<PAGE>
                                                                   EXHIBIT 99.1

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
February 24, 2001 Thru March 23, 2001
Distribution Date: 04-16-01
Statement for Class A and Class B Noteholders Pursuant                                                     Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                             Class A/Class B
                                                                                                                 Note Amount
                                                                                                          -------------------------
<S>                                                                                <C>                            <C>
(i)  Principal Distribution
          Class A-1  Amount                                                                          -                     -
          Class A-2  Amount                                                              43,813,855.07               88.8719
          Class A-3  Amount                                                                          -                     -
          Class A-4  Amount                                                                          -                     -
          Class B Amount                                                                             -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                          -                     -
          Class A-2  Amount                                                               2,195,917.46                4.4542
          Class A-3  Amount                                                               2,177,833.33                6.0833
          Class A-4  Amount                                                               1,981,350.00                6.1667
          Class B Amount                                                                    485,292.50                6.4167

(iii)  Yield Supplement Amount                                                              132,731.61                0.0878
(iv)  Basic Servicing Fee                                                                   934,096.87                0.6182
(v)  Outstanding Advances (end of preceding collection period)                                       -
(vi)  Aggregate Receivables (end of preceding collection period)                      1,120,916,242.65

(vii)  Class A-1 Note Balance (end of Collection Period)                                             -
       Class A-1 Pool Factor (end of Collection Period)                                              -
       Class A-2 Note Balance (end of Collection Period)                                322,172,387.58
       Class A-2 Pool Factor (end of Collection Period)                                      0.6534937
       Class A-3 Note Balance (end of Collection Period)                                358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                                      1.0000000
       Class A-3 Note Balance (end of Collection Period)                                321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                                      1.0000000
       Class B Note Balance (end of Collection Period)                                   75,630,000.00
       Class B Pool Factor (end of Collection Period)                                        1.0000000
                                                                                   -------------------
       Total Pool Balance (end of Collection Period)                                  1,077,102,387.58

(viii)  Realized Losses                                                                   1,950,614.07

(ix)  Noteholders Interest Carryover Shortfall                                                       -
         Noteholders Principal Carryover Shortfall                                                   -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                         -

(xi)  Reserve Account Balance                                                            56,547,875.35
       Average Delinquency Ratio                                                                0.6485%
       Average Net Loss Ratio                                                                   1.3344%
       Specified Reserve Account Balance                                                 56,547,875.35

(xii)  Remaining Receivables Percentage                                                          81.93%
(xiii)  Reduced Letter of Credit                                                                     -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
March 24, 2001 Thru April 23, 2001
Distribution Date: 05-15-01
Statement for Class A and Class B Noteholders Pursuant                                                   Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                          Class A/Class B
                                                                                                              Note Amount
                                                                                                       -------------------------
<S>                                                                                <C>                         <C>

(i)  Principal Distribution
          Class A-1  Amount                                                                      -                     -
          Class A-2  Amount                                                          43,830,709.37               88.9061
          Class A-3  Amount                                                                      -                     -
          Class A-4  Amount                                                                      -                     -
          Class B Amount                                                                         -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                      -                     -
          Class A-2  Amount                                                           1,933,034.33                3.9210
          Class A-3  Amount                                                           2,177,833.33                6.0833
          Class A-4  Amount                                                           1,981,350.00                6.1667
          Class B Amount                                                                485,292.50                6.4167

(iii)  Yield Supplement Amount                                                          122,086.59                0.0808
(iv)  Basic Servicing Fee                                                               897,585.32                0.5941
(v)  Outstanding Advances (end of preceding collection period)                                   -
(vi)  Aggregate Receivables (end of preceding collection period)                  1,077,102,387.58

(vii)  Class A-1 Note Balance (end of Collection Period)                                         -
       Class A-1 Pool Factor (end of Collection Period)                                          -
       Class A-2 Note Balance (end of Collection Period)                            278,341,678.21
       Class A-2 Pool Factor (end of Collection Period)                                  0.5645876
       Class A-3 Note Balance (end of Collection Period)                            358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                                  1.0000000
       Class A-3 Note Balance (end of Collection Period)                            321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                                  1.0000000
       Class B Note Balance (end of Collection Period)                               75,630,000.00
       Class B Pool Factor (end of Collection Period)                                    1.0000000
                                                                                -------------------
       Total Pool Balance (end of Collection Period)                              1,033,271,678.21

