51% and 49%, respectively, of average CPR. Principal reduction modifications accounted for 15% and 16% of our average prepayment speed for the 2013 and 2012 periods, respectively. Primarily as a result of the Homeward and ResCap Acquisitions and the Ally MSR Transaction, Agency, prime loans comprise 57% of the total UPB of our servicing portfolio at September 30, 2013 as compared to 16% at September 30, 2012. These Agency loans have higher voluntary prepayments as compared with our non-prime portfolios. Historically low interest rates and improving home values create the ideal environment for voluntary prepayments. The shift in the product mix of our portfolio is resulting in increased CPR. Loss mitigation activities in connection with newly acquired portfolios also increase CPR.

Gain on loans held for sale, net of $3.7 million for the three months ended September 30, 2013 represents gains on the sale of modified FHA and VA loans. As servicer, we are obligated to repurchase loans from Ginnie Mae guaranteed securitizations in order to complete a modification. Once the modification is completed we pool the loans into new Ginnie Mae guaranteed securitizations at the then prevailing market value.

Operating expenses increased by $216.9 million in the third quarter of 2013, or 244%, as compared to the third quarter of 2012 primarily as a result of the effects of the Homeward and ResCap Acquisitions and the Ally and OneWest MSR Transactions.

●

Compensation and benefits increased by $60.5 million, or 272%, largely as a result of an increase in headcount resulting from the ResCap and Homeward Acquisitions. At September 30, 2013, ResCap and Homeward employees totaled 2,015 and 1,428, respectively.

●

Amortization of MSRs increased by $58.9 million in the third quarter of 2013 due principally to $57.0 million of additional amortization attributed to the Homeward, ResCap, Ally and OneWest transactions offset in part by a decline in amortization on pre-existing MSRs because of portfolio runoff.

●

Servicing and origination expenses increased by $20.9 million primarily due to $17.8 million of losses recognized in connection with our Ginnie Mae servicing. As servicer, we are obligated to purchase delinquent loans immediately prior to foreclosure at a price equal to the UPB of the loans plus accrued and unpaid interest. Upon resolution of the loan, we file claims for reimbursement from the FHA or the VA in accordance with the contractual reimbursement levels. We may not be reimbursed fully for interest and principal losses and expenses to the extent that they exceed reimbursable rates. These costs are contemplated in the cash flow in connection with our Ginnie Mae MSRs.

●

Technology and communications and Occupancy and equipment costs increased by a combined $36.7 million as we added facilities and infrastructure, largely through the Homeward and ResCap Acquisitions, to support the residential servicing portfolio growth.

●

Other operating expenses increased by $36.1 million due in large part to $19.5 million of additional overhead cost allocations for support services including law, human resources, accounting and finance. We also incurred $13.6 million outsourcing expenses incurred primarily in connection with the acquired ResCap servicing platform. The ResCap servicing platform leverages third-party outsourcing for a variety of functions. We anticipate these costs will be absorbed and/or diminish as the ResCap assets transition to the REALServicing™ platform.

Interest expense related to the financing liabilities that we recognized in connection with the HLSS Transactions increased to $74.2 million for the third quarter of 2013 from $14.0 million in the third quarter of 2012. The average balance of the HLSS financing liabilities increased to $661.2 million in the third quarter of 2013 from $92.3 million in the third quarter of 2012. As discussed in the following paragraphs, interest expense on the portion of the sales proceeds accounted for as a financing is greater than the interest on the match funded liabilities that were assumed by HLSS or repaid.

Under the agreements associated with the HLSS Transactions, we agree to remit to HLSS the servicing fees generated by the MSRs, except for the ancillary fees. HLSS, in turn, pays us a subservicing fee on the related mortgage loans. The servicing fees that we remit to HLSS, net of the subservicing fees that we receive from HLSS, are accounted for in part as a reduction of the HLSS financing liability with the remainder accounted for as interest expense.

Typically, we fund 100% of the cost of MSRs with our own capital on which we recognize no interest expense. In the HLSS Transactions, we effectively finance 100% of the MSRs, and we are also relieved of both the obligation to fund future servicing advances and the need to bear the cost of financing the advances. A portion of the fees remitted to HLSS compensates HLSS for relieving us of this obligation. By comparison, in a traditional secured financing arrangement for financings related to private label securities, we would generally expect to obtain financing of between 70% and 90% of the value of the pledged assets. For these reasons, the interest expense paid to HLSS is substantially higher than it would be if we were to retain the MSRs and fund the MSRs and the advances on our balance sheet. The benefit of the HLSS Transactions is that they give us the ability to redeploy our capital toward additional acquisitions and to avoid the need to raise additional capital, which would dilute our shareholders.

Average borrowings of the Servicing segment, excluding the HLSS financing liabilities, decreased by 49% during the third quarter of 2013 as compared to 2012. The decline in these borrowings was driven largely by the 58% decline in the average balance of advances and match funded advances during the same period. During the fourth quarter of 2012 and through the first half of 2013, we increased borrowings substantially in order to fund the Homeward, ResCap and Ally transactions. While the decrease in average borrowings in the third quarter of 2013 is, in part, the result of repayments of match funded debt from advance collections, the largest contributor to the decline was the HLSS Transaction that closed on July 1, 2013. As a part of this transaction, we sold $2.4 billion of advances to HLSS and fully repaid $1.8 billion of borrowings under three match funded advance financing facilities. We were able the use the remaining proceeds from the July transaction to fund the initial purchases of MSRs and advances related to the OneWest MSR Transaction as well as other smaller asset acquisitions.

Interest expense, excluding interest on the HLSS financing liabilities, decreased by 46% as compared to the 49% decrease in average borrowings as the result of several factors. The average effective rate on our match funded debt increased from 4.43% during the third quarter of 2012 to 16.70% during the third quarter of 2013. This increase was principally the result of the accelerated write-off of $6.0 million of deferred financing costs associated with the three advance financing facilities that were repaid as part of the July 1, 2013 HLSS Transaction and a fourth facility that was also repaid in July. The effect of the write off of these deferred fees was largely offset by a decline in the effective rate on our SSTL debt from 9.45% to 5.54% as a result of decreases both in the margin applied to the interest rate index and in the floor placed on the interest rate index. However, because we chose to redeploy the net proceeds from the July 1, 2013 HLSS Transaction principally to fund the OneWest MSR Transaction rather than pay down the SSTL, we incurred additional interest expense during the three months ended September 30, 2013.

Other, net, for the three months ended September 30, 2013 includes the amortization of $7.8 million of deferred derivative losses on cash flow hedges from Accumulated other comprehensive loss. This loss is primarily the result of the accelerated write off of $4.1 million of deferrals associated with the four advance financing facilities that we repaid and terminated in July. The loss also includes the amortization of cash flow hedge losses related to the Ally MSR Transaction.

Nine months ended September 30, 2013 versus September 30, 2012. Similar to the three months ended September 30, 2013, revenues and operating expenses of the Servicing segment for the nine months ended September 30, 2013 were significantly impacted by the Homeward, ResCap, Liberty, Ally and OneWest transactions and the liability established during the second quarter of 2013 in connection with certain foreclosure related matters. Residential servicing and subservicing fee revenues for the nine months ended September 30, 2013 were $746.1 million, or 131%, higher than for the nine months ended September 30, 2012 primarily as a result of a 256% increase in the average UPB of our residential servicing portfolio and a 33% increase in completed modifications. This increase was offset in part by changes in the portfolio mix, with Agency loans and subservicing contracts comprising a larger proportion of the total portfolio. The Homeward, ResCap, Ally and OneWest portfolios added $587.2 million of total servicing fees and subservicing fees during the nine months ended September 30, 2013. Revenue for the nine months ended September 30, 2013 also includes $23.2 million of gains on the sale of modified FHA and VA loans. Operating expenses increased by $543.1 million, or 215%, with the Homeward, ResCap and Liberty Acquisitions accounting for approximately $516.7 million of the increase.

Interest expense on the HLSS financing liabilities increased from $27.6 million during nine months ended September 30, 2012 to $168.6 million during the nine months ended September 30, 2013 as the average balance of the HLSS financing liabilities increase from $60.2 to $464.7 million during the same periods, respectively.

Excluding the HLSS financing liabilities, average borrowings of the Servicing segment decreased by 10% during the nine months ended September 30, 2013 as compared to the same period of 2012 while average advances and match funded advances decreased by 23%. Average borrowings declined less than average advances principally because we had significantly increased the percentage of assets financed during the first half of 2013 in order to fund the Homeward and ResCap Acquisitions. Interest expense, excluding interest on the HLSS financing liabilities, decreased by 12% as declines in the effective rate on the SSTL debt were offset by the write off of $ 6.0 million of deferred financing costs due to the early payoff of advance financing facilities. As a result, the average effective rate on our match funded debt increased from 4.47% during the nine months ended September 30, 2012 to 4.69% during the same period of 2013. The effective rate on our SSTL debt declined from 8.82% to 5.98% due to decreases both in the margin applied to the interest rate index and in the floor placed on the interest rate index.

The following table presents assets and liabilities of the Servicing segment at the dates indicated:

	September 30, 2013		December 31, 2012
Advances	$	937,681	$	176,360
Match funded advances		533,725		3,049,244
Mortgage servicing rights, at amortized cost		1,734,480		678,937
Mortgage servicing rights, at fair value		96,938		85,213
Receivables, net		135,663		83,223
Goodwill		284,025		210,965
Premises and equipment		28,349		13,932
Debt service accounts		42,685		87,249
Asset purchase price deposit – ResCap Acquisition		—		57,000
Prepaid lender fees and debt issuance costs, net		24,846		14,313
Due from related parties		33,541		8,111
Loans held for sale, at lower of cost or fair value		67,798		147
Other		5,779		33,349
Total assets	$	3,925,510	$	4,498,043

Match funded liabilities	$	363,012	$	2,532,745
Other borrowings		2,000,701		705,771
Liability for indemnification obligations		198,635		38,140
Accrued expenses		38,138		47,682
Due to related parties		12,553		37,260
Checks held for escheat		24,155		29,593
Payable to servicing and subservicing investors		27,063		9,973
Servicing liabilities		11,568		9,830
Accrued interest payable		9,371		5,412
Other		50,472		21,101
Total liabilities	$	2,735,668	$	3,437,507

The ResCap Acquisition, the Ally and OneWest MSR Transactions and the HLSS Transactions, collectively, had a significant effect on the Servicing balance sheet during the nine months ended September 30, 2013. Largely as a result of these transactions:

●

Advances and Match funded advances decreased by $1.8 billion primarily due to the sale of $3.5 billion of advances to HLSS and collections offset by the ResCap Acquisition and Ally and OneWest MSR Transactions which added $1.7 billion, $73.6 million and $371.6 million of advances, respectively.

●

MSRs, at amortized cost, increased by $1.1 billion as a result of the ResCap Acquisition ($391.9 million), Ally MSR Transaction ($683.8 million), OneWest MSR Transaction ($127.0 million) and new capitalization of MSRs from our lending operations ($63.2 million) offset by amortization ($197.9 million) and sales ($17.5 million).

●

We recorded goodwill of $73.1 million in the Servicing segment in connection with the ResCap Acquisition.

●

As a Ginnie Mae servicer, we have an obligation to repurchase certain loans from Ginnie Mae guaranteed securitizations under certain circumstances including, but not limited to, in connection with loan modifications, immediately prior to foreclosure and in connection with loan resolutions. These loans are held for sale and are carried at the lower of cost or fair value. The carrying amount at September 30, 2013 was $67.8 million.

●

Match funded liabilities decreased by $2.2 billion. We used $2.7 billion of proceeds from the HLSS Transactions to repay match funded liabilities. This decrease was offset by new borrowings to finance the advances acquired in the ResCap Acquisition and the Ally MSR Transaction.

●

Other borrowings increased by $1.3 billion primarily due to borrowings of $1.3 billion under a new SSTL facility principally to fund the ResCap acquisition. We repaid the previous SSTL which had an outstanding balance of $306.0 million net of discount at December 31, 2012 and recognized a loss on early redemption of $15.0 million representing the write-off of unamortized deferred costs and discount. We also repaid the senior unsecured loan agreement with Altisource under which we borrowed $75.0 million to finance a portion of the Homeward Acquisition. Financing liabilities that we recognized in connection with the HLSS Transactions increased by $341.4 million primarily as a result of a sale of Rights to MSRs that we accounted for as a financing.

●

The ResCap Acquisition added $74.6 million of accrued expenses, primarily related to a liability for compensatory fees for foreclosures that may ultimately exceed investor timelines. The Ally MSR Transaction included the assumption of origination representation and warranty obligations of approximately $136.7 million in connection with a majority of the acquired MSRs.

Lending

We significantly expanded our origination capabilities with the completion of the Homeward (December 2012) and Liberty (April 2013) Acquisitions. Liberty is the leading reverse mortgage originator based on industry data for June 2013 with strong positions in both retail and wholesale originations. There is sizable untapped potential in the reverse mortgage market that could sustain future growth. Based on Consumer Finance Protection Bureau (CFPB) data, we estimate the total potential size of the reverse mortgage market at $1.9 trillion, of which only about 10% has been penetrated to date. The Lending segment is focused on originating and purchasing Agency-conforming residential first-lien forward and reverse mortgage loans mainly through direct lending and correspondent channels. The direct lending business has initially focused on pursuing refinancing opportunities from our existing servicing portfolio, where permitted. Originated loans are typically sold shortly after origination into a liquid market on a servicing retained basis.

Lending provides a low cost means of acquiring MSRs with good return profiles. Loans are acquired through correspondent lender relationships, broker relationships and by directly originating loans for customers in our servicing portfolio. We continued to grow our direct lending business in the third quarter, increasing our number of loan officers by 50% to 75. Our business is well positioned to shift with the market as our Lending business operates with a highly variable cost structure enabling us to adapt to changing market demand.

The Lending segment contributed $5.7 million of pre-tax income on $33.5 million of revenue in the third quarter. The Homeward lending operation generated $8.9 million of pre-tax income and funded $1.4 billion with another $142 million recaptured via partnerships. While the residential lending market overall contracted almost 30% over the same period, pull-through adjusted lock volume of $1.5 billion increased 6% above the prior quarter. Margin increased in the third quarter due to a change in the funded volume mix toward the recapture of loans from our portfolio. Loans originated through our own direct-to-consumer operations grew over 60% from $60.6 million in the second quarter of 2013 to over $98 million in the third quarter of 2013. Ocwen’s direct channel had locks increase by approximately four times the second quarter’s level while volume sourced from the correspondent channel dropped from 99% of total volume in the third quarter of 2012 to 61% in the third quarter of 2013. From a product perspective, FHA/VA products were introduced in the quarter and grew to 13% of fundings. HARP comprised 16% of fundings compared to 1% in the third quarter of 2012. The proportion of purchase as compared to refinance originations increased in line with overall market trends.

Liberty reverse mortgage operation had a negative overall contribution to segment pre-tax income with a $3.2 million loss as funded volume of $278 million declined from $370 million in the second quarter. Industry changes to product availability have resulted in current period volume and margin contraction. The reverse mortgage market shifted from a fixed rate product (70% share), to a LIBOR product (90% share) resulting in lower day one loan size and gain on sale impacting current period income. Over time, the loan balances on these newly originated loans are expected to grow generating estimated future value of $6.4 million relating to third quarter production.

The following table presents the results of operations of the Lending segment for the periods ended September 30, 2013:

	Three Months			Nine Months
Revenue
Gain on loans held for sale, net	$	24,602		$	49,687
Other		8,937			31,493
Total revenue		33,539			81,180

Operating expenses		29,504			69,543

Income from operations		4,035			11,637

Other income (expense)
Interest income		3,066			12,432
Interest expense		(3,279	)		(10,108	)
Gain on debt redemption		1,282			4,474
Other, net		561			2,378
Other income, net		1,630			9,176

Income before income taxes	$	5,665		$	20,813

Our funded originations in 2013 were as follows:

	Three Months Ended March 31		Three Months Ended June 30		Three Months Ended September 30		Nine Months Ended September 30
Loans Funded (UPB):
Correspondent and other	$	2,357,967	$	1,532,425	$	1,307,261	$	5,197,653
Direct		33,644		60,646		98,458		192,748
	$	2,391,611	$	1,593,071	$	1,405,719	$	5,390,401

Total revenue for the Lending segment declined slightly to $33.5 million, or 0.6%, in the third quarter of 2013 as compared to the second quarter of 2013. Revenue for the Homeward lending operation grew over 40% in the third quarter of 2013 as compared to the second quarter of 2013 as a result of higher gains on sales of mortgages, following a shift towards the recapture of loans from our portfolio. The market shift to variable rate product negatively impacted Liberty’s revenue which declined by 37% in the third quarter of 2013 as compared to the second quarter of 2013. Overall operating expenses for the segment increased slightly to $29.5 million, or 2%, in the third quarter of 2013 as compared to the second quarter of 2013.

The servicing values utilized in our gain on sale calculation are evaluated closely and measured against market levels to foster a strong balance sheet and generate required returns over the estimated life of the originated MSR. To date, the excellent credit quality of the loans generated by our Lending segment has been reflected by our having no credit losses from repurchases and by our experiencing a 60+ day delinquency rate of only 1% on the loans.

As disclosed in Note 15 – Other Borrowings to the unaudited Consolidated Financial Statements, we have sold MSRs for certain loans to an unrelated third party in transactions accounted for as financings. In June 2013 and September 2013, we repurchased MSRs from the December 2012 sale related to loans that had been refinanced under HARP and recognized a gain on the retirement of the financing liability of $1.3 million and $4.5 million for the three and nine months ended September 30, 2013, respectively.

The following table presents assets and liabilities of the Lending segment at the dates indicated:

	September 30, 2013		December 31, 2012
Loans held for sale, at fair value	$	335,102	$	426,480
Mortgage servicing rights, at amortized cost		2,463		—
Receivables		11,527		850
Goodwill		123,494		120,294
Loans – restricted for securitization investors, at fair value		290,853		—
Derivatives, at fair value		12,965		—
Other		2,373		2,945
Total assets	$	778,777	$	550,569

Other borrowings	$	588,667	$	388,075
Derivatives, at fair value		11,659		—
Other		22,077		19
Total liabilities	$	622,403	$	388,094

The Liberty Acquisition, offset by a decline in forward mortgage origination volume, drove the most significant changes to the Lending balance sheet during the nine months ended September 30, 2013:

●

Loans held for sale, at fair value declined as sales more than offset new origination volume for the period and the $60.0 million loans acquired in the Liberty Acquisition. See Note 6 – Loans Held for Sale, at Fair Value for additional information.

●

Loans – restricted for securitization investors, at fair value represent reverse mortgage loans sold into Ginnie Mae-guaranteed securitizations that we include in our consolidated financial statements because the transfers of the loans to the trusts did not qualify for sales accounting treatment.

Borrowings increased as a result of warehouse facilities assumed in connection with the Liberty Acquisition and the recognition of $284.2 million of amounts due to the holders of participating interests in Ginnie Mae-guaranteed securitizations that we include in our consolidated financial statements because the transfers of reverse mortgage loans to the trusts did not qualify for sales accounting treatment. These increases were offset in part by declines in borrowings under existing warehouse facilities as a result of a decline in origination volume. See Note 15 – Other Borrowings for additional information regarding warehouse facilities used to fund originations of loans.

Corporate Items and Other

The following table presents the results of operations of Corporate Items and Other for the periods ended September 30:

	Three Months						Nine Months
	2013			2012			2013			2012
Revenue	$	1,801		$	873		$	19,758		$	2,736
Operating expenses		11,143			4,162			95,361			12,659
Loss from operations		(9,342	)		(3,289	)		(75,603	)		(9,923	)
Other income (expense)
Net interest income		1,526			1,811			3,666			5,584
Other, net		398			(2,030	)		2,977			(5,765	)
Other income (expense), net		1,924			(219	)		6,643			(181	)

Loss before income taxes	$	(7,418	)	$	(3,508	)	$	(68,960	)	$	(10,104	)

Three months ended September 30, 2013 versus September 30, 2012. Operating expenses for the three months ended September 30, 2013 are higher than the three months ended September 30, 2012 primarily due to costs incurred in connection with certain legal matters and other professional services, Homeward Acquisition integration costs, costs associated with facilities in India and the Philippines that are not yet operational and other unallocated expenses due to timing. Accumulated costs associated with India and Philippines facilities will be allocated to the appropriate segments once they are operational.

Nine months ended September 30, 2013 versus September 30, 2012. Revenues and operating expenses for the first nine months of 2013 include $15.2 million and $15.0 million, respectively, related to the diversified fee-based business we acquired as part of the Homeward Acquisition, the majority of which was subsequently sold on March 29, 2013. Operating expenses for the nine months ended September 30, 2013 also include the $52.8 million charge recorded during the second quarter of 2013 in connection with our estimated liability related to our ongoing discussions with the MMC, CFPB and state Attorneys General in connection with certain foreclosure related matters.

Other, net in the first nine months of 2013 includes $2.1 million of equity in earnings in Powerlink Settlement Services, LP (Powerlink), an entity in which we hold a 69.79% interest that we acquired as part of the Homeward Acquisition. Powerlink provides title, closing and valuation services. Other, net for the first nine months of 2012 includes $3.5 million of losses on subprime loans held for sale that we account for at the lower of cost or fair value.

The following table presents the assets and liabilities of Corporate Items and Other at the dates indicated:

	September 30, 2013		December 31, 2012
Cash	$	357,473	$	220,130
Loans held for sale, at lower of cost or fair value (1)		18,152		82,720
Advances		8,620		8,144
Income taxes receivable		23,955		25,546
Other receivables, net		16,876		15,733
Goodwill (2)		101		81,607
Deferred tax assets, net		93,343		92,136
Premises and equipment, net		27,517		19,289
Investment in unconsolidated entities (3)		11,766		25,187
Interest-earning collateral deposits (4)		5,533		23,193
Prepaid income taxes		23,112		23,112
Real estate		8,083		6,205
Due from related parties		1,842		4,250
Other		11,020		6,891
Total assets	$	607,393	$	634,143

Other borrowings	$	3,223	$	2,833
Liability for certain foreclosure matters (5)		66,431		13,602
Accrued expenses (6)		49,574		22,192
Liability for selected tax items		22,338		22,702
Derivatives, at fair value (4)		—		15,614
Checks held for escheat		810		3,667
Due to related parties		3,982		7,775
Other		5,882		3,975
Total liabilities	$	152,240	$	92,360

(1)

Loans held for sale are net of valuation allowances of $12.7 million and $13.8 million at September 30, 2013 and December 31, 2012, respectively. In December 2012, we acquired non-performing mortgage loans with an aggregate UPB of $124.3 million for a purchase price of $65.4 million. We sold these loans to Altisource Residential, LP in February 2013 for an insignificant gain. See Note 23 – Related Party Transactions.

