1
EXHIBIT 20.7
[WFS FINANCIAL LETTERHEAD]
OWNER TRUST 1996-A
ANNUAL STATEMENT TO SECURITY HOLDERS 5.07
FOR SERVICE PERIOD 1996
Disbursement Date
--------------------------------------------------------------------
March 1 June 1 September 1 December 1 Total
------- ------ ----------- ---------- -----
PART I. DISTRIBUTIONS
Interest Paid - Class A1 969,687.50 466,694.66 0.00 1,436,382.16
Interest Paid - Class A2 2,066,250.00 2,066,250.00 1,925,681.09 6,058,181.09
Interest Paid - Class A3 1,739,375.00 1,739,375.00 1,739,375.00 5,218,125.00
Interest Paid - Class A4 1,383,750.00 1,383,750.00 1,383,750.00 4,151,250.00
Interest Paid - Class A5 455,015.63 455,015.63 455,015.63 1,365,046.89
Interest Paid - Certificate 526,225.00 526,225.00 512,512.31 1,564,962.31
------------- ------------ ------------ ------------ -------------
Total Interest Paid 0.00 7,140,303.13 6,637,310.29 6,016,334.03 19,793,947.45
------------- ------------ ------------ ------------ -------------
Principal Paid - Class A1 37,606,941.24 34,893,058.76 0.00 72,500,000.00
Principal Paid - Class A2 0.00 9,864,484.72 40,599,375.23 50,463,859.95
Principal Paid - Class A3 0.00 0.00 0.00 0.00
Principal Paid - Class A4 0.00 0.00 0.00 0.00
Principal Paid - Class A5 0.00 0.00 0.00 0.00
Principal Paid - Certificate 0.00 884,689.62 3,641,127.43 4,525,817.05
------------- ------------ ------------ ------------ -------------
Total Principal Paid 0.00 37,606,941.24 45,642,233.10 44,240,502.66 127,489,677.00
------------- ------------ ------------ ------------ -------------
PART II SERVICING FEES
Total Servicing Fees Paid 0.00 808,334.00 1,958,157.00 1,042,412.00 3,808,903.00
------------- ------------ ------------ ------------ -------------
PART III SHORTFALLS
Class A1 Interest Shortfall 0.00 0.00 0.00 0.00 0.00
Class A2 Interest Shortfall 0.00 0.00 0.00 0.00 0.00
Class A3 Interest Shortfall 0.00 0.00 0.00 0.00 0.00
Class A4 Interest Shortfall 0.00 0.00 0.00 0.00 0.00
Class A5 Interest Shortfall 0.00 0.00 0.00 0.00 0.00
Certificate Class Interest Shortfall 0.00 0.00 0.00 0.00 0.00
------------- ------------ ------------ ------------ -------------
Total Interest Shortfall 0.00 0.00 0.00 0.00 0.00
------------- ------------ ------------ ------------ -------------
Class A1 Principal Shortfall 0.00 0.00 0.00 0.00 0.00
Class A2 Principal Shortfall 0.00 0.00 0.00 0.00 0.00
Class A3 Principal Shortfall 0.00 0.00 0.00 0.00 0.00
Class A4 Principal Shortfall 0.00 0.00 0.00 0.00 0.00
Class A5 Principal Shortfall 0.00 0.00 0.00 0.00 0.00
Certificate Class Principal Shortfall 0.00 0.00 0.00 0.00 0.00
------------- ------------ ------------ ------------ -------------
Total Principal Shortfall 0.00 0.00 0.00 0.00 0.00
PART IV. OFFICER'S CERTIFICATE
All computations presented reflect accurate information for the calendar period
ended 1996 and were performed in conformity with the Sale and Servicing
Agreement dated March 1, 1996.
/s/ JIM DOWLAN
-----------------------------------
Jim Dowlan
Senior Executive Vice President
/s/ MARK OLSON
-----------------------------------
Mark Olson
Controller