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): June 15, 1999
Onyx Acceptance Grantor Trust 1999-B
- ------------------------------------------------------------------------------
(Issuer with respect to Certificates)
Onyx Acceptance Financial Corporation
-------------------------------------------------------------
(Exact Name of Registrant as Specified in Its Charter)
Commission File Number
333-71045 (I.R.S. EmployerIdentification No.)
33-0639768
State or other jurisdiction of incorporation or organization
Delaware
Onyx Acceptance Financial Corporation
27051 Towne Centre Drive
Foothill Ranch 92610
949 465-3900
Item 5. Other Events
On behalf of the Onyx Acceptance Owner Trust 1999-B, (the"Trust"), a
trust created pursuant to the Trust Agreement dated as of May 1,1999 with
Onyx Acceptance Financial Corporation as registrant and seller and Bankers
Trust(Delaware) as Owner Trustee and The Chase Manhattan Bank as
Trust Agent, the registrant has caused to be filed with the Commission, the June
1999 monthly Distribution Date Statement with respect to the Trust. This
Distribution Date Statement is filed pursuant to and in accordance with a no
action request filed on August 21, 1995 with the Commission by Onyx Acceptance
Financial Corporation, originator of the Onyx Acceptance Owner Trust 1999-B
and Onyx Acceptance Corporation as servicer and the affirmative response thereto
by the Securities and Exchange Commission dated September 22, 1995. The filing
of the monthly Distribution Date Statement will occur subsequent to each monthly
distribution to the Trust's Securityholders until and unless exempted under
provisions of the Securities and Exchange Act.
Item 7. Financial Statements and Exhibits
(a) Financial Statements
None
(c) Exhibits
Exhibit No.
19.Monthly Distribution Date Statement of the Onyx Acceptance Owner
Trust 1999-B for the month of June, 1999.
<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.
Onyx Acceptance Financial Corporation
DON P. DUFFY
By:_____________________________________________________
Don P. Duffy Executive Vice President
Date: June 28, 1999
Exhibit 19
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C>
Onyx Acceptance Owner Trust 1999-B Distribution Date Statement
4.93% Class A-1 Auto Loan Backed Notes $52,000,000
5.39% Class A-2 Auto Loan Backed Notes $100,000,000
5.78% Class A-3 Auto Loan Backed Notes $105,000,000
6.02% Class A-4 Auto Loan Backed Notes $72,000,000
6.Auto Loan Backed Certificates $21,000,000 28-Jun-99
Total Securities Issued $350,000,000
Collection Period Beginning on: 05/01/99
Collection Period Ending on: 05/31/99
Distribution Date: 06/15/99
1 Original Pool Balance $350,000,000.00
2 Collection Period Beginning Pool Balance $339,947,458.47
3 Securities Balance $339,947,458.47
Net Collections for the Collection Period
4 Monthly P&I, partial prepayments & Full Prepayments in Calendar Month $12,061,731.12
5 Full Prepayments through first 5 business days of current month (Precompute only) 131,869.73
5aFull Prepayments through first 5 business days of current month (Simple interest only) 1,251,605.19
6 Full Prepayments included in Prior Collection Period (Precompute only) 131,869.73
6aFull Prepayments included in Prior Collection Period (Simple Interest only) 1,251,605.19
7 Partial Prepayments of Rule of 78's contracts deposited to PayAhead Acct 166,297.86
8 Amounts Withdrawn from PayAhead Acct & Deposited to Collection Acct 0.00
9 Yield Supplement Amount to be Deposited to Collection Account 0.00
10 Net Liquidation Proceeds on Defaulted Contracts 45,181.55
11 Net Liquidation Proceeds first 5 business days of current month 0.00
12 Net Liquidation Proceeds included in Prior Collection Period 0.00
13 Net Insurance Proceeds 0.00
14 Net Insurance Proceeds first 5 business days of current month 0.00
15 Net Insurance Proceeds included in Prior Collection Period 0.00