(2)

Goodwill assigned to the diversified fee-based business acquired from Homeward in 2012 was derecognized upon the sale of this business to Altisource on March 29 2013. See Note 4 – Business Acquisitions to the unaudited Consolidated Financial Statements.

(3)

On March 31, 2013, we increased our ownership in Correspondent One to 100% by acquiring the 51% of shares held by others (including 49% held by Altisource). As a result, we began including the accounts of Correspondent One in our unaudited Consolidated Financial Statements as of the acquisition date and have eliminated our investment. See Note 4 – Business Acquisitions to the unaudited Consolidated Financial Statements.

(4)

On May 31, 2013, we terminated our interest rate swap agreements that we purchased to hedge against our exposure to an increase in variable interest rates on match funded advance borrowings. Interest-earning collateral deposits at December 31, 2012 included $19.3 million of cash collateral on deposit with the counterparties to our derivatives, the majority of which related to the swap agreements. See Note 19 – Derivative Financial Instruments and Hedging Activities to the unaudited Consolidated Financial Statements.

(5)

This balance represents a liability established in connection with our ongoing discussions with the MMC, CFPB and state Attorneys General in connection with certain foreclosure related matters. See the Regulatory Contingencies section of Note 25 – Commitments and Contingencies to the unaudited Consolidated Financial Statements for additional information.

(6)

The increase in accrued expenses occurred largely because of compensation related accruals associated with increased headcount resulting primarily from the ResCap and Homeward Acquisitions.

LIQUIDITY AND CAPITAL RESOURCES

At September 30, 2013, our cash position was $357.5 million compared to $220.1 million at December 31, 2012. We invest cash that is in excess of our immediate operating needs primarily in money market deposit accounts.

Investment policy and funding strategy. Our primary sources of funds for near-term liquidity are:


	●	Collections of servicing fees and ancillary revenues

	●	Collections of prior servicer advances in excess of new advances

	●	Proceeds from match funded liabilities

	●	Proceeds from other borrowings, including warehouse facilities

	●	Proceeds from sales of Rights to MSRs and servicing advances

	●	Proceeds from sales of originated loans.

Advances and Match funded advances comprised 28% of total assets at September 30, 2013. Most of our advances have the highest reimbursement priority (i.e., “top of the waterfall”) whereby we are entitled to repayment from respective loan or REO liquidation proceeds before any interest or principal is paid to investors. At September 30, 2013, $37.0 million of the total maximum borrowing capacity under our servicing advance facilities of $400.0 million remained available; however, only $0.1 million could be used based on the amount of available collateral.

We use mortgage loan warehouse facilities to fund newly-originated loans on a short-term basis until they are sold to secondary market investors, including GSEs or other third party investors. The majority of these warehouse facilities are structured as repurchase agreements under which ownership of the loans is temporarily transferred to a lender. The loans are transferred at a discount or “haircut” which serves as the primary credit enhancement for the lender. The funds are repaid using the proceeds from the sale of the loans to the secondary market investors, usually within 30-45 days. In the first quarter of 2013, we extended the maturity date of a number of our warehouse facilities and increased the maximum borrowing capacity. At September 30, 2013, $635.6 million of borrowing capacity was available under our lending warehouse facilities including our warehouse facilities for reverse mortgages. See Note 15 – Other Borrowings to our unaudited Consolidated Financial Statements for additional details.

In addition to these near-term sources, potential additional long-term sources of liquidity include proceeds from long-term secured borrowings such as the SSTL facility and proceeds from the issuance of debt securities and equity capital; although we cannot assure that they will be available on terms that we find acceptable. In connection with the ResCap Acquisition in February 2013, we repaid the borrowings under our previous SSTL with a portion of the proceeds of a new $1.3 billion SSTL facility. In September 2013, the terms of our new SSTL facility were amended to allow for changes in our capital structure, including issuing additional debt and repurchasing common stock.

We also rely on the secondary mortgage market as a source of long-term capital to support our lending operations. Substantially all of the mortgage loans that we produce are sold in the secondary mortgage market in the form of residential mortgage backed securities guaranteed by Fannie Mae or Freddie Mac or, in the case of mortgage backed securities guaranteed by Ginnie Mae, are mortgage loans insured or guaranteed by the FHA or VA.

Our primary uses of funds are:

	●	Payments for advances in excess of collections on existing servicing portfolios,

	●	Payment of interest and operating costs,

	●	Purchase of MSRs and related advances,

	●	Funding of originated loans and

●

Repayments of borrowings, including match funded liabilities and warehouse facilities.

We closely monitor our liquidity position and ongoing funding requirements, and we regularly monitor and project cash flow by period to minimize liquidity risk. In assessing our liquidity outlook, our primary focus is on four measures:

●

Requirements for maturing liabilities compared to dollars generated from maturing assets and operating cash flow,

●

Future sales of Rights to MSRs and servicing advances

●

The change in advances and match funded advances compared to the change in match funded liabilities and

●

Available borrowing capacity.

Outlook. In order to reduce fees charged by lenders (which we recognize as interest expense), we limit available borrowing capacity to a level that we consider prudent relative to the current levels of advances and to our funding needs for reasonably foreseeable changes in advances. We also monitor the duration of our funding sources. Increases in the term of our funding sources allows us to better match the duration of our advances and corresponding borrowings and to further reduce the relative cost of up-front facility fees and expenses.

Although we substantially reduced both the maximum and available borrowing capacities under our advance financing facilities during the third quarter of 2013, we believe that we have sufficient sources of debt financing to fund all but the largest servicing acquisitions without issuing common equity capital. Additional senior secured debt, borrowings under servicing advance facilities and net proceeds from sales of MSRs and Rights to MSRs and related advances were sufficient to fund the ResCap Acquisition and the Ally and OneWest MSR Transactions. We believe that the expected proceeds from a planned HLSS Transaction in the fourth quarter will be sufficient to fund additional asset acquisitions in the short term. In addition, we are negotiating a new advance financing facility that we expect to close in the fourth quarter that will add substantially to our borrowing capacity.

As disclosed in Note 18 – Equity, we announced on October 31, 2013 that our Board of Directors had authorized a share repurchase program for up to an aggregate of $500.0 million of our issued and outstanding shares of common stock. Repurchases may be made in open market transactions at prevailing market prices or in privately negotiated transactions. Unless we amend the share repurchase program or repurchase the full $500.0 million amount by an earlier date, the share repurchase program will continue through July 2016. We may use SEC Rule 10b5-1 plans in connection with our share repurchase program. No assurances can be given as to the amount of shares, if any, that we may repurchase in any given period. To date, we have not repurchased any shares under this program. The repurchase of shares issued in connection with the conversion of Preferred Shares is not considered to be part of this repurchase program and, therefore, does not count against the $500.0 million aggregate value limit.

Debt financing summary. During the nine months ended September 30, 2013:

●

We borrowed $1.3 billion under a new SSTL facility in connection with the ResCap Acquisition and repaid the remaining balance of the previous SSTL.

●

We borrowed $1.2 billion under two new facilities and one existing facility in connection with the financing of advances that we acquired in connection with the ResCap Acquisition. These facilities were repaid and terminated in conjunction with the July 1, 2013 HLSS Transaction;

●

We borrowed $1.2 billion under a new $1.4 billion bridge facility. The proceeds from this bridge facility were used to repay certain advance facilities that were assumed in the Homeward Acquisition. This facility was repaid and terminated in connection with the July 1, 2013 HLSS Transaction;

●

We amended the maximum borrowing capacity of certain warehouse facilities and added two new warehouse facilities, increasing the available borrowing capacity available to our Lending business activities by $286.5 million.

Maximum borrowing capacity for match funded advances decreased by $3.3 billion from $3.7 billion at December 31, 2012 to $400.0 million at September 30, 2013. During the first nine months of 2013, we fully repaid and terminated match funded advance financing facilities that had total aggregate maximum borrowing capacity of $3.7 billion at December 31, 2012. We also fully repaid two facilities with a maximum borrowing capacity of $1.4 billion that we had entered into in connection with the ResCap acquisition, and we reduced the borrowing capacity under another facility from $450.0 million to $100.0 million.

Our available advance borrowing capacity decreased from $1.2 billion at December 31, 2012 to $37.0 million at September 30, 2013, although only $0.1 million could be used given the amount of available collateral. Match funded advance financing facilities that we repaid and terminated during the first nine months of 2013 had total aggregate available borrowing capacity of $1.1 billion at December 31, 2012.

Our ability to finance servicing advances is a significant factor that affects our liquidity. Our ability to continue to pledge collateral under each advance facility depends on the performance of the collateral. In addition, a number of our match funded advance facilities contain provisions that limit the eligibility of advances to be financed based on the length of time that advances are outstanding, and certain of our match funded advance facilities have provisions that limit new borrowings if average foreclosure timelines extend beyond a certain time period, either of which, if such provisions applied, could adversely affect liquidity by reducing our average effective advance rate. Currently, the large majority of our collateral qualifies for financing under the advance facility to which it is pledged.

Ongoing inquiries into servicer foreclosure processes could result in actions by state or federal governmental bodies, regulators or the courts that could result in a further extension of foreclosure timelines. The effect of such extensions could be an increase in advances, but if foreclosure moratoria are issued in a manner that brings into question the timely recovery of advances on foreclosed properties Ocwen may no longer be obligated to make further advances and may be able to recover existing advances in certain securitizations from pool-level collections which could mitigate any advance increase. The effects of the extension of foreclosure timelines have, thus far, been more than offset by the effects of lower UPB delinquencies through loss mitigation efforts and increases in modifications and other forms of resolution, and advances have continued to decline. Absent significant changes in the foreclosure process, we expect advances with respect to our existing portfolios to continue to decline.

Certain of our existing debt covenants limit our ability to incur additional debt in relation to our equity, require that we do not exceed maximum levels of delinquent loans and require that we maintain minimum levels of liquid assets and earnings. Failure to comply with these covenants could result in restrictions on new borrowings or the early termination of our borrowing facilities. We believe that we are currently in compliance with these covenants and do not expect them to restrict our activities.

Cash flows for the nine months ended September 30, 2013. Our operating activities provided $1.0 billion of cash largely due to $424.0 million of collections of servicing advances, and net income of $188.9 million, adjusted for MSR amortization of $197.4 million and other non-cash items. Operating cash flows were used principally to repay related match funded liabilities and to fund the portions of the ResCap Acquisition and the Ally and OneWest MSR Transactions not funded through borrowings.

Our investing activities provided $50.0 million of cash. We paid $2.3 billion to acquire ResCap, including advances of $1.7 billion and MSRs of $391.9 million. We paid $620.7 million to acquire MSRs and advances in the Ally MSR Transaction, net of assumed liabilities for origination and representation warranty obligations of $136.7 million. For the OneWest MSR Transaction, we paid $498.7 million to acquire MSRs and advances. Cash inflows from investing activities include $3.5 billion of proceeds from HLSS from the sale of advances and $215.7 million from the sales to Altisource of the diversified fee-based businesses acquired in the Homeward and ResCap Acquisitions. As disclosed below in the discussion of financing activities, we used a portion of the proceeds from the sales to HLSS to repay match funded liabilities and for required prepayments of the SSTL.

Our financing activities used $933.1 million of cash. To finance the ResCap acquisition, we deployed approximately $840.0 million of net additional capital from the proceeds of a new $1.3 billion SSTL facility and borrowed $1.2 billion pursuant to three servicing advance facilities, offset by our repayment of the old SSTL which had an outstanding principal balance of $314.2 million at December 31, 2012. We received $387.3 million from the sale of Rights to MSRs to HLSS in transactions accounted for as financings. We used collections of servicing advances and $2.7 billion of the proceeds received from the HLSS Transactions to repay match funded liabilities. Debt issuance costs paid on the new SSTL were $25.5 million. Borrowings under mortgage loan warehouse facilities used to fund newly-originated forward loans until they are sold declined by $175.5 million as sales exceeded originations during the period. We paid $157.9 million to repurchase the 3,145,640 shares of common stock we issued upon conversion of 100,000 of the outstanding shares of Series A Perpetual Convertible Preferred stock.

Cash flows for the nine months ended September 30, 2012. Our operating activities provided $1.4 billion of cash largely due to collections of servicing advances (primarily on the Litton portfolio) and net income adjusted for amortization and other non-cash items. Excluding the proceeds from the sale of match funded advances to HLSS in connection with the HLSS Transactions which is reported as investing activity, net collections of servicing advances were $1.2 billion. Operating cash flows were used principally to repay related match funded liabilities and to fund the portions of the Saxon and JPMCB MSR transactions not funded through borrowings.

Our investing activities used $944.8 million of cash. We paid $2.1 billion to purchase MSRs and advances in connection with the acquisition of several MSR portfolios during the second and third quarters. We used cash balances accumulated through the acquisition date as well as borrowings under both new and existing facilities to fund the acquisitions. Cash used for additions to premises and equipment of $16.6 million primarily relates to the build-out of two new leased facilities in India and the disaster recovery facility located in the U.S. Cash inflows from investing activities include $1.1 billion of proceeds from HLSS on the sale of advances and $2.8 million of distributions from our asset management entities. We used $731.8 million of the proceeds from the sales to HLSS to repay match funded liabilities and $143.4 million for required prepayments of the senior secured term loan.

Our financing activities used $363.1 million of cash primarily due to net repayments of $352.9 million on match funded liabilities. Net repayments on match funded liabilities exclude $358.3 million of match funded liabilities assumed by HLSS in connection with the sale of Advance SPEs (reported as investing activity). We used collections of servicing advances and proceeds received from the HLSS Transactions to repay match funded liabilities. In the second quarter we had significantly increased borrowings under new and existing facilities to finance advances acquired in connection with MSR acquisitions, primarily the Saxon MSR Transaction and the JPMCB MSR Transaction. In addition to the net repayments on match funded liabilities, we also repaid $186.6 million of the $575.0 million senior secured term loan and paid $26.8 million to redeem the remaining balance of our 10.875% Capital Securities at a price of 102.719%. These cash outflows were partly offset by $184.2 million of proceeds from the sale of Rights to MSRs to HLSS in transactions accounted for as financings.

CONTRACTUAL OBLIGATIONS AND OFF BALANCE SHEET ARRANGEMENTS

Contractual Obligations

We believe that we have adequate resources to satisfy all unfunded commitments to the extent required and meet all contractual obligations as they come due. At September 30, 2013, such contractual obligations were comprised of secured borrowings, interest payments and operating leases. Other than changes to our secured borrowings, including the effects of the ResCap and Liberty Acquisitions, there were no significant changes to our contractual obligations during the nine months ended September 30, 2013. See “Liquidity and Capital Resources – Debt financing summary” above for a discussion of changes to our secured borrowings related to our Servicing and Lending businesses. See Note 14 – Match Funded Liabilities, Note 15 – Other Borrowings and Note 25 – Commitments and Contingencies to the unaudited Consolidated Financial Statements for additional information.

Off-Balance Sheet Arrangements

In the normal course of business, we engage in transactions with a variety of financial institutions and other companies that are not reflected on our balance sheet. We are subject to potential financial loss if the counterparties to our off-balance sheet transactions are unable to complete an agreed upon transaction. We seek to limit counterparty risk through financial analysis, dollar limits and other monitoring procedures. We have also entered into non-cancelable operating leases principally for our office facilities.

Derivatives. We record all derivative transactions at fair value on our consolidated balance sheets. We use these derivatives primarily to manage our interest rate risk as well as our exposure to changes in the value of the India Rupee. The notional amounts of our derivative contracts do not reflect our exposure to credit loss. See Note 19 – Derivative Financial Instruments and Hedging Activities to the unaudited Consolidated Financial Statements for additional information regarding derivatives.

Involvement with SPEs. We use SPEs for a variety of purposes but principally in the financing of our servicing advances and in the securitization of mortgage loans.

We generally use match funded securitization facilities to finance our servicing advances. The SPEs to which the advances are transferred in the securitization transaction are included in our consolidated financial statements either because we have the majority equity interest in the SPE or because we are the primary beneficiary where the SPE is a VIE. The holders of the debt of these SPEs can look only to the assets of the SPEs for satisfaction of the debt and have no recourse against OCN.

VIEs. If we determine that we are the primary beneficiary of a VIE, we include the VIE in our consolidated financial statements. We have interests in VIEs that we do not consolidate because we have determined that we are not the primary beneficiary of the VIEs. In addition, we have transferred forward and reverse mortgage loans in transactions accounted for as sales or as secured borrowings for which we retain the obligation for servicing and for standard representations and warranties on the loans. See Note 2 – Securitizations and Variable Interest Entities and Note 3 – Transfers of Financial Assets to the unaudited Consolidated Financial Statements for additional information.

Mortgage Loan Repurchase and Indemnification Liability. We have exposure to representation, warranty and indemnification obligations. We recognize the fair value of representation and warranty obligations in connection with originations upon sale of the loan or upon completion of an acquisition. Thereafter, the estimation of the liability considers probable future obligations based on industry data of loans of similar type segregated by year of origination and estimated loss severity based on current loss rates for similar loans. Our historical loss severity considers the historical loss experience that we incur upon sale or liquidation of a repurchased loan as well as current market conditions.

The underlying trends for loan repurchases and indemnifications are volatile, and there is significant uncertainty regarding our expectations of future loan repurchases and indemnifications and related loss severities. Due to the significant uncertainties surrounding estimates related to future repurchase and indemnification requests by investors and insurers as well as uncertainties surrounding home prices, it is possible that our exposure could exceed our recorded mortgage loan repurchase and indemnification liability. Our estimate of the mortgage loan repurchase and indemnification liability considers the current macro-economic environment and recent repurchase trends; however, if we experience a prolonged period of higher repurchase and indemnification activity or a decline in home values, then our realized losses from loan repurchases and indemnifications may ultimately be in excess of our recorded liability. Given the levels of realized losses in recent periods, there is a reasonable possibility that future losses may be in excess of our recorded liability. See Note 2 – Securitizations and Variable Interest Entities, Note 16 – Other Liabilities and Note 25 – Commitments and Contingencies to the unaudited Consolidated Financial Statements for additional information.

RECENT ACCOUNTING DEVELOPMENTS

Recent Accounting Pronouncements

Listed below are recent accounting pronouncements that we had not yet adopted as of September 30, 2013. We are currently evaluating the effect of adopting these standards effective January 1, 2014, but we do not anticipate that our adoption will have a material impact on our consolidated financial statements:

●

ASU 2013-11 (ASC 740, Income Taxes): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (a consensus of the FASB Emerging Issues Task Force).

In addition to the recently issued accounting pronouncements listed above, listed below are accounting pronouncements we adopted on January 1, 2013 that that require additional disclosures only and did not have a material effect on our unaudited Consolidated Financial Statements.

●

ASU 2011-11 (ASC 210, Balance Sheet): Disclosures about Offsetting Assets and Liabilities.

●

ASU 2013-01 (ASC 210, Balance Sheet): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities.

●

ASU 2013-02 (ASC 220, Comprehensive Income): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income.

The principal effect of ASU 2011-11 and ASU 2013-01 is to require additional disclosures that will enable users of an entity’s financial statements to evaluate the effect or potential effect of netting arrangements on an entity’s financial position, including the effect or potential effect of rights of setoff associated with certain financial instruments and derivative instruments. Other than this additional disclosure, our adoption of these two pronouncements did not have a material effect on our unaudited Consolidated Financial Statements.

The amendments in ASU 2013-02 did not have a material impact on our unaudited Consolidated Financial Statements. However, we are required to disclose on the face of our statement of operations or in footnotes thereto the line items affected by any significant items reclassified from accumulated other comprehensive income to earnings and the before tax amount and the related effect on income tax expense of the reclassification.

We also adopted ASU 2013-10 (ASC 815, Derivatives and Hedging): Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes (a consensus of the FASB Emerging Issues Task Force) effective July 17, 2013. The ASU permits the use of the Fed Funds Effective Swap Rate as a U.S. benchmark interest rate for hedge accounting purposes. The ASU also removes the restriction on using different benchmark rates for similar hedges. We terminated our remaining interest rate swaps on May 31, 2013 and therefore our adoption of this standard did not have a material impact on our unaudited Consolidated Financial Statements.

See Note 1 – Description of Business, Basis of Presentation and Significant Accounting Policies to our unaudited Consolidated Financial Statements for additional information.

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK (Dollars in thousands except as otherwise indicated)

Our principal exposures to market risk include interest rate risk, liquidity risk, consumer credit risk, counterparty credit risk and foreign currency exchange rate risk. Market risk also reflects the risk of declines in the valuation of financial instruments and the collateral underlying loans. Our Investment Committee reviews significant transactions that may affect market risk and is authorized to utilize a wide variety of techniques and strategies to manage market risk.

Interest Rate Risk

Our principal market exposure is to interest rate risk due to the impact on our mortgage-related assets and commitments, including mortgage loans held for sale, IRLCs and MSRs. Changes in interest rates could materially and adversely affect our volume of mortgage loan originations or reduce the value of our MSRs.

Loans Held for Sale and Interest Rate Lock Commitments

IRLCs represent an agreement to purchase loans from a third-party originator or an agreement to extend credit to a mortgage loan applicant, whereby the interest rate on the loan is set prior to funding. Our mortgage loans held for sale, which we hold in inventory while awaiting sale into the secondary market, and our IRLCs are subject to the effects of changes in mortgage interest rates from the date of the commitment through the sale of the loan into the secondary market. As a result, we are exposed to interest rate risk and related price risk during the period from the date of the lock commitment through (i) the lock commitment cancellation or expiration date or (ii) through the date of sale into the secondary mortgage market. Loan commitments generally range from 5 to 30 days; and our holding period of the mortgage loan from funding to sale is typically less than 20 days.

For our loans held for sale that we have elected to carry at fair value, we manage the associated interest rate risk through an active hedging program overseen by our Investment Committee. Our hedging policy determines the hedging instruments to be used in the mortgage loan hedging program, which include forward sales of agency “to be announced” securities (TBAs), whole loan forward sales, Eurodollar futures and interest rate options. Forward mortgage backed securities (MBS) trades are primarily used to fix the forward sales price that will be realized upon the sale of mortgage loans into the secondary market. Our hedging policy also stipulates the hedge ratio we must maintain in managing this interest rate risk, which is also monitored by our Investment Committee.

Fair Value MSRs

Our MSRs that we have elected to carry at fair value are subject to interest rate risk as the mortgage notes underlying the MSRs permit the borrowers to prepay the loans. Consequently, the value of these MSRs generally tends to diminish in periods of declining interest rates (as prepayments increase) and tends to increase in periods of rising interest rates (as prepayments decrease). Although the level of interest rates is a key driver of prepayment activity, there are other factors that influence prepayments, including home prices, underwriting standards and product characteristics.

