<PAGE>
                                                                     EXHIBIT 4.5




                       NISSAN MOTOR ACCEPTANCE CORPORATION

                                     Seller






                   NISSAN WHOLESALE RECEIVABLES CORPORATION II

                                      Buyer






                            -------------------------


                         RECEIVABLES PURCHASE AGREEMENT





                            Dated as of July 24, 2003


                            -------------------------


<PAGE>


                                TABLE OF CONTENTS

<Table>
<Caption>
                                                                                                    PAGE
<S>                  <C>                                                                            <C>
ARTICLE I       DEFINITIONS............................................................................1

     Section 1.01    Definitions.......................................................................1

     Section 1.02    Other Definitional Provisions.....................................................1

ARTICLE II      SALE OF RECEIVABLES....................................................................2

     Section 2.01    Sale of Receivables...............................................................2

     Section 2.02    Representations and Warranties of Seller Relating to Itself and This
                     Agreement.........................................................................5

     Section 2.03    Representations and Warranties of Seller Relating to Receivables and
                     Accounts..........................................................................7

     Section 2.04    Covenants of Seller...............................................................9

     Section 2.05    Designation of Additional Accounts...............................................10

ARTICLE III     ADMINISTRATION AND SERVICING OF RECEIVABLES...........................................11

     Section 3.01    Acceptance of Appointment and Other Matters Relating to Servicer.................11

     Section 3.02    Servicing Compensation...........................................................11

ARTICLE IV      OTHER MATTERS RELATING TO SELLER......................................................11

     Section 4.01    Merger or Consolidation of, or Assumption, of Obligations of Seller..............11

     Section 4.02    Seller Indemnification of Buyer..................................................12

ARTICLE V       TERMINATION...........................................................................12

     Section 5.01    Termination of Agreement.........................................................12

ARTICLE VI      INTERCREDITOR PROVISIONS..............................................................13

     Section 6.01    Nonfloorplan Agreements Between Seller and Dealer................................13

ARTICLE VII     MISCELLANEOUS PROVISIONS..............................................................14

     Section 7.01    Amendment........................................................................14

     Section 7.02    Protection of Right, Title and Interest to Receivables...........................15

     Section 7.03    Limited Recourse.................................................................16

     Section 7.04    No Petition......................................................................16

     Section 7.05    Governing Law....................................................................17

     Section 7.06    Notices..........................................................................17

     Section 7.07    Severability of Provisions.......................................................17
</Table>


                                       -i-
<PAGE>


                                TABLE OF CONTENTS

<Table>
<Caption>
                                                                                                    PAGE
<S>                  <C>                                                                            <C>
     Section 7.08    Assignment.......................................................................17

     Section 7.09    Further Assurances...............................................................17

     Section 7.10    No Waiver; Cumulative Remedies...................................................18

     Section 7.11    Counterparts.....................................................................18

     Section 7.12    Third-Party Beneficiaries........................................................18

     Section 7.13    Merger and Integration...........................................................18

     Section 7.14    Headings.........................................................................18
</Table>


                                      -ii-
<PAGE>


         RECEIVABLE PURCHASE AGREEMENT, dated as of July 24, 2003 (as modified,
supplemented, amended or restated from time to time, this "Agreement"), by and
between NISSAN MOTOR ACCEPTANCE CORPORATION ("NMAC"), a California corporation,
as Seller, and NISSAN WHOLESALE RECEIVABLES CORPORATION II ("NWRC II"), a
Delaware corporation, as Buyer.

                                    RECITALS

         A. The Seller desires to sell to the Buyer, and the Buyer desires to
purchase from the Seller, the Receivables arising from time to time in
connection with the Accounts designated hereunder.

         B. Pursuant to the Transfer and Servicing Agreement, the Buyer has
agreed to transfer to the Issuer all such Receivables purchased by the Buyer
hereunder.

         C. Pursuant to the Indenture and the Indenture Supplements, the Issuer
will issue from time to time Notes secured by the Receivables.

         In consideration of the mutual covenants and agreements herein
contained, and other good and valuable consideration, the receipt and adequacy
of which are hereby acknowledged, the parties hereto agree as follows.

                             STATEMENT OF AGREEMENT

                                    ARTICLE I
                                   DEFINITIONS

         Section 1.01 DEFINITIONS.

         All terms used herein and not otherwise defined herein have the
meanings ascribed to them in the Annex of Definitions. Whenever used in this
Agreement, such terms are applicable to the singular as well as the plural forms
of such terms and to the masculine as well as to the feminine and neuter genders
of such terms.

         Section 1.02 OTHER DEFINITIONAL PROVISIONS.

         (a) All terms used herein and not otherwise defined herein have the
meanings ascribed to them in the Transfer and Servicing Agreement, the Trust
Agreement, the Indenture or, with respect to any Series, the related Indenture
Supplement, as applicable.

         (b) All terms defined in this Agreement have the defined meanings when
used in any certificate or other document made or delivered pursuant hereto
unless otherwise defined therein.

