SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (date of earliest event reported) July 15, 1998
------------------
UCFC ACCEPTANCE CORPORATION
- -----------------------------------------------------------------
(Exact name of registrant as specified in its Charter)
Louisiana 333-07081 72-1235336
--------- --------- ----------
(State or other (Commission (IRS Employer
jurisdiction File Number) ID Number)
of incorporation)
4041 Essen Lane, Baton Rouge, Louisiana 70809
----------------------------------------- ----------
(Address of principal executive offices) (Zip Code)
(Registrant's Telephone Number, (504)987-0000
- ------------------------------- -------------
including area code)
N/A
- ---------------------------------------------------------------
(Former name or former address, if changed since last report)
PAGE 1
<PAGE>
Item 5. Other Events.
- -----------------------
UCFC Acceptance Corporation (the "Company") from time to
time acts as depositor into and sponsor of trusts (each, a
"Trust"), the purpose of which is to issue one or more series of
Home Equity Loan Pass-Through Certificates (the "Certificates"),
to be issued in series (each a "Series").
The assets of each Trust will consist primarily of one or
more pools of mortgage loans and certain other mortgage-related
assets which may include fixed-or adjustable-rate home equity
loans, or participations or other beneficial interests in such
home equity loans secured primarily by first or second liens on
one- to four-family residential properties ("Home Equity Loans").
Each Series of Certificates will represent interests in the
related Trust and are not obligations of the Company. Holders of
Certificates will not have any recourse to the assets of the
Company except to the limited extent provided under the pooling
and servicing agreement related to each Series of Certificates
(each, a "Pooling Agreement"). Pursuant to the Pooling Agreement
for each Series of Certificates, United Companies Lending
Corporation (the "Servicer") will service the related Home
Equity Loans on behalf of the applicable Trust.
On each Distribution Date for a Series of Certificates, the
related Trustee will forward with each distribution to each
holder of record of Certificates of such Series a statement (the
"Monthly Statement") setting forth information required under the
related Pooling Agreement.
Pursuant to a request for No-Action granted by the
Securities and Exchange Commission on November 12, 1993, the
Servicer is filing this report on Form 8-K on behalf of the
Company.
PAGE 2
<PAGE>
Item 7. Financial Statements, Pro Forma Financial Information
and Exhibits.
- -----------------------------------------------------------------
(c) Exhibits
--------
20.1 UCFC Acceptance Corporation, Home Equity
Loan Asset-Backed Certificates, Series 1998-A1
Monthly Report to Certificateholders for the
Distribution Date in July, 1998. Pages 6-8.
20.2 UCFC Home Equity Loan Owner Trust, Home Equity
Loan Asset-Backed Notes, Series 1998-AA
Monthly Report to Certificateholders for the
Distribution Date in July, 1998. Pages 9-11.
20.3 UCFC Acceptance Corporation, Home Equity
Loan Asset-Backed Certificates, Series 1998 B1
Monthly Report to Certificateholders for the
Distribution Date in July, 1998. Pages 12-14.
Page 3
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.
UNITED COMPANIES LENDING CORPORATION, as
Servicer
By: /s/ SHERRY E. ANDERSON
-----------------------
Sherry E. Anderson
Secretary
Dated: July 22, 1998
PAGE 4
<PAGE>
EXHIBIT INDEX
Exhibit
No. Description
------- -----------
20.1 UCFC Acceptance Corporation, Home Equity
Loan Asset-Backed Certificates, Series 1998-A1
Monthly Report to Certificateholders for the
Distribution Date in July, 1998. Pages 6-8.
20.2 UCFC Home Equity Loan Owner Trust, Home Equity
Loan Asset-Backed Notes, Series 1998-AA
Monthly Report to Certificateholders for the
Distribution Date in July, 1998. Pages 9-11.
20.3 UCFC Acceptance Corporation, Home Equity
Loan Asset-Backed Certificates, Series 1998 B1
Monthly Report to Certificateholders for the
Distribution Date in July, 1998. Pages 12-14.
