<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report August 24, 2000
Commission File Number 333-36730-01
FIRST SECURITY AUTO OWNER TRUST 2000-1
(Exact name of registrant as specified in its charter)
State of incorporation Delaware
I.R.S. Employer Identification No. 87-6248687
Address of principal executive offices 79 South Main, P.O. Box 30006
Salt Lake City, Utah
Zip Code 84130-0006
Registrant's telephone number, including area code (801) 246-5891
Item 7. Financial Statements and Exhibits
Pursuant to its agreement with certificate holders, this report is filed to
report data relating to this trust as contained in the monthly servicing report
sent to certificate holders by the trustee. Attached as Exhibit A is a copy of
the monthly servicing report for the period June 24, 2000 through July 23, 2000.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
FIRST SECURITY AUTO OWNER TRUST 2000-1
(Registrant)
By: FIRST SECURITY BANK, N.A.
(Seller and Servicer)
/s/ Brad D. Hardy August 24, 2000
__________________________________________________________ __________________
Brad D. Hardy (Date)
Authorized Officer
<PAGE>
EXHIBIT A
<TABLE>
<CAPTION>
First Security Auto Owner Trust 2000-1
Monthly Statement to Noteholders
Servicer: First Security Bank, N.A.
June 24, 2000 Thru July 23, 2000
Distribution Date: 08-17-00
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 42,089,681.76 160.0368
Class A-2 Amount - -
Class A-3 Amount - -
Class A-4 Amount - -
Class B Amount - -
(ii) Interest Distribution
Class A-1 Amount 1,167,783.08 4.4402
Class A-2 Amount 2,958,000.00 6.0000
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 175,719.99 0.1163
(iv) Basic Servicing Fee 1,218,317.67 0.8063
(v) Outstanding Advances (end of preceding collection period) -
(vi) Aggregate Receivables (end of preceding collection period) 1,461,981,201.03
(vii) Class A-1 Note Balance (end of Collection Period) 171,961,519.27
Class A-1 Pool Factor (end of Collection Period) 0.6538461
Class A-2 Note Balance (end of Collection Period) 493,000,000.00
Class A-2 Pool Factor (end of Collection Period) 1.0000000
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) 1,419,891,519.27
(viii) Realized Losses 104,995.20
(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 66,034,402.47
Average Delinquency Ratio 0.0619%
Average Net Loss Ratio 0.0317%
Specified Reserve Account Balance 74,544,304.76
(xii) Remaining Receivables Percentage 96.49%
(xiii) Reduced Letter of Credit 55,962,088.64
</TABLE>
