EX-20.1 2 v69807ex20-1.txt EXHIBIT 20.1 1 WFS FINANCIAL 2000-B OWNER TRUST Statement to Securityholders for Master Service Report Date of January 31, 2001 for Distribution Date of February 20, 2001 Class A-1 ============================================================================================================================= Original Principal Balance 182,000,000.00 PER $1000 ORIG PRIN AGGREGATE BALANCES: TOTALS BALANCE Aggregate Unpaid Principal Balance as of Prior Distribution Date 20,635,011.44 113.379184 Aggregate Unpaid Principal Balance as of Current Distribution Date 0.00 0.000000 Pool Factor 0.000000 PRINCIPAL DISTRIBUTABLE AMOUNT: Note Quarterly Principal Distributable Amount 20,635,011.44 113.379184 Plus: Prior Principal Carryover 0.00 0.000000 -------------- Total Principal Distributable Amount 20,635,011.44 113.379184 Principal Distribution Amount 20,635,011.44 113.379184 -------------- Current Principal Carryover 0.00 0.000000 INTEREST DISTRIBUTABLE AMOUNT: Note Quarterly Interest Distributable Amount 364,391.37 2.002150 Plus: Prior Interest Carryover 0.00 0.000000 -------------- Total Interest Distributable Amount 364,391.37 2.002150 Interest Distribution Amount 364,391.37 2.002150 -------------- Current Interest Carryover 0.00 0.000000 PER $1000 AGGREGATE AGGREGATE SECURITY RELATED INFORMATION: ORIG PRIN BAL Aggregate Scheduled Balance 759,494,790.32 759.494790 Servicing Fee 2,539,149.00 2.539149 Spread Account 49,171,212.68 49.171213 Net Change in Spread Account 4,116,377.68 n/a Note Percentage 100.000000% n/a Certificate Percentage 0.000000% n/a =============================================================================================================================

2 WFS FINANCIAL 2000-B OWNER TRUST Statement to Securityholders for Master Service Report Date of January 31, 2001 for Distribution Date of February 20, 2001 Class A-2 ============================================================================================================================= Original Principal Balance 273,000,000.00 PER $1000 ORIG PRIN AGGREGATE BALANCES: TOTALS BALANCE Aggregate Unpaid Principal Balance as of Prior Distribution Date 273,000,000.00 1000.000000 Aggregate Unpaid Principal Balance as of Current Distribution Date 214,494,790.32 785.695203 Pool Factor 0.785695 PRINCIPAL DISTRIBUTABLE AMOUNT: Note Quarterly Principal Distributable Amount 58,505,209.68 214.304797 Plus: Prior Principal Carryover 0.00 0.000000 -------------- Total Principal Distributable Amount 58,505,209.68 214.304797 Principal Distribution Amount 58,505,209.68 214.304797 -------------- Current Principal Carryover 0.00 0.000000 INTEREST DISTRIBUTABLE AMOUNT: Note Quarterly Interest Distributable Amount 5,118,750.00 18.750000 Plus: Prior Interest Carryover 0.00 0.000000 -------------- Total Interest Distributable Amount 5,118,750.00 18.750000 Interest Distribution Amount 5,118,750.00 18.750000 -------------- Current Interest Carryover 0.00 0.000000 PER $1000 AGGREGATE AGGREGATE SECURITY RELATED INFORMATION: ORIG PRIN BAL Aggregate Scheduled Balance 759,494,790.32 759.494790 Servicing Fee 2,539,149.00 2.539149 Spread Account 49,171,212.68 49.171213 Net Change in Spread Account 4,116,377.68 n/a Note Percentage 100.000000% n/a Certificate Percentage 0.000000% n/a =============================================================================================================================