PAGE 5
UCFC Acceptance Corporation EXHIBIT 20.1
Home Equity Loan Asset-Backed Certificates
Series 1998-A1
Statement To Certificateholders
<TABLE>
- ---------------------------------------------------------------------------------------------------------------------
<CAPTION>
DISTRIBUTIONS IN DOLLARS
<S> <C> <C> <C> <C> <C> <C> <C> <C>
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- ----- -------------- ------------- ------------ ------------ ------------ -------- -------- --------------
*A1 131,000,000.00 119,094,057.64 572,395.81 4,370,552.46 4,942,948.27 0.00 0.00 114,723,505.18
A2 46,000,000.00 46,000,000.00 235,175.00 0.00 235,175.00 0.00 0.00 46,000,000.00
A3 46,000,000.00 46,000,000.00 239,775.00 0.00 239,775.00 0.00 0.00 46,000,000.00
A4 14,000,000.00 14,000,000.00 74,608.33 0.00 74,608.33 0.00 0.00 14,000,000.00
A5 24,000,000.00 24,000,000.00 129,800.00 0.00 129,800.00 0.00 0.00 24,000,000.00
A6 16,000,000.00 16,000,000.00 89,666.67 0.00 89,666.67 0.00 0.00 16,000,000.00
A7 15,500,000.00 15,500,000.00 88,737.50 0.00 88,737.50 0.00 0.00 15,500,000.00
A8 32,500,000.00 32,500,000.00 173,739.58 0.00 173,739.58 0.00 0.00 32,500,000.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ---------------------------------------------------------------------------------------------------------------------
TOTALS: 325,000,000.00 313,094,057.64 1,603,897.89 4,370,552.46 5,974,450.35 0.00 0.00 308,723,505.18
=====================================================================================================================
</TABLE>
<TABLE>
- -----------------------------------------------------------------------------------------------------
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
PASS-THROUGH
PRIOR CURRENT RATES
PRINCIPAL PRINCIPAL ----------------------
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- ------ ----- ------------ -------- ----------- ---------- ---------- -------- ---------
*A1 90263BFW3 909.114944 4.369434 33.362996 37.732430 875.751948 5.767500% 5.767500%
A2 90263BFX1 1,000.000000 5.112500 0.000000 5.112500 1,000.000000 6.135000% 6.135000%
A3 90263BFY9 1,000.000000 5.212500 0.000000 5.212500 1,000.000000 6.255000% 6.255000%
A4 90263BFZ6 1,000.000000 5.329166 0.000000 5.329166 1,000.000000 6.395000% 6.395000%
A5 90263BGA0 1,000.000000 5.408333 0.000000 5.408333 1,000.000000 6.490000% 6.490000%
A6 90263BGB8 1,000.000000 5.604167 0.000000 5.604167 1,000.000000 6.725000% 6.725000%
A7 90263BGC6 1,000.000000 5.725000 0.000000 5.725000 1,000.000000 6.870000% 6.870000%
A8 90263BGD4 1,000.000000 5.345833 0.000000 5.345833 1,000.000000 6.415000% 6.415000%
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
- ------------------------------------------------------------------------------------------------------
</TABLE>
*BT used the LIBOR rates reported on the Reuters LIBO page to
determine the interest rate for this class. Recently, the format
of the LIBO page was expanded to 16 banks from the previous 4.
BT calculated LIBOR by averaging all 16 reported rates, then
rounding as required by the agreement.