16 Aggregate Purchase Amount for Purchased Contracts (Repurchases) 0.00
17 Reinvestment Earnings on Funds in Collection Acct (ccma + invest) 751.37
18 Net Collections (4+5+5a-6-6a-7+8+9+10+11-12+13+14-15+16+17) $11,941,366.18
Computation of Regular Principal Distributable Amount
19 Scheduled Principal Decline (recomputed actuarial) Precompute contracts only 636,306.59
20 Principal Collected: Payments only - Simple Interest contracts 3,122,293.61
21 Principal Collected: Full Prepayments - S.I. thru month-end 4,276,500.90
22 Full Prepayments through first 5 business days of current month: Simple Interest only 1,251,605.19
23 Full Prepayments: Precompute only through month end 582,952.17
24 Full Prepayments through first 5 business days of current month: Precompute only 131,869.73
25 Defaulted Contracts (Liquidated Proceeds received) 51,013.34
26 Defaulted Contracts thru 1st 5 business days of current month 0.00
27 Defaulted Contracts (4 or more periods.Liquidated Proceeds not received) 0.00
28 Defaulted Contracts thru 1st 5 bus. days 0.00
29 Repurchased Contracts 0.00
30 Regular Principal Distributable Amount (Sum of 19 thru 29) $10,052,541.53
31 Collection Period Ending Pool Balance of underlying Contracts $329,894,916.94
32 Collection Period Ending Pool Balance as % of Original Pool Balance (31 / 1) 94.26%
33 Accelerated Principal Target Level N/A
34 Accelerated Principal Distributable Amount $0.00
Calculation of Note Interest Distributable Amount
Note Interest Accrual Period begins
Note Interest Accrual Period ends
35 Class A-1 Notes: Principal Amount at end of prior Distribution Date $41,947,458.47
36 Class A-1 Note Interest Carryover Shortfall $0.00
37 Class A-1 Note Interest Accrual over Interest Accrual Period @ $172,334.14
38 Class A-1 Note Interest Distributable Amount (36 + 37) $172,334.14
39 Class A-2 Notes: Principal Amount at end of prior Distribution Date $100,000,000.00
40 Class A-2 Note Interest Carryover Shortfall $0.00
41 Class A-2 Note Interest Accrual over Interest Accrual Period @ $464,138.89
42 Class A-2 Note Interest Distributable Amount (40 + 41) $464,138.89
43 Class A-3 Notes: Principal Amount at end of prior Distribution Date $105,000,000.00
44 Class A-3 Note Interest Carryover Shortfall $0.00
45 Class A-3 Note Interest Accrual over Interest Accrual Period @ $522,608.33
46 Class A-3 Note Interest Distributable Amount (44 + 45) $522,608.33
47 Class A-4 Notes: Principal Amount at end of prior Distribution Date $72,000,000.00
48 Class A-4 Note Interest Carryover Shortfall $0.00
49 Class A-4 Note Interest Accrual over Interest Accrual Period @ $373,240.00
50 Class A-4 Note Interest Distributable Amount (48 + 49) $373,240.00
51 Note Interest Distributable Amount - Total all Notes (38+43+46+50) $1,532,321.36
Calculation of Note Principal Distributable Amount
52 Class A-1 Note original outstanding principal amount $52,000,000.00
53 Class A-1 Note outstanding principal amount: Beginning (35) $41,947,458.47
54 Class A-1 Note Principal Carryover Shortfall (preceding Distribution Date) $0.00
55 Class A-1 Note Percentage 100%
56 Class A-1 Note Percentage multiplied by Regular Principal Distributable Amount $10,052,541.53
57 Class A-1 Note Accelerated Principal Distributable Amount $0.00
58 Class A-1 Note Principal Distributable Amount (54 + 56 + 57) $10,052,541.53
59 Class A-1 Note outstanding principal amount: Ending (53 - 58) $31,894,916.94
60 Class A-1 Note Pool Factor (59 / 52) 0.613364
61 Class A-2 Note original outstanding principal amount $100,000,000.00
62 Class A-2 Note outstanding principal amount: Beginning (39) $100,000,000.00
63 Class A-2 Note Principal Carryover Shortfall preceding Distribution Date $0.00
64 Class A-2 Note Percentage 0%
65 Class A-2 Note Percentage multiplied by Regular Principal Distributable Amount $0.00
66 Class A-2 Note Accelerated Principal Distributable Amount $0.00
