EXHIBIT 99.1d





Bay View Securitization Corporation


Bay View 1999-LG-1 Auto Trust


For Remittance Date: April 30, 2001





A. PRINCIPAL BALANCE RECONCILIATION

A-1


A-2


A-3


A-4


TOTAL


NUMBER OF ACCOUNTS(A)

ORIGINAL PRINCIPAL BALANCE

42,750,000.00


97,000,000.00


55,000,000.00


52,023,107.00


246,773,107.00


17,753(B)

BEGINNING PERIOD PRINCIPAL BALANCE

0.00


20,807,068.70


55,000,000.00


52,023,107.00


127,830,175.70


12,024(C)

COLLECTIONS (REGULAR PAYMENTS)

0.00


3,208,934.56


0.00


0.00


3,208,934.56


NA(D)

WITHDRAWAL FROM PAYAHEAD (PRINCIPAL)

0.00


0.00


0.00


0.00


0.00


NA(E)

COLLECTIONS (PRINCIPAL PAYOFFS)

0.00


2,859,597.52


0.00


0.00


2,859,597.52


344(F)

COLLECTIONS (PRINCIPAL RECOVERIES)

0.00


132,875.69


0.00


0.00


132,875.69


NA(G)

CHARGE OFFS AMOUNT

0.00


254,273.22


0.00


0.00


254,273.22


32(H)

PRINCIPAL REDUCTIONS (PARTIAL CHARGE-OFFS)

0.00


0.00


0.00


0.00


0.00


NA(I)

REPURCHASES

0.00


0.00


0.00


0.00


0.00


0(J)

ENDING BALANCE

0.00


14,351,387.71


55,000,000.00


52,023,107.00


121,374,494.71


11,648Notional Principal Balance:(K)

BEGINNING













67,468,395.89(L)

ENDING













61,012,714.90(M)

CERTIFICATE FACTOR

0.000000
%

14.795245
%

100.000000
%

100.000000
%

49.184652
%B. CASH FLOW RECONCILIATION










TOTAL(A)

CASH WIRED













7,628,775.04(B)

INTEREST WIRED/EARNED













22,457.88(C)

WITHDRAWAL FROM PAYAHEAD ACCOUNT













0.00(D)

ADVANCES













0.00(E)

REPURCHASES













0.00(F)

GROSS CHARGE-OFF RECOVERIES













50,895.76(G)

GROSS CHARGE-OFF ADVANCES













3,598.60(H)

SPREAD ACCOUNT WITHDRAWAL













0.00(I)

A SURETY BOND DRAW FOR I INTEREST










0.00(J)

A SURETY BOND DRAW FOR A-1 PRINCIPAL OR INTEREST







0.00(K)

A SURETY BOND DRAW FOR A-2 PRINCIPAL OR INTEREST







0.00(L)

A SURETY BOND DRAW FOR A-3 PRINCIPAL OR INTEREST







0.00(M)

A SURETY BOND DRAW FOR A-4 PRINCIPAL OR INTEREST







0.00TOTAL COLLECTIONS













7,705,727.28C. TRUSTEE DISTRIBUTION













Total(A)

TOTAL CASH FLOW










7,705,727.28(B)

UNRECOVERED INTEREST ADVANCES







3,598.60(C)

SERVICING FEE (DUE AND UNPAID)







79,893.86(D)

INTEREST TO A-1 CERTIFICATE HOLDERS, INCLUDING OVERDUE







0.00(E)

INTEREST TO A-2 CERTIFICATE HOLDERS, INCLUDING OVERDUE







119,293.86(F)

INTEREST TO A-3 CERTIFICATE HOLDERS, INCLUDING OVERDUE







316,708.33(G)

INTEREST TO A-4 CERTIFICATE HOLDERS, INCLUDING OVERDUE







306,502.81(H)

INTEREST TO I CERTIFICATE HOLDERS, INCLUDING OVERDUE







84,335.49(I)

PRINCIPAL TO A-1 CERTIFICATE HOLDERS, INCLUDING OVERDUE







0.00(J)

PRINCIPAL TO A-2 CERTIFICATE HOLDERS, INCLUDING OVERDUE







6,455,680.99(K)