SELLER: UCFC Acceptance Corporation ADMINISTRATOR:
SERVICER: United Companies Lending Bankers Trust Company
Corporation 3 Park Plaza
LEAD UNDERWRITER: Prudential Securities Incorporated Irvine, CA 92714
RECORD DATE: June 30, 1998 FACTOR INFORMATION:
DISTRIBUTION DATE: July 15, 1998 (800) 735-7777
Page 6
(c) COPYRIGHT 1998 Bankers Trust Company
<PAGE>
UCFC Acceptance Corporation
Home Equity Loan Asset-Backed Certificates
Series 1998-A1
Statement To Certificateholders
Distribution Date: July 15, 1998
PRINCIPAL BALANCE: 313,882,442.41
TOTAL PRINCIPAL: 3,143,847.83
PREPAYMENTS: 2,608,805.04
NET LIQUIDATION PROCEEDS: 0.00
TOTAL INTEREST: 3,000,541.33
SUBSTITUTION AMOUNTS: 0.00
LOAN PURCHASE PRICES: 0.00
TOTAL DUE
---------
SERVICING FEES: 115,777.10
GUARANTEE FEES DUE: 728,751.79
GROUP INSURED PAYMENT RELATING
TO THE CURRENT PAYMENT DATE: 0.00
PRIOR MONTH REQUIRED OVERCOLLATERALIZATION AMOUNT 16,250,000.00
REQUIRED OVERCOLLATERALIZATION AMOUNT 16,250,000.00
PRIOR MONTH OVERCOLLATERALIZATION AMOUNT 3,932,232.60
OVERCOLLATERALIZATION AMOUNT 5,158,937.23
OVERCOLLATERALIZATION INCREASE AMOUNT 1,226.704.63
WEIGHTED AVERAGE COUPON RATE 11.3576%
WEIGHTED AVERAGE REMAINING TERM 240
REALIZED LOSSES FOR THE RELATED REMITTANCE PERIOD: 0.00
CUMULATIVE REALIZED LOSSES AS OF THE
CURRENT PAYMENT DATE: 0.00
CUMULATIVE REALIZED LOSSES AS A
PERCENTAGE OF ORIGINAL LOAN GROUP BALANCE: 0.0000%
CLASS A-1 LIBOR RATE FOR THE RELATED
ACCRUAL PERIOD: 5.7675%
CLASS A-1 LIBOR RATE FOR THE RELATED
NEXT ACCRUAL PERIOD: 5.7675%
LIBOR INTEREST CARRYOVER INCLUDED
IN CURRENT DISTRIBUTION 0.00
LIBOR INTEREST CARRYOVER AFTER
PAYMENT DATE 0.00
DELINQUENCY ADVANCES 390,286.26
SERVICING ADVANCES 0.00
NUMBER OF DELINQUENT HOME EQUITY LOANS
PURCHASED BY SERVICER PURSUANT TO SEC 4.13(f): 0
AGGREGATE BALANCE OF DELINQUENT HOME EQUITY
LOANS PURCHASED BY SERVICER PURSUANT TO SEC 4.13(f): 0.00
Page 7
(c) COPYRIGHT 1998 Bankers Trust Company
<PAGE>
UCFC Acceptance Corporation
Home Equity Loan Asset-Backed Certificates
Series 1998-A1
Statement To Certificateholders
Distribution Date: July 15, 1998
<TABLE>
- -----------------------------------------------------------------------------------
<CAPTION>
DELINQUENT AND LOANS
FORECLOSURE LOAN 30 TO 59 60 TO 89 90 AND OVER IN
INFORMATION DAYS DAYS DAYS FORE-
CLOSURE
- -----------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
PRINCIPAL BALANCE 5,486,274.50 2,443,406.47 1,274,807.38 0.00
NUMBER OF LOANS 132 64 25 0
Note: Quantity and Principal Balance of Foreclosures and Bankruptcies
are Included in the Delinquency Figures.