(viii)  Realized Losses                                                               1,722,338.03

(ix)  Noteholders Interest Carryover Shortfall                                                   -
         Noteholders Principal Carryover Shortfall                                               -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                     -

(xi)  Reserve Account Balance                                                        54,246,763.11
       Average Delinquency Ratio                                                            0.6003%
       Average Net Loss Ratio                                                               1.4429%
       Specified Reserve Account Balance                                             54,246,763.11

(xii)  Remaining Receivables Percentage                                                      79.72%
(xiii)  Reduced Letter of Credit                                                                 -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
April 24, 2001 Thru May 31, 2001
Distribution Date: 06-15-01
Statement for Class A and Class B Noteholders Pursuant                                                   Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                          Class A/Class B
                                                                                                               Note Amount
                                                                                                       -------------------------
<S>                                                                                <C>                         <C>
(i)  Principal Distribution
          Class A-1  Amount                                                                    -                      -
          Class A-2  Amount                                                        54,716,048.80               110.9859
          Class A-3  Amount                                                                    -                      -
          Class A-4  Amount                                                                    -                      -
          Class B Amount                                                                       -                      -
(ii)  Interest Distribution
          Class A-1  Amount                                                                    -                      -
          Class A-2  Amount                                                         1,670,050.07                 3.3875
          Class A-3  Amount                                                         2,177,833.33                 6.0833
          Class A-4  Amount                                                         1,981,350.00                 6.1667
          Class B Amount                                                              485,292.50                 6.4167

(iii)  Yield Supplement Amount                                                        121,894.33                 0.0807
(iv)  Basic Servicing Fee                                                             861,059.73                 0.5699
(v)  Outstanding Advances (end of preceding collection period)                                 -
(vi)  Aggregate Receivables (end of preceding collection period)                1,033,271,678.21

(vii)  Class A-1 Note Balance (end of Collection Period)                                       -
       Class A-1 Pool Factor (end of Collection Period)                                        -
       Class A-2 Note Balance (end of Collection Period)                          223,625,629.41
       Class A-2 Pool Factor (end of Collection Period)                                0.4536017
       Class A-3 Note Balance (end of Collection Period)                          358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                                1.0000000
       Class A-3 Note Balance (end of Collection Period)                          321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                                1.0000000
       Class B Note Balance (end of Collection Period)                             75,630,000.00
       Class B Pool Factor (end of Collection Period)                                  1.0000000
                                                                               -----------------
       Total Pool Balance (end of Collection Period)                              978,555,629.41

(viii)  Realized Losses                                                             1,954,243.83

(ix)  Noteholders Interest Carryover Shortfall                                                 -
         Noteholders Principal Carryover Shortfall                                             -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                   -

(xi)  Reserve Account Balance                                                      56,685,701.36
       Average Delinquency Ratio                                                          0.6686%
       Average Net Loss Ratio                                                             1.5114%
       Specified Reserve Account Balance                                           88,070,006.65

(xii)  Remaining Receivables Percentage                                                    76.93%
(xiii)  Reduced Letter of Credit                                                               -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
June 1, 2001 Thru June 30, 2001
Distribution Date: 07-16-01
Statement for Class A and Class B Noteholders Pursuant                                               Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                       Class A/Class B
                                                                                                           Note Amount
                                                                                                    -------------------------
<S>                                                                                <C>                      <C>

(i)  Principal Distribution
          Class A-1  Amount                                                                    -                     -
          Class A-2  Amount                                                        42,628,740.43               86.4680
          Class A-3  Amount                                                                    -                     -
          Class A-4  Amount                                                                    -                     -
          Class B Amount                                                                       -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                    -                     -
          Class A-2  Amount                                                         1,341,753.78                2.7216
          Class A-3  Amount                                                         2,177,833.33                6.0833
          Class A-4  Amount                                                         1,981,350.00                6.1667
          Class B Amount                                                              485,292.50                6.4167

(iii)  Yield Supplement Amount                                                        114,716.89                0.0759
(iv)  Basic Servicing Fee                                                             815,463.02                0.5397
(v)  Outstanding Advances (end of preceding collection period)                                 -
(vi)  Aggregate Receivables (end of preceding collection period)                  978,555,629.41