67 Class A-2 Note Principal Distributable Amount (63 + 65 + 66) $0.00
68 Class A-2 Note outstanding principal amount: Ending (62 - 67) $100,000,000.00
69 Class A-2 Note Pool Factor (68 / 61) 1.000000
70 Class A-3 Note original outstanding principal amount $105,000,000.00
71 Class A-3 Note outstanding principal amount: Beginning (43) $105,000,000.00
72 Class A-3 Note Principal Carryover Shortfall for preceding Distribution Date $0.00
73 Class A-3 Note Percentage 0%
74 Class A-3 Note Percentage multiplied by Regular Principal Distributable Amount $0.00
75 Class A-3 Note Accelerated Principal Distributable Amount $0.00
76 Class A-3 Note Principal Distributable Amount (72 + 74 + 75) $0.00
77 Class A-3 Note outstanding principal amount: Ending (71 - 76) $105,000,000.00
78 Class A-3 Note Pool Factor (77 / 70) 1.000000
79 Class A-4 Note original outstanding principal amount $72,000,000.00
80 Class A-4 Note outstanding principal amount: Beginning (47) $72,000,000.00
81 Class A-4 Note Principal Carryover Shortfall for preceding Distribution Date $0.00
82 Class A-4 Note Percentage 0%
83 Class A-4 Note Percentage multiplied by Regular Principal Distributable Amount $0.00
84 Class A-4 Note Accelerated Principal Distributable Amount $0.00
85 Class A-4 Note Principal Distributable Amount (81 + 83 + 84) $0.00
86 Class A-4 Note outstanding principal amount: Ending (80 - 85) $72,000,000.00
87 Class A-4 Note Pool Factor (86 / 79) 1.000000
88 Note Principal Distributable Amount - Total all Notes $10,052,541.53
89 Note outstanding principal amount - Total all Notes: Ending $308,894,916.94
90 Accelerated Principal Distributable Amount $0.00
91 Note Distributable Amount - Total all Notes (Principal & Interest) $11,584,862.89
92 Memo: Note Principal Carryover Shortfall - Total for preceding Distribution Date $0.00
Calculation of Certificate Interest Distributable Amount
93 Certificate Interest Accrual Period begins
94 Certificate Interest Accrual Period ends
95 Certificate Balance as of immediately preceding Distribution Date $21,000,000.00
96 Certificate Interest Carryover Shortfall $0.00
97 Certificate Interest Accrual over Interest Accrual Period @ $113,925.00
98 Certificate Interest Distributable Amount (96 + 97) $113,925.00
Calculation of Certificate Principal Distributable Amount
99 Original Certificate Balance $21,000,000.00
100 Certificate Balance: Beginning (95) $21,000,000.00
101 Certificate Principal Carryover Shortfall for preceding Distribution Date $0.00
102 Certificate Percentage 0%
103 Certificate Percentage multiplied by Regular Principal Distributable Amount $0.00
104 Certificate Principal Distributable Amount (101 + 103) $0.00
105 Certificate Balance: Ending (100 - 104) $21,000,000.00
106 Certificate Pool Factor (105 / 99) 1.000000
107 Certificate Distributable Amount (Principal & Interest) (98 + 104) $113,925.00
108 Securities Balance $339,947,458.47
109 Principal Distribution Amount (88 + 104) $10,052,541.53
110 Securities Balance - Ending $329,894,916.94
Calculation of Total Distribution Amount
111 Interest Distribution Amount $1,646,246.36
112 Principal Distribution Amount $10,052,541.53
113 Total Distribution Amount (111 + 112) $11,698,787.89
NET COLLECTIONS PAYOUT ALLOCATION
114 Reinvestment Earnings on Funds in Collection Acct $751.37
115 Servicing Fee Paid this Period to Servicer $283,289.55
Note Interest Paid Calculation
116 Class A-1 Note Interest Carryover Shortfall (Beginning) (36) $0.00
117 Interest Due on Above Beginning Shortfall $0.00
118 Class A-1 Note Interest Distributable Amount (38) $172,334.14
119 Class A-1 Note Interest Paid this Period $172,334.14
120 Class A-1 Note Interest Carryover Shortfall (Ending) (118 - 119) $0.00
121 Class A-2 Note Interest Carryover Shortfall (Beginning) (40) $0.00
122 Interest Due on Above Beginning Shortfall $0.00
