EX-21.2 3 v68251ex21-2.txt EXHIBIT 21.2 1 WFS FINANCIAL 2000-A OWNER TRUST Distribution Date Statement for Master Service Report Date of November 30, 2000 for Distribution Date of December 20, 2000 COLLECTIONS DOLLARS Payments received 122,636,609.97 Plus: Servicer Advances 673,977.96 Reimbursement of holds 479,970.75 -------------------- 1,153,948.71 Less: Reimbursement Advances Funds deposited in Holds Account (515,619.25) (628,091.39) -------------------- (1,143,710.64) ------------------- Total Funds Available for Distribution 122,646,848.04 =================== DISTRIBUTIONS Servicing Fee 3,041,275.00 Trustee and Other Fees 922,379.59 Other Miscellaneous Payments 0.00 -------------------- Total Fee Distribution 3,963,654.59 Note Interest Distribution Amount - Class A-1 332,080.46 Note Interest Distribution Amount - Class A-2 5,877,750.00 Note Interest Distribution Amount - Class A-3 6,588,250.00 Note Interest Distribution Amount - Class A-4 5,168,475.00 ------------------------- Total Class A interest Distribution 17,966,555.46 Note Principal Distribution Amount - Class A-1 20,905,870.28 Note Principal Distribution Amount - Class A-2 73,226,451.91 Note Principal Distribution Amount - Class A-3 0.00 Note Principal Distribution Amount - Class A-4 0.00 ------------------------- Total Class A Principal Distribution 94,132,322.19 -------------------- Total Class A Principal and Interest Distribution 112,098,877.65 Spread Account Deposit 6,584,315.80 ------------------- Total Distributions 122,646,848.04 ===================

2 WFS FINANCIAL 2000-A OWNER TRUST Distribution Date Statement for Master Service Report Date of November 30, 2000 for Distribution Date of December 20, 2000 PORTFOLIO DATA: # of loans Beginning Security Balance 75,881 1,004,905,870.28 Less: Scheduled Principal Balance 0 (41,175,614.42) Full Prepayments (3,805) (36,433,761.09) Partial Prepayments 0 0.00 Liquidations (1,250) (16,522,946.68) ------------------- (94,132,322.19) --------------------- Ending Security Balance 70,826 910,773,548.09 ===================== OTHER RELATED INFORMATION: Spread Account: Beginning Balance 56,426,792.98 Deposits 6,584,315.80 Reductions 0.00 ------------------- Ending Balance 63,011,108.78 ===================== Beginning Initial Deposit Repayment 48,000,000.00 Repayments 0.00 ------------------- Ending Initial Deposit Repayment 48,000,000.00 ===================== Modified Accounts: Principal Balance 0.00% 0.00 Scheduled Balance 0.00% 0.00 Servicer Advances Beginning Unreimbursed Advances: 713,641.16 New Advances 673,977.96 Advances Reimbursed (515,619.25) ------------------- Ending Unreimbursed Advances: 871,999.87 Holding Account: Beginning Balance 1,008,669.29 Funds Deposited 628,091.39 Withdrawal to Collection Account (479,970.75) ------------------- Ending Balance 1,156,789.93 Net Charge-Off Data: # of loans Charge-Offs 2,889 16,117,759.09 Recoveries (1,647) (2,858,492.24) ------------------- Net Charge-Offs 1,242 13,259,266.85 Delinquencies ( P&I): # of loans 30-59 Days 1,593 19,584,330.52 60-89 Days 455 5,105,797.13 90-119 Days 199 2,221,956.40 120 days and over 5 58,408.26 Repossessions 113 786,635.62 Contracts Repurchased (pursuant to Sect. 3.02, 4.07, or 9.01 of the Sale and Servicing Agreement) 0 0.00 Charge-Off Percentage 4.26% Delinquency Percentage 0.88% WAC 14.6121% WAM 53.029

3 WFS FINANCIAL 2000-A OWNER TRUST Distribution Date Statement for Master Service Report Date of November 30, 2000 for Distribution Date of December 20, 2000

5 Detailed Reporting See Schedule F WFS Financial Inc, as Master Servicer, certifies that all computations presented reflect accurate information as of November 30, 2000 and were performed in conformity with the Sale and Servicing Agreement dated March 1, 2000. /s/ MARK OLSON --------------------------------------------- Mark Olson Senior Vice President Controller /s/ SUSAN TYNER --------------------------------------------- Susan Tyner Vice President Assistant Controller

WFS FINANCIAL 2000-A OWNER TRUST 8-K