|
|
|
|
|
|
|
|
|
|
Previous: WFS FINANCIAL 2000-A OWNER TRUST, 8-K, 2000-10-02 |
Next: WFS FINANCIAL 2000-A OWNER TRUST, 8-K, EX-21.2, 2000-10-02 |
<PAGE> 1
WFS FINANCIAL 2000-A OWNER TRUST
Statement to Securityholders
for Master Service Report Date of August 31, 2000
for Distribution Date of September 20, 2000
Class A-1
<TABLE>
<S> <C> <C> <C>
Original Principal Balance 216,000,000.00
Per $1000
Orig Prin
Aggregate Balances: Totals Balance
Aggregate Unpaid Principal Balance as of Prior Distribution Date 116,942,701.21 541.401394
Aggregate Unpaid Principal Balance as of Current Distribution Date 20,905,870.28 96.786436
Pool Factor 0.096786
Principal Distributable Amount:
Principal Distributable Amount 96,036,830.93 444.614958
Plus: Prior Principal Carryover Shortfall 0.00 0.000000
Less: Current Principal Carryover Shortfall 0.00 0.000000
------------
Total Principal Distributable Amount 96,036,830.93 444.614958
Interest Distributable Amount:
Interest Distributable Amount 1,877,995.83 8.694425
Plus: Prior Interest Carryover Shortfall 0.00 0.000000
Less: Current Interest Carryover Shortfall 0.00 0.000000
-----------
Total Interest Distributable Amount 1,877,995.83 8.694425
Per $1000
Aggregate
Aggregate Security Related Information: Orig Prin Bal
Aggregate Scheduled Balance 1,004,905,870.28 935.183437
Servicing Fee 3,342,296.00 2.047015
Spread Account 56,426,792.98 37.909259
Net Change in Spread Account 954,666.67 n/a
Note Percentage 100.000000% n/a
</TABLE>
<PAGE> 2
WFS FINANCIAL 2000-A OWNER TRUST
Statement to Securityholders
for Master Service Report Date of August 31, 2000
for Distribution Date of September 20, 2000
Class A-2
<TABLE>
<S> <C> <C> <C>
Original Principal Balance 340,000,000.00
Per $1000
Orig prin
Aggregate Balances: Totals Balance
Aggregate Unpaid Principal Balance as of Prior Distribution Date 340,000,000.00 1000.000000
Aggregate Unpaid Principal Balance as of Current Distribution Date 340,000,000.00 1000.000000
Pool Factor 1.000000
Principal Distributable Amount:
Principal Distributable Amount 0.00 0.000000
Plus: Prior Principal Carryover Shortfall 0.00 0.000000
Less: Current Principal Carryover Shortfall 0.00 0.000000
-------
Total Principal Distributable Amount 0.00 0.000000
Interest Distributable Amount:
Interest Distributable Amount 5,877,750.00 17.287500
Plus: Prior Interest Carryover Shortfall 0.00 0.000000
Less: Current Interest Carryover Shortfall 0.00 0.000000
-------------
Total Interest Distributable Amount 5,877,750.00 17.287500
Per $1000
Aggregate
Aggregate Security Related Information: Orig Prin Bal
Aggregate Scheduled Balance 1,004,905,870.28 935.183437
Servicing Fee 3,342,296.00 2.047015
Spread Account 56,426,792.98 37.909259
Net Change in Spread Account 954,666.67 n/a
Note Percentage 100.000000% n/a
</TABLE>
<PAGE> 3
WFS FINANCIAL 2000-A OWNER TRUST
Statement to Securityholders
for Master Service Report Date of August 31, 2000
for Distribution Date of September 20, 2000
Class A-3
<TABLE>
<S> <C> <C> <C>
Original Principal Balance 365,000,000.00
Per $1000
Orig prin
Aggregate Balances: Totals Balance
Aggregate Unpaid Principal Balance as of Prior Distribution Date 365,000,000.00 1000.000000
Aggregate Unpaid Principal Balance as of Current Distribution Date 365,000,000.00 1000.000000
Pool Factor 1.000000
Principal Distributable Amount:
Principal Distributable Amount 0.00 0.000000
Plus: Prior Principal Carryover Shortfall 0.00 0.000000
Less: Current Principal Carryover Shortfall 0.00 0.000000
-------------
Total Principal Distributable Amount 0.00 0.000000
Interest Distributable Amount:
Interest Distributable Amount 6,588,250.00 18.050000
Plus: Prior Interest Carryover Shortfall 0.00 0.000000
Less: Current Interest Carryover Shortfall 0.00 0.000000
------------
Total Interest Distributable Amount 6,588,250.00 18.050000
Per $1000
Aggregate
Aggregate Security Related Information: Orig Prin Bal
Aggregate Scheduled Balance 1,004,905,870.28 935.183437
Servicing Fee 3,342,296.00 2.047015
Spread Account 56,426,792.98 37.909259
Net Change in Spread Account 954,666.67 n/a
Note Percentage 100.000000% n/a
</TABLE>
<PAGE> 4
WFS FINANCIAL 2000-A OWNER TRUST
Statement to Securityholders
for Master Service Report Date of August 31, 2000
for Distribution Date of September 20, 2000
Class A-4
<TABLE>
<S> <C> <C> <C>
Original Principal Balance 279,000,000.00
Per $1000
Orig prin
Aggregate Balances: Totals Balance
Aggregate Unpaid Principal Balance as of Prior Distribution Date 279,000,000.00 1000.000000
Aggregate Unpaid Principal Balance as of Current Distribution Date 279,000,000.00 1000.000000
Pool Factor 1.000000
Principal Distributable Amount:
Principal Distributable Amount 0.00 0.000000
Plus: Prior Principal Carryover Shortfall 0.00 0.000000
Less: Current Principal Carryover Shortfall 0.00 0.000000
------------
Total Principal Distributable Amount 0.00 0.000000
Interest Distributable Amount:
Interest Distributable Amount 5,168,475.00 18.525000
Plus: Prior Interest Carryover Shortfall 0.00 0.000000
Less: Current Interest Carryover Shortfall 0.00 0.000000
------------
Total Interest Distributable Amount 5,168,475.00 18.525000
Per $1000
Aggregate
Aggregate Security Related Information: Orig Prin Bal
Aggregate Scheduled Balance 1,004,905,870.28 935.183437
Servicing Fee 3,342,296.00 2.047015
Spread Account 56,426,792.98 37.909259
Net Change in Spread Account 954,666.67 n/a
Note Percentage 100.000000% n/a
Certificate Percentage 0.000000% n/a
</TABLE>
|
|