For these MSRs, we may enter into economic hedges, including interest rate swaps, U.S. Treasury futures and forward MBS trades to minimize the effects of loss in value associated with increased prepayment activity that generally results from declining interest rates. Our Investment Committee establishes and maintains policies that govern our hedging program, including such factors as our target hedge ratio, the hedge instruments that we are permitted to use in our hedging activities and the counterparties with whom we are permitted to enter into hedging transactions. Our hedging policy permits us to use mortgage TBA instruments and options on mortgage TBAs, Treasury and Eurodollar futures and options on U.S. Treasury and Eurodollar futures as well as interest rate swaps, interest rate caps and interest rate forwards, floors and swaptions as hedge instruments in our MSR hedging program. Effective April 1, 2013, we terminated the hedging program for our fair value MSRs and closed out the remaining economic hedge positions.

Sensitivity Analysis

Fair Value MSRs, Loans Held for Sale and Related Derivatives

The following table summarizes the estimated change in the fair value of our fair value elected MSRs, fair value elected loans held for sale and related derivatives as of September 30, 2013 given hypothetical instantaneous parallel shifts in the yield curve (in thousands):

	Change in Fair Value
	Down 25 bps			Up 25 bps

Loans held for sale	$	7,911		$	(9,073	)
Forward MBS trades		(7,965	)		8,672
Total loans held for sale and related derivatives		(54	)		(401	)

Fair value MSRs		(6,755	)		6,307
MSRs, embedded in pipeline		—			—
Total fair value MSRs (1)		(6,755	)		6,307

Total, net	$	(6,809	)	$	5,906

(1)

As disclosed above, effective April 1, 2013, we terminated the hedging program for our fair value MSRs and closed out the remaining economic hedge positions.

We used September 30, 2013 market rates on our instruments to perform the sensitivity analysis. The estimates are based on the market risk sensitive portfolios described in the preceding paragraphs and assume instantaneous, parallel shifts in interest rate yield curves. These sensitivities are hypothetical and presented for illustrative purposes only. Changes in fair value based on variations in assumptions generally cannot be extrapolated because the relationship of the change in fair value may not be linear.

Borrowings

The debt used to finance much of our operations is exposed to interest rate fluctuations. We may purchase interest rate swaps and interest rate caps to minimize future interest rate exposure from increases in one-month LIBOR interest rates.

Based on September 30, 2013 balances, if interest rates were to increase by 1% on our variable rate debt (excluding our SSTL) and interest earning cash and float balances, we estimate a net positive impact of $31.1 million resulting from an increase of $38.5 million in annual interest income and an increase of $7.4 million in annual interest expense. See the tables below and Note 19 – Derivative Financial Instruments and Hedging Activities to the unaudited Consolidated Financial Statements for additional information regarding our use of derivatives.

	September 30, 2013
Fixed-rate borrowings	$	—

Variable-rate borrowings
Match funded servicing advance facilities (3)		363,012
Senior secured term loan (1)		1,293,500
Lending warehouse facilities		293,988
Other		72,508
		2,023,008
Total borrowings outstanding (2)	$	2,023,008

Float balances (held in custodial accounts, excluded from our consolidated balance sheet) (3)	$	3,496,251

(1)

Balance excludes the unamortized discount of $5.7 million.

(2)

Total borrowings exclude the financing liabilities recognized in connection with sales of MSRs. Total borrowings also exclude Secured borrowings – owed to securitization investors because the interest rate sensitive assets and liabilities of the consolidated trusts do not represent an interest rate risk for Ocwen. Ocwen has no obligation to provide financial support to the trusts. The creditors of the trusts can look only to the assets of the trusts themselves for satisfaction of the debt and have no recourse against the assets of Ocwen. Similarly, the general creditors of Ocwen have no claim on the assets of the trusts. See Note 15 – Other Borrowings to the unaudited Consolidated Financial Statements for additional information.

(3)

On May 31, 2013, we terminated our remaining interest rates swaps that we had purchased to hedge against the effects of changes in interest rates on our borrowings under advance funding facilities. Float balances, which earn a variable rate of interest, are well in excess of variable rate borrowings under advance facilities and therefore reduce our exposure to changes in interest rates.

Excluding Loans – restricted for securitization investors, our Consolidated Balance Sheet at September 30, 2013 and December 31, 2012 included interest-earning assets totaling $607.7 million and $738.6 million, respectively. Interest-earning assets at September 30, 2013 are comprised of $133.8 million of interest-earning cash accounts, $45.5 million of debt service accounts, $6.5 million of interest-earning collateral deposit and $421.9 million of loans held for sale (fair value and lower of cost or fair value combined).

Liquidity Risk

See “Overview - Liquidity Summary” and “Liquidity and Capital Resources” for additional discussions of liquidity.

Consumer Credit Risk

We sell our loans on a non-recourse basis. However, we also provide representations and warranties to purchasers and insurers of the loans sold that typically are in place for the life of the loan. In the event of a breach of these representations and warranties, we may be required to repurchase a mortgage loan or indemnify the purchaser, and any subsequent loss on the mortgage loan may be borne by us. If there is no breach of a representation and warranty provision, we have no obligation to repurchase the loan or indemnify the investor against loss. The outstanding UPB of loans sold by us represents the maximum potential exposure related to representation and warranty provisions.

We maintain a reserve for losses on loans that may be repurchased or indemnified as a result of breaches of representations and warranties on our sold loans. We base our estimate on our most recent data regarding loan repurchases and indemnity payments, actual credit losses on repurchased loans and recovery history, among other factors. Internal factors that affect our estimate include, among other things, level of loan sales, to whom the loans are sold, the expectation of credit loss on repurchases and indemnifications, our success rate at appealing repurchase demands and our ability to recover any losses from third parties. External factors that may affect our estimate include, among other things, the overall economic condition in the housing market, the economic condition of borrowers, the political environment at GSEs and the overall U.S. and world economy. Many of the factors are beyond our control and may lead to judgments that are susceptible to change.

We are not subject to the majority of the credit-related risk inherent in maintaining a mortgage loan portfolio because we do not hold loans for investment purposes. We generally sell newly originated loans in the secondary market within 20 days of origination.

Counterparty Credit Risk & Concentration Risk

Credit risk represents the potential loss that may occur because a party to a transaction fails to perform according to the terms of the contract. The measure of credit exposure is the replacement cost of contracts with a positive fair value. We manage credit risk by entering into financial instrument transactions through national exchanges, primary dealers or approved counterparties and the use of mutual margining agreements whenever possible to limit potential exposure. We are exposed to counterparty credit risk in the event of non-performance by counterparties to various agreements. We manage such risk by monitoring the credit ratings of our counterparties and do not anticipate losses due to counterparty nonperformance.

Counterparty credit risk exists with our third party originators from whom we purchase originated mortgage loans. The third party originators incur a representation and warranty obligation when we acquire the mortgage loan from them, and they agree to reimburse us for any losses incurred due to an origination defect. We become exposed to losses for origination defects if the third party originator is not able to reimburse us for losses incurred for indemnification or repurchase. We mitigate this risk by monitoring purchase limits from our third party originators (to reduce any concentration exposure), quality control reviews of the third party originators, underwriting standards and monitoring the credit worthiness of third party originators on a periodic basis.

Foreign Currency Exchange Rate Risk

We are exposed to foreign currency exchange rate risk in connection with our investment in non-U.S. dollar functional currency operations to the extent that our foreign exchange positions remain unhedged. We periodically enter into foreign exchange forward contracts to hedge against the effect of changes in the value of the India Rupee (INR) on amounts payable to our India subsidiary, OFSPL. Our operations in Uruguay expose us to foreign currency exchange rate risk, but we consider this risk to be insignificant.

ITEM 4.

CONTROLS AND PROCEDURES

Our management, under the supervision of and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act) as of September 30, 2013. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2013, our disclosure controls and procedures (1) were designed and functioning effectively to ensure that material information relating to Ocwen, including its consolidated subsidiaries, is made known to our Chief Executive Officer and Chief Financial Officer by others within those entities, particularly during the period in which this report was being prepared and (2) were operating effectively in that they provided reasonable assurance that information required to be disclosed by Ocwen in the reports that it files or submits under the Securities Exchange Act of 1934 (i) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to management, including the Chief Executive Officer or Chief Financial Officer, as appropriate, to allow timely decisions regarding disclosure.

No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act) occurred during the fiscal quarter ended September 30, 2013 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS

See Note 25 – Commitments and Contingencies to the Consolidated Financial Statements for information regarding legal proceedings.

ITEM 1A.

RISK FACTORS

We include a discussion of the principal risks and uncertainties that affect or could affect our business operations under Item 1A on pages 19 through 32 of our Annual Report on Form 10-K for the year ended December 31, 2012 which should be read in conjunction with such disclosures.

ITEM 6.

EXHIBITS

(3)

Exhibits.

	2.1		Mortgage Servicing Rights Purchase and Sale Agreement between Ocwen Loan Servicing, LLC and One West Bank, FSB dated as of June 13, 2013 (1)

	3.1		Amended and Restated Articles of Incorporation (2)

	3.2		Articles of Amendment to Articles of Incorporation (3)

	3.3		Articles of Correction (3)

	3.4		Articles of Amendment to Articles of Incorporation (4)

	3.5		Amended and Restated Bylaws of Ocwen Financial Corporation (5)

	10.1		Agreement, dated as of April 12, 2013, by and among Altisource Solutions S.à r.l., Ocwen Financial Corporation and Ocwen Mortgage Servicing, Inc. (6)

	10.2		Guarantee between Ocwen Financial Corporation and OneWest Bank, FSB dated as of June 13, 2013 (1)

	10.3		Amendment No. 1 to Senior Secured Term Loan Facility Agreement and Amendment No. 1 to Pledge and Security Agreement dated as of September 23, 2013 by and among Ocwen Loan Servicing, LLC, as Borrower, Ocwen Financial Corporation, as Parent, Certain Subsidiaries of Ocwen Financial Corporation, as Subsidiary Guarantors, the Lender Parties thereto, and Barclays Bank PLC, as Administrative Agent and Collateral Agent (7)

	10.4		Amendment, dated as of September 30, 2013, to the Sale Supplement, dated as of July 1, 2013, to the Master Servicing Rights Purchase Agreement, dated as of October 1, 2012, between Ocwen Loan Servicing, LLC, HLSS Holdings, LLC and Home Loan Servicing Solutions, Ltd. (filed herewith)

	10.5		Amendment, dated as of September 30, 2013, to the Subservicing Supplement, dated as of July 1, 2013, to the Master Subservicing Agreement, dated as of October 1, 2012, between Ocwen Loan Servicing, LLC and HLSS Holdings (filed herewith)

	11.1		Computation of earnings per share (8)

	31.1		Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)

	31.2		Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)

	32.1		Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith)

	32.2		Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith)

	101.INS		XBRL Instance Document (filed herewith)

	101.SCH		XBRL Taxonomy Extension Schema Document (filed herewith)

	101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)

	101.DEF		XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)

	101.LAB		XBRL Taxonomy Extension Label Linkbase Document (filed herewith)

	101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)

(1)

Incorporated by reference from the similarly described exhibit included with the Registrant’s Form 8-K filed with the SEC on June 13, 2013.

(2)

Incorporated by reference from the similarly described exhibit filed in connection with the Registrant’s Registration Statement on Form S-1 (File No. 333-5153) as amended, declared effective by the SEC on September 25, 1996.

(3)

Incorporated by reference from the similarly described exhibit included with the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2010.

(4)

Incorporated by reference to Exhibit 99.1 of the Registrant’s Form 8-K filed with the SEC on January 6, 2011.

(5)

Incorporated by reference to Exhibit 3.1 of the Registrant’s Form 8-K filed with the SEC on May 10, 2013.

(6)

Incorporated by reference from the similarly described exhibit included with the Registrant’s Form 8-K filed with the SEC on April 18, 2013.

(7)

Incorporated by reference from the similarly described exhibit included with the Registrant’s Form 8-K filed with the SEC on September 24, 2013.

(8)

Incorporated by reference from Note 21 – Basic and Diluted Earnings per Share to the unaudited Consolidated Financial Statements.

Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


		OCWEN FINANCIAL CORPORATION

Date:	November 4, 2013	By: /s/ John V. Britti
		John V. Britti
		Executive Vice President and Chief Financial Officer
		(On behalf of the Registrant and as its principal financial officer)

Exhibit 10.4

EXECUTION COPY

AMENDMENT

TO SALE SUPPLEMENT

This Amendment (the “Amendment”), dated as of September 30, 2013, between Ocwen Loan Servicing, LLC, a Delaware limited liability company (“Seller”), HLSS Holdings, LLC, a Delaware limited liability company (“Holdings”) and Home Loan Servicing Solutions, Ltd. (“HLSS” and, together with Holdings, the “Purchasers”):

WITNESSETH:

WHEREAS, Seller and Holdings entered into that certain Master Servicing Rights Purchase Agreement, dated as of February 10, 2012 (as amended, supplemented and modified from time to time, the “Original Agreement”), with respect to the sale by Seller and the purchase by Holdings of certain Rights to MSRs, Servicing Rights and other assets;

WHEREAS, Seller and Holdings terminated the Original Agreement pursuant to certain Master Servicing Rights Purchase Agreement, dated as of October 1, 2012 (as amended, supplemented and modified from time to time, the “Agreement”), which also provided for the sale by Seller and the purchase by Holdings of certain Rights to MSRs, Servicing Rights and other assets;

WHEREAS, Seller and Holdings entered into that certain Sale Supplement dated as of July 1, 2013 (collectively, as amended, supplemented and modified from time to time, the “Sale Supplement”); and

WHEREAS, Seller and Purchasers desire to amend the Sale Supplement to make amend certain definitions and schedules thereto;

NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, and in consideration of the mutual covenants herein contained, the parties hereto hereby agree as follows:

RECITALS

Section 1. Amendment of Sale Supplement. The Sale Supplement shall be deemed amended as follows:

(a) In the definition of Excess Servicing Fees, “9.0 annualized basis points” in clause (i) therein shall be deleted in its entirety and replaced with “10.5 annualized basis points”.

(b) Each of Schedule I, Schedule III, Schedule IV, and Schedule V of the Sale Supplement is hereby amended by deleting such Schedule in its entirety and inserting Schedules I, III, IV and V hereto, respectively.

Section 2. Limited Effect. Except as expressly amended and modified by this Amendment, the Agreement and the Sale Supplement shall continue to be, and shall remain, in full force and effect in accordance with their terms.

Section 3. Counterparts. This Amendment may be executed by each of the parties hereto on any number of separate counterparts, each of which shall be an original and all of which taken together shall constitute one and the same instrument.

Section 4. GOVERNING LAW. THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS (OTHER THAN SECTION 5-1401 AND SECTION 5-1402 OF THE GENERAL OBLIGATIONS LAW) AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER AND THEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

Section 5. Definitions. Capitalized terms used but not defined herein have the meaning set forth in the Agreement.

[SIGNATURE PAGE FOLLOWS]

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed and delivered by its respective officer thereunto duly authorized as of the date above written.


	OCWEN LOAN SERVICING, LLC

	By: Ocwen Mortgage Servicing, Inc., as its sole member

	By:	/s/ Richard L. Cooperstein

	Name:	Richard L. Cooperstein

	Title:	Treasurer

	HLSS HOLDINGS, LLC

	By:	/s/ James Lauter

	Name:	James Lauter

	Title:	Senior Vice President and CFO

	HOME LOAN SERVICING SOLUTIONS, LTD.

	By:	/s/ James Lauter

	Name:	James Lauter

	Title:	Senior Vice President and CFO

SCHEDULE I

SERVICING AGREEMENTS

Investor Number	Deal Name
2959	AMSI 2002-AR1
2960	AMSI 2003-7
2964	ARSI 2003-W4
2965	ARSI 2004-W3
2969	BOND SECURITIZATION 2003-1
2971	C-BASS 1999-CB1
2972	C-BASS 1999-CB2
3105	FREMONT HM LN TR 2002-1
3106	FREMONT HM LN TR 2002-2
3107	FREMONT HM LN TR 2003-1
3142	GSAMP 2003-NC1
3195	MLMI 2002-NC1
3201	MORGAN STANLEY 2002-AM2
3203	MORGAN STANLEY 2002-HE2
3214	NAAC 2003-A2
3234	PC 2005-2
3322	RAAC 2007-SP2
3327	RALI 2003-QS17
3329	RALI 2003-QS19
3337	RALI 2005-QS6
3346	RALI 2003-QS15
3350	RALI 2004-QA6
3354	RALI 2004-QS16
3358	RALI 2004-QS7
3359	RALI 2005-QA3
3361	RALI 2005-QS14
3362	RALI 2005-QS16
3363	RALI 2005-QS17
3366	RALI 2006-QS7
3371	RAMP 2003-RP1
3372	RAMP 2003-RP2
3374	RAMP 2003-SL1
3381	RAMP 2005-RP2
3385	RAMP 2006-RP1
3386	RAMP 2006-RP2
3387	RAMP 2006-RP3

3389	RAMP 2007-RP1
3392	RAMP 2007-RP4
3402	SABR 2004-NC3
3404	SBM7 2002-WMC2
3408	Soundview 2001-2
3413	Soundview 2007-2
3425	TERWIN 2003-7SL
3428	TERWIN 2004-10SL
3429	TERWIN 2004-2SL
3430	TERWIN 2004-6SL
3451	CMLTI 2003-HE2
3535	C-BASS 2003-CB4
3553	GSAA 2007-S1
3218	Option One 2002-5
3315	RAAC 2005-SP2
3318	RAAC 2006-SP2
3321	RAAC 2007-SP1
3325	RALI 2003-QS11
3326	RALI 2003-QS13
3348	RALI 2003-QS4
3376	RAMP 2004-SL1
3380	RAMP 2005-RP1
3384	RAMP 2005-SL2
3388	RAMP 2006-RP4
3390	RAMP 2007-RP2
3391	RAMP 2007-RP3
3452	CMLTI 2004-NCM1 (Nat City)
3778	MSMLT 2007-2AX
3779	MSMLT 2007-5AX
3785	MSM 2006-15XS
3787	MSM 2007-8XS
3788	MSM 2007-10XS
3796	MSM 2007-11AR
3810	MSAC 2007-SEA1
3825	MSM 2007-13
3826	MSM 2007-14AR
3827	MSM 2007-15AR
3853	Saxon 01-3
3856	Saxon 02-1
3976	ABFC 2001-AQ1
3977	ABFC 2002-OPT1

3978	ABFC 2003-OPT1
3984	ABFC 2005-AQ1
3985	ABFC 2005-HE1
3988	ABFC 2006-OPT1
3989	ABFC 2006-OPT2
3990	ABFC 2006-OPT3
3992	ABSC 2001-HE3
3998	ACE Series 2001-AQ1
4002	ACE Series 2005-SD1
4005	AHM Assets Trust 2005-1
4006	AHM Assets Trust 2005-2
4007	AHM Assets Trust 2006-1
4008	AHM Assets Trust 2006-2
4011	AHM Assets Trust 2006-5
4012	AHM Assets Trust 2006-6
4015	AHM Assets Trust 2007-3
4016	AHM Assets Trust 2007-4
4017	AHM Assets Trust 2007-5
4020	AHM Investment Trust 2004-2
4021	AHM Investment Trust 2004-3
4022	AHM Investment Trust 2004-4
4023	AHM Investment Trust 2005-1
4024	AHM Investment Trust 2005-2
4025	AHM Investment Trust 2005-3
4026	AHM Investment Trust 2005-4A
4028	AHM Investment Trust 2005-SD1
4030	AHM Investment Trust 2006-2
4031	AHM Investment Trust 2006-3
4032	AHM Investment Trust 2007-1
4033	AHM Investment Trust 2007-2
4034	AHM Investment Trust 2007-A
4036	AHM Investment Trust 2007-SD1
4041	AMSI 2001-2
4042	AMSI 2001-A
4043	AMSI 2002-2
4044	AMSI 2002-3
4045	AMSI 2002-4
4046	AMSI 2002-A
4047	AMSI 2002-AR1
4048	AMSI 2002-B
4049	AMSI 2002-C

4050	AMSI 2002-D
4051	AMSI 2003-1
4052	AMSI 2003-10
4053	AMSI 2003-11
4054	AMSI 2003-12
4055	AMSI 2003-13
4056	AMSI 2003-2
4057	AMSI 2003-5
4058	AMSI 2003-6
4059	AMSI 2003-7
4060	AMSI 2003-8
4061	AMSI 2003-9
4062	AMSI 2003-AR1
4063	AMSI 2003-AR2
4064	AMSI 2003-AR3
4065	AMSI 2003-IA1
4066	AMSI 2004-FR1
4067	AMSI 2004-IA1
4068	AMSI 2004-R1
4073	AMSI 2004-R10
4074	AMSI 2004-R11
4075	AMSI 2004-R12
4076	AMSI 2004-R2
4077	AMSI 2004-R3
4078	AMSI 2004-R4
4079	AMSI 2004-R5
4080	AMSI 2004-R6
4081	AMSI 2004-R7
4082	AMSI 2004-R8
4083	AMSI 2004-R9
4084	AMSI 2005-R1
4086	AMSI 2005-R11
4087	AMSI 2005-R2
4088	AMSI 2005-R3
4089	AMSI 2005-R4
4090	AMSI 2005-R5
4091	AMSI 2005-R6
4092	AMSI 2005-R7
4094	AMSI 2005-R9
4095	AMSI 2006-R1
4096	AMSI 2006-R2

4101	Lehman ARC 2002-BC6
4102	Lehman ARC 2002-BC8
4104	ARSI 2003-W1
4105	ARSI 2003-W10
4106	ARSI 2003-W2
4107	ARSI 2003-W3
4108	ARSI 2003-W4
4109	ARSI 2003-W5
4110	ARSI 2003-W6
4111	ARSI 2003-W7
4112	ARSI 2003-W8
4113	ARSI 2003-W9
4114	ARSI 2004-PW1
4115	ARSI 2004-W1
4116	ARSI 2004-W10
4118	ARSI 2004-W2
4119	ARSI 2004-W3
4120	ARSI 2004-W4
4121	ARSI 2004-W5
4122	ARSI 2004-W6
4123	ARSI 2004-W7
4124	ARSI 2004-W8
4125	ARSI 2004-W9
4126	ARSI 2005-W1
4128	ARSI 2005-W3
4129	ARSI 2005-W4
4131	ARSI 2006-M1
4132	ARSI 2006-M2
4133	ARSI 2006-M3
4136	ARSI 2006-W3
4137	ARSI 2006-W4
4138	ARSI 2006-W5
4139	Banc of America Funding Corp. 2008-1
4142	Bear Stearns ABS I Trust 2006-AC3
4151	Citigroup CMLTI 2006-AMC1
4152	Citigroup CMLTI 2006-HE2
4165	Deutsche DBALT 2006-AB2
4166	Deutsche DBALT 2006-AB3
4167	Deutsche DBALT 2006-AB4
4171	Deutsche DBALT 2006-AR5
4172	Deutsche DBALT 2006-AR6