3 WFS FINANCIAL 2000-B OWNER TRUST Statement to Securityholders for Master Service Report Date of January 31, 2001 for Distribution Date of February 20, 2001 Class A-3 ============================================================================================================================= Original Principal Balance 324,000,000.00 PER $1000 ORIG PRIN AGGREGATE BALANCES: TOTALS BALANCE Aggregate Unpaid Principal Balance as of Prior Distribution Date 324,000,000.00 1000.000000 Aggregate Unpaid Principal Balance as of Current Distribution Date 324,000,000.00 1000.000000 Pool Factor 1.000000 PRINCIPAL DISTRIBUTABLE AMOUNT: Note Quarterly Principal Distributable Amount 0.00 0.000000 Plus: Prior Principal Carryover 0.00 0.000000 -------------- Total Principal Distributable Amount 0.00 0.000000 Principal Distribution Amount 0.00 0.000000 -------------- Current Principal Carryover 0.00 0.000000 INTEREST DISTRIBUTABLE AMOUNT: Note Quarterly Interest Distributable Amount 6,277,500.00 19.375000 Plus: Prior Interest Carryover 0.00 0.000000 -------------- Total Interest Distributable Amount 6,277,500.00 19.375000 Interest Distribution Amount 6,277,500.00 19.375000 -------------- Current Interest Carryover 0.00 0.000000 PER $1000 AGGREGATE AGGREGATE SECURITY RELATED INFORMATION: ORIG PRIN BAL Aggregate Scheduled Balance 759,494,790.32 759.494790 Servicing Fee 2,539,149.00 2.539149 Spread Account 49,171,212.68 49.171213 Net Change in Spread Account 4,116,377.68 n/a Note Percentage 100.000000% n/a Certificate Percentage 0.000000% n/a =============================================================================================================================

4 WFS FINANCIAL 2000-B OWNER TRUST Statement to Securityholders for Master Service Report Date of January 31, 2001 for Distribution Date of February 20, 2001 Class A-4 ============================================================================================================================= Original Principal Balance 166,000,000.00 PER $1000 ORIG PRIN AGGREGATE BALANCES: TOTALS BALANCE Aggregate Unpaid Principal Balance as of Prior Distribution Date 166,000,000.00 1000.000000 Aggregate Unpaid Principal Balance as of Current Distribution Date 166,000,000.00 1000.000000 Pool Factor 1.000000 PRINCIPAL DISTRIBUTABLE AMOUNT: Note Quarterly Principal Distributable Amount 0.00 0.000000 Plus: Prior Principal Carryover 0.00 0.000000 -------------- Total Principal Distributable Amount 0.00 0.000000 Principal Distribution Amount 0.00 0.000000 -------------- Current Principal Carryover 0.00 0.000000 INTEREST DISTRIBUTABLE AMOUNT: Note Quarterly Interest Distributable Amount 3,253,600.00 19.600000 Plus: Prior Interest Carryover 0.00 0.000000 -------------- Total Interest Distributable Amount 3,253,600.00 19.600000 Interest Distribution Amount 3,253,600.00 19.600000 -------------- Current Interest Carryover 0.00 0.000000 PER $1000 AGGREGATE AGGREGATE SECURITY RELATED INFORMATION: ORIG PRIN BAL Aggregate Scheduled Balance 759,494,790.32 759.494790 Servicing Fee 2,539,149.00 2.539149 Spread Account 49,171,212.68 49.171213 Net Change in Spread Account 4,116,377.68 n/a Note Percentage 100.000000% n/a Certificate Percentage 0.000000% n/a =============================================================================================================================

5 WFS FINANCIAL 2000-B OWNER TRUST Statement to Securityholders for Master Service Report Date of January 31, 2001 for Distribution Date of February 20, 2001 B-1 ============================================================================================================================= Original Principal Balance 55,000,000.00 PER $1000 ORIG PRIN AGGREGATE BALANCES: TOTALS BALANCE Aggregate Unpaid Principal Balance as of prior Distribution Date 55,000,000.00 1000.000000 Aggregate Unpaid Principal Balance as of current Distribution Date 55,000,000.00 1000.000000 Pool Factor 1.000000 PRINCIPAL DISTRIBUTABLE AMOUNT: Note Quarterly Principal Distributable Amount 0.00 0.000000 Plus: Prior Principal Carryover 0.00 0.000000 -------------- Total Principal Distributable Amount 0.00 0.000000 Principal Distribution Amount 0.00 0.000000 -------------- Current Principal Carryover 0.00 0.000000 INTEREST DISTRIBUTABLE AMOUNT: Note Quarterly Interest Distributable Amount 1,116,362.50 20.297500 Plus: Prior Interest Carryover 2,096,280.69 38.114194 -------------- Total Interest Distributable Amount 3,212,643.19 58.411694 Interest Distribution Amount 0.00 0.000000 -------------- Current Interest Carryover 3,212,643.19 58.411694 PER $1000 AGGREGATE AGGREGATE SECURITY RELATED INFORMATION: ORIG PRIN BAL Aggregate Scheduled Balance 759,494,790.32 759.494790 Servicing Fee 2,539,149.00 2.539149 Spread Account 49,171,212.68 49.171213 Net Change in Spread Account 4,116,377.68 n/a Note Percentage 100.000000% n/a Certificate Percentage 0.000000% n/a =============================================================================================================================

WFS FINANCIAL 2000-B OWNER TRUST 8-K