123 Class A-2 Note Interest Distributable Amount (42) $464,138.89
124 Class A-2 Note Interest Paid this Period $464,138.89
125 Class A-2 Note Interest Carryover Shortfall (Ending) (123 - 124) $0.00
126 Class A-3 Note Interest Carryover Shortfall (Beginning) (44) $0.00
127 Interest Due on Above Beginning Shortfall $0.00
128 Class A-3 Note Interest Distributable Amount (46) $522,608.33
129 Class A-3 Note Interest Paid this Period $522,608.33
130 Class A-3 Note Interest Carryover Shortfall (Ending) (128 - 129) $0.00
131 Class A-4 Note Interest Carryover Shortfall (Beginning) (48) $0.00
132 Interest Due on Above Beginning Shortfall $0.00
133 Class A-4 Note Interest Distributable Amount (50) $373,240.00
134 Class A-4 Note Interest Paid this Period $373,240.00
135 Class A-4 Note Interest Carryover Shortfall (Ending) (133 - 134) $0.00
136 Note Interest Carryover Shortfall (Beginning) (116 + 121 + 126 + 131) $0.00
137 Interest Due on Above Beginning Shortfall (117 + 122 + 127 + 132) $0.00
138 Note Interest Distributable Amount (51) $1,532,321.36
139 Note Interest Paid this Period (119 + 124 + 129 + 134) $1,532,321.36
140 Note Interest Carryover Shortfall (Ending) (120 + 125 + 130 + 135) $0.00
Certificate Interest Paid Calculation
141 Certificate Interest Carryover Shortfall (Beginning) (96) $0.00
142 Interest Due on Above Beginning Shortfall $0.00
143 Certificate Interest Distributable Amount (98) $113,925.00
144 Certificate Interest Paid this Period $113,925.00
145 Certificate Interest Carryover Shortfall (Ending) (143 - 144) $0.00
Note Principal Paid Calculation
146 Class A-1 Note Principal Carryover Shortfall (Beginning) (54) $0.00
147 Class A-1 Note Principal Distributable Amount (58) $10,052,541.53
148 Class A-1 Note Principal Paid this Period $10,011,078.90
149 Class A-1 Note Principal Carryover Shortfall (Ending) (147 - 148) $41,462.63
150 Class A-2 Note Principal Carryover Shortfall (Beginning) (63) $0.00
151 Class A-2 Note Principal Distributable Amount (67) $0.00
152 Class A-2 Note Principal Paid this Period $0.00
153 Class A-2 Note Principal Carryover Shortfall (Ending) (151 - 152) $0.00
154 Class A-3 Note Principal Carryover Shortfall (Beginning) (72) $0.00
155 Class A-3 Note Principal Distributable Amount (76) $0.00
156 Class A-3 Note Principal Paid this Period $0.00
157 Class A-3 Note Principal Carryover Shortfall (Ending) (155-156) $0.00
158 Class A-4 Note Principal Carryover Shortfall (Beginning) (81) $0.00
159 Class A-4 Note Principal Distributable Amount (85) $0.00
160 Class A-4 Note Principal Paid this Period $0.00
161 Class A-4 Note Principal Carryover Shortfall (Ending) (159 - 160) $0.00
162 Note Principal Carryover Shortfall (Beginning) (146 + 150 + 154 + 158) $0.00
163 Note Principal Distributable Amount (88) $10,052,541.53
164 Note Principal Paid this Period (148 + 152 + 156 + 160) $10,011,078.90
165 Note Principal Carryover Shortfall (Ending) (149 + 153 + 157 + 161) $41,462.63
Certificate Principal Paid Calculation
166 Certificate Principal Carryover Shortfall (Beginning) (101) $0.00
167 Certificate Principal Distributable Amount (104) $0.00
168 Certificate Principal Paid this Period $0.00
169 Certificate Principal Carryover Shortfall (Ending) (167 - 168) $0.00
Summary of Distributions Paid from Net Collections this Period
170 Reinvestment Earnings on Funds in Collection Account Payable to Servicer (17) $751.37
171 Servicing Fee Payable to Servicer (1.0% / 12 x Beginning Pool Balance) (115) $283,289.55
172 Note Interest Distributable Amount Paid this Period (139) 1,532,321.36
173 Certificate Interest Distributable Amount Paid this Period (144) 113,925.00
174 Note Principal Distributable Amount Paid this Period (164) $10,011,078.90
175 Certificate Principal Distributable Amount Paid this Period (168) $0.00
176 Surety Fee Payable to Insurer 45,326.33
177 Reinsurance Fee Payable to Insurer 14,583.33