(vii)  Class A-1 Note Balance (end of Collection Period)                                       -
       Class A-1 Pool Factor (end of Collection Period)                                        -
       Class A-2 Note Balance (end of Collection Period)                          180,996,888.98
       Class A-2 Pool Factor (end of Collection Period)                                0.3671336
       Class A-3 Note Balance (end of Collection Period)                          358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                                1.0000000
       Class A-3 Note Balance (end of Collection Period)                          321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                                1.0000000
       Class B Note Balance (end of Collection Period)                             75,630,000.00
       Class B Pool Factor (end of Collection Period)                                  1.0000000
                                                                               -----------------
       Total Pool Balance (end of Collection Period)                              935,926,888.98

(viii)  Realized Losses                                                             2,340,415.30

(ix)  Noteholders Interest Carryover Shortfall                                                 -
         Noteholders Principal Carryover Shortfall                                             -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                   -

(xi)  Reserve Account Balance                                                      55,515,948.05
       Average Delinquency Ratio                                                          0.7881%
       Average Net Loss Ratio                                                             1.8927%
       Specified Reserve Account Balance                                           84,233,420.01

(xii)  Remaining Receivables Percentage                                                    74.48%
(xiii)  Reduced Letter of Credit                                                               -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
July 1, 2001 Thru July 31, 2001
Distribution Date: 08-15-01
Statement for Class A and Class B Noteholders Pursuant                                                  Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                         Class A/Class B
                                                                                                              Note Amount
                                                                                                       -------------------------
<S>                                                                                <C>                         <C>

(i)  Principal Distribution
          Class A-1  Amount                                                                     -                     -
          Class A-2  Amount                                                         40,692,333.66               82.5402
          Class A-3  Amount                                                                     -                     -
          Class A-4  Amount                                                                     -                     -
          Class B Amount                                                                        -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                     -                     -
          Class A-2  Amount                                                          1,085,981.33                2.2028
          Class A-3  Amount                                                          2,177,833.33                6.0833
          Class A-4  Amount                                                          1,981,350.00                6.1667
          Class B Amount                                                               485,292.50                6.4167

(iii)  Yield Supplement Amount                                                         114,716.89                0.0759
(iv)  Basic Servicing Fee                                                              779,939.07                0.5162
(v)  Outstanding Advances (end of preceding collection period)                                  -
(vi)  Aggregate Receivables (end of preceding collection period)                   935,926,888.98

(vii)  Class A-1 Note Balance (end of Collection Period)                                        -
       Class A-1 Pool Factor (end of Collection Period)                                         -
       Class A-2 Note Balance (end of Collection Period)                           140,304,555.32
       Class A-2 Pool Factor (end of Collection Period)                                 0.2845934
       Class A-3 Note Balance (end of Collection Period)                           358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                                 1.0000000
       Class A-3 Note Balance (end of Collection Period)                           321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                                 1.0000000
       Class B Note Balance (end of Collection Period)                              75,630,000.00
       Class B Pool Factor (end of Collection Period)                                   1.0000000
                                                                                 ----------------
       Total Pool Balance (end of Collection Period)                               895,234,555.32

(viii)  Realized Losses                                                              1,815,053.16

(ix)  Noteholders Interest Carryover Shortfall                                                  -
         Noteholders Principal Carryover Shortfall                                              -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                    -

(xi)  Reserve Account Balance                                                       56,230,039.12
       Average Delinquency Ratio                                                           0.9048%
       Average Net Loss Ratio                                                              2.0418%
       Specified Reserve Account Balance                                            80,571,109.98

(xii)  Remaining Receivables Percentage                                                     72.30%
(xiii)  Reduced Letter of Credit                                                                -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
August 1, 2001 Thru August 31, 2001
Distribution Date: 09-17-01
Statement for Class A and Class B Noteholders Pursuant                                              Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                     Class A/Class B
                                                                                                          Note Amount
                                                                                                   -------------------------
<S>                                                                                <C>                     <C>
(i)  Principal Distribution
          Class A-1  Amount                                                                   -                     -
          Class A-2  Amount                                                       42,310,949.35               85.8234
          Class A-3  Amount                                                                   -                     -
          Class A-4  Amount                                                                   -                     -
          Class B Amount                                                                      -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                   -                     -
          Class A-2  Amount                                                          841,827.33                1.7076
          Class A-3  Amount                                                        2,177,833.33                6.0833
          Class A-4  Amount                                                        1,981,350.00                6.1667
          Class B Amount                                                             485,292.50                6.4167