4173	Deutsche DBALT 2007-1
4175	Deutsche DBALT 2007-AB1
4176	First Franklin 2001-FF1
4177	First Franklin 2001-FF2
4179	Goldman Sachs GSAA Home Equity 2006-10
4180	Goldman Sachs GSAA Home Equity 2006-11
4181	Goldman Sachs GSAA Home Equity 2006-6
4182	Goldman Sachs GSAA Home Equity 2006-9
4183	Goldman Sachs GSAMP 2003-HE2
4184	Goldman Sachs GSAMP 2004-OPT
4185	Goldman Sachs GSAMP 2006-S4
4186	Goldman Sachs GSR 2006-AR1
4187	Goldman Sachs GSR 2006-AR2
4188	Goldman Sachs GSR 2006-OA1
4192	HSBC HASCO 2005-I1
4193	HSBC HASCO 2005-OPT1
4198	HSBC HASCO 2007-HE1
4207	HarborView Mortgage Loan Trust 2006-14
4208	HarborView Mortgage Loan Trust 2006-6
4209	HarborView Mortgage Loan Trust 2006-7
4210	HarborView Mortgage Loan Trust 2007-2
4216	Luminent Mortgage Trust 2006-7
4223	MASTR ABS Trust 2007-HE2
4224	MASTR ALT Series 2006-2
4226	MASTR ARM Trust 2005-8
4227	MASTR ARM Trust 2006-OA1
4229	MASTR ARM Trust 2007-1
4231	OOMC MESA Trust 2001-2
4237	Merrill Lynch Series 2002-HE1
4240	Merrill Lynch Series 2004-OPT1
4243	Morgan Stanley 2004-OP1
4244	Morgan Stanley 2005-HE1
4245	Morgan Stanley 2005-HE2
4247	Morgan Stanley 2006-5AR
4255	OOMC Loan Trust 1999-A

4256	OOMC Loan Trust 1999-B
4257	OOMC Loan Trust 1999-C
4260	OOMC Loan Trust 2000-A
4261	OOMC Loan Trust 2000-B
4262	OOMC Loan Trust 2000-C
4263	OOMC Loan Trust 2000-D
4264	OOMC Loan Trust 2001-4
4265	OOMC Loan Trust 2001-A
4266	OOMC Loan Trust 2001-B
4267	OOMC Loan Trust 2001-C
4268	OOMC Loan Trust 2001-D
4270	OOMC Loan Trust 2002-2 -STEP
4272	OOMC Loan Trust 2002-4
4273	OOMC Loan Trust 2002-5
4275	OOMC Loan Trust 2002-A -STEP
4302	OOMC Loan Trust 2007-HL1
4304	OOMC Woodbridge 2002-2
4308	QUEST 2002-X1
4309	QUEST 2003-X2
4310	QUEST 2003-X3
4311	QUEST 2003-X4
4312	QUEST 2004-X1
4313	QUEST 2004-X2
4314	QUEST 2004-X3
4315	QUEST 2005-X1
4316	QUEST 2005-X2
4317	QUEST 2006-X1
4318	QUEST 2006-X2
4324	Lehman SAIL 2003-BC10 Step Fee
4325	Lehman SAIL 2003-BC11 Step Fee
4326	Lehman SAIL 2003-BC12
4327	Lehman SAIL 2003-BC13
4328	Lehman SAIL 2003-BC2
4329	Lehman SAIL 2003-BC4
4331	Lehman SAIL 2003-BC6
4332	Lehman SAIL 2003-BC7
4333	Lehman SAIL 2003-BC8
4334	Lehman SAIL 2003-BC9
4337	Lehman SAIL 2004-11
4338	Lehman SAIL 2004-2
4339	Lehman SAIL 2004-3

4340	Lehman SAIL 2004-4
4341	Lehman SAIL 2004-6
4342	Lehman SAIL 2004-7
4344	Lehman SAIL 2004-8
4349	Lehman SAIL 2005-3
4350	Lehman SAIL 2005-4
4351	Lehman SAIL 2005-5
4352	Lehman SAIL 2005-6
4355	Lehman SAIL 2006-BNC3
4356	Bear Stearns SAMI II Trust 2006-AR5
4360	Lehman SASCO 1999-BC4
4372	Lehman SASCO 2005-S7
4373	Lehman SASCO 2005-SC1
4379	Lehman SASCO 2006-Z
4381	Lehman SASCO 2007-GEL2
4382	Lehman SASCO 2007-TC1
4384	Salomon Brothers 1997-LB6
4385	Salomon Brothers 1998-AQ1
4386	Salomon Brothers 1998-NC7
4403	Soundview 2007-OPT2
4404	Soundview 2007-OPT3
4422	AHM Assets Trust 2007-SD2
2652	SGMS 2007-AHL1
2709	NMFT 2003-2
2710	NMFT 2003-3
2711	NMFT 2003-4
2715	NMFT 2004-4
2764	NMI 2006-5
3048	Equity One 2002-4
3052	Equity One 2003-3
3056	Equity One 2004-3
3058	Equity One 2004-5
3065	Equity One 2005-C
3066	Equity One 2005-5
3067	Equity One 2005-D
3114	GPMF 2006-OH1
3115	GSAA 2006-10
3116	GSAA 2006-11
3117	GSAA 2006-14
3118	GSAA 2006-15
3119	GSAA 2006-16

3120	GSAA 2006-17
3121	GSAA 2006-18
3122	GSAA 2006-19
3123	GSAA 2006-20
3124	GSAA 2006-3
3125	GSAA 2006-4
3126	GSAA 2006-5
3127	GSAA 2006-6
3128	GSAA 2006-7
3129	GSAA 2006-8
3130	GSAA 2006-9
3131	GSAA 2007-07
3132	GSAA 2007-08
3133	GSAA 2007-09
3134	GSAA 2007-1
3135	GSAA 2007-10
3136	GSAA 2007-2
3137	GSAA 2007-3
3138	GSAA 2007-4
3139	GSAA 2007-5
3140	GSAA 2007-6
3171	GSR 2006-10F
3172	GSR 2006-2F
3173	GSR 2006-3F
3174	GSR 2006-4F
3175	GSR 2006-5F
3176	GSR 2006-8F
3177	GSR 2006-OA1
3178	GSR 2007-1F
3179	GSR 2007-2F
3180	GSR 2007-4F
3181	GSR 2007-5F
3182	GSR 2007-AR1
3183	GSR 2007-OA1
3184	GSR 2007-OA2
3187	Homeowner’s Financial 1996-1
3238	CWABS 2002-03
3241	CWABS 2002-BC1
3243	CWABS 2002-BC3
3244	CWABS 2004-BC2
3245	CWABS 2004-BC3

3253	CWALT 2004-09T1
3260	CWALT 2004-J2
3261	CWALT 2004-J3
3263	CWALT 2004-J8
3264	CWALT 2007-2 CB
3266	CWALT 2007-6
3267	CWMBS 1998-04 ALT 1998-2
3273	CWMBS 2002-39_CHL 2002-39
3274	CWMBS 2002-J5_CHL 2002-J5
3275	CWMBS 2003-01_CHL 2003-1
3277	CWMBS 2003-03_CHL 2003-03
3280	CWMBS 2003-11_CHL 2003-11
3281	CWMBS 2003-13 ALT 2003-5T2
3282	CWMBS 2003-16 ALT 2003-6T2
3283	CWMBS 2003-22 ALT 2003-9T1
3284	CWMBS 2003-25 ALT 2003-11T1
3286	CWMBS 2003-33 ALT 2003-15T2
3287	CWMBS 2003-34_CHL 2003-34
3293	CWMBS 2003-55 ALT 2003-21T1
3295	CWMBS 2003-J11 ALT 2003-J1
3300	CWMBS 2003-J8_CHL 2003-J8
3304	Popular 2006-C
3305	Popular 2006-D
3306	Popular 2006-E
3314	RAAC 2004-SP3
3324	RALI 2002-QS6
3328	RALI 2003-QS18
3330	RALI 2003-QS6
3332	RALI 2003-QS8
3333	RALI 2004-QA3
3334	RALI 2004-QS15
3335	RALI 2004-QS5
3336	RALI 2004-QS8
3339	RALI 2001-QS16
3340	RALI 2001-QS17
3342	RALI 2002-QS10
3343	RALI 2002-QS3
3344	RALI 2002-QS8
3347	RALI 2003-QS2
3349	RALI 2004-QA4
3352	RALI 2004-QS12

3353	RALI 2004-QS14
3356	RALI 2004-QS4
3360	RALI 2005-QS12
3364	RALI 2005-QS4
3365	RALI 2006-QS2
3367	RAMP 2001-RS3
3377	RAMP 2004-SL2
3378	RAMP 2004-SL3
3379	RAMP 2004-SL4
3399	RFMSI 2005-S8
3400	RFMSI 2006-S10
3453	CPT 2004-EC1
3458	Equity One 1999-1
3459	Equity One 2001-3
3460	Equity One 2002-1
3464	Equity One 2005-2
3466	Equity One 2005-3
3494	SASC 2004-13
3495	SASC 2004-7
3503	UBS 2001-PB1
3504	UBS 2001-PB2
3506	Chase 2003-S13
3797	NMFT 2005-1
3799	NMFT 2005-3
3802	NMI 2006-2
3803	NMI 2006-3
3804	NMI 2006-4
3845	Saxon 99-3
3846	Saxon 99-5
3847	Saxon 00-1
3850	Saxon 00-4
	SARM 2007-3
10636	RFSC 2004-RP1
	RFMSI 2007-SA4
	RFMSI 2007-SA3
	RFMSI 2007-SA2
	RFMSI 2007-SA1
10905	RFMSI 2007-S9
	RFMSI 2007-S8
	RFMSI 2007-S7
	RFMSI 2007-S6

10904	RFMSI 2007-S5
10903	RFMSI 2007-S4
	RFMSI 2007-S3
	RFMSI 2007-S2
10902	RFMSI 2007-S1
	RFMSI 2006-SA4
	RFMSI 2006-SA3
	RFMSI 2006-SA2
10901	RFMSI 2006-SA1
	RFMSI 2006-S9
	RFMSI 2006-S8
10900	RFMSI 2006-S7
10899	RFMSI 2006-S6
	RFMSI 2006-S5
10898	RFMSI 2006-S4
10897	RFMSI 2006-S3
10896	RFMSI 2006-S2
	RFMSI 2006-S12
	RFMSI 2006-S11
	RFMSI 2006-S10
10895	RFMSI 2006-S1
10894	RFMSI 2005-SA5
10893	RFMSI 2005-SA4
10892	RFMSI 2005-SA3
10891	RFMSI 2005-SA2
10890	RFMSI 2005-SA1
10889	RFMSI 2005-S9
10888	RFMSI 2005-S8
10886	RFMSI 2005-S6
10885	RFMSI 2005-S5
10884	RFMSI 2005-S4
10883	RFMSI 2005-S3
10881	RFMSI 2005-S1
10660	RFMSI 2004-SA1
10659	RFMSI 2004-S9
10658	RFMSI 2004-S8
10657	RFMSI 2004-S7
10656	RFMSI 2004-S6
10655	RFMSI 2004-S5
10654	RFMSI 2004-S4
10653	RFMSI 2004-S3

10652	RFMSI 2004-S2
10651	RFMSI 2004-S1
10606	RFMSI 2004-PS1
10567	RFMSI 2003-S7
10566	RFMSI 2003-S6
10565	RFMSI 2003-S4
10564	RFMSI 2003-S20
10563	RFMSI 2003-S19
10562	RFMSI 2003-S18
10561	RFMSI 2003-S17
10560	RFMSI 2003-S16
10559	RFMSI 2003-S15
10558	RFMSI 2003-S14
10557	RFMSI 2003-S13
10556	RFMSI 2003-S12
10555	RFMSI 2003-S11
10554	RFMSI 2003-S10
10880	RASC 2007-KS4
10879	RASC 2007-KS3
10878	RASC 2007-KS2
10877	RASC 2007-KS1
10875	RASC 2006-KS9
10874	RASC 2006-KS8
10873	RASC 2006-KS7
10872	RASC 2006-KS6
10871	RASC 2006-KS5
10870	RASC 2006-KS4
10869	RASC 2006-KS3
10868	RASC 2006-KS2
10867	RASC 2006-KS1
10707	RASC 2005-KS9
10706	RASC 2005-KS8
10705	RASC 2005-KS7
10704	RASC 2005-KS6
10703	RASC 2005-KS5
10702	RASC 2005-KS4
10701	RASC 2005-KS3
10700	RASC 2005-KS2
10699	RASC 2005-KS12
10698	RASC 2005-KS11
10697	RASC 2005-KS10

10696	RASC 2005-KS1
10684	RASC 2005-AHL3
10683	RASC 2005-AHL2
10682	RASC 2005-AHL1
10602	RASC 2004-KS8
10600	RASC 2004-KS6
10599	RASC 2004-KS5
10598	RASC 2004-KS3
10597	RASC 2004-KS2
10596	RASC 2004-KS12
10595	RASC 2004-KS11
10594	RASC 2004-KS10
10593	RASC 2004-KS1
10512	RASC 2003-KS8
10511	RASC 2003-KS7
10510	RASC 2003-KS6
10509	RASC 2003-KS3
10508	RASC 2003-KS2
10507	RASC 2003-KS11
10506	RASC 2003-KS10
10461	RASC 2002-KS2
10444	RASC 2001-KS3
10443	RASC 2001-KS2
10865	RAMP 2007-RZ1
10864	RAMP 2007-RS2
10863	RAMP 2007-RS1
10862	RAMP 2006-RZ5
10861	RAMP 2006-RZ4
10860	RAMP 2006-RZ3
10859	RAMP 2006-RZ2
10858	RAMP 2006-RZ1
10857	RAMP 2006-RS6
10856	RAMP 2006-RS5
10855	RAMP 2006-RS4
10854	RAMP 2006-RS3
10853	RAMP 2006-RS2
10852	RAMP 2006-RS1
10851	RAMP 2006-NC3
10850	RAMP 2006-NC2
10849	RAMP 2006-NC1
10848	RAMP 2006-EFC2

10847	RAMP 2006-EFC1
10846	RAMP 2005-SL2
10845	RAMP 2005-SL1
10844	RAMP 2005-RZ4
10843	RAMP 2005-RZ3
10842	RAMP 2005-RZ2
10841	RAMP 2005-RZ1
10839	RAMP 2005-RS8
10838	RAMP 2005-RS7
10837	RAMP 2005-RS6
10836	RAMP 2005-RS5
10835	RAMP 2005-RS4
10834	RAMP 2005-RS3
10833	RAMP 2005-RS2
10832	RAMP 2005-RS1
10694	RAMP 2005-EFC6
10693	RAMP 2005-EFC5
10692	RAMP 2005-EFC4
10691	RAMP 2005-EFC3
10690	RAMP 2005-EFC2
10689	RAMP 2005-EFC1
10664	RAMP 2004-SL4
10663	RAMP 2004-SL3
10662	RAMP 2004-SL2
10661	RAMP 2004-SL1
10650	RAMP 2004-RZ4
10649	RAMP 2004-RZ3
10647	RAMP 2004-RZ1
10646	RAMP 2004-RS8
10644	RAMP 2004-RS6
10643	RAMP 2004-RS4
10642	RAMP 2004-RS3
10641	RAMP 2004-RS2
10640	RAMP 2004-RS12
10639	RAMP 2004-RS11
10638	RAMP 2004-RS10
10592	RAMP 2004-KR2
10591	RAMP 2004-KR1
10569	RAMP 2003-SL1
10546	RAMP 2003-RS7
10544	RAMP 2003-RS10

10499	RAMP 2002-SL1
10497	RAMP 2002-RZ3
10496	RAMP 2002-RZ2
10495	RAMP 2002-RS3
10494	RAMP 2002-RS2
10460	RAMP 2001-RS2
	RALI 2007-QS9
	RALI 2007-QS8
10670	RALI 2007-QS7
10669	RALI 2007-QS6
10668	RALI 2007-QS5
10667	RALI 2007-QS4
10666	RALI 2007-QS3
	RALI 2007-QS2
	RALI 2007-QS11
10612	RALI 2007-QS10
	RALI 2007-QS1
	RALI 2007-QA5
	RALI 2007-QA4
	RALI 2007-QA3
	RALI 2007-QA2
	RALI 2007-QA1
10831	RALI 2006-QS9
10830	RALI 2006-QS8
	RALI 2006-QS7
10829	RALI 2006-QS6
10828	RALI 2006-QS5
10827	RALI 2006-QS4
10826	RALI 2006-QS3
10825	RALI 2006-QS2
10824	RALI 2006-QS18
	RALI 2006-QS17
10823	RALI 2006-QS16
10822	RALI 2006-QS15
	RALI 2006-QS14
10821	RALI 2006-QS13
10820	RALI 2006-QS12
10819	RALI 2006-QS11
10818	RALI 2006-QS10
10817	RALI 2006-QS1
10816	RALI 2006-QA9

10815	RALI 2006-QA8
	RALI 2006-QA7
10814	RALI 2006-QA6
10813	RALI 2006-QA5
10812	RALI 2006-QA4
10811	RALI 2006-QA3
10810	RALI 2006-QA2
10809	RALI 2006-QA11
	RALI 2006-QA10
10808	RALI 2006-QA1
10742	RALI 2005-QS9
10741	RALI 2005-QS8
10740	RALI 2005-QS7
10739	RALI 2005-QS6
10738	RALI 2005-QS5
10737	RALI 2005-QS4
10736	RALI 2005-QS3
10735	RALI 2005-QS2
10734	RALI 2005-QS17
10733	RALI 2005-QS16
10732	RALI 2005-QS15
10731	RALI 2005-QS14
10730	RALI 2005-QS13
10729	RALI 2005-QS12
10728	RALI 2005-QS11
10727	RALI 2005-QS10
10726	RALI 2005-QS1
10725	RALI 2005-QA9
10724	RALI 2005-QA8
10723	RALI 2005-QA7
10722	RALI 2005-QA6
	RALI 2005-QA5
10721	RALI 2005-QA4
10720	RALI 2005-QA3
10717	RALI 2005-QA2
10716	RALI 2005-QA13
10714	RALI 2005-QA12
10713	RALI 2005-QA11
10712	RALI 2005-QA10
10711	RALI 2005-QA1
10635	RALI 2004-QS9

10634	RALI 2004-QS8
10633	RALI 2004-QS7
10632	RALI 2004-QS6
10631	RALI 2004-QS5
10630	RALI 2004-QS4
10629	RALI 2004-QS3
10628	RALI 2004-QS2
10627	RALI 2004-QS16
10626	RALI 2004-QS15
10624	RALI 2004-QS14
10623	RALI 2004-QS13
10622	RALI 2004-QS12
10621	RALI 2004-QS11
10620	RALI 2004-QS10
10619	RALI 2004-QS1
10618	RALI 2004-QA6
10617	RALI 2004-QA5
10616	RALI 2004-QA4
10615	RALI 2004-QA3
10614	RALI 2004-QA2
10613	RALI 2004-QA1
10539	RALI 2003-QS9
10538	RALI 2003-QS8
10537	RALI 2003-QS7
10536	RALI 2003-QS6
10535	RALI 2003-QS5
10534	RALI 2003-QS4
10533	RALI 2003-QS3
10532	RALI 2003-QS23
10531	RALI 2003-QS22
10530	RALI 2003-QS21
10529	RALI 2003-QS20
10528	RALI 2003-QS2
10527	RALI 2003-QS19
10526	RALI 2003-QS18
10525	RALI 2003-QS17
10524	RALI 2003-QS16
10523	RALI 2003-QS15
10522	RALI 2003-QS14
10521	RALI 2003-QS13
10520	RALI 2003-QS12

10519	RALI 2003-QS11
10518	RALI 2003-QS10
10517	RALI 2003-QS1
	RALI 2003-QA1
10491	RALI 2002-QS9
10490	RALI 2002-QS8
10489	RALI 2002-QS7
10488	RALI 2002-QS6
10487	RALI 2002-QS5
10486	RALI 2002-QS4
10485	RALI 2002-QS3
10484	RALI 2002-QS2
10483	RALI 2002-QS19
10482	RALI 2002-QS18
10481	RALI 2002-QS17
10480	RALI 2002-QS16
10479	RALI 2002-QS15
10478	RALI 2002-QS14
10477	RALI 2002-QS13
10476	RALI 2002-QS12
10475	RALI 2002-QS11
10474	RALI 2002-QS1
10458	RALI 2001-QS19
10457	RALI 2001-QS18
10456	RALI 2001-QS17
10455	RALI 2001-QS16
10454	RALI 2001-QS13
10807	RAAC 2007-SP3
10806	RAAC 2007-SP2
	RAAC 2007-SP1
	RAAC 2007-RP4
10719	RAAC 2007-RP3
10718	RAAC 2007-RP2
10715	RAAC 2007-RP1
10805	RAAC 2006-SP4
10804	RAAC 2006-SP3
10803	RAAC 2006-SP2
10802	RAAC 2006-SP1
10801	RAAC 2006-RP4
10800	RAAC 2006-RP3
10799	RAAC 2006-RP2

10798	RAAC 2006-RP1
10797	RAAC 2005-SP3
10796	RAAC 2005-SP2
10795	RAAC 2005-RP3
10794	RAAC 2005-RP2
10793	RAAC 2005-RP1
5216	MSLT 2007-2
5202	MSLT 2007-1
10791	LUM 2006-3
10790	HALO 2007-AR1
	GSR 2007-AR1
10789	GSR 2006-AR2
	GSR 2006-AR2
	GMACMLT 2006-J1
	GMACMLT 2006-AR2
	GMACMLT 2006-AR1
	GMACMLT 2005-J1
	GMACMLT 2005-AR6
4599	GMACMLT 2005-AR5
4598	GMACMLT 2005-AR4
4597	GMACMLT 2005-AR3
4596	GMACMLT 2005-AR2
4595	GMACMLT 2005-AR1
4594	GMACMLT 2005-AF2
4593	GMACMLT 2005-AF1
4592	GMACMLT 2005-AA1
	GMACMLT 2004-J6
	GMACMLT 2004-J5
	GMACMLT 2004-J4
	GMACMLT 2004-J3
	GMACMLT 2004-J2
	GMACMLT 2004-J1
4591	GMACMLT 2004-GH1
4590	GMACMLT 2004-AR2
4589	GMACMLT 2004-AR1
	GMACMLT 2003-J9
4588	GMACMLT 2003-J8
4587	GMACMLT 2003-J7
4586	GMACMLT 2003-J6
4585	GMACMLT 2003-J5
4584	GMACMLT 2003-J10
	GMACMLT 2003-GH2