         (c) As used in this Agreement and in any certificate or other document
made or delivered pursuant hereto or thereto, accounting terms not defined in
this Agreement or in any such certificate or other document, and accounting
terms partly defined in this Agreement or in any such certificate or other
document to the extent not defined, have the respective meanings given



<PAGE>


to them under generally accepted accounting principles or regulatory accounting
principles, as applicable and as in effect on the date of this Agreement. To the
extent that the definitions of accounting terms in this Agreement or in any such
certificate or other document are inconsistent with the meanings of such terms
under generally accepted accounting principles or regulatory accounting
principles in the United States, the definitions contained in this Agreement or
in any such certificate or other document will control.

         (d) Any reference to each Rating Agency only applies to any specific
rating agency if such rating agency is then rating any outstanding Series.

         (e) Unless otherwise specified, references to any dollar amount on any
particular date mean such amount at the close of business on such day.

         (f) The words "hereof," "herein" and "hereunder" and words of similar
import when used in this Agreement refer to this Agreement as a whole and not to
any particular provision of this Agreement. References to any subsection,
Section, Schedule or Exhibit are references to subsections, Sections, Schedules
and Exhibits in or to this Agreement, unless otherwise specified. The term
"including" means "including without limitation."

                                   ARTICLE II
                               SALE OF RECEIVABLES

         Section 2.01 SALE OF RECEIVABLES.

         (a) By execution of this Agreement, the Seller does hereby:

                  (i) on the first Series Issuance Date, sell, transfer, assign,
         set over and otherwise convey, without recourse, to the Buyer (A) all
         of its right, title and interest in, to and under each Receivable
         arising in connection with each Initial Account and all Related
         Security, including Seller's interest in the security interests granted
         by the Dealers in the related Vehicles and any subordinated security
         interests in other Collateral, (B) Seller's rights under the related
         Sales and Service Agreement, (C) Seller's rights under intercreditor
         agreements with third-party creditors of Dealers with respect to the
         designated Accounts, (D) Seller's right under the related Repurchase
         Agreements, (E) Seller's rights under each related Floorplan Financing
         Agreement, (F) the proceeds of the foregoing, with respect thereto
         owned by the Seller at the close of business on the Cut-Off Date and
         (G) all monies due or to become due and all amounts received with
         respect thereto and all proceeds thereof (including "proceeds," as
         defined in the UCC as in effect in the applicable jurisdiction) and
         Recoveries with respect thereto;

                  (ii) on the applicable Addition Date, sell, transfer, assign,
         set over and otherwise convey, without recourse, to the Buyer (A) all
         of its right, title and interest in, to and under each Receivable
         arising in connection with each Additional Account and all Related
         Security, including Seller's interest in the security interests granted
         by the Dealers in the related Vehicles and any subordinated security
         interests in other Collateral, with respect thereto owned by the Seller
         at the close of business on the applicable


                                       2
<PAGE>


         Additional Cut-Off Date and not previously sold to the Buyer pursuant
         hereto (B) Seller's rights under the related Sales and Service
         Agreement, (C) Seller's rights under intercreditor agreements with
         third-party creditors of Dealers with respect to the Additional
         Accounts, (D) Seller's right under the related Repurchase Agreements,
         (E) Seller's rights under each related Floorplan Financing Agreement,
         (F) the proceeds of the foregoing, with respect thereto owned by the
         Seller at the close of business on the applicable Additional Cut-Off
         Date and (G) all monies due or to become due and all amounts received
         with respect thereto and all proceeds thereof (including "proceeds," as
         defined in the UCC as in effect in the applicable jurisdiction) and
         Recoveries with respect thereto; and

                  (iii) on each Business Day occurring before the earlier of (x)
         the occurrence of an Early Amortization Event specified in clause (2)
         of the definition thereof or (y) the Trust Termination Date, on which
         day a new Receivable is created in connection with the Accounts (each
         such Business Day being a "Transfer Date"), sell, transfer, assign, set
         over and otherwise convey, without recourse, to the Buyer (A) all of
         its right, title and interest in, to and under such Receivable and all
         Related Security, including Seller's interest in the security interests
         granted by the Dealers in the related Vehicles and any subordinated
         security interests in other Collateral, with respect thereto owned by
         the Seller at the close of business on the applicable Transfer Date and
         not previously sold to the Buyer pursuant hereto (B) Seller's rights
         under the related Sales and Service Agreement, (C) Seller's rights
         under intercreditor agreements with third-party creditors of Dealers
         with respect to the related Accounts, (D) Seller's right under the
         related Repurchase Agreements, (E) Seller's rights under each related
         Floorplan Financing Agreement, (F) the proceeds of the foregoing, with
         respect thereto owned by the Seller at the close of business on the
         Transfer Date and (G) all monies due or to become due and all amounts
         received with respect thereto and all proceeds thereof (including
         "proceeds," as defined in the UCC as in effect in the applicable
         jurisdiction) and Recoveries with respect thereto.

         (b) The foregoing sale, transfer, assignment, set-over and conveyance,
and any subsequent sales, transfers, assignments, set-overs and conveyances of
additional assets, do not constitute, and are not intended to result in, the
creation, or an assumption by the Buyer, of any obligation of the Servicer, the
Seller, NML, NNA or any other Person in connection with the Accounts, the
related Receivables or under any agreement or instrument relating thereto,
including any obligation to any Dealers, NML or NNA. The foregoing sales,
transfers, assignments, set-overs and conveyances are not sales, transfers,
assignments, set-overs and conveyances of the Accounts; they are sales,
transfers, assignments, set-overs and conveyances of the Receivables arising in
connection therewith and Related Security.