PRINCIPAL TO A-3 CERTIFICATE HOLDERS, INCLUDING OVERDUE







0.00(L)

PRINCIPAL TO A-4 CERTIFICATE HOLDERS, INCLUDING OVERDUE







0.00(M)

REINSURANCE FEE







0.00(N)

SURETY BOND FEE







20,594.86(O)

FIRST LOSS PROTECTION




0.00(P)

SURETY BOND PREMIUM




20,594.86(Q)

INTEREST ADVANCE RECOVERY PAYMENTS







0.00






---




Bay View Securitization Corporation


Bay View 1999-LG-1 Auto Trust


For Remittance Date: April 30, 2001





(R) Unreimbursed Draws on Class A Surety Bond for Class A-1 Interest





0.00(S) Unreimbursed Draws on Class A Surety Bond for Class A-2 Interest





0.00(T) Unreimbursed Draws on Class A Surety Bond for Class A-3 Interest





0.00(U) Unreimbursed Draws on Class A Surety Bond for Class A-4 Interest





0.00(V) Unreimbursed Draws on Class A Surety Bond for Class I Interest





0.00(W) Deposit to Payahead





11,659.22(X) Bank Account Interest to Servicer





22,457.88(Y) Excess Yield





285,001.38BALANCE





0.00D. SPREAD ACCOUNT AND SURETY RECONCILIATIONSpread Account

Surety Bond(A) Beginning Balance



7,143,595.39

122,398,823.66(B) Additions to Spread Amount



184,232.61

N/A(C) Interest Earned



28,347.48

N/A(D) Draws



0.00

0.00(E) Reimbursement for Prior Draws



N/A

0.00(F) Distribution of Funds to IC Class or Servicer



N/A

0.00(G) Prior Month Distribution of Funds to IC Class



0.00

N/A(H) Ending Balance



7,356,175.48

115,137,633.67(I) Required Balance



122,281,229.06

115,137,633.67(J) Distribution to IC Class



0.00E. CURRENT RECEIVABLES DELINQUENCY#Payment Delinquency

Number

Balance(A) 31-60

72

621,087.96(B) 61-90

23

308,170.82(C) 91+

9

89,161.30(D) Total

104

1,018,420.08F. EXCESS YIELDMonth

Excess Yield Balance

Pool Balance

Excess Yield (Annualized %)(A) Current

285,001.38

121,374,494.71

2.8177
%(B) 1st Previous

285,346.29

127,830,175.70

2.6787
%(C) 2nd Previous

108,970.64

134,673,973.72

0.9710
%(D) 3rd Previous

460,626.08

140,976,796.99

3.9209
%(E) Four-Month Rolling Excess Yield

284,986.10

131,213,860.28

2.6063
%G. DELINQUENCY RATE (30+)Month

Month Balance

Pool Balance

%(A) Current

1,018,420.08

121,374,494.71

0.8391
%(B) 1st Previous

1,232,454.87

127,830,175.70

0.9641
%(C) 2nd Previous

1,268,329.62

134,673,973.72

0.9418
%(D) 3rd Previous

1,536,836.00

140,976,796.99

1.0901
%(E) Four-Month Rolling Average

1,264,010.14

131,213,860.28

0.9633
%




2




---




Bay View Securitization Corporation


Bay View 1999-LG-1 Auto Trust


For Remittance Date: April 30, 2001





H. NET LOSS RATEMonth

Charge-Off Balance

Liquidation Proceeds

Average Balance

Defaulted (Annualized
)(A) Current

387,148.91

183,771.45

124,602,335.21

1.9587
%(B) 1st Previous

417,686.23

197,623.46

131,252,074.71

2.0120
%(C) 2nd Previous

493,415.77

171,539.91

137,825,385.36

2.8025
%(D) Three-Month Rolling Average

432,750.30

184,311.61

131,226,598.43

2.2718
%I. CHARGE-OFF / RECOVERIESNumber

Balance(A) Collection Period Charge-Off Receivables

32

254,273.22(B) Gross Charge-Offs Cumulative Receivables

548

5,134,100.38(C) Collection Period Recoveries on Charge-Offs

NA

50,895.76(D) Recoveries on Charge-Offs To-Date

NA

536,547.36J. REPOSSESSIONS(A) Collection Period Repossessions

20

262,357.24(B) Aggregate Repossessions

501

6,501,462.49(C) Unliquidated Repossessions

34

432,688.30K. FORCED PLACE INSURANCE(A) FPI Charge-Offs

0

0.00(B) FPI Canceled/Waived/Removed/ Reversed

0

0.00L. PAYAHEAD RECONCILIATION(A) Beginning Balance

203,264.09(B) Deposit

11,659.22(C) Withdrawal

0.00(D) Ending Balance

214,923.31








Approved By:

__/S/ MICHAEL J. LAORANGEMichael LaOrange Vice President,
Controller Bay View Acceptance Corp




3




---




Bay View Securitization Corporation


Bay View 2000 LJ-1 Auto Trust


For Remittance Date: April 30, 2001





A. PRINCIPAL BALANCE RECONCILIATIONA-1


A-2


A-3


A-4


Total


Number of Accounts(A) Original Principal Balance

64,000,000.00


132,000,000.00


80,000,000.00


80,559,839.00


356,559,839.00


20,329(B) Beginning Period Principal Balance

0.00


56,098,535.78


80,000,000.00


80,559,839.00


216,658,374.78


15,593(C) Collections (Regular Payments)

0.00


5,141,844.30


0.00


0.00


5,141,844.30


N/A(D) Withdrawal from Payahead

0.00


0.00


0.00


0.00


0.00


N/A(E) Collections (Principal Payoffs)

0.00


3,899,389.98


0.00


0.00


3,899,389.98


329(F) Net Liquidation Proceeds

0.00


65,975.55


0.00


0.00


65,975.55


N/A(G) Charge Off Amount

0.00


286,797.53


0.00


0.00


286,797.53


19(H) Partial Charge-Offs

0.00


0.00


0.00


0.00


0.00


N/A(I) Repurchases

0.00


0.00


0.00


0.00


0.00


00(J) Ending Balance

0.00


46,704,528.42


80,000,000.00


80,559,839.00


207,264,367.42


15,245(K) Certificate Factor

0.000000
%

35.382219
%

100.000000
%

100.000000
%

58.128915
%B. CASH FLOW RECONCILIATIONTotals(A) Cash Wired










10,920,532.27(B) Interest Wired










54,675.78(C) Withdrawal from Payahead Account










0.00(D) Advances










0.00(E) Repurchases










0.00(F) Gross Charge-Off Recoveries










21,313.15(G) Gross Charge-Off Advances










1,689.39(H) Spread Account Withdrawal










16,637.20(I) A Surety Bond Draw for A-1 Principal or Interest










0.00(J) A Surety Bond Draw for A-2 Principal or Interest










0.00(K) A Surety Bond Draw for A-3 Principal or Interest










0.00(L) A Surety Bond Draw for A-4 Principal or Interest










0.00TOTAL COLLECTIONS










11,014,847.79C. TRUSTEE DISTRIBUTIONTotal(A) Total Cash Flow







11,014,847.79(B) Unrecovered Interest Advances







1,689.39(C) Servicing Fee (Due and Unpaid)