(iii)  Yield Supplement Amount                                                       104,197.70                0.0690
(iv)  Basic Servicing Fee                                                            746,028.80                0.4938
(v)  Outstanding Advances (end of preceding collection period)                                -
(vi)  Aggregate Receivables (end of preceding collection period)                 895,234,555.32

(vii)  Class A-1 Note Balance (end of Collection Period)                                      -
       Class A-1 Pool Factor (end of Collection Period)                                       -
       Class A-2 Note Balance (end of Collection Period)                          97,993,605.97
       Class A-2 Pool Factor (end of Collection Period)                               0.1987700
       Class A-3 Note Balance (end of Collection Period)                         358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                               1.0000000
       Class A-3 Note Balance (end of Collection Period)                         321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                               1.0000000
       Class B Note Balance (end of Collection Period)                            75,630,000.00
       Class B Pool Factor (end of Collection Period)                                 1.0000000
                                                                                ---------------
       Total Pool Balance (end of Collection Period)                             852,923,605.97

(viii)  Realized Losses                                                            1,637,148.13

(ix)  Noteholders Interest Carryover Shortfall                                                -
         Noteholders Principal Carryover Shortfall                                            -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                  -

(xi)  Reserve Account Balance                                                     56,925,592.53
       Average Delinquency Ratio                                                         0.8933%
       Average Net Loss Ratio                                                            1.9634%
       Specified Reserve Account Balance                                          76,763,124.54

(xii)  Remaining Receivables Percentage                                                   70.28%
(xiii)  Reduced Letter of Credit                                                              -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
September 1, 2001 Thru September 30, 2001
Distribution Date: 10-15-01
Statement for Class A and Class B Noteholders Pursuant                                             Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                     Class A/Class B
                                                                                                          Note Amount
                                                                                                  -------------------------
<S>                                                                                <C>                    <C>

(i)  Principal Distribution
          Class A-1  Amount                                                                 -                     -
          Class A-2  Amount                                                     35,357,842.68               71.7198
          Class A-3  Amount                                                                 -                     -
          Class A-4  Amount                                                                 -                     -
          Class B Amount                                                                    -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                 -                     -
          Class A-2  Amount                                                        587,961.64                1.1926
          Class A-3  Amount                                                      2,177,833.33                6.0833
          Class A-4  Amount                                                      1,981,350.00                6.1667
          Class B Amount                                                           485,292.50                6.4167

(iii)  Yield Supplement Amount                                                      98,768.10                0.0654
(iv)  Basic Servicing Fee                                                          710,769.67                0.4704
(v)  Outstanding Advances (end of preceding collection period)                              -
(vi)  Aggregate Receivables (end of preceding collection period)               852,923,605.97

(vii)  Class A-1 Note Balance (end of Collection Period)                                    -
       Class A-1 Pool Factor (end of Collection Period)                                     -
       Class A-2 Note Balance (end of Collection Period)                        62,635,763.29
       Class A-2 Pool Factor (end of Collection Period)                             0.1270502
       Class A-3 Note Balance (end of Collection Period)                       358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                             1.0000000
       Class A-3 Note Balance (end of Collection Period)                       321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                             1.0000000
       Class B Note Balance (end of Collection Period)                          75,630,000.00
       Class B Pool Factor (end of Collection Period)                               1.0000000
                                                                               --------------
       Total Pool Balance (end of Collection Period)                           817,565,763.29

(viii)  Realized Losses                                                          1,724,083.81

(ix)  Noteholders Interest Carryover Shortfall                                              -
         Noteholders Principal Carryover Shortfall                                          -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                -

(xi)  Reserve Account Balance                                                   56,559,029.76
       Average Delinquency Ratio                                                       0.8895%
       Average Net Loss Ratio                                                          1.7489%
       Specified Reserve Account Balance                                        73,580,918.70