         (c) In connection with such sales, the Seller will record and file, at
its own expense, a financing statement on form UCC-1 or any other applicable
form (and continuation statements when applicable) naming the Seller as "seller"
and the Buyer as "buyer" thereon with respect to the Receivables now existing
and hereafter created for the sale of chattel paper, payment intangibles,
general intangibles or accounts (as defined in the UCC as in effect in the
applicable jurisdiction) meeting the requirements of applicable law in such
manner and in such jurisdictions


                                       3
<PAGE>


as are necessary to perfect the sale and assignment of the Receivables and the
Related Security to the Buyer, and to deliver a file-stamped copy of such
financing statements or other evidence of such filing to the Buyer on or before
the first Series Issuance Date, in the case of the Initial Accounts, and (if any
additional filing is necessary) the applicable Addition Date, in the case of
Additional Accounts. The Buyer is under no obligation whatsoever to file such
financing statement, or a continuation statement to such financing statement, or
to make any other filing under applicable law in connection with such sales.

         (d) The Seller and the Buyer intend that all transfers of Receivables
under this Agreement constitute sales of the Receivables and not transfers for
security for a loan. However, if the transfers of the Receivables hereunder were
to be characterized as transfers for security and not as sales, then (i) the
Seller will have granted, and hereby grants, to the Buyer a security interest in
each Receivable, the Related Security, all other personal property described
from time to time in Section 2.01(a) and all monies due or to become due and all
amounts received with respect thereto and all proceeds (including "proceeds," as
defined in the UCC as in effect in the applicable jurisdiction) and Recoveries
thereof and (ii) this Agreement constitutes a security agreement.

         (e) In connection with such sales, at its own expense, on or before the
first Series Issuance Date, in the case of the Initial Accounts, and on or
before the applicable Addition Date, in the case of Additional Accounts, the
Seller will:

                  (i) indicate in its computer files that the Receivables
         arising in connection with the Accounts and the Related Security: (A)
         have been sold or assigned, as the case may be, to the Buyer pursuant
         to this Agreement, then (B) transferred by the Buyer to the Issuer
         pursuant to the Transfer and Servicing Agreement and then (C) pledged
         by the Issuer to the Indenture Trustee for the benefit of the
         Noteholders and any Series Enhancers pursuant to the Indenture;

                  (ii) in the case of the Initial Accounts, deliver to the Buyer
         a computer file or written list of such Initial Accounts specifying the
         identity of such Initial Accounts and the Principal Receivables arising
         in connection therewith as of the Cut-Off Date (such file or list, the
         "Initial Account Schedule"); and

                  (iii) in the case of Additional Accounts, deliver to the Buyer
         a computer file or written list of such Additional Accounts specifying
         the identity of such Additional Accounts and the Principal Receivables
         arising in connection therewith as of the applicable Additional Cut-Off
         Date (such file or list, an "Additional Account Schedule").

         The Account Schedule as amended, supplemented or otherwise modified
from time to time will be marked as Schedule 1 to this Agreement and is hereby
incorporated into and made a part of this Agreement.

         (f) In consideration for the sale of Receivables indicated on Schedule
1 hereto on the first Series Issuance Date and the Related Security, the Buyer
will pay to the Seller an amount equal to $1,316,539,846.26 in the form of cash,
a subordinated note and other valuable consideration


                                       4
<PAGE>


having value reasonably equivalent to the value of the assets so conveyed on
such date. The purchase prices for the Receivables sold pursuant to this
Agreement on subsequent Series Issuance Dates and on any other date on which
Receivables are sold to the Buyer by the Seller, will be agreed by the Buyer and
the Seller at the time of such sales, and will be paid in the form of cash, a
subordinated note and other valuable consideration having value reasonably
equivalent to the value of the assets so conveyed on such date. In each case,
the purchase price will not be materially less favorable than prices for
transactions of a generally similar character at the time of the acquisition,
taking into account the quality of such Receivables, the Seller's cost of
originating such Receivables and a reasonable return on such costs, and other
pertinent factors; provided that such consideration will in any event not be
less than reasonably equivalent value therefor.

         (g) If the Issuer enters into a currency Swap Agreement pursuant to
Section 5.08 of the Transfer and Servicing Agreement, the Seller hereby agrees
to accept any amounts owed to it by the Buyer under Section 2.01(f) in Japanese
yen and the Seller further agrees that the amount equal to the expenses of the
Issuer associated with the negotiation, execution and delivery of such currency
Swap Agreement will be deducted from any amounts owed to it by the Buyer under
Section 2.01(f).

         Section 2.02 REPRESENTATIONS AND WARRANTIES OF SELLER RELATING TO
ITSELF AND THIS AGREEMENT.

         (a) Representations and Warranties. The Seller hereby represents and
warrants to the Buyer as of each Series Issuance Date (unless another date is
specified below) that:

                  (i) Organization and Good Standing. The Seller is a
         corporation duly organized and validly existing and in good standing
         under the laws of the State of California and has, in all material
         respects, full power, authority and legal right to own its properties
         and conduct its business as such properties are currently owned and
         such business is currently conducted, and to execute, deliver and
         perform its obligations under this Agreement.