135,411.48(D) Interest to A-1 Certificate Holders, including Overdue







0.00(E) Interest to A-2 Certificate Holders, including Overdue







352,485.80(F) Interest to A-3 Certificate Holders, including Overdue







509,333.33(G) Interest to A-4 Certificate Holders, including Overdue







512,897.64(H) Principal to A-1 Certificate Holders, including Overdue







0.00(I) Principal to A-2 Certificate Holders, including Overdue







9,394,007.36(J) Principal to A-3 Certificate Holders, including Overdue







0.00(K) Principal to A-4 Certificate Holders, including Overdue







0.00(L) Surety Bond Fee







36,109.73(M) Interest Advance Recovery Payments







678.27(N) Unreimbursed Draws on Class A Surety Bond for Class A-1 Int or Prin







0.00(O) Unreimbursed Draws on Class A Surety Bond for Class A-2 Int or Prin







0.00(P) Unreimbursed Draws on Class A Surety Bond for Class A-3 Int or Prin







0.00(Q) Unreimbursed Draws on Class A Surety Bond for Class A-4 Int or Prin







0.00(R) Deposit to Payahead







1,031.45(S) Bank Account Interest to Servicer







54,675.78(T) Excess Yield







16,527.56BALANCE




4




---




Bay View Securitization Corporation


Bay View 2000 LJ-1 Auto Trust


For Remittance Date: April 30, 2001





D. SPREAD ACCOUNT AND SURETY RECONCILIATIONSpread Account

Surety Bond(A) Beginning Balance

4,946,241.12

14,870,695.00(B) Additions to Spread Amount

16,527.56

N/A(C) Interest Earned

20,848.76

0.00(D) Draws

16,637.20

0.00(E) Reimbursement for Prior Draws

N/A

0.00(F) Distribution of Funds to Servicer

N/A

0.00(G) Prior Month Distribution of Funds to IC Certificate Holder

0.00

N/A(H) Ending Balance

4,966,980.24

14,870,695.00(I) Required Balance

208,774,495.67

14,870,695.00(J) Current Month Distribution of Funds to IC Certificate Holder

0.00





E. CURRENT RECEIVABLES DELINQUENCY#Payment Delinquency

Number

Balance(A) 30-59

47

667,256.31(B) 60-89

14

223,591.03(C) 90+

17

278,371.19(D) Total

78

1,169,218.53








F. EXCESS YIELDMonth

Excess Yield Balance

Pool Balance

Excess Yield (Annualized%)(A) Current

16,527.56

207,264,367.42

0.0957%(B) 1st Previous

9,634.19

216,658,374.78

0.0534%(C) 2nd Previous

143,257.30

226,653,772.30

0.7585%(D) 3rd Previous

219,018.31

235,897,368.90

1.1141%(E) Four-Month Rolling Excess Yield

97,109.34

221,618,470.85

0.5258%





G. DELINQUENCY RATE (30+)Month

Month Balance

Pool Balance

%(A) Current

1,169,218.53

207,264,367.42

0.5641%(B) 1st Previous

1,313,529.24

216,658,374.78

0.6063%(C) 2nd Previous

1,395,191.21

226,653,772.30

0.6156%(D) 3rd Previous

1,613,434.71

235,897,368.90

0.6840%(E) Four-Month Rolling Average

1,372,843.42

221,618,470.85

0.6195%





H. NET LOSS RATEMonth

Charge-Off Balance

Liquidation Proceeds

Average Balance

Defaulted (Annualized)(A) Current

352,773.08

87,288.70

211,961,371.10

1.5030%(B) 1st Previous

417,506.03

164,318.55

221,656,073.54

1.3707%(C) 2nd Previous

496,323.08

234,646.38

231,275,570.60

1.3577%(D) Three-Month Rolling Average

422,200.73

162,084.54

221,631,005.08

1.4084%





I. CHARGE-OFF / RECOVERIESNumber

Balance(A) Collection Period Charge-Off Receivables

19

286,797.53(B) Gross Charge-Offs Cumulative Receivables

271

3,122,991.59(C) Collection Period Recoveries on Charge-Offs

NA

21,313.15(D) Recoveries on Charge-Offs To-Date

NA

357,301.16




5




---




Bay View Securitization Corporation


Bay View 2000 LJ-1 Auto Trust


For Remittance Date: April 30, 2001





J. REPOSSESSIONS(A) Collection Period Repossessions

15

248,382.39(B) Aggregate Repossessions

255

4,372,993.72(C) Unliquidated Repossessions

27

460,875.31K. FORCED PLACE INSURANCE(A) FPI Charge-Offs

0

0.00(B) FPI Canceled/Waived/Removed/ Reversed

0

0.00L. PAYAHEAD RECONCILIATION(A) Beginning Balance

181,145.82(B) Deposit

1,031.45(C) Withdrawal

0.00(D) Ending Balance

182,177.27


|
|




|Approved |  | By: ___/s/ Michael J. LaOrange__
|-------- |  | --------------------------------

| | Michael |  | LaOrange
| | ------- |  | --------

| | Vice |  | President, Controller
| | ---- |  | ---------------------

| | Bay |  | View Acceptance Corp
| | --- |  | --------------------



6