(xii)  Remaining Receivables Percentage                                                 68.40%
(xiii)  Reduced Letter of Credit                                                            -
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
October 1, 2001 Thru October 31, 2001
Distribution Date: 11-15-01
Statement for Class A and Class B Noteholders Pursuant                                              Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                      Class A/Class B
                                                                                                           Note Amount
                                                                                                   -------------------------
<S>                                                                                <C>                     <C>
(i)  Principal Distribution
          Class A-1  Amount                                                                  -                     -
          Class A-2  Amount                                                      45,239,069.33               91.7628
          Class A-3  Amount                                                                  -                     -
          Class A-4  Amount                                                                  -                     -
          Class B Amount                                                                     -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                  -                     -
          Class A-2  Amount                                                         375,814.58                0.7623
          Class A-3  Amount                                                       2,177,833.33                6.0833
          Class A-4  Amount                                                       1,981,350.00                6.1667
          Class B Amount                                                            485,292.50                6.4167

(iii)  Yield Supplement Amount                                                       94,055.07                0.0622
(iv)  Basic Servicing Fee                                                           681,304.80                0.4509
(v)  Outstanding Advances (end of preceding collection period)                               -
(vi)  Aggregate Receivables (end of preceding collection period)                817,565,763.29

(vii)  Class A-1 Note Balance (end of Collection Period)                                     -
       Class A-1 Pool Factor (end of Collection Period)                                      -
       Class A-2 Note Balance (end of Collection Period)                         17,396,693.96
       Class A-2 Pool Factor (end of Collection Period)                              0.0352874
       Class A-3 Note Balance (end of Collection Period)                        358,000,000.00
       Class A-3 Pool Factor (end of Collection Period)                              1.0000000
       Class A-3 Note Balance (end of Collection Period)                        321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                              1.0000000
       Class B Note Balance (end of Collection Period)                           75,630,000.00
       Class B Pool Factor (end of Collection Period)                                1.0000000
                                                                               ---------------
       Total Pool Balance (end of Collection Period)                            772,326,693.96

(viii)  Realized Losses                                                           1,603,181.47

(ix)  Noteholders Interest Carryover Shortfall                                               -
         Noteholders Principal Carryover Shortfall                                           -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                 -

(xi)  Reserve Account Balance                                                    56,546,076.59
       Average Delinquency Ratio                                                        0.8954%
       Average Net Loss Ratio                                                           1.8348%
       Specified Reserve Account Balance                                         69,509,402.46

(xii)  Remaining Receivables Percentage                                                  65.97%
(xiii)  Reduced Letter of Credit                                                             -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
November 1, 2001 Thru November 30, 2001
Distribution Date: 12-17-01
Statement for Class A and Class B Noteholders Pursuant                                             Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                     Class A/Class B
                                                                                                          Note Amount
                                                                                                  -------------------------
<S>                                                                                <C>                    <C>

(i)  Principal Distribution
          Class A-1  Amount                                                                  -                     -
          Class A-2  Amount                                                      17,396,693.96               35.2874
          Class A-3  Amount                                                      22,161,503.72               61.9036
          Class A-4  Amount                                                                  -                     -
          Class B Amount                                                                     -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                  -                     -
          Class A-2  Amount                                                         104,380.16                0.2117
          Class A-3  Amount                                                       2,177,833.33                6.0833
          Class A-4  Amount                                                       1,981,350.00                6.1667
          Class B Amount                                                            485,292.50                6.4167

(iii)  Yield Supplement Amount                                                       82,869.31                0.0548
(iv)  Basic Servicing Fee                                                           643,605.58                0.4260
(v)  Outstanding Advances (end of preceding collection period)                               -
(vi)  Aggregate Receivables (end of preceding collection period)                772,326,693.96

(vii)  Class A-1 Note Balance (end of Collection Period)                                     -
       Class A-1 Pool Factor (end of Collection Period)                                      -
       Class A-2 Note Balance (end of Collection Period)                                     -
       Class A-2 Pool Factor (end of Collection Period)                                      -
       Class A-3 Note Balance (end of Collection Period)                        335,838,496.28
       Class A-3 Pool Factor (end of Collection Period)                              0.9380964
       Class A-3 Note Balance (end of Collection Period)                        321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                              1.0000000
       Class B Note Balance (end of Collection Period)                           75,630,000.00
       Class B Pool Factor (end of Collection Period)                                1.0000000
                                                                               ---------------
       Total Pool Balance (end of Collection Period)                            732,768,496.48