- -----------------------------------------------------------------------------------
</TABLE>
LOANS IN BANKRUPTCY PROCEEDINGS 23
PRINCIPAL BALANCE OF LOANS IN
BANKRUPTCY PROCEEDINGS 1,075,541.76
REO LOANS 0
PRINCIPAL BALANCE OF REO LOANS 0.00
BOOK VALUE OF REO PROPERTY, IF AVAILABLE: 0.00
REO PROCEEDS: 0.00
REO PROPERTY MATTERS: (SEE ATTACHMENTS IF ANY)
OTHER FORECLOSURE INFORMATION: (SEE ATTACHMENTS IF ANY)
CLASS A-1 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-2 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-3 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-4 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-5 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-6 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-7 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-8 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-1 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-2 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-3 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-4 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-5 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-6 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-7 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-8 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-1 CARRY-FORWARD AMOUNT: 0.00
CLASS A-2 CARRY-FORWARD AMOUNT: 0.00
CLASS A-3 CARRY-FORWARD AMOUNT: 0.00
CLASS A-4 CARRY-FORWARD AMOUNT: 0.00
CLASS A-5 CARRY-FORWARD AMOUNT: 0.00
CLASS A-6 CARRY-FORWARD AMOUNT: 0.00
CLASS A-7 CARRY-FORWARD AMOUNT: 0.00
CLASS A-8 CARRY-FORWARD AMOUNT: 0.00
Page 8
(c) COPYRIGHT 1998 Bankers Trust Company
UCFC HOME EQUITY LOAN OWNER TRUST EXHIBIT 20.2
Home Equity Loan Asset-Backed Notes
Series 1998-AA
Statement To Certificateholders
<TABLE>
- ---------------------------------------------------------------------------------------------------------------------
<CAPTION>
DISTRIBUTIONS IN DOLLARS
<S> <C> <C> <C> <C> <C> <C> <C> <C>
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- ----- -------------- ------------- ------------ ------------ ------------ -------- -------- --------------
*Notes 300,000,000.00 293,842,023.10 1,439,213.74 3,794,092.77 5,233,306.51 0.00 0.00 290,047,930.33
- ---------------------------------------------------------------------------------------------------------------------
TOTALS: 300,000,000.00 293,842,023.10 1,439,213.74 3,794,092.77 5,233,306.51 0.00 0.00 290,047,930.33
=====================================================================================================================
</TABLE>
<TABLE>
- ---------------------------------------------------------------------------------------------------------
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
PASS-THROUGH
PRIOR CURRENT RATES
PRINCIPAL PRINCIPAL ----------------------
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- ------ ----- ------------ -------- ----------- ---------- ---------- -------- ---------
*Notes 902632AA6 979.473410 4.797379 12.646976 17.444355 966.826434 5.877500% 5.877500%
- ---------------------------------------------------------------------------------------------------------
</TABLE>
*BT used the LIBOR rates reported on the Reuters LIBO page to
determine the interest rate for this class. Recently, the format
of the LIBO page was expanded to 16 banks from the previous 4.