4583	GMACMLT 2003-GH1
4582	GMACMLT 2003-AR2
4581	GMACMLT 2003-AR1
4580	GMACM 2007-HE3
	DBALT 2007-RAMP1
10779	2007-E1
	2006-WH17
5185	TCMLT 2006-1
5140	Subflow 2005
5240	Subflow 2005
4690	SEQ 2007-4
4688	SEQ 2007-2
4687	SEQ 2007-1
4677	SEQ 2004-4
4676	SEQ 2004-3
4675	SEQ 2004-12
4673	SEQ 2004-10
	SASCO 2007-GEL2
	SASCO 2006-GEL3
5070	RAST 2005-A6CB
4788	ONEWEST BANK FSB
4748	NCHELT 2004-A
5218	NAAC 2007-2
4746	NAAC 2005-AP1
5124	NAAC 2004-AP2
5117	NAAC 2004-AP1
5180	MSLT 2006-2
5192	MSLT 2006-03
5164	MSLT 2005-03
5146	MSLT 2005-01
5127	MSLT 2004-1
4743	MLMI 2005-A6
5189	MARM 2006-OA2
4714	MARM 2005-1
4698	MANA 2007-OAR3
	LXS 2006-GP4
	LXS 2006-GP3
	LXS 2006-GP2
	LXS 2006-GP1
	LXS 2006-4N

10909	LXS 2006-12N
10908	LXS 2006-10N
5175	LUM 2006-4
5260	ISAC 2007-3
4527	ISAC 2006-5
	ISAC 2006-4
4525	ISAC 2006-2
4524	ISAC 2006-1
4528	ISAC 2005-1
4523	ISAC 2004-4
4522	ISAC 2004-2
4521	ISAC 2004-1
4520	ISAC 2003-3
4519	ISAC 2003-1
4518	ISAC 2002-3
4517	ISAC 2002-2
	ICMB 2007-A
4515	ICMB 2005-8
4514	ICMB 2005-4
4513	ICMB 2005-2
4512	ICMB 2005-1
4511	ICMB 2004-9
4510	ICMB 2004-8
4509	ICMB 2004-7
4508	ICMB 2004-5
4507	ICMB 2004-4
4902	ICMB 2004-11
4506	ICMB 2004-10
4505	ICMB 2003-9F
5214	HVMLT 2007-4
5205	HVMLT 2007-3
5222	HVMLT 2007-07
5220	HVMLT 2007-06
5193	HVMLT 2006-SB1
5197	HVMLT 2006-14
5194	HVMLT 2006-10
5163	HVMLT 2005-15
5158	HVMLT 2005-11
	GSR 2006-AR1
	GSR 2006-4F

5188	GSMPS 2006-RP2
	GPMF 2007-AR2
	GPMF 2007-AR1
	GPMF 2006-AR8
	GPMF 2006-AR7
	GPMF 2006-AR6
	GPMF 2006-AR5
	GPMF 2006-AR4
4799	FHAVA 2002-9
4694	DMSI 2004-5
4693	DMSI 2004-4
4691	DMSI 2004-1
5219	DBALT 2007-OA5
5215	DBALT 2007-OA4
5213	DBALT 2007-OA3
4774	DBALT 2005-3
4773	DBALT 2003-4XS
4772	DBALT 2003-2XS
4766	CSFB 2005-9
	BSALTA 2006-3
5169	BSALTA 2006-1
4865	BSABS 2004-BO1
4804	WELLS FARGO BANK, N.A.
4627	BAFC 2006-4
4623	ARMT 2005-9
4645	ARMT 2005-11
5207	ACE 2007-HE4
5057	2004-WH6
10020	2003-7
5073	2002-Flow
	E*Trade Bank - FB
5096	E*Trade Bank
5210	Macquarie Mortgages USA, Inc. - FB
5236	E*Trade Bank
5072	EMC FHA/VA 2002-1
5071	EMC FHA/VA 2003-1
5094	AMALGAMATED BANK
5095	Washington Mutual Mortgage Securities Corp
5173	TCF National Bank
	Everbank
	BOA Merrill Lynch Global Securities

SCHEDULE III

RETAINED SERVICING FEE PERCENTAGE

From Month¹	To Month	Retained Fee
1	3	16.75
4	6	15.75
7	9	15.25
10	12	14.75
13	15	14.75
16	18	14.25
19	21	13.75
22	24	13.50
25	27	13.50
28	30	13.25
31	33	13.00
34	36	13.00
37	39	13.00
40	42	13.00
43	45	13.00
46	48	13.00
49	51	13.00
52	54	13.00
55	57	13.00
58	60	13.00
61	63	13.00
64	66	13.00
67	69	13.00
70	72	13.00

¹Starting with July 2013.

SCHEDULE IV TARGET RATIO SCHEDULE

Month¹	Target Advance Ratio	Month	Target Advance Ratio
1	2.87%	37	1.67%
2	2.82%	38	1.64%
3	2.85%	39	1.62%
4	2.77%	40	1.59%
5	2.70%	41	1.57%
6	2.66%	42	1.54%
7	2.62%	43	1.52%
8	2.58%	44	1.50%
9	2.54%	45	1.50%
10	2.50%	46	1.50%
11	2.47%	47	1.50%
12	2.43%	48	1.50%
13	2.39%	49	1.50%
14	2.36%	50	1.50%
15	2.32%	51	1.50%
16	2.29%	52	1.50%
17	2.25%	53	1.50%
18	2.22%	54	1.50%
19	2.19%	55	1.50%
20	2.15%	56	1.50%
21	2.12%	57	1.50%
22	2.09%	58	1.50%
23	2.06%	59	1.50%
24	2.03%	60	1.50%
25	2.00%	61	1.50%
26	1.97%	62	1.50%
27	1.94%	63	1.50%
28	1.91%	64	1.50%
29	1.88%	65	1.50%
30	1.85%	66	1.50%
31	1.82%	67	1.50%
32	1.80%	68	1.50%
33	1.77%	69	1.50%
34	1.74%	70	1.50%
35	1.72%	71	1.50%
36	1.69%	72	1.50%

¹Starting with July 2013.

-1-

SCHEDULE V

VALUATION PERCENTAGE

Investor Number	Deal Name	Purchase Price (BPs)
2959	AMSI 2002-AR1		—
2960	AMSI 2003-7		—
2964	ARSI 2003-W4		—
2965	ARSI 2004-W3		—
2969	BOND SECURITIZATION 2003-1		—
2971	C-BASS 1999-CB1		(129.58	)
2972	C-BASS 1999-CB2		(126.47	)
3105	FREMONT HM LN TR 2002-1		22.42
3106	FREMONT HM LN TR 2002-2		37.18
3107	FREMONT HM LN TR 2003-1		34.13
3142	GSAMP 2003-NC1		42.95
3195	MLMI 2002-NC1		18.06
3201	MORGAN STANLEY 2002-AM2		(26.70	)
3203	MORGAN STANLEY 2002-HE2		(58.88	)
3214	NAAC 2003-A2		52.11
3234	PC 2005-2		37.73
3322	RAAC 2007-SP2		28.05
3327	RALI 2003-QS17		(21.89	)
3329	RALI 2003-QS19		(41.57	)
3337	RALI 2005-QS6		38.44
3346	RALI 2003-QS15		58.00
3350	RALI 2004-QA6		(26.94	)
3354	RALI 2004-QS16		(32.61	)
3358	RALI 2004-QS7		(0.62	)
3359	RALI 2005-QA3		(18.65	)
3361	RALI 2005-QS14		(9.97	)
3362	RALI 2005-QS16		59.65
3363	RALI 2005-QS17		61.12
3366	RALI 2006-QS7		41.64
3371	RAMP 2003-RP1		(32.49	)
3372	RAMP 2003-RP2		(13.07	)
3374	RAMP 2003-SL1		77.10
3381	RAMP 2005-RP2		18.23
3385	RAMP 2006-RP1		25.64
3386	RAMP 2006-RP2		10.83

3387	RAMP 2006-RP3	21.19
3389	RAMP 2007-RP1	24.84
3392	RAMP 2007-RP4	24.16
3402	SABR 2004-NC3	59.36
3404	SBM7 2002-WMC2	(1.19	)
3408	Soundview 2001-2	(44.53	)
3413	Soundview 2007-2	(70.26	)
3425	TERWIN 2003-7SL	(66.05	)
3428	TERWIN 2004-10SL	(91.24	)
3429	TERWIN 2004-2SL	(51.65	)
3430	TERWIN 2004-6SL	(42.61	)
3451	CMLTI 2003-HE2	57.67
3535	C-BASS 2003-CB4	(10.74	)
3553	GSAA 2007-S1	11.89
3218	Option One 2002-5	—
3315	RAAC 2005-SP2	31.98
3318	RAAC 2006-SP2	31.98
3321	RAAC 2007-SP1	23.23
3325	RALI 2003-QS11	(12.83	)
3326	RALI 2003-QS13	(23.43	)
3348	RALI 2003-QS4	14.98
3376	RAMP 2004-SL1	40.79
3380	RAMP 2005-RP1	5.45
3384	RAMP 2005-SL2	14.14
3388	RAMP 2006-RP4	22.60
3390	RAMP 2007-RP2	28.14
3391	RAMP 2007-RP3	22.00
3452	CMLTI 2004-NCM1 (Nat City)	(24.97	)
3778	MSMLT 2007-2AX	32.16
3779	MSMLT 2007-5AX	18.89
3785	MSM 2006-15XS	2.58
3787	MSM 2007-8XS	14.75
3788	MSM 2007-10XS	36.55
3796	MSM 2007-11AR	49.49
3810	MSAC 2007-SEA1	23.72
3825	MSM 2007-13	28.80
3826	MSM 2007-14AR	43.29
3827	MSM 2007-15AR	16.52
3853	Saxon 01-3	(23.91	)
3856	Saxon 02-1	(14.66	)
3976	ABFC 2001-AQ1	—

3977	ABFC 2002-OPT1	(6.70	)
3978	ABFC 2003-OPT1	22.94
3984	ABFC 2005-AQ1	65.32
3985	ABFC 2005-HE1	65.99
3988	ABFC 2006-OPT1	45.77
3989	ABFC 2006-OPT2	58.69
3990	ABFC 2006-OPT3	62.97
3992	ABSC 2001-HE3	(24.41	)
3998	ACE Series 2001-AQ1	—
4002	ACE Series 2005-SD1	—
4005	AHM Assets Trust 2005-1	23.83
4006	AHM Assets Trust 2005-2	—
4007	AHM Assets Trust 2006-1	27.73
4008	AHM Assets Trust 2006-2	30.45
4011	AHM Assets Trust 2006-5	29.09
4012	AHM Assets Trust 2006-6	30.17
4015	AHM Assets Trust 2007-3	—
4016	AHM Assets Trust 2007-4	39.66
4017	AHM Assets Trust 2007-5	25.77
4020	AHM Investment Trust 2004-2	14.80
4021	AHM Investment Trust 2004-3	19.43
4022	AHM Investment Trust 2004-4	17.87
4023	AHM Investment Trust 2005-1	20.39
4024	AHM Investment Trust 2005-2	16.35
4025	AHM Investment Trust 2005-3	18.96
4026	AHM Investment Trust 2005-4A	20.13
4028	AHM Investment Trust 2005-SD1	—
4030	AHM Investment Trust 2006-2	5.83
4031	AHM Investment Trust 2006-3	16.49
4032	AHM Investment Trust 2007-1	26.61
4033	AHM Investment Trust 2007-2	10.03
4034	AHM Investment Trust 2007-A	(5.41	)
4036	AHM Investment Trust 2007-SD1	—
4041	AMSI 2001-2	(28.03	)
4042	AMSI 2001-A	(22.51	)
4043	AMSI 2002-2	7.83
4044	AMSI 2002-3	3.45
4045	AMSI 2002-4	18.64
4046	AMSI 2002-A	(2.91	)
4047	AMSI 2002-AR1	(30.41	)
4048	AMSI 2002-B	(6.99	)

4049	AMSI 2002-C	13.86
4050	AMSI 2002-D	19.81
4051	AMSI 2003-1	20.09
4052	AMSI 2003-10	52.14
4053	AMSI 2003-11	37.59
4054	AMSI 2003-12	42.24
4055	AMSI 2003-13	40.97
4056	AMSI 2003-2	9.17
4057	AMSI 2003-5	42.97
4058	AMSI 2003-6	35.40
4059	AMSI 2003-7	(3.44	)
4060	AMSI 2003-8	38.12
4061	AMSI 2003-9	47.30
4062	AMSI 2003-AR1	32.38
4063	AMSI 2003-AR2	37.17
4064	AMSI 2003-AR3	39.70
4065	AMSI 2003-IA1	9.96
4066	AMSI 2004-FR1	62.70
4067	AMSI 2004-IA1	27.73
4068	AMSI 2004-R1	53.10
4073	AMSI 2004-R10	30.10
4074	AMSI 2004-R11	44.44
4075	AMSI 2004-R12	47.23
4076	AMSI 2004-R2	49.85
4077	AMSI 2004-R3	45.51
4078	AMSI 2004-R4	25.44
4079	AMSI 2004-R5	35.34
4080	AMSI 2004-R6	33.85
4081	AMSI 2004-R7	35.68
4082	AMSI 2004-R8	30.35
4083	AMSI 2004-R9	29.70
4084	AMSI 2005-R1	39.05
4086	AMSI 2005-R11	46.74
4087	AMSI 2005-R2	42.27
4088	AMSI 2005-R3	42.25
4089	AMSI 2005-R4	39.61
4090	AMSI 2005-R5	35.47
4091	AMSI 2005-R6	42.36
4092	AMSI 2005-R7	39.66
4094	AMSI 2005-R9	56.79
4095	AMSI 2006-R1	37.44

4096	AMSI 2006-R2	22.70
4101	Lehman ARC 2002-BC6	(0.30	)
4102	Lehman ARC 2002-BC8	9.65
4104	ARSI 2003-W1	52.03
4105	ARSI 2003-W10	39.14
4106	ARSI 2003-W2	36.79
4107	ARSI 2003-W3	59.16
4108	ARSI 2003-W4	56.57
4109	ARSI 2003-W5	66.01
4110	ARSI 2003-W6	51.22
4111	ARSI 2003-W7	51.20
4112	ARSI 2003-W8	46.75
4113	ARSI 2003-W9	49.23
4114	ARSI 2004-PW1	39.54
4115	ARSI 2004-W1	48.13
4116	ARSI 2004-W10	39.51
4118	ARSI 2004-W2	49.94
4119	ARSI 2004-W3	53.96
4120	ARSI 2004-W4	45.38
4121	ARSI 2004-W5	54.17
4122	ARSI 2004-W6	60.46
4123	ARSI 2004-W7	50.79
4124	ARSI 2004-W8	31.56
4125	ARSI 2004-W9	53.25
4126	ARSI 2005-W1	47.92
4128	ARSI 2005-W3	48.98
4129	ARSI 2005-W4	46.60
4131	ARSI 2006-M1	28.32
4132	ARSI 2006-M2	33.77
4133	ARSI 2006-M3	31.35
4136	ARSI 2006-W3	29.58
4137	ARSI 2006-W4	28.44
4138	ARSI 2006-W5	26.98
4139	Banc of America Funding Corp. 2008-1	15.69
4142	Bear Stearns ABS I Trust 2006-AC3	(5.50	)
4151	Citigroup CMLTI 2006-AMC1	29.65
4152	Citigroup CMLTI 2006-HE2	17.66
4165	Deutsche DBALT 2006-AB2	(12.08	)
4166	Deutsche DBALT 2006-AB3	20.54
4167	Deutsche DBALT 2006-AB4	22.76
4171	Deutsche DBALT 2006-AR5	—

4172	Deutsche DBALT 2006-AR6	—
4173	Deutsche DBALT 2007-1	—
4175	Deutsche DBALT 2007-AB1	(3.83	)
4176	First Franklin 2001-FF1	(81.45	)
4177	First Franklin 2001-FF2	(7.01	)
4179	Goldman Sachs GSAA Home Equity 2006-10	(2.71	)
4180	Goldman Sachs GSAA Home Equity 2006-11	15.65
4181	Goldman Sachs GSAA Home Equity 2006-6	(1.42	)
4182	Goldman Sachs GSAA Home Equity 2006-9	—
4183	Goldman Sachs GSAMP 2003-HE2	—
4184	Goldman Sachs GSAMP 2004-OPT	75.83
4185	Goldman Sachs GSAMP 2006-S4	—
4186	Goldman Sachs GSR 2006-AR1	24.64
4187	Goldman Sachs GSR 2006-AR2	26.97
4188	Goldman Sachs GSR 2006-OA1	19.59
4192	HSBC HASCO 2005-I1	86.99
4193	HSBC HASCO 2005-OPT1	70.54
4198	HSBC HASCO 2007-HE1	—
4207	HarborView Mortgage Loan Trust 2006-14	33.96
4208	HarborView Mortgage Loan Trust 2006-6	8.06
4209	HarborView Mortgage Loan Trust 2006-7	40.67
4210	HarborView Mortgage Loan Trust 2007-2	33.07
4216	Luminent Mortgage Trust 2006-7	—
4223	MASTR ABS Trust 2007-HE2	64.83
4224	MASTR ALT Series 2006-2	1.69
4226	MASTR ARM Trust 2005-8	21.50
4227	MASTR ARM Trust 2006-OA1	27.04
4229	MASTR ARM Trust 2007-1	52.04
4231	OOMC MESA Trust 2001-2	(43.03	)
4237	Merrill Lynch Series 2002-HE1	5.73
4240	Merrill Lynch Series 2004-OPT1	65.87
4243	Morgan Stanley 2004-OP1	36.77
4244	Morgan Stanley 2005-HE1	—
4245	Morgan Stanley 2005-HE2	—
4247	Morgan Stanley 2006-5AR	34.25

4255	OOMC Loan Trust 1999-A	(38.63	)
4256	OOMC Loan Trust 1999-B	(46.50	)
4257	OOMC Loan Trust 1999-C	(40.21	)
4260	OOMC Loan Trust 2000-A	(43.05	)
4261	OOMC Loan Trust 2000-B	(46.07	)
4262	OOMC Loan Trust 2000-C	(48.62	)
4263	OOMC Loan Trust 2000-D	(59.54	)
4264	OOMC Loan Trust 2001-4	26.50
4265	OOMC Loan Trust 2001-A	(41.75	)
4266	OOMC Loan Trust 2001-B	(37.99	)
4267	OOMC Loan Trust 2001-C	(10.60	)
4268	OOMC Loan Trust 2001-D	(12.02	)
4270	OOMC Loan Trust 2002-2 -STEP	100.77
4272	OOMC Loan Trust 2002-4	18.67
4273	OOMC Loan Trust 2002-5	(4.71	)
4275	OOMC Loan Trust 2002-A -STEP	61.20
4302	OOMC Loan Trust 2007-HL1	57.95
4304	OOMC Woodbridge 2002-2	(45.69	)
4308	QUEST 2002-X1	(22.74	)
4309	QUEST 2003-X2	(35.85	)
4310	QUEST 2003-X3	(16.71	)
4311	QUEST 2003-X4	(8.06	)
4312	QUEST 2004-X1	(31.43	)
4313	QUEST 2004-X2	25.17
4314	QUEST 2004-X3	22.78
4315	QUEST 2005-X1	30.87
4316	QUEST 2005-X2	26.06
4317	QUEST 2006-X1	19.58
4318	QUEST 2006-X2	(15.24	)
4324	Lehman SAIL 2003-BC10 Step Fee	98.21
4325	Lehman SAIL 2003-BC11 Step Fee	(10.63	)
4326	Lehman SAIL 2003-BC12	93.21
4327	Lehman SAIL 2003-BC13	97.96
4328	Lehman SAIL 2003-BC2	—
4329	Lehman SAIL 2003-BC4	—
4331	Lehman SAIL 2003-BC6	24.14
4332	Lehman SAIL 2003-BC7	24.21
4333	Lehman SAIL 2003-BC8	33.09
4334	Lehman SAIL 2003-BC9	—
4337	Lehman SAIL 2004-11	70.98
4338	Lehman SAIL 2004-2	112.99

4339	Lehman SAIL 2004-3	70.07
4340	Lehman SAIL 2004-4	55.19
4341	Lehman SAIL 2004-6	64.17
4342	Lehman SAIL 2004-7	94.80
4344	Lehman SAIL 2004-8	68.46
4349	Lehman SAIL 2005-3	70.68
4350	Lehman SAIL 2005-4	69.41
4351	Lehman SAIL 2005-5	68.49
4352	Lehman SAIL 2005-6	102.96
4355	Lehman SAIL 2006-BNC3	(39.26	)
4356	Bear Stearns SAMI II Trust 2006-AR5	14.88
4360	Lehman SASCO 1999-BC4	(42.10	)
4372	Lehman SASCO 2005-S7	(14.62	)
4373	Lehman SASCO 2005-SC1	(71.55	)
4379	Lehman SASCO 2006-Z	56.99
4381	Lehman SASCO 2007-GEL2	—
4382	Lehman SASCO 2007-TC1	—
4384	Salomon Brothers 1997-LB6	—
4385	Salomon Brothers 1998-AQ1	—
4386	Salomon Brothers 1998-NC7	—
4403	Soundview 2007-OPT2	67.68
4404	Soundview 2007-OPT3	68.11
4422	AHM Assets Trust 2007-SD2	—
2652	SGMS 2007-AHL1	37.18
2709	NMFT 2003-2	36.94
2710	NMFT 2003-3	49.48
2711	NMFT 2003-4	43.10
2715	NMFT 2004-4	29.62
2764	NMI 2006-5	13.83
3048	Equity One 2002-4	1.18
3052	Equity One 2003-3	32.96
3056	Equity One 2004-3	66.69
3058	Equity One 2004-5	63.30
3065	Equity One 2005-C	47.39
3066	Equity One 2005-5	63.82
3067	Equity One 2005-D	53.00
3114	GPMF 2006-OH1	72.75
3115	GSAA 2006-10	85.04
3116	GSAA 2006-11	55.81
3117	GSAA 2006-14	63.52
3118	GSAA 2006-15	76.61