                  (ii) Due Qualification. The Seller is duly qualified to do
         business and, where necessary, is in good standing as a foreign
         corporation (or is exempt from such requirement) and has obtained all
         necessary licenses and approvals in each jurisdiction where the conduct
         of its business requires such qualification, except where the failure
         to so qualify or obtain licenses or approvals would not have a material
         adverse effect on its ability to perform its obligations hereunder.

                  (iii) Due Authorization. The Seller has duly authorized by all
         necessary action on its part the execution and delivery of this
         Agreement and the consummation of the transactions provided for or
         contemplated by this Agreement.

                  (iv) No Conflict. The Seller's execution and delivery of this
         Agreement, its performance of the transactions contemplated by this
         Agreement and the fulfillment of the terms hereof applicable to it,
         will not conflict with, result in any breach of any of the


                                       5
<PAGE>


         material terms and provisions of, or constitute (with or without notice
         or lapse of time or both) a material default under, any material
         indenture, contract, agreement, mortgage, deed of trust or other
         instrument to which the Seller is a party or by which it or its
         properties are bound.

                  (v) No Violation. The Seller's execution and delivery of this
         Agreement, its performance of the transactions contemplated by this
         Agreement and the fulfillment of the terms hereof applicable to it,
         will not conflict with or violate any material Requirements of Law
         applicable to it.

                  (vi) No Proceedings. There are no proceedings pending or, to
         the best of its knowledge, no proceedings threatened or investigations
         pending or threatened against the Seller before or by any Governmental
         Authority (A) asserting the invalidity of this Agreement, (B) seeking
         to prevent the consummation of any of the transactions contemplated by
         this Agreement, (C) seeking any determination or ruling that, in its
         reasonable judgment, would materially and adversely affect the
         performance of its obligations under this Agreement, (D) seeking any
         determination or ruling that would materially and adversely affect the
         validity or enforceability of this Agreement or (E) seeking to affect
         adversely the income tax characterization of the Issuer under the
         United States federal or any other applicable state or local
         jurisdiction's income, single business or franchise tax systems.

                  (vii) All Consents Required. All material authorizations,
         consents, orders, approvals or other actions of any Governmental
         Authority required to be obtained or effected by the Seller in
         connection with its execution and delivery of this Agreement, its
         performance of the transactions contemplated by this Agreement and the
         fulfillment of the terms hereof applicable to it, have been obtained or
         effected.

                  (viii) Enforceability. This Agreement constitutes a legal,
         valid and binding obligation of the Seller, enforceable against it in
         accordance with the terms hereof, except as such enforceability may be
         limited by applicable bankruptcy, insolvency, reorganization,
         moratorium or other similar laws now or hereafter in effect affecting
         the enforcement of creditors' rights in general and except as such
         enforceability may be limited by general principles of equity (whether
         considered in a suit at law or in equity).

                  (ix) Account Schedule. As of the Cut-Off Date, the Initial
         Account Schedule is an accurate and complete listing in all material
         respects of all the Initial Accounts and the information contained
         therein with respect to the identity of such Initial Accounts and the
         Principal Receivables arising in connection therewith is true and
         correct in all material respects. As of the applicable Additional
         Cut-Off Date, the Additional Account Schedule is an accurate and
         complete listing in all material respects of all the related Additional
         Accounts and the information contained therein with respect to the
         identity of such Additional Accounts and the Principal Receivables
         arising in connection therewith is true and correct in all material
         respects.


                                       6
<PAGE>


                  (x) Valid Sale. This Agreement or, in the case of Additional
         Accounts, the related Assignment constitutes a valid sale, transfer and
         assignment to the Buyer of all right, title and interest of the Seller
         in the Receivables and the Related Security and the proceeds thereof
         and, upon the filing of the financing statements described in Section
         2.01 and, in the case of the Receivables and the Related Security
         hereafter created and the proceeds thereof, upon the creation thereof,
         the Buyer will have a first priority perfected ownership interest in
         the Receivables and a perfected security interest in the Related
         Security. Except as otherwise provided in the Transfer and Servicing
         Agreement or the Indenture, neither the Seller nor any Person claiming
         through or under it has any claim to or interest in the Trust Assets.

         (b) Notice of Breach. The representations and warranties set forth in
Section 2.02(a) will survive the sale and assignment of the Receivables and
Related Security to the Buyer. Upon discovery by the Seller or the Buyer of a
material breach of any of the foregoing representations and warranties, the
party discovering such breach will give prompt written notice to the other
party.

         (c) Repurchase upon Breach. If a breach of any of the representations
and warranties set forth in Section 2.02(a) results in the Buyer's obligation to
accept reassignment pursuant to Section 2.03(c) of the Transfer and Servicing
Agreement of all the Receivables that it transferred to the Issuer, then the
Seller will repurchase all such Receivables. In such event, the Seller will
repurchase such Receivables on the Business Day immediately preceding the
Payment Date on which the Buyer is required to accept reassignment of such
Receivables pursuant to the Transfer and Servicing Agreement. The Seller will
repurchase such Receivables by making a payment to the Buyer, in immediately
available funds, an amount not less than the purchase price for such Receivables
as specified in the Transfer and Servicing Agreement. Upon payment of such
purchase price and reassignment of such Receivables to the Buyer in accordance
with the Transfer and Servicing Agreement, the Buyer will automatically and
without further action be deemed to sell, transfer, assign, set over and
otherwise convey to the Seller, without recourse, representation or warranty,
all the right, title and interest of the Buyer in and to such Receivables, all
Related Security and all monies due or to become due with respect thereto and
all proceeds thereof. The Buyer will execute such documents and instruments of
sale or assignment mutually agreed to by the Buyer and the Seller. The Buyer
will also take such other actions as are reasonably requested by the Seller to
effect the conveyance of such Receivables. The Seller's obligation to repurchase
the Receivables pursuant to this Section 2.02(c) constitutes the sole remedy
with respect to the event of the type specified in the first sentence of this
Section 2.02(c) available to the Buyer and to the Noteholders (or the Owner
Trustee, any Series Enhancer or the Indenture Trustee on behalf of the
Noteholders).