BT calculated LIBOR by averaging all 16 reported rates, then
rounding as required by the agreement.
SELLER: UCFC Acceptance Corporation ADMINISTRATOR:
SERVICER: United Companies Lending Bankers Trust Company
Corporation 3 Park Plaza
LEAD UNDERWRITER: Prudential Securities Incorporated Irvine, CA 92714
RECORD DATE: June 30, 1998 FACTOR INFORMATION:
DISTRIBUTION DATE: July 15, 1998 (800) 735-7777
Page 9
(c) COPYRIGHT 1998 Bankers Trust Company
<PAGE>
UCFC HOME EQUITY LOAN OWNER TRUST
Home Equity Loan Asset-Backed Notes
Series 1998-AA
Statement To Certificateholders
Distribution Date: July 15, 1998
LOAN GROUP PRINCIPAL BALANCE: 290,047,930.33
TOTAL PRINCIPAL: 3,794,092.77
PREPAYMENTS: 3,579,101.37
NET LIQUIDATION PROCEEDS: 0.00
TOTAL INTEREST: 2,435,129.94
SUBSTITUTION AMOUNTS: 0.00
LOAN PURCHASE PRICES: 0.00
LIBOR INTEREST CARRYOVER INCLUDED
IN CURRENT DISTRIBUTION 0.00
LIBOR INTEREST CARRYOVER AFTER
PAYMENT DATE 0.00
INTEREST CARRY-FORWARD AMOUNT 0.00
PRINCIPAL CARRY-FORWARD AMOUNT 0.00
RESERVE ACCOUNT BALANCE AS OF PAYMENT DATE 3,872,340.98
SPECIFIED RESERVE ACCOUNT REQUIREMENT 15,000,000.00
RESERVE ACCOUNT ADDITIONS 855,225.85
RESERVE ACCOUNT WITHDRAWALS 0.00
CUMULATIVE RESERVE ACCOUNT WITHDRAWALS 0.00
INSURED PAYMENT RELATING TO THE CURRENT PAYMENT DATE: 0.00
TOTAL DUE
---------
SERVICING FEES: 114,116.14
GUARANTEE FEES DUE: 502,770.68
REALIZED LOSSES FOR THE RELATED REMITTANCE PERIOD: 0.00
CUMULATIVE REALIZED LOSSES AS OF THE
CURRENT PAYMENT DATE: 0.00
CUMULATIVE REALIZED LOSSES AS A
PERCENTAGE OF ORIGINAL LOAN GROUP BALANCE: 0.0000%
SUBORDINATED AMOUNT
WEIGHTED AVERAGE COUPON RATE 9.9446%
WEIGHTED AVERAGE REMAINING TERM 337
LIBOR RATE FOR THE RELATED ACCRUAL PERIOD: 5.8775%
LIBOR RATE FOR THE RELATED NEXT ACCRUAL PERIOD: 5.8775%
DELINQUENCY ADVANCES 166,682.30
SERVICING ADVANCES 0.00
NUMBER OF DELINQUENT HOME EQUITY LOANS
PURCHASED BY SERVICER PURSUANT TO SEC 4.13(f): 0
AGGREGATE BALANCE OF DELINQUENT HOME EQUITY
LOANS PURCHASED BY SERVICER PURSUANT TO SEC 4.13(f): 0.00
Page 10
(c) COPYRIGHT 1998 Bankers Trust Company
<PAGE>
UCFC HOME EQUITY LOAN OWNER TRUST
Home Equity Loan Asset-Backed Notes
Series 1998-AA
Statement To Certificateholders
Distribution Date: July 15, 1998
<TABLE>
- -----------------------------------------------------------------------------------
<CAPTION>
DELINQUENT AND LOANS
FORECLOSURE LOAN 30 TO 59 60 TO 89 90 AND OVER IN
INFORMATION DAYS DAYS DAYS FORE-
CLOSURE
- -----------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
PRINCIPAL BALANCE GROUP 2: 2,202,304.00 1,203,052.33 143,861.59 0.00
NUMBER OF LOANS 29 15 2 0
- -----------------------------------------------------------------------------------
</TABLE>
LOANS IN BANKRUPTCY PROCEEDINGS - GROUP 2 2
PRINCIPAL BALANCE OF LOANS IN
BANKRUPTCY PROCEEDINGS - GROUP 2 123,346.97
REO LOANS - GROUP 2 0
PRINCIPAL BALANCE OF REO LOANS - GROUP 2 0.00
BOOK VALUE OF REO PROPERTY, IF AVAILABLE: 0.00
REO PROCEEDS: 0.00
REO PROPERTY MATTERS: (SEE ATTACHMENTS, IF ANY)
OTHER FORECLOSURE INFORMATION: (SEE ATTACHMENTS, IF ANY)
Page 11
(c) COPYRIGHT 1998 Bankers Trust Company
UCFC ACCEPTANCE CORPORATION EXHIBIT 20.3
Home Equity Loan Asset-Backed Certificates
Series 1998-B1
Statement To Certificateholders
<TABLE>
- ---------------------------------------------------------------------------------------------------------------------
<CAPTION>