3119	GSAA 2006-16	65.45
3120	GSAA 2006-17	60.24
3121	GSAA 2006-18	76.19
3122	GSAA 2006-19	61.36
3123	GSAA 2006-20	59.37
3124	GSAA 2006-3	25.54
3125	GSAA 2006-4	92.09
3126	GSAA 2006-5	72.79
3127	GSAA 2006-6	18.53
3128	GSAA 2006-7	10.97
3129	GSAA 2006-8	6.94
3130	GSAA 2006-9	51.64
3131	GSAA 2007-07	11.49
3132	GSAA 2007-08	17.99
3133	GSAA 2007-09	25.94
3134	GSAA 2007-1	64.71
3135	GSAA 2007-10	8.17
3136	GSAA 2007-2	18.39
3137	GSAA 2007-3	9.44
3138	GSAA 2007-4	73.39
3139	GSAA 2007-5	73.89
3140	GSAA 2007-6	58.08
3171	GSR 2006-10F	45.71
3172	GSR 2006-2F	40.48
3173	GSR 2006-3F	56.20
3174	GSR 2006-4F	43.39
3175	GSR 2006-5F	58.93
3176	GSR 2006-8F	35.27
3177	GSR 2006-OA1	54.97
3178	GSR 2007-1F	45.76
3179	GSR 2007-2F	45.81
3180	GSR 2007-4F	45.44
3181	GSR 2007-5F	53.58
3182	GSR 2007-AR1	51.97
3183	GSR 2007-OA1	48.45
3184	GSR 2007-OA2	46.26
3187	Homeowner’s Financial 1996-1	(155.46	)
3238	CWABS 2002-03	(3.80	)
3241	CWABS 2002-BC1	(18.42	)
3243	CWABS 2002-BC3	1.90
3244	CWABS 2004-BC2	24.00

3245	CWABS 2004-BC3	8.50
3253	CWALT 2004-09T1	83.28
3260	CWALT 2004-J2	13.05
3261	CWALT 2004-J3	(35.56	)
3263	CWALT 2004-J8	(36.15	)
3264	CWALT 2007-2 CB	(11.32	)
3266	CWALT 2007-6	(12.26	)
3267	CWMBS 1998-04 ALT 1998-2	(80.01	)
3273	CWMBS 2002-39_CHL 2002-39	7.48
3274	CWMBS 2002-J5_CHL 2002-J5	13.92
3275	CWMBS 2003-01_CHL 2003-1	11.74
3277	CWMBS 2003-03_CHL 2003-03	(27.23	)
3280	CWMBS 2003-11_CHL 2003-11	0.79
3281	CWMBS 2003-13 ALT 2003-5T2	20.32
3282	CWMBS 2003-16 ALT 2003-6T2	22.79
3283	CWMBS 2003-22 ALT 2003-9T1	6.79
3284	CWMBS 2003-25 ALT 2003-11T1	3.47
3286	CWMBS 2003-33 ALT 2003-15T2	27.92
3287	CWMBS 2003-34_CHL 2003-34	13.22
3293	CWMBS 2003-55 ALT 2003-21T1	98.81
3295	CWMBS 2003-J11 ALT 2003-J1	7.36
3300	CWMBS 2003-J8_CHL 2003-J8	27.56
3304	Popular 2006-C	35.76
3305	Popular 2006-D	34.34
3306	Popular 2006-E	36.59
3314	RAAC 2004-SP3	87.37
3324	RALI 2002-QS6	(64.66	)
3328	RALI 2003-QS18	(73.23	)
3330	RALI 2003-QS6	(18.65	)
3332	RALI 2003-QS8	(8.15	)
3333	RALI 2004-QA3	(42.64	)
3334	RALI 2004-QS15	(16.23	)
3335	RALI 2004-QS5	(33.87	)
3336	RALI 2004-QS8	56.44
3339	RALI 2001-QS16	(73.83	)
3340	RALI 2001-QS17	78.36
3342	RALI 2002-QS10	85.57
3343	RALI 2002-QS3	(7.46	)
3344	RALI 2002-QS8	(280.06	)
3347	RALI 2003-QS2	35.17
3349	RALI 2004-QA4	(48.15	)

3352	RALI 2004-QS12	(22.55	)
3353	RALI 2004-QS14	(19.62	)
3356	RALI 2004-QS4	(34.80	)
3360	RALI 2005-QS12	(48.03	)
3364	RALI 2005-QS4	44.20
3365	RALI 2006-QS2	6.53
3367	RAMP 2001-RS3	(34.01	)
3377	RAMP 2004-SL2	1.79
3378	RAMP 2004-SL3	69.60
3379	RAMP 2004-SL4	33.51
3399	RFMSI 2005-S8	30.45
3400	RFMSI 2006-S10	89.09
3453	CPT 2004-EC1	59.38
3458	Equity One 1999-1	(40.70	)
3459	Equity One 2001-3	(18.60	)
3460	Equity One 2002-1	(17.28	)
3464	Equity One 2005-2	67.63
3466	Equity One 2005-3	69.12
3494	SASC 2004-13	(32.29	)
3495	SASC 2004-7	34.32
3503	UBS 2001-PB1	(110.62	)
3504	UBS 2001-PB2	(56.17	)
3506	Chase 2003-S13	65.70
3797	NMFT 2005-1	20.43
3799	NMFT 2005-3	36.42
3802	NMI 2006-2	16.98
3803	NMI 2006-3	13.31
3804	NMI 2006-4	13.05
3845	Saxon 99-3	(49.89	)
3846	Saxon 99-5	(42.18	)
3847	Saxon 00-1	(32.70	)
3850	Saxon 00-4	(36.52	)
	SARM 2007-3	26.61
10636	RFSC 2004-RP1	(17.30	)
	RFMSI 2007-SA4	44.12
	RFMSI 2007-SA3	56.13
	RFMSI 2007-SA2	39.52
	RFMSI 2007-SA1	56.57
10905	RFMSI 2007-S9	45.61
	RFMSI 2007-S8	51.87
	RFMSI 2007-S7	48.18
	RFMSI 2007-S6	53.07

10904	RFMSI 2007-S5	50.15
10903	RFMSI 2007-S4	50.83
	RFMSI 2007-S3	58.09
	RFMSI 2007-S2	58.07
10902	RFMSI 2007-S1	55.53
	RFMSI 2006-SA4	38.75
	RFMSI 2006-SA3	49.69
	RFMSI 2006-SA2	53.64
10901	RFMSI 2006-SA1	49.64
	RFMSI 2006-S9	53.21
	RFMSI 2006-S8	59.15
10900	RFMSI 2006-S7	48.94
10899	RFMSI 2006-S6	52.88
	RFMSI 2006-S5	48.00
10898	RFMSI 2006-S4	56.27
10897	RFMSI 2006-S3	54.98
10896	RFMSI 2006-S2	52.31
	RFMSI 2006-S12	48.98
	RFMSI 2006-S11	55.47
	RFMSI 2006-S10	55.20
10895	RFMSI 2006-S1	52.75
10894	RFMSI 2005-SA5	40.34
10893	RFMSI 2005-SA4	31.49
10892	RFMSI 2005-SA3	31.91
10891	RFMSI 2005-SA2	50.06
10890	RFMSI 2005-SA1	28.45
10889	RFMSI 2005-S9	52.33
10888	RFMSI 2005-S8	52.90
10886	RFMSI 2005-S6	47.99
10885	RFMSI 2005-S5	45.63
10884	RFMSI 2005-S4	50.73
10883	RFMSI 2005-S3	16.90
10881	RFMSI 2005-S1	47.47

10660	RFMSI 2004-SA1	53.27
10659	RFMSI 2004-S9	48.36
10658	RFMSI 2004-S8	61.42
10657	RFMSI 2004-S7	33.84
10656	RFMSI 2004-S6	58.04
10655	RFMSI 2004-S5	58.88
10654	RFMSI 2004-S4	56.22
10653	RFMSI 2004-S3	31.93
10652	RFMSI 2004-S2	50.73
10651	RFMSI 2004-S1	56.93
10606	RFMSI 2004-PS1	23.12
10567	RFMSI 2003-S7	63.34
10566	RFMSI 2003-S6	38.27
10565	RFMSI 2003-S4	58.17
10564	RFMSI 2003-S20	39.18
10563	RFMSI 2003-S19	51.59
10562	RFMSI 2003-S18	33.77
10561	RFMSI 2003-S17	58.55
10560	RFMSI 2003-S16	36.62
10559	RFMSI 2003-S15	37.50
10558	RFMSI 2003-S14	34.26
10557	RFMSI 2003-S13	62.37
10556	RFMSI 2003-S12	53.43

10555	RFMSI 2003-S11	28.64
10554	RFMSI 2003-S10	55.28
10880	RASC 2007-KS4	19.90
10879	RASC 2007-KS3	21.19
10878	RASC 2007-KS2	19.91
10877	RASC 2007-KS1	23.52
10875	RASC 2006-KS9	19.98
10874	RASC 2006-KS8	17.44
10873	RASC 2006-KS7	16.65
10872	RASC 2006-KS6	16.06
10871	RASC 2006-KS5	19.07
10870	RASC 2006-KS4	12.28
10869	RASC 2006-KS3	17.50
10868	RASC 2006-KS2	16.71
10867	RASC 2006-KS1	18.25
10707	RASC 2005-KS9	19.79
10706	RASC 2005-KS8	17.08
10705	RASC 2005-KS7	17.32
10704	RASC 2005-KS6	19.89
10703	RASC 2005-KS5	22.04
10702	RASC 2005-KS4	22.40
10701	RASC 2005-KS3	16.73
10700	RASC 2005-KS2	12.75

10699	RASC 2005-KS12	18.11
10698	RASC 2005-KS11	18.37
10697	RASC 2005-KS10	19.21
10696	RASC 2005-KS1	9.48
10684	RASC 2005-AHL3	19.42
10683	RASC 2005-AHL2	24.35
10682	RASC 2005-AHL1	17.01
10602	RASC 2004-KS8	40.95
10600	RASC 2004-KS6	26.76
10599	RASC 2004-KS5	26.89
10598	RASC 2004-KS3	14.71
10597	RASC 2004-KS2	20.80
10596	RASC 2004-KS12	3.71
10595	RASC 2004-KS11	11.02
10594	RASC 2004-KS10	6.72
10593	RASC 2004-KS1	19.98
10512	RASC 2003-KS8	19.48
10511	RASC 2003-KS7	17.71
10510	RASC 2003-KS6	(14.04	)
10509	RASC 2003-KS3	(12.90	)
10508	RASC 2003-KS2	(5.51	)
10507	RASC 2003-KS11	14.92
10506	RASC 2003-KS10	29.45

10461	RASC 2002-KS2	(34.84	)
10444	RASC 2001-KS3	(29.37	)
10443	RASC 2001-KS2	(29.67	)
10865	RAMP 2007-RZ1	22.96
10864	RAMP 2007-RS2	18.29
10863	RAMP 2007-RS1	17.42
10862	RAMP 2006-RZ5	19.50
10861	RAMP 2006-RZ4	19.58
10860	RAMP 2006-RZ3	16.97
10859	RAMP 2006-RZ2	16.85
10858	RAMP 2006-RZ1	19.77
10857	RAMP 2006-RS6	20.43
10856	RAMP 2006-RS5	21.24
10855	RAMP 2006-RS4	21.07
10854	RAMP 2006-RS3	22.26
10853	RAMP 2006-RS2	23.79
10852	RAMP 2006-RS1	22.66
10851	RAMP 2006-NC3	19.66
10850	RAMP 2006-NC2	20.53
10849	RAMP 2006-NC1	20.74
10848	RAMP 2006-EFC2	19.82
10847	RAMP 2006-EFC1	20.48
10846	RAMP 2005-SL2	(4.76	)

10845	RAMP 2005-SL1	2.28
10844	RAMP 2005-RZ4	14.80
10843	RAMP 2005-RZ3	18.89
10842	RAMP 2005-RZ2	5.45
10841	RAMP 2005-RZ1	(8.67	)
10839	RAMP 2005-RS8	19.58
10838	RAMP 2005-RS7	23.64
10837	RAMP 2005-RS6	19.66
10836	RAMP 2005-RS5	21.44
10835	RAMP 2005-RS4	18.36
10834	RAMP 2005-RS3	19.33
10833	RAMP 2005-RS2	14.54
10832	RAMP 2005-RS1	17.08
10694	RAMP 2005-EFC6	18.84
10693	RAMP 2005-EFC5	24.01
10692	RAMP 2005-EFC4	25.44
10691	RAMP 2005-EFC3	26.01
10690	RAMP 2005-EFC2	22.65
10689	RAMP 2005-EFC1	23.65
10664	RAMP 2004-SL4	16.02
10663	RAMP 2004-SL3	23.83
10662	RAMP 2004-SL2	17.68
10661	RAMP 2004-SL1	6.57

10650	RAMP 2004-RZ4	(1.97	)
10649	RAMP 2004-RZ3	(3.12	)
10647	RAMP 2004-RZ1	(0.89	)
10646	RAMP 2004-RS8	12.00
10644	RAMP 2004-RS6	22.42
10643	RAMP 2004-RS4	13.63
10642	RAMP 2004-RS3	16.57
10641	RAMP 2004-RS2	14.33
10640	RAMP 2004-RS12	16.11
10639	RAMP 2004-RS11	11.09
10638	RAMP 2004-RS10	14.45
10592	RAMP 2004-KR2	9.33
10591	RAMP 2004-KR1	4.49
10569	RAMP 2003-SL1	48.96
10546	RAMP 2003-RS7	19.97
10544	RAMP 2003-RS10	13.16
10499	RAMP 2002-SL1	12.54
10497	RAMP 2002-RZ3	(8.66	)
10496	RAMP 2002-RZ2	(17.91	)
10495	RAMP 2002-RS3	(6.06	)
10494	RAMP 2002-RS2	(17.52	)
10460	RAMP 2001-RS2	(18.79	)
	RALI 2007-QS9	20.50
	RALI 2007-QS8	27.48

10670	RALI 2007-QS7	29.71
10669	RALI 2007-QS6	24.81
10668	RALI 2007-QS5	29.36
10667	RALI 2007-QS4	23.87
10666	RALI 2007-QS3	29.79
	RALI 2007-QS2	32.25
	RALI 2007-QS11	19.23
10612	RALI 2007-QS10	18.59
	RALI 2007-QS1	27.79
	RALI 2007-QA5	37.80
	RALI 2007-QA4	26.49
	RALI 2007-QA3	26.93
	RALI 2007-QA2	32.51
	RALI 2007-QA1	28.23
10831	RALI 2006-QS9	29.42
10830	RALI 2006-QS8	25.82
	RALI 2006-QS7	30.05
10829	RALI 2006-QS6	26.30
10828	RALI 2006-QS5	29.36
10827	RALI 2006-QS4	31.31
10826	RALI 2006-QS3	27.26
10825	RALI 2006-QS2	29.62

10824	RALI 2006-QS18	21.69
	RALI 2006-QS17	28.26
10823	RALI 2006-QS16	25.15
10822	RALI 2006-QS15	21.68
	RALI 2006-QS14	28.97
10821	RALI 2006-QS13	25.06
10820	RALI 2006-QS12	25.37
10819	RALI 2006-QS11	28.77
10818	RALI 2006-QS10	27.69
10817	RALI 2006-QS1	35.57
10816	RALI 2006-QA9	20.63
10815	RALI 2006-QA8	24.20
	RALI 2006-QA7	22.10
10814	RALI 2006-QA6	24.54
10813	RALI 2006-QA5	26.66
10812	RALI 2006-QA4	18.88
10811	RALI 2006-QA3	25.18
10810	RALI 2006-QA2	29.99
10809	RALI 2006-QA11	24.44
	RALI 2006-QA10	27.90
10808	RALI 2006-QA1	29.40
10742	RALI 2005-QS9	35.07
10741	RALI 2005-QS8	(7.51	)

10740	RALI 2005-QS7	36.73
10739	RALI 2005-QS6	33.35
10738	RALI 2005-QS5	21.56
10737	RALI 2005-QS4	28.92
10736	RALI 2005-QS3	22.88
10735	RALI 2005-QS2	41.69
10734	RALI 2005-QS17	32.90
10733	RALI 2005-QS16	32.97
10732	RALI 2005-QS15	30.48
10731	RALI 2005-QS14	19.37
10730	RALI 2005-QS13	34.13
10729	RALI 2005-QS12	44.73
10728	RALI 2005-QS11	38.75
10727	RALI 2005-QS10	39.72
10726	RALI 2005-QS1	32.28
10725	RALI 2005-QA9	30.91
10724	RALI 2005-QA8	28.97
10723	RALI 2005-QA7	21.82
10722	RALI 2005-QA6	26.34
	RALI 2005-QA5	—
10721	RALI 2005-QA4	27.58
10720	RALI 2005-QA3	28.62
10717	RALI 2005-QA2	25.15

10716	RALI 2005-QA13	28.73
10714	RALI 2005-QA12	26.90
10713	RALI 2005-QA11	29.63
10712	RALI 2005-QA10	28.53
10711	RALI 2005-QA1	29.06
10635	RALI 2004-QS9	(25.09	)
10634	RALI 2004-QS8	37.16
10633	RALI 2004-QS7	23.23
10632	RALI 2004-QS6	(21.32	)
10631	RALI 2004-QS5	20.38
10630	RALI 2004-QS4	21.80
10629	RALI 2004-QS3	(27.81	)
10628	RALI 2004-QS2	25.07
10627	RALI 2004-QS16	18.38
10626	RALI 2004-QS15	17.58
10624	RALI 2004-QS14	18.40
10623	RALI 2004-QS13	(25.53	)
10622	RALI 2004-QS12	22.77
10621	RALI 2004-QS11	19.55
10620	RALI 2004-QS10	29.12
10619	RALI 2004-QS1	23.99
10618	RALI 2004-QA6	22.87
10617	RALI 2004-QA5	25.36

10616	RALI 2004-QA4	18.73
10615	RALI 2004-QA3	27.15
10614	RALI 2004-QA2	20.54
10613	RALI 2004-QA1	15.82
10539	RALI 2003-QS9	(32.56	)
10538	RALI 2003-QS8	23.04
10537	RALI 2003-QS7	27.35
10536	RALI 2003-QS6	23.23
10535	RALI 2003-QS5	(29.79	)
10534	RALI 2003-QS4	24.82
10533	RALI 2003-QS3	(33.09	)
10532	RALI 2003-QS23	(31.95	)
10531	RALI 2003-QS22	16.63
10530	RALI 2003-QS21	20.17
10529	RALI 2003-QS20	(25.79	)
10528	RALI 2003-QS2	27.55
10527	RALI 2003-QS19	23.06
10526	RALI 2003-QS18	(20.65	)
10525	RALI 2003-QS17	24.43
10524	RALI 2003-QS16	(23.44	)
10523	RALI 2003-QS15	31.36
10522	RALI 2003-QS14	(23.71	)
10521	RALI 2003-QS13	29.54

10520	RALI 2003-QS12	(26.30	)
10519	RALI 2003-QS11	25.43
10518	RALI 2003-QS10	28.49
10517	RALI 2003-QS1	18.19
	RALI 2003-QA1	—
10491	RALI 2002-QS9	(3.99	)
10490	RALI 2002-QS8	(83.28	)
10489	RALI 2002-QS7	(1.45	)
10488	RALI 2002-QS6	(1.09	)
10487	RALI 2002-QS5	7.54
10486	RALI 2002-QS4	(79.06	)
10485	RALI 2002-QS3	(3.21	)
10484	RALI 2002-QS2	5.79
10483	RALI 2002-QS19	22.27
10482	RALI 2002-QS18	(50.35	)
10481	RALI 2002-QS17	25.95
10480	RALI 2002-QS16	(48.36	)
10479	RALI 2002-QS15	23.66
10478	RALI 2002-QS14	10.44
10477	RALI 2002-QS13	(76.93	)
10476	RALI 2002-QS12	(2.35	)
10475	RALI 2002-QS11	2.14
10474	RALI 2002-QS1	1.39

10458	RALI 2001-QS19	(98.85	)
10457	RALI 2001-QS18	4.96
10456	RALI 2001-QS17	2.05
10455	RALI 2001-QS16	2.88
10454	RALI 2001-QS13	(112.76	)
10807	RAAC 2007-SP3	34.49
10806	RAAC 2007-SP2	36.35
	RAAC 2007-SP1	34.25
	RAAC 2007-RP4	17.21
10719	RAAC 2007-RP3	3.28
10718	RAAC 2007-RP2	(20.38	)
10715	RAAC 2007-RP1	(24.07	)
10805	RAAC 2006-SP4	(5.22	)
10804	RAAC 2006-SP3	24.66
10803	RAAC 2006-SP2	16.27
10802	RAAC 2006-SP1	31.88
10801	RAAC 2006-RP4	(25.80	)
10800	RAAC 2006-RP3	0.95
10799	RAAC 2006-RP2	(7.85	)
10798	RAAC 2006-RP1	15.28
10797	RAAC 2005-SP3	0.91
10796	RAAC 2005-SP2	6.39
10795	RAAC 2005-RP3	0.98

10794	RAAC 2005-RP2	(7.97	)
10793	RAAC 2005-RP1	(19.98	)
5216	MSLT 2007-2	—
5202	MSLT 2007-1	—
10791	LUM 2006-3	23.40
10790	HALO 2007-AR1	47.81
	GSR 2007-AR1	37.00
10789	GSR 2006-AR2	39.68
	GSR 2006-AR2	54.61
	GMACMLT 2006-J1	48.81
	GMACMLT 2006-AR2	51.18
	GMACMLT 2006-AR1	51.89
	GMACMLT 2005-J1	45.52
	GMACMLT 2005-AR6	52.08
4599	GMACMLT 2005-AR5	51.63
4598	GMACMLT 2005-AR4	53.14
4597	GMACMLT 2005-AR3	52.24
4596	GMACMLT 2005-AR2	51.99
4595	GMACMLT 2005-AR1	53.91
4594	GMACMLT 2005-AF2	39.03
4593	GMACMLT 2005-AF1	43.97
4592	GMACMLT 2005-AA1	66.17
	GMACMLT 2004-J6	44.46
	GMACMLT 2004-J5	49.71
	GMACMLT 2004-J4	49.79
	GMACMLT 2004-J3	45.58
	GMACMLT 2004-J2	49.71
	GMACMLT 2004-J1	49.75

