8-K 1 a8k2003a.txt 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): December 31, 2003 Onyx Acceptance Grantor Trust 2003-A ------------------------------------------------------------------------------ (Issuer with respect to Certificates) Onyx Acceptance Financial Corporation ------------------------------------------------------------- (Exact Name of Registrant as Specified in Its Charter) Commission File Number 333-51636 (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 2003-A, (the"Trust"), a trust created pursuant to the Trust Agreement dated as of January 1, 2003 with Onyx Acceptance Financial Corporation as registrant and seller and The Bank of New York (Delaware) as Owner Trustee and JP Morgan Chase Bank as Trust Agent, the registrant has caused to be filed with the Commission, the December 2003 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 2003-A 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 2003-A for the month of December 2003. 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 /s/ DON P. DUFFY By:_____________________________________________________ Don P. Duffy Executive Vice President Exhibit 19

Onyx Acceptance Owner Trust 2003_A 1.36% Class A-1 Auto Loan Backed Notes CUSIP 68338SDL9 $79,000,000 1.64% Class A-2 Auto Loan Backed Notes CUSIP 68338SDM7 $97,000,000 2.23% Class A-3 Auto Loan Backed Notes CUSIP 68338SDN5 $107,000,000 3.04% Class A-4 Auto Loan Backed Notes CUSIP 68338SDP0 $117,000,000 N/A Class B Auto Loan Backed Notes $0 30-Aug-00 Total Securities Issued $400,000,000 Collection Period Beginning on: 1012/01/03 Collection Period Ending on: 1012/31/03 Distribution Date: 1101/1715/0304 1 Original Pool Balance of underlying Contracts $400,000,000.00 1a Subsequent Contracts $103,997,934.11 1b Original Prefunded Amount $172,576,007.00 2 Collection Period Beginning Pool Balance of underlying Contracts $~~300~~278,~~939~~142,~~787~~511.7753 3 Securities Balance : Beginning $~~300~~278,~~939~~142,~~786~~510.8157 Net Collections for the Collection Period 4 Monthly P&I, partial prepayments & Full Prepayments in Calendar Month $1312,~~889~~204,~~385~~842.1927 5 Full Prepayments through first 5 business days of current month (Precompute only) 216,~~930~~032.4709 5a Full Prepayments through first 5 business days of current month (Simple interest only)~~990~~919,~~651~~547.7010 6 Full Prepayments included in Prior Collection Period (Precompute only) 028,018.0063 6a Full Prepayments included in Prior Collection Period (Simple Interest only) ~~536~~1,~~842~~020,009.3564 7 Partial Prepayments of Rule of 78's contracts deposited to PayAhead Acct ~~17,243~~0.7700 8 Amounts Withdrawn from PayAhead Acct & Deposited to Collection Acct 0346.0097 9 Capitalized Interest Amount 0.00 10 Net Liquidation Proceeds on Defaulted Contracts ~~347~~221,~~979~~204.0166 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) ~~13,433~~0.3400 17 Reinvestment earnings on Funds in Collection Acct (ccma acct #012958) 98,~~312~~926.3175 17a Prepayment Amount (Final Funding Period Distribution Date only) (236) 0.00 17b Investment earnings on funds in Prefunding Account 0.00 18 Net Collections $1412,~~699~~322,~~605~~871.9057 Computation of Regular Principal Distributable Amount 19 Scheduled Principal Decline (recomputed actuarial) Precompute contracts only ~~119~~115,~~304~~145.2778 20 Principal Collected: Payments only - Simple Interest contracts 54,~~217~~988,~~969~~638.6426 21 Principal Collected: Full Prepayments - S.I. thru month-end 53,~~381~~662,~~575~~669.7285 22 Full Prepayments through first 5 business days of current month: Simple Interest only ~~990~~919,~~651~~547.7010 23 Full Prepayments: Precompute only thru month end ~~120~~101,~~801~~991.5770 24 Full Prepayments through first 5 business days of current month: Precompute only 216,~~930~~032.4709 25 Defaulted Contracts (Liquidated Proceeds received) ~~619~~442,~~965~~249.5327 26 Defaulted Contracts thru 1st 5 business days of current month ~~13,043~~0.00 27 Defaulted Contracts (4 or more periods.) 