         Section 2.03 REPRESENTATIONS AND WARRANTIES OF SELLER RELATING TO
RECEIVABLES AND ACCOUNTS.

         (a) Representations and Warranties. The Seller hereby represents and
warrants to the Buyer that:


                                       7
<PAGE>


                  (i) As of the first Series Cut-Off Date, each Additional
         Cut-Off Date or the Transfer Date, as the case may be, each Receivable
         and its Related Security sold by it to the Buyer on such date, are
         being sold free and clear of any Lien (other than Permitted Liens), and
         all consents, licenses, approvals or authorizations of or registrations
         or declarations with any Governmental Authority required to be
         obtained, effected or given by the Seller in connection with the sale
         of such Receivable and Related Security on such date have been duly
         obtained, effected or given and are in full force and effect.

                  (ii) (A) Each Initial Account is an Eligible Account as of the
         Cut-Off Date, (B) each Additional Account is an Eligible Account as of
         the applicable Additional Cut-Off Date and (C) each Account is an
         Eligible Account as of each Series Cut-Off Date.

                  (iii) As of the first Series Cut-Off Date, each Additional
         Cut-Off Date, or the Transfer Date, as the case may be, each Receivable
         sold by the Seller to the Buyer on such date, is an Eligible
         Receivable.

         (b) Notice of Breach. The representations and warranties set forth in
Section 2.03(a) survive the sale and assignment of the Receivables and the
Related Security to the Buyer. Upon discovery by the Seller or the Buyer of a
material breach of any of the foregoing representations and warranties, the
party discovering such breach will give prompt written notice to the other
party.

         (c) Repurchase upon Breach. If any of the representations and
warranties set forth in Section 2.03(a) is not true and correct as of the date
specified therein with respect to a Receivable and, in connection therewith, the
Buyer is obligated to accept reassignment of such Receivable pursuant to Section
2.04(c) of the Transfer and Servicing Agreement, then the Seller will repurchase
such Receivable. In such event, the Seller will pay an amount not less than the
Repurchase Price for the repurchase of such Receivable on the Business Day
immediately preceding the Determination Date on which the Buyer is required to
accept reassignment pursuant to the Transfer and Servicing Agreement. The Seller
will repurchase such Receivable by making a payment to the Buyer, in immediately
available funds, in an amount equal to the Repurchase Price for such Receivable.
Upon payment of such purchase price and reassignment of such Receivables to the
Buyer in accordance with the Transfer and Servicing Agreement, the Buyer will
automatically and without further action be deemed to sell, transfer, assign,
set over and otherwise convey to the Seller, without recourse, representation or
warranty, all the right, title and interest of the Buyer in and to such
Receivable, all Related Security and all monies due or to become due with
respect thereto and all proceeds thereof. The Buyer will execute such documents
and instruments of sale or assignment mutually agreed to by the Buyer and the
Seller. The Buyer will also take such other actions as are reasonably requested
by the Seller to effect the conveyance of such Receivable. The Seller's
obligation to repurchase a Receivable or all the Receivables with respect to an
Account pursuant to this Section 2.03(c) constitutes the sole remedy with
respect to the event of the type specified in the first sentence of this Section
2.03(c) available to the Buyer and to the Noteholders (or the Owner Trustee, any
Series Enhancer or the Indenture Trustee on behalf of the Noteholders).


                                       8
<PAGE>


         Section 2.04 COVENANTS OF SELLER. The Seller hereby covenants that:

                  (i) No Liens. Except for the conveyances hereunder or as
         provided in the Transaction Documents, the Seller will not sell,
         pledge, assign or transfer to any other Person, or grant, create,
         incur, assume or suffer to exist any Lien (other than Permitted Liens)
         on, any Receivable or any Related Security, whether now existing or
         hereafter created, or any interest therein, and the Seller will defend
         the right, title and interests of the Buyer, the Issuer and the
         Indenture Trustee in, to and under such Receivables and the Related
         Security, whether now existing or hereafter created, and such rights,
         remedies, powers and privileges, against all claims of third parties
         claiming through or under the Seller.

                  (ii) Floorplan Financing Agreements and Guidelines. The Seller
         will comply with and perform its servicing obligations with respect to
         the Accounts and the Receivables in conformity with its then-current
         policies and procedures and in accordance with the applicable Floorplan
         Financing Agreements relating to the Accounts and the applicable
         Floorplan Financing Guidelines, except insofar as any failure to so
         comply or perform would not materially and adversely affect the rights
         of the Buyer, the Issuer, the Noteholders or any Series Enhancers.
         Subject to compliance with all Requirements of Law, the Seller, in its
         capacity of Servicer, may change the terms and provisions of the
         Floorplan Financing Agreement or the Floorplan Financing Guidelines in
         any respect (including the calculation of the amount or the timing of
         charge-offs and the rate of the finance charge assessed thereon) only
         if such change would be permitted pursuant to Section 3.01(d) of the
         Transfer and Servicing Agreement.