4591	GMACMLT 2004-GH1	49.94
4590	GMACMLT 2004-AR2	52.93
4589	GMACMLT 2004-AR1	79.35
	GMACMLT 2003-J9	44.71
4588	GMACMLT 2003-J8	49.71
4587	GMACMLT 2003-J7	50.04
4586	GMACMLT 2003-J6	51.12
4585	GMACMLT 2003-J5	—
4584	GMACMLT 2003-J10	—
	GMACMLT 2003-GH2	48.45
4583	GMACMLT 2003-GH1	28.41
4582	GMACMLT 2003-AR2	89.48
4581	GMACMLT 2003-AR1	95.33
4580	GMACM 2007-HE3	32.05
	DBALT 2007-RAMP1	18.63
10779	2007-E1	22.77
	2006-WH17	51.85
5185	TCMLT 2006-1	—

5140	Subflow 2005	—
5240	Subflow 2005	—
4690	SEQ 2007-4	72.40
4688	SEQ 2007-2	76.83
4687	SEQ 2007-1	68.58
4677	SEQ 2004-4	62.65
4676	SEQ 2004-3	60.04
4675	SEQ 2004-12	68.35
4673	SEQ 2004-10	63.12
	SASCO 2007-GEL2	—
	SASCO 2006-GEL3	—
5070	RAST 2005-A6CB	52.59
4788	ONEWEST BANK FSB	26.03
4748	NCHELT 2004-A	66.73
5218	NAAC 2007-2	—
4746	NAAC 2005-AP1	51.17
5124	NAAC 2004-AP2	—
5117	NAAC 2004-AP1	—
5180	MSLT 2006-2	—
5192	MSLT 2006-03	—
5164	MSLT 2005-03	—
5146	MSLT 2005-01	—
5127	MSLT 2004-1	—

4743	MLMI 2005-A6	70.37
5189	MARM 2006-OA2	—
4714	MARM 2005-1	71.82
4698	MANA 2007-OAR3	59.48
	LXS 2006-GP4	—
	LXS 2006-GP3	—
	LXS 2006-GP2	—
	LXS 2006-GP1	—
	LXS 2006-4N	—
10909	LXS 2006-12N	—
10908	LXS 2006-10N	13.70
5175	LUM 2006-4	—
5260	ISAC 2007-3	35.93
4527	ISAC 2006-5	21.49
	ISAC 2006-4	24.26
4525	ISAC 2006-2	69.01
4524	ISAC 2006-1	52.68
4528	ISAC 2005-1	69.17
4523	ISAC 2004-4	71.43
4522	ISAC 2004-2	47.24
4521	ISAC 2004-1	42.65
4520	ISAC 2003-3	47.54
4519	ISAC 2003-1	49.40

4518	ISAC 2002-3	98.63
4517	ISAC 2002-2	41.68
	ICMB 2007-A	52.54
4515	ICMB 2005-8	68.69
4514	ICMB 2005-4	66.06
4513	ICMB 2005-2	65.27
4512	ICMB 2005-1	71.62
4511	ICMB 2004-9	54.18
4510	ICMB 2004-8	69.97
4509	ICMB 2004-7	72.28
4508	ICMB 2004-5	54.82
4507	ICMB 2004-4	50.77
4902	ICMB 2004-11	46.48
4506	ICMB 2004-10	65.75
4505	ICMB 2003-9F	(23.93	)
5214	HVMLT 2007-4	—
5205	HVMLT 2007-3	—
5222	HVMLT 2007-07	—
5220	HVMLT 2007-06	—
5193	HVMLT 2006-SB1	—
5197	HVMLT 2006-14	—
5194	HVMLT 2006-10	—
5163	HVMLT 2005-15	—

5158	HVMLT 2005-11	—
	GSR 2006-AR1	52.95
	GSR 2006-4F	51.03
5188	GSMPS 2006-RP2	(262.35	)
	GPMF 2007-AR2	—
	GPMF 2007-AR1	—
	GPMF 2006-AR8	—
	GPMF 2006-AR7	—
	GPMF 2006-AR6	—
	GPMF 2006-AR5	—
	GPMF 2006-AR4	—
4799	FHAVA 2002-9	(168.03	)
4694	DMSI 2004-5	46.81
4693	DMSI 2004-4	53.03
4691	DMSI 2004-1	43.82
5219	DBALT 2007-OA5	—
5215	DBALT 2007-OA4	—
5213	DBALT 2007-OA3	—
4774	DBALT 2005-3	36.89
4773	DBALT 2003-4XS	39.64
4772	DBALT 2003-2XS	44.89
4766	CSFB 2005-9	41.92
	BSALTA 2006-3	60.23

5169	BSALTA 2006-1	67.26
4865	BSABS 2004-BO1	(2.51	)
4804	WELLS FARGO BANK, N.A.	(17.94	)
4627	BAFC 2006-4	44.41
4623	ARMT 2005-9	74.39
4645	ARMT 2005-11	58.38
5207	ACE 2007-HE4	—
5057	2004-WH6	65.39
10020	2003-7	(428.10	)
5073	2002-Flow	(198.64	)
	E*Trade Bank - FB	—
5096	E*Trade Bank	(0.43	)
5210	Macquarie Mortgages USA, Inc. - FB	—
5236	E*Trade Bank	(5.77	)
5072	EMC FHA/VA 2002-1	(226.28	)
5071	EMC FHA/VA 2003-1	(166.10	)
5094	AMALGAMATED BANK	43.07
5095	Washington Mutual Mortgage Securities Corp	31.28
5173	TCF National Bank	—
	Everbank	(211.91	)
	BOA Merrill Lynch Global Securities	28.22

Exhibit 10.5

EXECUTION COPY

AMENDMENT

TO SUBSERVICING SUPPLEMENT

This Amendment (the “Amendment”), dated as of September 30, 2013, between Ocwen Loan Servicing, LLC, a Delaware limited liability company (“Ocwen”) and HLSS Holdings, LLC, a Delaware limited liability company (“Servicer”):

WITNESSETH:

WHEREAS, Ocwen and Servicer entered into that certain Master Subservicing Agreement, dated as of October 1, 2012 (as amended, supplemented and modified from time to time, the “Agreement”);

WHEREAS, Ocwen and Servicer entered into that certain Subservicing Supplement dated as of July 1, 2013 (collectively, as amended, supplemented and modified from time to time, the “Subservicing Supplement”); and

WHEREAS, Ocwen and Servicer desire to amend the Subservicing Supplement to amend certain schedules thereto;

RECITALS

Section 1. Amendment of Subservicing Supplement. The Subservicing Supplement shall be deemed amended as follows:

(a) Each of Schedule I and Schedule II of the Subservicing Supplement is hereby amended by deleting such Schedule in its entirety and inserting Schedules I, II and III hereto, respectively.

(b) Each of these amendments shall be deemed effective as of July 1, 2013.

Section 2. Limited Effect. Except as expressly amended and modified by this Amendment, the Agreement and the Subservicing Supplement shall continue to be, and shall remain, in full force and effect in accordance with their terms.

Section 5. Definitions. Capitalized terms used but not defined herein have the meaning set forth in the Agreement.

[SIGNATURE PAGE FOLLOWS]

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed and delivered by its respective officer thereunto duly authorized as of the date above written.


	OCWEN LOAN SERVICING, LLC

	By: Ocwen Mortgage Servicing, Inc., as its sole member

	By:	/s/ Richard L. Cooperstein

	Name:	Richard L. Cooperstein

	Title:	Treasurer

	HLSS HOLDINGS, LLC

	By:	/s/ James Lauter

	Name:	James Lauter

	Title:	Senior Vice President and CFO

SCHEDULE I

SERVICING AGREEMENTS

Investor Number	Deal Name
2959	AMSI 2002-AR1
2960	AMSI 2003-7
2964	ARSI 2003-W4
2965	ARSI 2004-W3
2969	BOND SECURITIZATION 2003-1
2971	C-BASS 1999-CB1
2972	C-BASS 1999-CB2
3105	FREMONT HM LN TR 2002-1
3106	FREMONT HM LN TR 2002-2
3107	FREMONT HM LN TR 2003-1
3142	GSAMP 2003-NC1
3195	MLMI 2002-NC1
3201	MORGAN STANLEY 2002-AM2
3203	MORGAN STANLEY 2002-HE2
3214	NAAC 2003-A2
3234	PC 2005-2
3322	RAAC 2007-SP2
3327	RALI 2003-QS17
3329	RALI 2003-QS19
3337	RALI 2005-QS6
3346	RALI 2003-QS15
3350	RALI 2004-QA6
3354	RALI 2004-QS16
3358	RALI 2004-QS7
3359	RALI 2005-QA3
3361	RALI 2005-QS14
3362	RALI 2005-QS16
3363	RALI 2005-QS17
3366	RALI 2006-QS7
3371	RAMP 2003-RP1
3372	RAMP 2003-RP2
3374	RAMP 2003-SL1
3381	RAMP 2005-RP2
3385	RAMP 2006-RP1
3386	RAMP 2006-RP2
3387	RAMP 2006-RP3

3389	RAMP 2007-RP1
3392	RAMP 2007-RP4
3402	SABR 2004-NC3
3404	SBM7 2002-WMC2
3408	Soundview 2001-2
3413	Soundview 2007-2
3425	TERWIN 2003-7SL
3428	TERWIN 2004-10SL
3429	TERWIN 2004-2SL
3430	TERWIN 2004-6SL
3451	CMLTI 2003-HE2
3535	C-BASS 2003-CB4
3553	GSAA 2007-S1
3218	Option One 2002-5
3315	RAAC 2005-SP2
3318	RAAC 2006-SP2
3321	RAAC 2007-SP1
3325	RALI 2003-QS11
3326	RALI 2003-QS13
3348	RALI 2003-QS4
3376	RAMP 2004-SL1
3380	RAMP 2005-RP1
3384	RAMP 2005-SL2
3388	RAMP 2006-RP4
3390	RAMP 2007-RP2
3391	RAMP 2007-RP3
3452	CMLTI 2004-NCM1 (Nat City)
3778	MSMLT 2007-2AX
3779	MSMLT 2007-5AX
3785	MSM 2006-15XS
3787	MSM 2007-8XS
3788	MSM 2007-10XS
3796	MSM 2007-11AR
3810	MSAC 2007-SEA1
3825	MSM 2007-13
3826	MSM 2007-14AR
3827	MSM 2007-15AR
3853	Saxon 01-3
3856	Saxon 02-1
3976	ABFC 2001-AQ1
3977	ABFC 2002-OPT1

3978	ABFC 2003-OPT1
3984	ABFC 2005-AQ1
3985	ABFC 2005-HE1
3988	ABFC 2006-OPT1
3989	ABFC 2006-OPT2
3990	ABFC 2006-OPT3
3992	ABSC 2001-HE3
3998	ACE Series 2001-AQ1
4002	ACE Series 2005-SD1
4005	AHM Assets Trust 2005-1
4006	AHM Assets Trust 2005-2
4007	AHM Assets Trust 2006-1
4008	AHM Assets Trust 2006-2
4011	AHM Assets Trust 2006-5
4012	AHM Assets Trust 2006-6
4015	AHM Assets Trust 2007-3
4016	AHM Assets Trust 2007-4
4017	AHM Assets Trust 2007-5
4020	AHM Investment Trust 2004-2
4021	AHM Investment Trust 2004-3
4022	AHM Investment Trust 2004-4
4023	AHM Investment Trust 2005-1
4024	AHM Investment Trust 2005-2
4025	AHM Investment Trust 2005-3
4026	AHM Investment Trust 2005-4A
4028	AHM Investment Trust 2005-SD1
4030	AHM Investment Trust 2006-2
4031	AHM Investment Trust 2006-3
4032	AHM Investment Trust 2007-1
4033	AHM Investment Trust 2007-2
4034	AHM Investment Trust 2007-A
4036	AHM Investment Trust 2007-SD1
4041	AMSI 2001-2
4042	AMSI 2001-A
4043	AMSI 2002-2
4044	AMSI 2002-3
4045	AMSI 2002-4
4046	AMSI 2002-A
4047	AMSI 2002-AR1
4048	AMSI 2002-B
4049	AMSI 2002-C

4050	AMSI 2002-D
4051	AMSI 2003-1
4052	AMSI 2003-10
4053	AMSI 2003-11
4054	AMSI 2003-12
4055	AMSI 2003-13
4056	AMSI 2003-2
4057	AMSI 2003-5
4058	AMSI 2003-6
4059	AMSI 2003-7
4060	AMSI 2003-8
4061	AMSI 2003-9
4062	AMSI 2003-AR1
4063	AMSI 2003-AR2
4064	AMSI 2003-AR3
4065	AMSI 2003-IA1
4066	AMSI 2004-FR1
4067	AMSI 2004-IA1
4068	AMSI 2004-R1
4073	AMSI 2004-R10
4074	AMSI 2004-R11
4075	AMSI 2004-R12
4076	AMSI 2004-R2
4077	AMSI 2004-R3
4078	AMSI 2004-R4
4079	AMSI 2004-R5
4080	AMSI 2004-R6
4081	AMSI 2004-R7
4082	AMSI 2004-R8
4083	AMSI 2004-R9
4084	AMSI 2005-R1
4086	AMSI 2005-R11
4087	AMSI 2005-R2
4088	AMSI 2005-R3
4089	AMSI 2005-R4
4090	AMSI 2005-R5
4091	AMSI 2005-R6
4092	AMSI 2005-R7
4094	AMSI 2005-R9
4095	AMSI 2006-R1
4096	AMSI 2006-R2

4101	Lehman ARC 2002-BC6
4102	Lehman ARC 2002-BC8
4104	ARSI 2003-W1
4105	ARSI 2003-W10
4106	ARSI 2003-W2
4107	ARSI 2003-W3
4108	ARSI 2003-W4
4109	ARSI 2003-W5
4110	ARSI 2003-W6
4111	ARSI 2003-W7
4112	ARSI 2003-W8
4113	ARSI 2003-W9
4114	ARSI 2004-PW1
4115	ARSI 2004-W1
4116	ARSI 2004-W10
4118	ARSI 2004-W2
4119	ARSI 2004-W3
4120	ARSI 2004-W4
4121	ARSI 2004-W5
4122	ARSI 2004-W6
4123	ARSI 2004-W7
4124	ARSI 2004-W8
4125	ARSI 2004-W9
4126	ARSI 2005-W1
4128	ARSI 2005-W3
4129	ARSI 2005-W4
4131	ARSI 2006-M1
4132	ARSI 2006-M2
4133	ARSI 2006-M3
4136	ARSI 2006-W3
4137	ARSI 2006-W4
4138	ARSI 2006-W5
4139	Banc of America Funding Corp. 2008-1
4142	Bear Stearns ABS I Trust 2006-AC3
4151	Citigroup CMLTI 2006-AMC1
4152	Citigroup CMLTI 2006-HE2
4165	Deutsche DBALT 2006-AB2
4166	Deutsche DBALT 2006-AB3
4167	Deutsche DBALT 2006-AB4
4171	Deutsche DBALT 2006-AR5
4172	Deutsche DBALT 2006-AR6

4173	Deutsche DBALT 2007-1
4175	Deutsche DBALT 2007-AB1
4176	First Franklin 2001-FF1
4177	First Franklin 2001-FF2
4179	Goldman Sachs GSAA Home Equity 2006-10
4180	Goldman Sachs GSAA Home Equity 2006-11
4181	Goldman Sachs GSAA Home Equity 2006-6
4182	Goldman Sachs GSAA Home Equity 2006-9
4183	Goldman Sachs GSAMP 2003-HE2
4184	Goldman Sachs GSAMP 2004-OPT
4185	Goldman Sachs GSAMP 2006-S4
4186	Goldman Sachs GSR 2006-AR1
4187	Goldman Sachs GSR 2006-AR2
4188	Goldman Sachs GSR 2006-OA1
4192	HSBC HASCO 2005-I1
4193	HSBC HASCO 2005-OPT1
4198	HSBC HASCO 2007-HE1
4207	HarborView Mortgage Loan Trust 2006-14
4208	HarborView Mortgage Loan Trust 2006-6
4209	HarborView Mortgage Loan Trust 2006-7
4210	HarborView Mortgage Loan Trust 2007-2
4216	Luminent Mortgage Trust 2006-7
4223	MASTR ABS Trust 2007-HE2
4224	MASTR ALT Series 2006-2
4226	MASTR ARM Trust 2005-8
4227	MASTR ARM Trust 2006-OA1
4229	MASTR ARM Trust 2007-1
4231	OOMC MESA Trust 2001-2
4237	Merrill Lynch Series 2002-HE1
4240	Merrill Lynch Series 2004-OPT1
4243	Morgan Stanley 2004-OP1
4244	Morgan Stanley 2005-HE1
4245	Morgan Stanley 2005-HE2
4247	Morgan Stanley 2006-5AR
4255	OOMC Loan Trust 1999-A

4256	OOMC Loan Trust 1999-B
4257	OOMC Loan Trust 1999-C
4260	OOMC Loan Trust 2000-A
4261	OOMC Loan Trust 2000-B
4262	OOMC Loan Trust 2000-C
4263	OOMC Loan Trust 2000-D
4264	OOMC Loan Trust 2001-4
4265	OOMC Loan Trust 2001-A
4266	OOMC Loan Trust 2001-B
4267	OOMC Loan Trust 2001-C
4268	OOMC Loan Trust 2001-D
4270	OOMC Loan Trust 2002-2 -STEP
4272	OOMC Loan Trust 2002-4
4273	OOMC Loan Trust 2002-5
4275	OOMC Loan Trust 2002-A -STEP
4302	OOMC Loan Trust 2007-HL1
4304	OOMC Woodbridge 2002-2
4308	QUEST 2002-X1
4309	QUEST 2003-X2
4310	QUEST 2003-X3
4311	QUEST 2003-X4
4312	QUEST 2004-X1
4313	QUEST 2004-X2
4314	QUEST 2004-X3
4315	QUEST 2005-X1
4316	QUEST 2005-X2
4317	QUEST 2006-X1
4318	QUEST 2006-X2
4324	Lehman SAIL 2003-BC10 Step Fee
4325	Lehman SAIL 2003-BC11 Step Fee
4326	Lehman SAIL 2003-BC12
4327	Lehman SAIL 2003-BC13
4328	Lehman SAIL 2003-BC2
4329	Lehman SAIL 2003-BC4
4331	Lehman SAIL 2003-BC6
4332	Lehman SAIL 2003-BC7
4333	Lehman SAIL 2003-BC8
4334	Lehman SAIL 2003-BC9
4337	Lehman SAIL 2004-11
4338	Lehman SAIL 2004-2
4339	Lehman SAIL 2004-3

4340	Lehman SAIL 2004-4
4341	Lehman SAIL 2004-6
4342	Lehman SAIL 2004-7
4344	Lehman SAIL 2004-8
4349	Lehman SAIL 2005-3
4350	Lehman SAIL 2005-4
4351	Lehman SAIL 2005-5
4352	Lehman SAIL 2005-6
4355	Lehman SAIL 2006-BNC3
4356	Bear Stearns SAMI II Trust 2006-AR5
4360	Lehman SASCO 1999-BC4
4372	Lehman SASCO 2005-S7
4373	Lehman SASCO 2005-SC1
4379	Lehman SASCO 2006-Z
4381	Lehman SASCO 2007-GEL2
4382	Lehman SASCO 2007-TC1
4384	Salomon Brothers 1997-LB6
4385	Salomon Brothers 1998-AQ1
4386	Salomon Brothers 1998-NC7
4403	Soundview 2007-OPT2
4404	Soundview 2007-OPT3
4422	AHM Assets Trust 2007-SD2
2652	SGMS 2007-AHL1
2709	NMFT 2003-2
2710	NMFT 2003-3
2711	NMFT 2003-4
2715	NMFT 2004-4
2764	NMI 2006-5
3048	Equity One 2002-4
3052	Equity One 2003-3
3056	Equity One 2004-3
3058	Equity One 2004-5
3065	Equity One 2005-C
3066	Equity One 2005-5
3067	Equity One 2005-D
3114	GPMF 2006-OH1
3115	GSAA 2006-10
3116	GSAA 2006-11
3117	GSAA 2006-14
3118	GSAA 2006-15
3119	GSAA 2006-16

3120	GSAA 2006-17
3121	GSAA 2006-18
3122	GSAA 2006-19
3123	GSAA 2006-20
3124	GSAA 2006-3
3125	GSAA 2006-4
3126	GSAA 2006-5
3127	GSAA 2006-6
3128	GSAA 2006-7
3129	GSAA 2006-8
3130	GSAA 2006-9
3131	GSAA 2007-07
3132	GSAA 2007-08
3133	GSAA 2007-09
3134	GSAA 2007-1
3135	GSAA 2007-10
3136	GSAA 2007-2
3137	GSAA 2007-3
3138	GSAA 2007-4
3139	GSAA 2007-5
3140	GSAA 2007-6
3171	GSR 2006-10F
3172	GSR 2006-2F
3173	GSR 2006-3F
3174	GSR 2006-4F
3175	GSR 2006-5F
3176	GSR 2006-8F
3177	GSR 2006-OA1
3178	GSR 2007-1F
3179	GSR 2007-2F
3180	GSR 2007-4F
3181	GSR 2007-5F
3182	GSR 2007-AR1
3183	GSR 2007-OA1
3184	GSR 2007-OA2
3187	Homeowner’s Financial 1996-1
3238	CWABS 2002-03
3241	CWABS 2002-BC1
3243	CWABS 2002-BC3
3244	CWABS 2004-BC2
3245	CWABS 2004-BC3

3253	CWALT 2004-09T1
3260	CWALT 2004-J2
3261	CWALT 2004-J3
3263	CWALT 2004-J8
3264	CWALT 2007-2 CB
3266	CWALT 2007-6
3267	CWMBS 1998-04 ALT 1998-2
3273	CWMBS 2002-39_CHL 2002-39
3274	CWMBS 2002-J5_CHL 2002-J5
3275	CWMBS 2003-01_CHL 2003-1
3277	CWMBS 2003-03_CHL 2003-03
3280	CWMBS 2003-11_CHL 2003-11
3281	CWMBS 2003-13 ALT 2003-5T2
3282	CWMBS 2003-16 ALT 2003-6T2
3283	CWMBS 2003-22 ALT 2003-9T1
3284	CWMBS 2003-25 ALT 2003-11T1
3286	CWMBS 2003-33 ALT 2003-15T2
3287	CWMBS 2003-34_CHL 2003-34
3293	CWMBS 2003-55 ALT 2003-21T1
3295	CWMBS 2003-J11 ALT 2003-J1
3300	CWMBS 2003-J8_CHL 2003-J8
3304	Popular 2006-C
3305	Popular 2006-D
3306	Popular 2006-E
3314	RAAC 2004-SP3
3324	RALI 2002-QS6
3328	RALI 2003-QS18
3330	RALI 2003-QS6
3332	RALI 2003-QS8
3333	RALI 2004-QA3
3334	RALI 2004-QS15
3335	RALI 2004-QS5
3336	RALI 2004-QS8
3339	RALI 2001-QS16
3340	RALI 2001-QS17
3342	RALI 2002-QS10
3343	RALI 2002-QS3
3344	RALI 2002-QS8
3347	RALI 2003-QS2
3349	RALI 2004-QA4
3352	RALI 2004-QS12