(viii)  Realized Losses                                                           1,161,399.02

(ix)  Noteholders Interest Carryover Shortfall                                               -
         Noteholders Principal Carryover Shortfall                                           -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                 -

(xi)  Reserve Account Balance                                                    57,166,276.44
       Average Delinquency Ratio                                                        0.9452%
       Average Net Loss Ratio                                                           1.7238%
       Specified Reserve Account Balance                                         65,949,164.68

(xii)  Remaining Receivables Percentage                                                  63.78%
(xiii)  Reduced Letter of Credit                                                             -
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  First Security Bank, N.A.
December 1, 2001 Thru December 31, 2001
Distribution Date: 1-15-02
Statement for Class A and Class B Noteholders Pursuant                                            Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                   Class A/Class B
                                                                                                        Note Amount
                                                                                                  -----------------------
<S>                                                                           <C>                     <C>
(i)  Principal Distribution
          Class A-1  Amount                                                                -                -
          Class A-2  Amount                                                                -                     -
          Class A-3  Amount                                                    32,973,424.74               92.1045
          Class A-4  Amount                                                                -                     -
          Class B Amount                                                                   -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                -                     -
          Class A-2  Amount                                                                -                     -
          Class A-3  Amount                                                     2,043,017.52                5.7068
          Class A-4  Amount                                                     1,981,350.00                6.1667
          Class B Amount                                                          485,292.50                6.4167

(iii)  Yield Supplement Amount                                                     88,190.79                0.0584
(iv)  Basic Servicing Fee                                                         610,640.41                0.4041
(v)  Outstanding Advances (end of preceding collection period)                             -
(vi)  Aggregate Receivables (end of preceding collection period)              732,768,496.48

(vii)  Class A-1 Note Balance (end of Collection Period)                                   -
       Class A-1 Pool Factor (end of Collection Period)                                    -
       Class A-2 Note Balance (end of Collection Period)                                   -
       Class A-2 Pool Factor (end of Collection Period)                                    -
       Class A-3 Note Balance (end of Collection Period)                      302,865,071.74
       Class A-3 Pool Factor (end of Collection Period)                            0.8459918
       Class A-3 Note Balance (end of Collection Period)                      321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                            1.0000000
       Class B Note Balance (end of Collection Period)                         75,630,000.00
       Class B Pool Factor (end of Collection Period)                              1.0000000
                                                                             ---------------
       Total Pool Balance (end of Collection Period)                          699,795,071.74

(viii)  Realized Losses                                                         1,592,583.74

(ix)  Noteholders Interest Carryover Shortfall                                             -
         Noteholders Principal Carryover Shortfall                                         -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                               -

(xi)  Reserve Account Balance                                                  55,926,005.21
       Average Delinquency Ratio                                                      0.9770%
       Average Net Loss Ratio                                                         1.8647%
       Specified Reserve Account Balance                                       62,981,556.46

(xii)  Remaining Receivables Percentage                                                61.87%
(xiii)  Reduced Letter of Credit                                                           -
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  Wells Fargo Bank, N.A.
January 1, 2002 Thru January 31, 2002
Distribution Date: 2-15-02
Statement for Class A and Class B Noteholders Pursuant                                                   Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                          Class A/Class B
                                                                                                              Note Amount
                                                                                                       -------------------------
<S>                                                                                <C>                         <C>
(i)  Principal Distribution
          Class A-1  Amount                                                                      -                     -
          Class A-2  Amount                                                                      -                     -
          Class A-3  Amount                                                          34,827,203.01               97.2827
          Class A-4  Amount                                                                      -                     -
          Class B Amount                                                                         -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                      -                     -
          Class A-2  Amount                                                                      -                     -
          Class A-3  Amount                                                           1,842,429.19                5.1465
          Class A-4  Amount                                                           1,981,350.00                6.1667
          Class B Amount                                                                485,292.50                6.4167

(iii)  Yield Supplement Amount                                                           78,698.14                0.0521
(iv)  Basic Servicing Fee                                                               583,162.56                0.3860
(v)  Outstanding Advances (end of preceding collection period)                                   -
(vi)  Aggregate Receivables (end of preceding collection period)                    699,795,071.74