                  (iii) Account Allocations. If the Seller is unable for any
         reason to sell Receivables to the Buyer, then the Seller will allocate,
         after the occurrence of such event, payments on each related Account in
         accordance with the terms of the Transfer and Servicing Agreement.

                  (iv) Delivery of Collections. If the Seller or any Affiliate
         thereof receives payments in respect of the Receivables, the Seller
         will pay or cause to be paid to the Servicer or any Successor Servicer
         all such payments as soon as practicable after receipt, but in no event
         later than two Business Days after receipt.

                  (v) Notice of Liens. The Seller will notify the Buyer, the
         Owner Trustee and the Indenture Trustee promptly after becoming aware
         of any Lien on any Receivable sold by the Seller other than Permitted
         Liens and the Liens permitted under the Transaction Documents.

                  (vi) Compliance with Law. The Seller will comply in all
         material respects with all Requirements of Law applicable to it.


                                       9
<PAGE>


         Section 2.05 DESIGNATION OF ADDITIONAL ACCOUNTS.

         (a) The Seller may from time to time offer to designate additional
Eligible Accounts as Accounts, subject to the conditions specified in paragraph
(b) below. If any such offer is accepted by the Buyer, Receivables and the
Related Security arising in connection with such Additional Accounts will be
sold to the Buyer effective on a date (the "Addition Date") specified in a
written notice provided by the Seller (or the Servicer on its behalf) to the
Buyer and any Series Enhancers specifying the Additional Cut-Off Date and the
Addition Date for such Additional Accounts (the "Addition Notice") on or before
the second Business Day but not more than the 30th day before the related
Addition Date (the "Notice Date").

         (b) The Seller will be permitted to sell to the Buyer the Receivables
and all Related Security in any Additional Accounts designated by the Seller as
such pursuant to Section 2.05(a) only upon satisfaction of each of the following
conditions on or before the related Addition Date:

                  (i) the Seller has provided the Buyer with a timely Addition
         Notice;

                  (ii) the Seller has delivered to the Buyer a duly executed
         written assignment (including an acceptance by the Buyer) in
         substantially the form of Exhibit A (the "Assignment"), along with the
         applicable Additional Account Schedule in accordance with Section
         2.01(e)(iii);

                  (iii) the Seller has delivered to the Servicer all Collections
         with respect to such Additional Accounts since the Additional Cut-Off
         Date;

                  (iv) the Seller has represented and warranted that:

                           (A) each such Additional Account is an Eligible
                  Account as of the Additional Cut-Off Date;

                           (B) no selection procedures reasonably believed by
                  the Seller to be adverse to the interests of the Buyer, the
                  Noteholders or any Series Enhancers were used in selecting
                  such Additional Accounts;

                           (C) the Additional Account Schedule delivered
                  pursuant to clause (ii) above is true and correct in all
                  material respects as of the Additional Cut-Off Date;

                           (D) as of each of the Notice Date and the Addition
                  Date, the Seller is not insolvent nor will be made insolvent
                  by such sale and it is not aware of any events or
                  circumstances that could reasonably be expected to lead to its
                  insolvency; and

                           (E) the addition of the Receivables arising in
                  connection with such Additional Accounts will not, in the
                  reasonable belief of the Seller, cause an Early Amortization
                  Event to occur; and


                                       10
<PAGE>


                  (v) the Seller has delivered to the Buyer an Officer's
         Certificate confirming, to the best of such officer's knowledge, the
         satisfaction of each of the conditions set forth in clauses (i) through
         (iv) above. The Buyer may conclusively rely on such Officer's
         Certificate and has no duty to make inquiries with regard to the
         matters set forth therein and will incur no liability in so relying.

         (c) The Seller hereby represents and warrants on each applicable
Addition Date as to the matters set forth in clause (iv) of Section 2.05(b).
These representations and warranties will survive the sale and assignment of the
respective Receivables and the Related Security to the Buyer. Upon discovery by
the Seller or the Buyer of a breach of any of the foregoing representations and
warranties, the party discovering the breach will give prompt written notice to
the other party and to any Series Enhancers. If any such breach has a material
adverse effect on the related Receivable, the provisions of Section 2.03(c) will
apply.

                                   ARTICLE III
                   ADMINISTRATION AND SERVICING OF RECEIVABLES

         Section 3.01 ACCEPTANCE OF APPOINTMENT AND OTHER MATTERS RELATING TO
SERVICER.

         The Seller agrees to act as the Servicer under the Transfer and
Servicing Agreement and to fulfill duties specified as being duties of the
Servicer in this Agreement, and the Buyer consents to the Seller acting as the
Servicer. The Seller will have ultimate responsibility for servicing, managing
and making collections on the Receivables and will have the authority to make
any management decisions relating to such Receivables, to the extent such
authority is granted to the Servicer under this Agreement and the Transfer and
Servicing Agreement.

         Section 3.02 SERVICING COMPENSATION.