DISTRIBUTIONS IN DOLLARS
<S> <C> <C> <C> <C> <C> <C> <C> <C>
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- ----- -------------- ------------- ------------ ------------ ------------ -------- -------- --------------
A1 138,000,000.00 138,000,000.00 566,729.58 2,370,162.68 2,936,892.26 0.00 0.00 135,629,837.32
A2 58,000,000.00 58,000,000.00 290,241.67 0.00 290,241.67 0.00 0.00 58,000,000.00
A3 57,000,000.00 57,000,000.00 290,700.00 0.00 290,700.00 0.00 0.00 57,000,000.00
A4 20,000,000.00 20,000,000.00 103,666.67 0.00 103,666.67 0.00 0.00 20,000,000.00
A5 28,000,000.00 28,000,000.00 146,183.33 0.00 146,183.33 0.00 0.00 28,000,000.00
A6 17,000,000.00 17,000,000.00 90,595.83 0.00 90,595.83 0.00 0.00 17,000,000.00
A7 19,500,000.00 19,500,000.00 106,112.50 0.00 106,112.50 0.00 0.00 19,500,000.00
A8 37,500,000.00 37,500,000.00 193,125.00 0.00 193,125.00 0.00 0.00 37,500,000.00
R 0.00 0.00 920,119.06 0.00 920,119.06 0.00 0.00 0.00
- ---------------------------------------------------------------------------------------------------------------------
TOTALS: 375,000,000.00 375,000,000.00 2,707,473.64 2,370,162.68 5,077,636.32 0.00 0.00 372,629,837.32
=====================================================================================================================
</TABLE>
<TABLE>
- -----------------------------------------------------------------------------------------------------
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
PASS-THROUGH
PRIOR CURRENT RATES
PRINCIPAL PRINCIPAL ----------------------
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- ------ ----- ------------ -------- ----------- ---------- ---------- -------- ---------
A1 90263BGE2 1,000.000000 4.106736 17.175092 21.281828 982.824908 5.686250% 5.717500%
A2 90263BGF9 1,000.000000 5.004167 0.000000 5.004167 1,000.000000 6.005000% 6.005000%
A3 90263BGG7 1,000.000000 5.100000 0.000000 5.100000 1,000.000000 6.120000% 6.120000%
A4 90263BGH5 1,000.000000 5.183334 0.000000 5.183334 1,000.000000 6.220000% 6.220000%
A5 90263BGJ1 1,000.000000 5.220833 0.000000 5.220833 1,000.000000 6.265000% 6.265000%
A6 90263BGK8 1,000.000000 5.329166 0.000000 5.329166 1,000.000000 6.395000% 6.395000%
A7 90263BGL6 1,000.000000 5.441667 0.000000 5.441667 1,000.000000 6.530000% 6.530000%
A8 90263BGM4 1,000.000000 5.150000 0.000000 5.150000 1,000.000000 6.180000% 6.180000%
R 0.000000 2.453651 0.000000 2.453651 0.000000 0.000000% 0.000000%
- ------------------------------------------------------------------------------------------------------
</TABLE>
SELLER: UCFC Acceptance Corporation ADMINISTRATOR:
SERVICER: United Companies Lending Bankers Trust Company
Corporation 3 Park Plaza
LEAD UNDERWRITER: Prudential Securities Incorporated Irvine, CA 92714
RECORD DATE: June 30, 1998 FACTOR INFORMATION:
DISTRIBUTION DATE: July 15, 1998 (800) 735-7777
Page 12
(c) COPYRIGHT 1998 Bankers Trust Company
<PAGE>
UCFC ACCEPTANCE CORPORATION
Home Equity Loan Asset-Backed Certificates
Series 1998-B1
Statement To Certificateholders
Distribution Date: July 15, 1998
LOAN GROUP PRINCIPAL BALANCE: 335,068,746.68
TOTAL PRINCIPAL: 1,026,048.95
PREPAYMENTS: 833,081.17
NET LIQUIDATION PROCEEDS: 0.00
TOTAL INTEREST: 3,131,994.52
SUBSTITUTION AMOUNTS: 0.00
LOAN PURCHASE PRICES: 0.00
TOTAL DUE
---------
SERVICING FEES: 32,798.06
GUARANTEE FEES DUE: 851,712.98