(vii)  Class A-1 Note Balance (end of Collection Period)                                         -
       Class A-1 Pool Factor (end of Collection Period)                                          -
       Class A-2 Note Balance (end of Collection Period)                                         -
       Class A-2 Pool Factor (end of Collection Period)                                          -
       Class A-3 Note Balance (end of Collection Period)                            268,037,868.73
       Class A-3 Pool Factor (end of Collection Period)                                  0.7487091
       Class A-3 Note Balance (end of Collection Period)                            321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                                  1.0000000
       Class B Note Balance (end of Collection Period)                               75,630,000.00
       Class B Pool Factor (end of Collection Period)                                    1.0000000
                                                                                  ----------------
       Total Pool Balance (end of Collection Period)                                664,967,868.73

(viii)  Realized Losses                                                               1,182,626.17

(ix)  Noteholders Interest Carryover Shortfall                                                   -
         Noteholders Principal Carryover Shortfall                                               -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                     -

(xi)  Reserve Account Balance                                                        56,998,181.46
       Average Delinquency Ratio                                                            1.0101%
       Average Net Loss Ratio                                                               1.7274%
       Specified Reserve Account Balance                                             59,847,108.19

(xii)  Remaining Receivables Percentage                                                      59.88%
(xiii)  Reduced Letter of Credit                                                                 -
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer:  Wells Fargo Bank, N.A.
February 1, 2002 Thru February 28, 2002
Distribution Date: 3-15-02
Statement for Class A and Class B Noteholders Pursuant                                              Per $1,000 of Original
to Section 4.7 of the Sale and Servicing Agreement                                                     Class A/Class B
                                                                                                          Note Amount
                                                                                                   -------------------------
<S>                                                                                <C>                     <C>

(i)  Principal Distribution
          Class A-1  Amount                                                                   -                     -
          Class A-2  Amount                                                                   -                     -
          Class A-3  Amount                                                       32,202,152.03               89.9501
          Class A-4  Amount                                                                   -                     -
          Class B Amount                                                                      -                     -
(ii)  Interest Distribution
          Class A-1  Amount                                                                   -                     -
          Class A-2  Amount                                                                   -                     -
          Class A-3  Amount                                                        1,630,563.70                4.5546
          Class A-4  Amount                                                        1,981,350.00                6.1667
          Class B Amount                                                             485,292.50                6.4167

(iii)  Yield Supplement Amount                                                        73,416.98                0.0486
(iv)  Basic Servicing Fee                                                            554,139.89                0.3668
(v)  Outstanding Advances (end of preceding collection period)                                -
(vi)  Aggregate Receivables (end of preceding collection period)                 664,967,868.73

(vii)  Class A-1 Note Balance (end of Collection Period)                                      -
       Class A-1 Pool Factor (end of Collection Period)                                       -
       Class A-2 Note Balance (end of Collection Period)                                      -
       Class A-2 Pool Factor (end of Collection Period)                                       -
       Class A-3 Note Balance (end of Collection Period)                         235,835,716.70
       Class A-3 Pool Factor (end of Collection Period)                               0.6587590
       Class A-3 Note Balance (end of Collection Period)                         321,300,000.00
       Class A-3 Pool Factor (end of Collection Period)                               1.0000000
       Class B Note Balance (end of Collection Period)                            75,630,000.00
       Class B Pool Factor (end of Collection Period)                                 1.0000000
                                                                                ---------------
       Total Pool Balance (end of Collection Period)                             632,765,716.70

(viii)  Realized Losses                                                            1,268,556.41

(ix)  Noteholders Interest Carryover Shortfall                                                -
         Noteholders Principal Carryover Shortfall                                            -

(x)  Aggregate Purchase Amount of Receivables Repurchased by
       the Sellers or purchased by Servicers                                                  -

(xi)  Reserve Account Balance                                                     56,922,235.99
       Average Delinquency Ratio                                                         0.9727%
       Average Net Loss Ratio                                                            1.9649%
       Specified Reserve Account Balance                                          56,948,914.50

(xii)  Remaining Receivables Percentage                                                   58.00%
(xiii)  Reduced Letter of Credit                                                              -
</TABLE>