         The Servicer is entitled to receive the Servicing Fee on each Payment
Date, and payment thereof will constitute full compensation for its servicing
activities hereunder as well as under the Transfer and Servicing Agreement. The
Servicing Fee will be paid in accordance with the terms of the Transfer and
Servicing Agreement, the Indenture and Indenture Supplements.

                                   ARTICLE IV
                        OTHER MATTERS RELATING TO SELLER

         Section 4.01 MERGER OR CONSOLIDATION OF, OR ASSUMPTION, OF OBLIGATIONS
OF SELLER.

         The Seller may not dissolve, liquidate, consolidate with or merge into
any other Person or convey, transfer or sell its properties and assets
substantially as an entirety to any Person unless:

                  (i) the Person (if other than the Seller) formed by or
         surviving such consolidation or merger or that acquires by conveyance,
         transfer or sale the properties and assets of the Seller substantially
         as an entirety, as the case may be, will be organized and existing
         under the laws of the United States of America or any state thereof or
         the District of Columbia, and expressly assumes, by a supplemental
         agreement executed and delivered to the Buyer, the Owner Trustee and
         the Indenture Trustee, in form reasonably


                                       11
<PAGE>


         satisfactory to the Buyer and the Indenture Trustee, the performance of
         every covenant and obligation of the Seller hereunder;

                  (ii) the Person (if other than the Seller) formed by or
         surviving such consolidation or merger or that acquires by conveyance,
         transfer or sale the properties and assets of the Seller substantially
         as an entirety, as the case may be, has delivered to the Buyer, the
         Owner Trustee and the Indenture Trustee (with a copy to each Rating
         Agency) an Officer's Certificate and an Opinion of Counsel each stating
         that (A) such consolidation, merger, conveyance, transfer or sale and
         such supplemental agreement provided in clause (i) above comply with
         this Section, (B) such supplemental agreement is a valid and binding
         obligation of such Person enforceable against such Person in accordance
         with its terms, except as such enforceability may be limited by
         applicable bankruptcy, insolvency, reorganization, moratorium or other
         similar laws affecting creditors' rights generally from time to time in
         effect or general principles of equity, and (C) all conditions
         precedent herein provided for relating to such transaction have been
         complied with; and

                  (iii) the Rating Agency Condition has been satisfied with
         respect to such consolidation, merger, conveyance, transfer or sale.

         Section 4.02 SELLER INDEMNIFICATION OF BUYER.

         The Seller will indemnify and hold harmless the Buyer, from and against
any loss, liability, expense, claim, damage or injury suffered or sustained by
the Buyer by reason of any acts, omissions or alleged acts or omissions arising
out of activities of the Seller pursuant to this Agreement or arising out of or
based on the arrangement created by this Agreement and the activities of the
Seller taken pursuant hereto, including any judgment, award, settlement,
reasonable attorneys' fees and other costs or expenses incurred in connection
with the defense of any actual or threatened action, proceeding or claim;
provided, however, that the Seller is not required to indemnify the Buyer for
any loss, liability, expense, claim, damage or injury of the Buyer resulting
from acts, omissions or alleged acts or omissions that constitute fraud, gross
negligence or willful misconduct by the Buyer; and, provided, further, that the
Seller is not required to indemnify the Buyer for any loss, liability, expense,
claim, damage or injury with respect to any United States federal, state or
local income or franchise taxes (or any interest or penalties with respect
thereto) required to be paid by the Buyer in connection herewith to any taxing
authority. Any indemnification under this Article IV will survive the
termination of this Agreement.

                                    ARTICLE V
                                   TERMINATION

         Section 5.01 TERMINATION OF AGREEMENT.

         This Agreement will terminate immediately after the legal existence of
the Issuer terminates pursuant to the Trust Agreement. In addition, the Buyer
will immediately cease purchasing Receivables and the Seller will immediately
cease selling Receivables and will


                                       12
<PAGE>


designate no Additional Accounts following the occurrence of an Insolvency Event
with respect to the Seller. The Seller will give prompt written notice to each
of the Buyer, the Owner Trustee and the Indenture Trustee immediately following
the occurrence of an Insolvency Event. Notwithstanding any cessation of the sale
of Receivables to the Buyer following an Insolvency Event, Receivables sold to
the Buyer before the occurrence of an Insolvency Event and Collections in
respect of such Receivables will continue to be property of the Buyer available
for transfer by the Buyer to the Issuer pursuant to the Transfer and Servicing
Agreement.

                                   ARTICLE VI
                            INTERCREDITOR PROVISIONS

         Section 6.01 NONFLOORPLAN AGREEMENTS BETWEEN SELLER AND DEALER.

         (a) With respect to any Dealer that is the obligor under Receivables
that have been or will be sold to the Buyer hereunder, the Seller may be or
become a lender to such Dealer under a Nonfloorplan Agreement pursuant to which
the Seller (either directly, or as assignee of the originator of the Account)
has been or may be granted a security interest in Common Collateral, which
Common Collateral may include the same Vehicle, accounts, chattel paper,
promissory notes, money and other proceeds (including insurance proceeds)
thereof, security deposits and other restricted balances in connection with the
related Floorplan Financing Agreement, such Dealer's rights under the related
Sales and Service Agreement and personal guarantees (collectively, the "Common
Vehicle Collateral") in which such Floorplan Financing Agreement creates a
security interest. The Common Collateral other than the related Common Vehicle
Collateral is referred to herein as the "Common Non-Vehicle Collateral."