0.00 28 Defaulted Contracts (4 or more periods.Liquidated Proceeds not received) 0.00 29 Repurchased Contracts ~~13,433~~0.3400 30 Regular Principal Distributable Amount (Sum of 19 thru 29) $1210,~~479~~246,~~675~~274.2405 30a Subsequent Contracts sold to Trust during related Collection Period $0.00 30b Prefunded Contracts sold to Trust during related Collection Period $0.00 31 Collection Period Ending Pool Balance of underlying Contracts $~~288~~267,~~460~~896,~~112~~237.5348 32 Collection Period Ending Pool Balance as a percent of Original Pool Balance 7266.1297% 33 Accelerated Principal Target Level N/A 34 Accelerated Principal Distributable Amount $0.00 Calculation of Class A Note Interest Distributable Amount Class A Note Interest Accrual Period begins Class A Note Interest Accrual Period ends 35 Class A-1 Notes: Outstanding Principal Amount $0.00 36 Class A-1 Note Interest Carryover Shortfall $0.00 37 Class A-1 Note Interest Accrual over Interest Accrual Period $0.00 38 Class A-1 Note Interest Distributable Amount (36 + 37) $0.00 39 Class A-2 Notes: Outstanding Principal Amount $7654,~~939~~142,~~786~~510.8157 40 Class A-2 Note Interest Carryover Shortfall $0.00 41 Class A-2 Note Interest Accrual over Interest Accrual Period $~~105~~73,~~151~~994.0476 42 Class A-2 Note Interest Distributable Amount (40 + 41) $~~105~~73,~~151~~994.0476 43 Class A-3 Notes: Outstanding Principal Amount $107,000,000.00 44 Class A-3 Note Interest Carryover Shortfall $0.00 45 Class A-3 Note Interest Accrual over Interest Accrual Period $198,841.67 46 Class A-3 Note Interest Distributable Amount (44 + 45) $198,841.67 47 Class A-4 Notes: Outstanding Principal Amount $117,000,000.00 48 Class A-4 Note Interest Carryover Shortfall $0.00 49 Class A-4 Note Interest Accrual over Interest Accrual Period $296,400.00 50 Class A-4 Note Interest Distributable Amount (48 + 49) $296,400.00 51 Class A Note Interest Distributable Amount $~~600~~569,~~392~~236.7143 Calculation of Class A Note Principal Distributable Amount 52 Class A-1 Note original outstanding principal amount $79,000,000.00 53 Class A-1 Note outstanding principal amount: Beginning (35) $0.00 54 Class A-1 Note Principal Carryover Shortfall $0.00 55 Class A-1 Note Percentage 0% 56 Class A-1 Note Percentage multiplied by Regular Principal Distributable Amount $0.00 57 Class A-1 Note Accelerated Principal Distributable Amount $0.00 58 Class A-1 Note Principal Distributable Amount (54 + 56 + 57) $0.00 59 Class A-1 Note outstanding principal amount: Ending (53 - 58) $0.00 60 Class A-1 Note Pool Factor (59 / 52) 0.000000 61 Class A-2 Note original outstanding principal amount $97,000,000.00 62 Class A-2 Note outstanding principal amount: Beginning (39) $7654,~~939~~142,~~786~~510.8157 63 Class A-2 Note Principal Carryover Shortfall $0.00 64 Class A-2 Note Percentage 100% 65 Class A-2 Note Percentage multiplied by Regular Principal Distributable Amount $1210,~~479~~246,~~675~~274.2405 66 Class A-2 Note Accelerated Principal Distributable Amount $0.00 67 Class A-2 Note Principal Distributable Amount (63 + 65 + 66) $1210,~~479~~246,~~675~~274.2405 68 Class A-2 Note outstanding principal amount: Ending (62 - 67) $6443,~~460~~896,~~111~~236.5752 69 Class A-2 Note Pool Factor (68 / 61) 0.