178 Total Distributions from Collection Account $12,001,275.84
179 Total Excess Spread Available for Deposit to Spread Account ($59,909.66)
SPREAD ACCOUNT RECONCILIATION
180 Initial Deposit $0.00
181 Deposits to Spread Account Prior Collection Periods $1,433,468.76
182 Deposit to Spread Account this Collection Period (179) ($59,909.66)
183 Reinvestment Earnings on Funds in Spread Acct this Collection Period $0.00
184 Draws from Spread Account Prior Periods $0.00
185 Spread Account Balance $1,373,559.10
186 Required Spread Account Balance $9,494,745.85
187 Draws from Spread Account this Collection Period $0.00
188 Spread Account Balance net of Draws this Collection Period $1,373,559.10
Delinquency Statistics
189 Number of Accts Delinquent 30 - 59 Days 198
190 Number of Accts Delinquent 60 - 89 Days 2
191 Number of Accts Deliquent 90 Days and Over 0
192 Total Number of Delinquent Accounts 30 Days + 200
193 Aggregate Net Outstanding Balance of Delinquent Loans 30-59 days $2,245,990
194 Aggregate Net Outstanding Balance of Delinquent Loans 60 - 89 days $13,891
195 Aggregate Net Outstanding Balance of Delinquent Loans 90 days + $0
196 Total Aggregate Net Outstanding Balance of Delinquent Loans $2,259,881
197 Policy Claim Amount $59,909.66
198 Deposit Coverage Amount (Reinsurance) $7,000,000.00
Repossession Statistics
199 Number of Accounts in Repo Inventory - Beginning 0
200 Number of Accounts Repossessed During Collection Period 6
201 Number of Repo'd Accounts Sold or Reinstated During Collection Period 0
202 Number of Accounts in Repo Inventory - Ending 6
203 Aggregate Net Outstanding Balance of Accounts in Repo Inventory - Begin $76,111.65
204 Aggregate Net Outstanding Balance of Accounts Repossessed 76,111.65
205 Aggregate Net Outstanding Balance of Repo Accounts Sold or Reinstated 0.00
206 Aggregate Net Outstanding Balance of Accounts in Repo Inventory - End $152,223.30
Accounts Outstanding Statistics
207 Original Accounts Outstanding 29,080
208 Remaining Number of Accounts Outstanding @ End of Collection Period 28,644
Calculation of Net Yield
209 Interest Collected on Contracts 1,893,905.07
210 Interest Collected on Contracts - Prior Collection Period 3,277,379.99
211 Interest Collected on Contracts - Two Collection Periods Ago 0.00
212 Liquidated Contract Balances (less Liquidation proceeds) 5,831.79
213 Liquidated Contract Balances - Prior Collection Period 5,831.79
214 Liquidated Contract Balances - Two Collection Periods Ago 0.00
215 Interest Paid to Securityholders (111) 1,646,246.36
216 Interest Paid to Securityholders - Prior Collection Period 1,483,121.11
217 Interest Paid to Securityholders - Two Collection Periods Ago 0.00
218 Servicing Fees Paid to Servicer (171) $283,289.55
219 Servicing Fees Paid to Servicer - Prior Collection Period $291,666.67
220 Servicing Fees Paid to Servicer - Two Collection Periods Ago $0.00
221 Ending Pool Balance (31) $329,894,916.94
222 Ending Pool Balance - Prior Collection Period $339,947,458.47
223 Ending Pool Balance - Two Collection Periods Ago $0.00
224 Net Yield 2.61%
A.P.R. Statistics
225 Dollar Weighted A.P.R. of Contracts @ Cutoff Date 14.65%
226 Dollar Weighted A.P.R. of Remaining Contracts in Trust - End 14.67%
Credit Loss Statistics
227 Gross Credit Losses during Collection Period $51,013.34
228 Recoveries during Collection Period 45,181.55
229 Net Credit Losses during Collection Period $5,831.79
230 Cumulative Net Credit Losses $11,663.58
231 Cumulative Net Credit Losses as % of Original 0.00%
232 Memo: Cram Down Losses $0.00
233 Remaining Weighted Average Maturity (Months) 55.5
I certify that the computations reflected above for the collection period ended are accurate and
have been prepared in accordance with the Sales and Servicing Agreement dated May 1, 1999.
By : ______________________________________ Date: _______________
Name: Don Duffy
</TABLE>