3353	RALI 2004-QS14
3356	RALI 2004-QS4
3360	RALI 2005-QS12
3364	RALI 2005-QS4
3365	RALI 2006-QS2
3367	RAMP 2001-RS3
3377	RAMP 2004-SL2
3378	RAMP 2004-SL3
3379	RAMP 2004-SL4
3399	RFMSI 2005-S8
3400	RFMSI 2006-S10
3453	CPT 2004-EC1
3458	Equity One 1999-1
3459	Equity One 2001-3
3460	Equity One 2002-1
3464	Equity One 2005-2
3466	Equity One 2005-3
3494	SASC 2004-13
3495	SASC 2004-7
3503	UBS 2001-PB1
3504	UBS 2001-PB2
3506	Chase 2003-S13
3797	NMFT 2005-1
3799	NMFT 2005-3
3802	NMI 2006-2
3803	NMI 2006-3
3804	NMI 2006-4
3845	Saxon 99-3
3846	Saxon 99-5
3847	Saxon 00-1
3850	Saxon 00-4
	SARM 2007-3
10636	RFSC 2004-RP1
	RFMSI 2007-SA4
	RFMSI 2007-SA3
	RFMSI 2007-SA2
	RFMSI 2007-SA1
10905	RFMSI 2007-S9
	RFMSI 2007-S8
	RFMSI 2007-S7
	RFMSI 2007-S6

10904	RFMSI 2007-S5
10903	RFMSI 2007-S4
	RFMSI 2007-S3
	RFMSI 2007-S2
10902	RFMSI 2007-S1
	RFMSI 2006-SA4
	RFMSI 2006-SA3
	RFMSI 2006-SA2
10901	RFMSI 2006-SA1
	RFMSI 2006-S9
	RFMSI 2006-S8
10900	RFMSI 2006-S7
10899	RFMSI 2006-S6
	RFMSI 2006-S5
10898	RFMSI 2006-S4
10897	RFMSI 2006-S3
10896	RFMSI 2006-S2
	RFMSI 2006-S12
	RFMSI 2006-S11
	RFMSI 2006-S10
10895	RFMSI 2006-S1
10894	RFMSI 2005-SA5
10893	RFMSI 2005-SA4
10892	RFMSI 2005-SA3
10891	RFMSI 2005-SA2
10890	RFMSI 2005-SA1
10889	RFMSI 2005-S9
10888	RFMSI 2005-S8
10886	RFMSI 2005-S6
10885	RFMSI 2005-S5
10884	RFMSI 2005-S4
10883	RFMSI 2005-S3
10881	RFMSI 2005-S1
10660	RFMSI 2004-SA1
10659	RFMSI 2004-S9
10658	RFMSI 2004-S8
10657	RFMSI 2004-S7
10656	RFMSI 2004-S6
10655	RFMSI 2004-S5
10654	RFMSI 2004-S4
10653	RFMSI 2004-S3

10652	RFMSI 2004-S2
10651	RFMSI 2004-S1
10606	RFMSI 2004-PS1
10567	RFMSI 2003-S7
10566	RFMSI 2003-S6
10565	RFMSI 2003-S4
10564	RFMSI 2003-S20
10563	RFMSI 2003-S19
10562	RFMSI 2003-S18
10561	RFMSI 2003-S17
10560	RFMSI 2003-S16
10559	RFMSI 2003-S15
10558	RFMSI 2003-S14
10557	RFMSI 2003-S13
10556	RFMSI 2003-S12
10555	RFMSI 2003-S11
10554	RFMSI 2003-S10
10880	RASC 2007-KS4
10879	RASC 2007-KS3
10878	RASC 2007-KS2
10877	RASC 2007-KS1
10875	RASC 2006-KS9
10874	RASC 2006-KS8
10873	RASC 2006-KS7
10872	RASC 2006-KS6
10871	RASC 2006-KS5
10870	RASC 2006-KS4
10869	RASC 2006-KS3
10868	RASC 2006-KS2
10867	RASC 2006-KS1
10707	RASC 2005-KS9
10706	RASC 2005-KS8
10705	RASC 2005-KS7
10704	RASC 2005-KS6
10703	RASC 2005-KS5
10702	RASC 2005-KS4
10701	RASC 2005-KS3
10700	RASC 2005-KS2
10699	RASC 2005-KS12
10698	RASC 2005-KS11
10697	RASC 2005-KS10

10696	RASC 2005-KS1
10684	RASC 2005-AHL3
10683	RASC 2005-AHL2
10682	RASC 2005-AHL1
10602	RASC 2004-KS8
10600	RASC 2004-KS6
10599	RASC 2004-KS5
10598	RASC 2004-KS3
10597	RASC 2004-KS2
10596	RASC 2004-KS12
10595	RASC 2004-KS11
10594	RASC 2004-KS10
10593	RASC 2004-KS1
10512	RASC 2003-KS8
10511	RASC 2003-KS7
10510	RASC 2003-KS6
10509	RASC 2003-KS3
10508	RASC 2003-KS2
10507	RASC 2003-KS11
10506	RASC 2003-KS10
10461	RASC 2002-KS2
10444	RASC 2001-KS3
10443	RASC 2001-KS2
10865	RAMP 2007-RZ1
10864	RAMP 2007-RS2
10863	RAMP 2007-RS1
10862	RAMP 2006-RZ5
10861	RAMP 2006-RZ4
10860	RAMP 2006-RZ3
10859	RAMP 2006-RZ2
10858	RAMP 2006-RZ1
10857	RAMP 2006-RS6
10856	RAMP 2006-RS5
10855	RAMP 2006-RS4
10854	RAMP 2006-RS3
10853	RAMP 2006-RS2
10852	RAMP 2006-RS1
10851	RAMP 2006-NC3
10850	RAMP 2006-NC2
10849	RAMP 2006-NC1
10848	RAMP 2006-EFC2

10847	RAMP 2006-EFC1
10846	RAMP 2005-SL2
10845	RAMP 2005-SL1
10844	RAMP 2005-RZ4
10843	RAMP 2005-RZ3
10842	RAMP 2005-RZ2
10841	RAMP 2005-RZ1
10839	RAMP 2005-RS8
10838	RAMP 2005-RS7
10837	RAMP 2005-RS6
10836	RAMP 2005-RS5
10835	RAMP 2005-RS4
10834	RAMP 2005-RS3
10833	RAMP 2005-RS2
10832	RAMP 2005-RS1
10694	RAMP 2005-EFC6
10693	RAMP 2005-EFC5
10692	RAMP 2005-EFC4
10691	RAMP 2005-EFC3
10690	RAMP 2005-EFC2
10689	RAMP 2005-EFC1
10664	RAMP 2004-SL4
10663	RAMP 2004-SL3
10662	RAMP 2004-SL2
10661	RAMP 2004-SL1
10650	RAMP 2004-RZ4
10649	RAMP 2004-RZ3
10647	RAMP 2004-RZ1
10646	RAMP 2004-RS8
10644	RAMP 2004-RS6
10643	RAMP 2004-RS4
10642	RAMP 2004-RS3
10641	RAMP 2004-RS2
10640	RAMP 2004-RS12
10639	RAMP 2004-RS11
10638	RAMP 2004-RS10
10592	RAMP 2004-KR2
10591	RAMP 2004-KR1
10569	RAMP 2003-SL1
10546	RAMP 2003-RS7
10544	RAMP 2003-RS10

10499	RAMP 2002-SL1
10497	RAMP 2002-RZ3
10496	RAMP 2002-RZ2
10495	RAMP 2002-RS3
10494	RAMP 2002-RS2
10460	RAMP 2001-RS2
	RALI 2007-QS9
	RALI 2007-QS8
10670	RALI 2007-QS7
10669	RALI 2007-QS6
10668	RALI 2007-QS5
10667	RALI 2007-QS4
10666	RALI 2007-QS3
	RALI 2007-QS2
	RALI 2007-QS11
10612	RALI 2007-QS10
	RALI 2007-QS1
	RALI 2007-QA5
	RALI 2007-QA4
	RALI 2007-QA3
	RALI 2007-QA2
	RALI 2007-QA1
10831	RALI 2006-QS9
10830	RALI 2006-QS8
	RALI 2006-QS7
10829	RALI 2006-QS6
10828	RALI 2006-QS5
10827	RALI 2006-QS4
10826	RALI 2006-QS3
10825	RALI 2006-QS2
10824	RALI 2006-QS18
	RALI 2006-QS17
10823	RALI 2006-QS16
10822	RALI 2006-QS15
	RALI 2006-QS14
10821	RALI 2006-QS13
10820	RALI 2006-QS12
10819	RALI 2006-QS11
10818	RALI 2006-QS10
10817	RALI 2006-QS1
10816	RALI 2006-QA9

10815	RALI 2006-QA8
	RALI 2006-QA7
10814	RALI 2006-QA6
10813	RALI 2006-QA5
10812	RALI 2006-QA4
10811	RALI 2006-QA3
10810	RALI 2006-QA2
10809	RALI 2006-QA11
	RALI 2006-QA10
10808	RALI 2006-QA1
10742	RALI 2005-QS9
10741	RALI 2005-QS8
10740	RALI 2005-QS7
10739	RALI 2005-QS6
10738	RALI 2005-QS5
10737	RALI 2005-QS4
10736	RALI 2005-QS3
10735	RALI 2005-QS2
10734	RALI 2005-QS17
10733	RALI 2005-QS16
10732	RALI 2005-QS15
10731	RALI 2005-QS14
10730	RALI 2005-QS13
10729	RALI 2005-QS12
10728	RALI 2005-QS11
10727	RALI 2005-QS10
10726	RALI 2005-QS1
10725	RALI 2005-QA9
10724	RALI 2005-QA8
10723	RALI 2005-QA7
10722	RALI 2005-QA6
	RALI 2005-QA5
10721	RALI 2005-QA4
10720	RALI 2005-QA3
10717	RALI 2005-QA2
10716	RALI 2005-QA13
10714	RALI 2005-QA12
10713	RALI 2005-QA11
10712	RALI 2005-QA10
10711	RALI 2005-QA1
10635	RALI 2004-QS9

10634	RALI 2004-QS8
10633	RALI 2004-QS7
10632	RALI 2004-QS6
10631	RALI 2004-QS5
10630	RALI 2004-QS4
10629	RALI 2004-QS3
10628	RALI 2004-QS2
10627	RALI 2004-QS16
10626	RALI 2004-QS15
10624	RALI 2004-QS14
10623	RALI 2004-QS13
10622	RALI 2004-QS12
10621	RALI 2004-QS11
10620	RALI 2004-QS10
10619	RALI 2004-QS1
10618	RALI 2004-QA6
10617	RALI 2004-QA5
10616	RALI 2004-QA4
10615	RALI 2004-QA3
10614	RALI 2004-QA2
10613	RALI 2004-QA1
10539	RALI 2003-QS9
10538	RALI 2003-QS8
10537	RALI 2003-QS7
10536	RALI 2003-QS6
10535	RALI 2003-QS5
10534	RALI 2003-QS4
10533	RALI 2003-QS3
10532	RALI 2003-QS23
10531	RALI 2003-QS22
10530	RALI 2003-QS21
10529	RALI 2003-QS20
10528	RALI 2003-QS2
10527	RALI 2003-QS19
10526	RALI 2003-QS18
10525	RALI 2003-QS17
10524	RALI 2003-QS16
10523	RALI 2003-QS15
10522	RALI 2003-QS14
10521	RALI 2003-QS13
10520	RALI 2003-QS12

10519	RALI 2003-QS11
10518	RALI 2003-QS10
10517	RALI 2003-QS1
	RALI 2003-QA1
10491	RALI 2002-QS9
10490	RALI 2002-QS8
10489	RALI 2002-QS7
10488	RALI 2002-QS6
10487	RALI 2002-QS5
10486	RALI 2002-QS4
10485	RALI 2002-QS3
10484	RALI 2002-QS2
10483	RALI 2002-QS19
10482	RALI 2002-QS18
10481	RALI 2002-QS17
10480	RALI 2002-QS16
10479	RALI 2002-QS15
10478	RALI 2002-QS14
10477	RALI 2002-QS13
10476	RALI 2002-QS12
10475	RALI 2002-QS11
10474	RALI 2002-QS1
10458	RALI 2001-QS19
10457	RALI 2001-QS18
10456	RALI 2001-QS17
10455	RALI 2001-QS16
10454	RALI 2001-QS13
10807	RAAC 2007-SP3
10806	RAAC 2007-SP2
	RAAC 2007-SP1
	RAAC 2007-RP4
10719	RAAC 2007-RP3
10718	RAAC 2007-RP2
10715	RAAC 2007-RP1
10805	RAAC 2006-SP4
10804	RAAC 2006-SP3
10803	RAAC 2006-SP2
10802	RAAC 2006-SP1
10801	RAAC 2006-RP4
10800	RAAC 2006-RP3
10799	RAAC 2006-RP2

10798	RAAC 2006-RP1
10797	RAAC 2005-SP3
10796	RAAC 2005-SP2
10795	RAAC 2005-RP3
10794	RAAC 2005-RP2
10793	RAAC 2005-RP1
5216	MSLT 2007-2
5202	MSLT 2007-1
10791	LUM 2006-3
10790	HALO 2007-AR1
	GSR 2007-AR1
10789	GSR 2006-AR2
	GSR 2006-AR2
	GMACMLT 2006-J1
	GMACMLT 2006-AR2
	GMACMLT 2006-AR1
	GMACMLT 2005-J1
	GMACMLT 2005-AR6
4599	GMACMLT 2005-AR5
4598	GMACMLT 2005-AR4
4597	GMACMLT 2005-AR3
4596	GMACMLT 2005-AR2
4595	GMACMLT 2005-AR1
4594	GMACMLT 2005-AF2
4593	GMACMLT 2005-AF1
4592	GMACMLT 2005-AA1
	GMACMLT 2004-J6
	GMACMLT 2004-J5
	GMACMLT 2004-J4
	GMACMLT 2004-J3
	GMACMLT 2004-J2
	GMACMLT 2004-J1
4591	GMACMLT 2004-GH1
4590	GMACMLT 2004-AR2
4589	GMACMLT 2004-AR1
	GMACMLT 2003-J9
4588	GMACMLT 2003-J8
4587	GMACMLT 2003-J7
4586	GMACMLT 2003-J6
4585	GMACMLT 2003-J5
4584	GMACMLT 2003-J10
	GMACMLT 2003-GH2

4583	GMACMLT 2003-GH1
4582	GMACMLT 2003-AR2
4581	GMACMLT 2003-AR1
4580	GMACM 2007-HE3
	DBALT 2007-RAMP1
10779	2007-E1
	2006-WH17
5185	TCMLT 2006-1
5140	Subflow 2005
5240	Subflow 2005
4690	SEQ 2007-4
4688	SEQ 2007-2
4687	SEQ 2007-1
4677	SEQ 2004-4
4676	SEQ 2004-3
4675	SEQ 2004-12
4673	SEQ 2004-10
	SASCO 2007-GEL2
	SASCO 2006-GEL3
5070	RAST 2005-A6CB
4788	ONEWEST BANK FSB
4748	NCHELT 2004-A
5218	NAAC 2007-2
4746	NAAC 2005-AP1
5124	NAAC 2004-AP2
5117	NAAC 2004-AP1
5180	MSLT 2006-2
5192	MSLT 2006-03
5164	MSLT 2005-03
5146	MSLT 2005-01
5127	MSLT 2004-1
4743	MLMI 2005-A6
5189	MARM 2006-OA2
4714	MARM 2005-1
4698	MANA 2007-OAR3
	LXS 2006-GP4
	LXS 2006-GP3
	LXS 2006-GP2
	LXS 2006-GP1
	LXS 2006-4N

10909	LXS 2006-12N
10908	LXS 2006-10N
5175	LUM 2006-4
5260	ISAC 2007-3
4527	ISAC 2006-5
	ISAC 2006-4
4525	ISAC 2006-2
4524	ISAC 2006-1
4528	ISAC 2005-1
4523	ISAC 2004-4
4522	ISAC 2004-2
4521	ISAC 2004-1
4520	ISAC 2003-3
4519	ISAC 2003-1
4518	ISAC 2002-3
4517	ISAC 2002-2
	ICMB 2007-A
4515	ICMB 2005-8
4514	ICMB 2005-4
4513	ICMB 2005-2
4512	ICMB 2005-1
4511	ICMB 2004-9
4510	ICMB 2004-8
4509	ICMB 2004-7
4508	ICMB 2004-5
4507	ICMB 2004-4
4902	ICMB 2004-11
4506	ICMB 2004-10
4505	ICMB 2003-9F
5214	HVMLT 2007-4
5205	HVMLT 2007-3
5222	HVMLT 2007-07
5220	HVMLT 2007-06
5193	HVMLT 2006-SB1
5197	HVMLT 2006-14
5194	HVMLT 2006-10
5163	HVMLT 2005-15
5158	HVMLT 2005-11
	GSR 2006-AR1
	GSR 2006-4F

5188	GSMPS 2006-RP2
	GPMF 2007-AR2
	GPMF 2007-AR1
	GPMF 2006-AR8
	GPMF 2006-AR7
	GPMF 2006-AR6
	GPMF 2006-AR5
	GPMF 2006-AR4
4799	FHAVA 2002-9
4694	DMSI 2004-5
4693	DMSI 2004-4
4691	DMSI 2004-1
5219	DBALT 2007-OA5
5215	DBALT 2007-OA4
5213	DBALT 2007-OA3
4774	DBALT 2005-3
4773	DBALT 2003-4XS
4772	DBALT 2003-2XS
4766	CSFB 2005-9
	BSALTA 2006-3
5169	BSALTA 2006-1
4865	BSABS 2004-BO1
4804	WELLS FARGO BANK, N.A.
4627	BAFC 2006-4
4623	ARMT 2005-9
4645	ARMT 2005-11
5207	ACE 2007-HE4
5057	2004-WH6
10020	2003-7
5073	2002-Flow
	E*Trade Bank - FB
5096	E*Trade Bank
5210	Macquarie Mortgages USA, Inc. - FB
5236	E*Trade Bank
5072	EMC FHA/VA 2002-1
5071	EMC FHA/VA 2003-1
5094	AMALGAMATED BANK
5095	Washington Mutual Mortgage Securities Corp
5173	TCF National Bank
	Everbank
	BOA Merrill Lynch Global Securities

SCHEDULE II

RETAINED SERVICING FEE PERCENTAGE

From Month¹	To Month	Retained Fee
1	3	16.75
4	6	15.75
7	9	15.25
10	12	14.75
13	15	14.75
16	18	14.25
19	21	13.75
22	24	13.50
25	27	13.50
28	30	13.25
31	33	13.00
34	36	13.00
37	39	13.00
40	42	13.00
43	45	13.00
46	48	13.00
49	51	13.00
52	54	13.00
55	57	13.00
58	60	13.00
61	63	13.00
64	66	13.00
67	69	13.00
70	72	13.00

¹ Starting with July 2013.

SCHEDULE III TARGET RATIO SCHEDULE

Month	Target Advance Ratio	Month	Target Advance Ratio
1	2.87%	37	1.67%
2	2.82%	38	1.64%
3	2.85%	39	1.62%
4	2.77%	40	1.59%
5	2.70%	41	1.57%
6	2.66%	42	1.54%
7	2.62%	43	1.52%
8	2.58%	44	1.50%
9	2.54%	45	1.50%
10	2.50%	46	1.50%
11	2.47%	47	1.50%
12	2.43%	48	1.50%
13	2.39%	49	1.50%
14	2.36%	50	1.50%
15	2.32%	51	1.50%
16	2.29%	52	1.50%
17	2.25%	53	1.50%
18	2.22%	54	1.50%
19	2.19%	55	1.50%
20	2.15%	56	1.50%
21	2.12%	57	1.50%
22	2.09%	58	1.50%
23	2.06%	59	1.50%
24	2.03%	60	1.50%
25	2.00%	61	1.50%
26	1.97%	62	1.50%
27	1.94%	63	1.50%
28	1.91%	64	1.50%
29	1.88%	65	1.50%
30	1.85%	66	1.50%
31	1.82%	67	1.50%
32	1.80%	68	1.50%
33	1.77%	69	1.50%
34	1.74%	70	1.50%
35	1.72%	71	1.50%
36	1.69%	72	1.50%

-1-

EXHIBIT 31.1

CERTIFICATION PURSUANT TO 15 U.S.C. SECTION 7241,

AS ADOPTED PURSUANT TO SECTION 302

OF THE SARBANES-OXLEY ACT OF 2002

I, Ronald M. Faris, certify that:

I have reviewed this Quarterly Report on Form 10-Q of Ocwen Financial Corporation;

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a – 15(e) and 15d – 15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a – 15(f) and 15d – 15(f)) for the registrant and have:

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)

Disclosed in this report any changes in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:	November 4, 2013	/s/ Ronald M. Faris
		Ronald M. Faris
		President and Chief Executive Officer

EXHIBIT 31.2

CERTIFICATION PURSUANT TO 15 U.S.C. SECTION 7241,

AS ADOPTED PURSUANT TO SECTION 302

OF THE SARBANES-OXLEY ACT OF 2002

I, John V. Britti, certify that:

I have reviewed this Quarterly Report on Form 10-Q of Ocwen Financial Corporation;

(a)

(b)

(c)

(d)

(a)

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:	November 4, 2013	/s/ John V. Britti
		John V. Britti
		Executive Vice President and Chief Financial Officer

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES OXLEY ACT OF 2002

I, Ronald M. Faris, state and attest that:

I am the Chief Executive Officer of Ocwen Financial Corporation (the “Registrant”).

I hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that

●

the Quarterly Report on Form 10-Q of the Registrant for the quarter ended September 30, 2013 (the “periodic report”) containing financial statements fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

●

the information contained in the periodic report fairly represents, in all material respects, the financial condition and results of operations of the Registrant for the periods presented.

Name:	/s/ Ronald M. Faris
Title:	President and Chief Executive Officer
Date:	November 4, 2013

EXHIBIT 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906

OF THE SARBANES-OXLEY ACT OF 2002

I, John V. Britti, state and attest that:

I am the Chief Financial Officer of Ocwen Financial Corporation (the “Registrant”).

I hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that

●

the information contained in the periodic report fairly represents, in all material respects, the financial condition and results of operations of the Registrant for the periods presented.

Name:	/s/ John V. Britti
Title:	Executive Vice President and Chief Financial Officer
Date:	November 4, 2013