~~664537~~452539 70 Class A-3 Note original outstanding principal amount $107,000,000.00 71 Class A-3 Note outstanding principal amount: Beginning (43) $107,000,000.00 72 Class A-3 Note Principal Carryover Shortfall $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) $107,000,000.00 78 Class A-3 Note Pool Factor (77 / 70) 1.000000 79 Class A-4 Note original outstanding principal amount $117,000,000.00 80 Class A-4 Note outstanding principal amount: Beginning (47) $117,000,000.00 81 Class A-4 Note Principal Carryover Shortfall $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) $117,000,000.00 87 Class A-4 Note Pool Factor (86 / 79) 1.000000 88 Class A Note Principal Distributable Amount - Total all Class A Notes $1210,~~479~~246,~~675~~274.2405 89 Class A Note outstanding principal amount - Total all Class A Notes: Ending $~~288~~267,~~460~~896,~~111~~236.5752 90 Accelerated Principal Distributable Amount $0.00 91 Class A Note Distributable Amount - Total all Class A Notes $1310,~~080~~815,~~067~~510.9548 92 Memo: Class A Note Principal Carryover Shortfall $0.00 Calculation of Class B Note Interest Distributable Amount 93 Class B Note Interest Accrual Period begins 94 Class B Note Interest Accrual Period ends 95 Class B Note Balance as of immediately preceding Distribution Date $0.00 96 Class B Note Interest Carryover Shortfall $0.00 97 Class B Note Interest Accrual over Interest Accrual Period @ $0.00 98 Class B Note Interest Distributable Amount (96 + 97) $0.00 Calculation of Class B Note Principal Distributable Amount 99 Original Class B Note Balance $0.00 100 Class B Note Balance: Beginning (95) $0.00 101 Class B Note Principal Carryover Shortfall $0.00 102 Class B Note Percentage 0% 103 Class B Note Percentage multiplied by Regular Principal Distributable Amount $0.00 104 Class B Note Principal Distributable Amount (101 + 103) $0.00 105 Class B Note Balance: Ending (100 - 104) $0.00 106 Class B Note Pool Factor (105 / 99) 0.000000 107 Class B Note Distributable Amount (Principal & Interest) (98 + 104) $0.00 108 Securities Balance - Beginning $~~300~~278,~~939~~142,~~786~~510.8157 109 Principal Distribution Amount $1210,~~479~~246,~~675~~274.2405 110 Securities Balance - Ending $~~288~~267,~~460~~896,~~111~~236.5752 Calculation of Total Distribution Amount 111 Interest Distribution Amount $~~600~~569,~~392~~236.7143 112 Principal Distribution Amount $1210,~~479~~246,~~675~~274.2405 113 Total Distribution Amount $1310,~~080~~815,~~067~~510.9548 NET COLLECTIONS PAYOUT ALLOCATION OF TOTAL DISTRIBUTION AMOUNT 114 Reinvestment Earnings on Funds in Collection Acct $98,~~312~~926.3175 115 Servicing Fee Paid this Period to Servicer $~~250~~231,~~783~~785.1643 Note Interest Paid Calculation 116 Class A-1 Note Interest Carryover Shortfall (Beginning) $0.00 117 Interest Due on Above Beginning Shortfall $0.00 118 Class A-1 Note Interest Distributable Amount $0.00 119 Class A-1 Note Interest Paid this Period $0.00 120 Class A-1 Note Interest Carryover Shortfall (Ending) $0.00 121 Class A-2 Note Interest Carryover Shortfall (Beginning) $0.00 122 Interest Due on Above Beginning Shortfall $0.00 123 Class A-2 Note Interest Distributable Amount $~~105~~73,~~151~~994.0476 124 Class A-2 Note Interest Paid this Period $~~105~~73,~~151~~994.0476 125 Class A-2 Note Interest Carryover Shortfall (Ending) $0.00 126 Class A-3 Note Interest Carryover Shortfall (Beginning) $0.00 127 Interest Due on Above Beginning Shortfall $0.00 128 Class A-3 Note Interest Distributable Amount $198,841.67 129 Class A-3 Note Interest Paid this Period $198,841.67 130 Class A-3 Note Interest Carryover