GROUP INSURED PAYMENT RELATING TO THE CURRENT PAYMENT DATE: 0.00
PRIOR MONTH REQUIRED OVERCOLLATERALIZATION AMOUNT 18,187,500.00
REQUIRED OVERCOLLATERALIZATION AMOUNT 18,187,500.00
PRIOR MONTH OVERCOLLATERALIZATION AMOUNT 0.00
OVERCOLLATERALIZATION AMOUNT 1,344,113.73
OVERCOLLATERALIZATION INCREASE AMOUNT 1,344,113.73
WEIGHTED AVERAGE COUPON RATE 11.1825%
WEIGHTED AVERAGE REMAINING TERM 248
REALIZED LOSSES FOR THE RELATED REMITTANCE PERIOD: 0.00
CUMULATIVE REALIZED LOSSES AS OF THE
CURRENT PAYMENT DATE: 0.00
CUMULATIVE REALIZED LOSSES AS A
PERCENTAGE OF ORIGINAL LOAN GROUP BALANCE: 0.0000%
CLASS A-1 LIBOR RATE FOR THE RELATED ACCRUAL PERIOD: 5.6863%
CLASS A-1 LIBOR RATE FOR THE RELATED NEXT ACCRUAL PERIOD: 5.7175%
LIBOR INTEREST CARRYOVER INCLUDED
IN CURRENT DISTRIBUTION 0.00
LIBOR INTEREST CARRYOVER AFTER
PAYMENT DATE 0.00
DELINQUENCY ADVANCES 2,314,990.91
SERVICING ADVANCES 0.00
NUMBER OF DELINQUENT HOME EQUITY LOANS
PURCHASED BY SERVICER PURSUANT TO SEC 4.13(f): 0
AGGREGATE BALANCE OF DELINQUENT HOME EQUITY
LOANS PURCHASED BY SERVICER PURSUANT TO SEC 4.13(f): 0.00
Page 13
(c) COPYRIGHT 1998 Bankers Trust Company
<PAGE>
UCFC ACCEPTANCE CORPORATION
Home Equity Loan Asset-Backed Certificates
Series 1998-B1
Statement To Certificateholders
Distribution Date: July 15, 1998
<TABLE>
- -----------------------------------------------------------------------------------
<CAPTION>
DELINQUENT AND LOANS
FORECLOSURE LOAN 30 TO 59 60 TO 89 90 AND OVER IN
INFORMATION DAYS DAYS DAYS FORE-
CLOSURE
- -----------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
PRINCIPAL BALANCE GROUP 2: 414,032.27 46,549.83 0.00 0.00
NUMBER OF LOANS 12 1 0 0
- -----------------------------------------------------------------------------------
Note: Quantity and Principal Balance of Foreclosures and Bankruptcies
are Included in the Delinquency Figures.
</TABLE>
LOANS IN BANKRUPTCY PROCEEDINGS 2
PRINCIPAL BALANCE OF LOANS IN
BANKRUPTCY PROCEEDINGS 189,623.72
REO LOANS: 0
PRINCIPAL BALANCE OF REO LOANS 0.00
BOOK VALUE OF REO PROPERTY, IF AVAILABLE: 0.00
REO PROCEEDS: 0.00
REO PROPERTY MATTERS: (SEE ATTACHMENTS, IF ANY)
OTHER FORECLOSURE INFORMATION: (SEE ATTACHMENTS, IF ANY)
CLASS A-1 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-2 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-3 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-4 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-5 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-6 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-7 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-8 INTEREST SHORTFALL AMOUNT: 0.00
CLASS A-1 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-2 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-3 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-4 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-5 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-6 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-7 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-8 PRINCIPAL SHORTFALL AMOUNT: 0.00
CLASS A-1 CARRY-FORWARD AMOUNT: 0.00
CLASS A-2 CARRY-FORWARD AMOUNT: 0.00
CLASS A-3 CARRY-FORWARD AMOUNT: 0.00
CLASS A-4 CARRY-FORWARD AMOUNT: 0.00
CLASS A-5 CARRY-FORWARD AMOUNT: 0.00
CLASS A-6 CARRY-FORWARD AMOUNT: 0.00
CLASS A-7 CARRY-FORWARD AMOUNT: 0.00
CLASS A-8 CARRY-FORWARD AMOUNT: 0.00
Page 14
(c) COPYRIGHT 1998 Bankers Trust Company