Shortfall (Ending) $0.00 131 Class A-4 Note Interest Carryover Shortfall (Beginning) $0.00 132 Interest Due on Above Beginning Shortfall $0.00 133 Class A-4 Note Interest Distributable Amount $296,400.00 134 Class A-4 Note Interest Paid this Period $296,400.00 135 Class A-4 Note Interest Carryover Shortfall (Ending) $0.00 136 Class A Note Interest Carryover Shortfall (Beginning) $0.00 137 Interest Due on Above Beginning Shortfall $0.00 138 Class A Note Interest Distributable Amount $~~600~~569,~~392~~236.7143 139 Class A Note Interest Paid this Period $~~600~~569,~~392~~236.7143 140 Class A Note Interest Carryover Shortfall (Ending) $0.00 Class B Note Interest Paid Calculation 141 Class B Note Interest Carryover Shortfall (Beginning) $0.00 142 Interest Due on Above Beginning Shortfall $0.00 143 Class B Note Interest Distributable Amount $0.00 144 Class B Note Interest Paid this Period $0.00 145 Class B Note Interest Carryover Shortfall (Ending) $0.00 Class A Note Principal Paid Calculation 146 Class A-1 Note Principal Carryover Shortfall (Beginning) $0.00 147 Class A-1 Note Principal Distributable Amount $0.00 148 Class A-1 Note Principal Paid this Period $0.00 149 Class A-1 Note Principal Carryover Shortfall (Ending) $0.00 150 Class A-2 Note Principal Carryover Shortfall (Beginning) $0.00 151 Class A-2 Note Principal Distributable Amount $1210,~~479~~246,~~675~~274.2405 152 Class A-2 Note Principal Paid this Period $1210,~~479~~246,~~675~~274.2405 153 Class A-2 Note Principal Carryover Shortfall (Ending) $0.00 154 Class A-3 Note Principal Carryover Shortfall (Beginning) $0.00 155 Class A-3 Note Principal Distributable Amount $0.00 156 Class A-3 Note Principal Paid this Period $0.00 157 Class A-3 Note Principal Carryover Shortfall (Ending) $0.00 158 Class A-4 Note Principal Carryover Shortfall (Beginning) $0.00 159 Class A-4 Note Principal Distributable Amount $0.00 160 Class A-4 Note Principal Paid this Period $0.00 161 Class A-4 Note Principal Carryover Shortfall (Ending) $0.00 162 Class A Note Principal Carryover Shortfall (Beginning) $0.00 163 Class A Note Principal Distributable Amount $1210,~~479~~246,~~675~~274.2405 164 Class A Note Principal Paid this Period $1210,~~479~~246,~~675~~274.2405 165 Class A Note Principal Carryover Shortfall (Ending) $0.00 Class B Note Principal Paid Calculation 166 Class B Note Principal Carryover Shortfall (Beginning) $0.00 167 Class B Note Principal Distributable Amount $0.00 168 Class B Note Principal Paid this Period $0.00 169 Class B Note Principal Carryover Shortfall (Ending) $0.00 Summary of Distributions Paid from Net Collections this Period 170 Reinvestment Earnings on Funds in Collection Account Payable to Servicer $98,~~312~~926.3175 171 Servicing Fee Payable to Servicer (1.0% / 12 x Beginning Pool Balance) $~~250~~231,~~783~~785.1643 172 Class A Note Interest Distributable Amount Paid this Period ~~600~~569,~~392~~236.7143 173 Class B Note Interest Distributable Amount Paid this Period 0.00 174 Class A Note Principal Distributable Amount Paid this Period $1210,~~479~~246,~~675~~274.2405 175 Class B Note Principal Distributable Amount Paid this Period $0.00 176 Surety Fee Payable to Insurer 4135,~~379~~926.2274 177 Reinsurance Fee Payable to Insurer 2217,~~609~~803.0942 178 Total Distributions from Collection Account $1311,~~404~~109,~~151~~952.7382 179 Total Excess Spread Available for Deposit to Spread Account $1,~~295~~212,~~454~~918.1775 SPREAD ACCOUNT RECONCILIATION 180 Initial Deposit $0.00 181 Deposits to Spread Account Prior Collection Periods $1416,~~265~~626,~~867~~232.0012 182 Deposit to Spread Account this Collection Period $1,~~295~~212,~~454~~918.1775 183 Reinvestment Earnings on Funds in Spread Acct $65,~~011~~753.5173 184 Draws from Spread Account Prior Periods $68,~~265~~626,~~867~~232.0012 185 Spread Account Balance $9,~~301~~218,~~465~~672.6848 186 Required Spread Account Balance $8,000,000.00 186a Required Spread Account Cash Balance $8,000,000.00 187 Draws from Spread Account this Collection Period $1,~~301~~218,~~465~~672.6848 188 Spread Account Balance net of Draws this Collection Period $8,000,000.00 Delinquency Statistics 189 Number of Accts Delinquent 30 - 59 Days ~~132~~181 190 Number of Accts Delinquent 60 - 89 Days 5670 191 Number of Accts Deliquent 90 Days and Over ~~100~~117 192 Total Number of Delinquent Accounts 30 Days and Over ~~288~~368 193 Aggregate Net Outstanding Balance of Delinquent Loans 30-59 days $1,~~516~~916,~~917~~943 194 Aggregate Net Outstanding Balance of Delinquent Loans 60 - 89 days $~~671~~831,~~408~~005 195 Aggregate Net Outstanding Balance of Delinquent Loans 90 days and over $1,~~209~~334,~~395~~368 196 Total Aggregate Net Outstanding Balance of Delinquent Loans $34,~~397~~082,~~719~~317 197 Policy Claim Amount $0.00 198 Deposit Coverage Amount (Reinsurance) $65,~~423~~394,~~005~~811.5883 Memo: Deposit Coverage Amount + Spread Account Cash Balance $1413,~~423~~394,~~005~~811.5883 Repossession Statistics 199 Number of Accounts in Repo Inventory @ Beginning of Collection Period 6777 200 Number of Accounts Repossessed During Collection Period 46 201 Number of Repo'd Accounts Sold or Reinstated During Collection Period 4533 202 Number of Accounts in Repo Inventory @ End of Collection Period 6890 203 Net Outstanding Balance of Accounts in Repo Inventory @ Beginning of Collection Perio$~~836~~989,~~702~~596.5866 204 Net Outstanding Balance of Accounts Repossessed During Month ~~630~~617,~~025~~356.8569 205 Net Outstanding Balance of Repo Accounts Sold or Reinstated During Month ~~616~~448,~~250~~271.1765 206 Net Outstanding Balance of Accounts in Repo Inventory @ End of Collection Period $~~850~~1,~~478~~158,681.2670 Accounts Outstanding Statistics 207 Original Accounts Outstanding - Initial + Subsequent 15,003 207a Original Accounts Outstanding - Prefunded as of End of Collection Period 11,602 208 Remaining Number of Accounts Outstanding @ End of Collection Period 2120,~~827~~924 Calculation of Net Yield 209 Interest Collected on Contracts 2,~~495~~288,~~647~~715.8738 210 Interest Collected on Contracts - Prior Collection Period 2,~~485~~241,~~495~~381.9960 211 Interest Collected on Contracts - Two Collection Periods Ago 2,~~722~~495,~~000~~647.1087 212 Liquidated Contract Balances (less Liquidation proceeds) ~~285~~221,~~029~~044.5261 213 Liquidated Contract Balances (less Liquidation proceeds) - Prior Collection Period ~~255~~313,~~110~~069.0109 214 Liquidated Contract Balances (less Liquidation proceeds) - Two Collection Periods Ago ~~240~~285,~~420~~029.1052 215 Interest Paid to Securityholders (111) ~~600~~569,~~392~~236.7143 216 Interest Paid to Securityholders - Prior Collection Period ~~615~~583,~~440~~337.7016 217 Interest Paid to Securityholders - Two Collection Periods Ago ~~631~~600,~~015~~392.7671 218 Servicing Fees Paid to Servicer (171) $~~250~~231,~~783~~785.1643 219 Servicing Fees Paid to Servicer - Prior Collection Period $~~259~~240,~~958~~383.7643 220 Servicing Fees Paid to Servicer - Two Collection Periods Ago $~~269~~250,~~782~~783.3216 221 Ending Pool Balance (31) $~~288~~267,~~460~~896,~~112~~237.5348 222 Ending Pool Balance - Prior Collection Period $~~300~~278,~~939~~142,~~787~~511.7753 223 Ending Pool Balance - Two Collection Periods Ago $~~311~~288,~~950~~460,~~510~~112.6253 224 Net Yield 5.7236% A.P.R. Statistics 225 Original Dollar Weighted A.P.R. of Initial + Subsequent Contracts only 9.82% 225a Original Dollar Weighted A.P.R. of Prefunded Contracts only N/A 226 Dollar Weighted A.P.R. of Remaining Contracts in Trust as of End of Collection Period 9.83% Credit Loss Statistics 227 Gross Credit Losses during Collection Period (25 + 26 + 27 + 28)) $~~633~~442,~~008~~249.5327 228 Recoveries during Collection Period (10+11-12) ~~347~~221,~~979~~204.0166 229 Net Credit Losses during Collection Period (227 - 228) $~~285~~221,~~029~~044.5261 230 Cumulative Net Credit Losses $1,~~235~~770,~~934~~048.6434 231 Cumulative Net Credit Losses as a Percent of Original Certificate Balance (230 / 1) 0.3144% 232 Memo: Cram Down Losses 12.8020% $6066,~~549~~319.0289 233 Remaining Weighted Average Maturity (Months) 5149.68 Calculation of Remaining Prefunded Amount 234 Prefunded Amount at Beginning of Collection Period $0.00 235 Prefunded Contracts sold to Trust during related Collection Period (30b) $0.00 236 Prepayment Amount Released to Collection Account to be Paid to A1 Noteholders $0.00 237 Remaining Prefunded Amount (234-235-236) $0.00 Calculation of Capitalized Interest Amount 238 Class A&B Note Interest Distributable Amt allocable to Prefunded Acct balance $0.00 239 Portions of Insurance Premium allocable to Prefunded Acct balance $0.00 240 Earnings on investment of funds in Prefunding Account $0.00 241 Capitalized Interest Amount to be withdrawn from Capitalized Interest Acct $0.00 Calculation of Maximum Capitalized Interest Amount 242 Portions of Class A&B Note Interest Distributable Amt allocable to Prefunded Acct balance $0.00 243 Insurance Premium allocable to Prefunded Acct balance $0.00 244 Earnings on Prefunded Amount at Beginning of Collection Period @ 2.5% thru Nov 15 $0.00 245 Maximum Capitalized Interest Amount $0.00 Calculation of Capitalized Interest Account Balance 246 Initial Capitalized Interest Amount $604,889.69 247 Withdrawals from Capitalized Interest Account in Current Collection Period (241 + 254) $0.00 248 Withdrawals and Releases from Capitalized Interest in Prior Collection Periods (241) $605,905.90 249 Earnings on Capitalized Interest Account this Collection Period $0.00 250 Earnings on Capitalized Interest Account in Prior Collection Periods $1,016.21 251 Capitalized Interest Account Balance (246-247-248+249+250) $0.00 Calculation of Additional Funds to be Released from Capitalized Interest Account 252 Capitalized Interest Account Balance (251) $0.00 253 Maximum Capitalized Interest Amount (245) $0.00 254 Release to Seller (if 252-253 > 0 only) $0.00 255 Number of extensions granted in Collection period ~~235~~299.00 256 Principal balance of contracts extended in Collection period 34,~~182~~195,~~169~~629.3456 Collection Acct Reconciliation Beginning Bank balance 109,~~509~~434,~~988~~360.8372 Monthly P&I, partial prepayments & Full Prepayments in Calendar Month 1312,~~889~~204,~~385~~842.1927 Net Liquidation Proceeds deposited to Collection acct in Calendar Month ~~347~~221,~~979~~204.0166 Deficiency balance recoveries (net in transit) ~~(12~~8,~~099~~313.~~94)~~64 Net transfers from/(to) Payahead acct/Cap Int/Prefund Acct acct prior period ~~(17~~24,~~881~~006.~~19)~~42 Collection Account investment earnings collected in current month 98,~~312~~926.3175 Transfers from Collection Acct to Spread Account prior period (1312,~~248~~254,~~860~~840.5461) Net Deposits in Transit ~~490~~430,~~550~~952.5479 Ending Bank balance 1110,~~968~~077,~~374~~766.2164

Filing Compare · ONYX ACCEPTANCE OWNER TRUST 2003-A