         (b) The Seller hereby agrees that (i) any security interest it now has
or may hereafter acquire from time to time in, to or under any and all Common
Vehicle Collateral (whether now existing or hereafter arising) shall, without
further action by the Seller, the Buyer or any other Person, at all times be
subordinate and junior in priority to any security interest in the Common
Vehicle Collateral created from time to time pursuant to the related Floorplan
Financing Agreements (and the Seller hereby agrees to take such further actions
as the Buyer, the Issuer or the Indenture Trustee may reasonably request to more
fully effectuate such subordination), (ii) it shall not foreclose or otherwise
realize upon any Common Vehicle Collateral (except in its capacity as Servicer,
acting for the benefit of the Noteholders and any Series Enhancers) or exercise
its rights under any Nonfloorplan Agreement (or otherwise) with respect to any
Common Vehicle Collateral (including, without limitation, by way of setoff
against any deposit or other amount at any time owing by Seller to the related
Dealer), in each case, in any manner that is materially adverse to the Buyer,
the Issuer or the Noteholders, until all scheduled or required payments in
respect of the Receivables under the related Floorplan Financing Agreement(s)
have been paid in full and (iii) in realizing upon such Common Vehicle
Collateral, neither the Buyer, the Issuer nor the Indenture Trustee has any
obligation to notify the Seller or to protect or preserve the rights of the
Seller in such Common Vehicle Collateral (and, without limiting the generality
of the foregoing, the Buyer, the Issuer and the Indenture Trustee may liquidate
or otherwise deal with the Common Vehicle Collateral as it or they deem
appropriate). Buyer agrees that if another creditor of a Dealer has a security
interest in any Common Non-Vehicle Collateral, such security interest may be
senior to the interest therein of the Buyer and


                                       13
<PAGE>


Seller has no obligation whatsoever to attempt to remove or challenge or satisfy
such other security interest in any manner or to limit in any way the exercise
of remedies by such other creditor with respect thereto, and is not responsible
for replacing any such Common Non-Vehicle Collateral or for any shortfalls or
loss, claims or damages relating to or resulting therefrom whatsoever.

         (c) The Buyer hereby agrees that (i) any security interest it now has
or may hereinafter acquire from time to time in, to or under any and all Common
Non-Vehicle Collateral (whether now existing or hereafter arising) shall,
without further action by the Seller, the Buyer or any other Person, at all
times be subordinate and junior in priority to any security interest in the
Common Non-Vehicle Collateral created from time to time pursuant to the related
Nonfloorplan Agreements (and the Buyer hereby agrees to take such further
actions as the Seller may reasonably request to more fully effectuate such
subordination), (ii) it shall not foreclose or otherwise realize upon any Common
Non-Vehicle Collateral or exercise its rights under any Floorplan Financing
Agreement (or otherwise) with respect to any Common Non-Vehicle Collateral, in
each case, in any manner that is materially adverse to the Seller, until all
scheduled or required payments in respect of the obligations created or secured
by the Nonfloorplan Agreement(s) have been paid in full and (iii) in realizing
on such Common Non-Vehicle Collateral, the Seller has no obligation to notify
the Buyer, the Issuer or the Indenture Trustee or to protect or preserve the
rights of the Buyer, the Issuer or the Indenture Trustee in such Common
Non-Vehicle Collateral (and, without limiting the generality of the foregoing,
the Seller may liquidate or otherwise deal with the Common Vehicle Collateral as
it deems appropriate). The Transfer and Servicing Agreement will provide that
the Issuer is subject to the preceding sentence.

         (d) If the Seller in any manner assigns or transfers any rights under,
or any obligation evidenced or secured by, a Nonfloorplan Agreement, the Seller
will make such assignment or transfer subject to the provisions of this Article
VI and require such assignee or transferee to acknowledge that it takes such
assignment or transfer subject to the provisions of this Article VI and to agree
that it will require the same acknowledgment from any subsequent assignee or
transferee.

                                   ARTICLE VII
                            MISCELLANEOUS PROVISIONS

         Section 7.01 AMENDMENT.

         (a) This Agreement may be amended from time to time by the Seller and
the Buyer without the consent of any Noteholder; provided, that such amendment
does not adversely affect in any material respect the interests of any
Noteholder. The absence of any material adverse effect may be evidenced by (i)
satisfaction of the Rating Agency Condition or (ii) an Opinion of Counsel for
the Seller, addressed and delivered to the Owner Trustee and the Indenture
Trustee, confirming that such amendment does not adversely affect in any
material respect the interests of any Noteholder.


                                       14
<PAGE>


         (b) This Agreement may also be amended from time to time by the Buyer
and the Seller with the consent of the Holders of Notes evidencing not less than
66-2/3% of the Outstanding Principal Amount of the Notes of all materially
adversely affected Series, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of this Agreement or
of modifying in any manner the rights of the Seller; provided, however, that no
such amendment may (i) reduce in any manner the amount of or delay the timing of
any distributions to be made to Noteholders or deposits of amounts to be so
distributed or the amount available under any Series Enhancement without the
consent of each affected Noteholder; provided that changes in Early Amortization
Events that decrease the likelihood of the occurrence of those events will not
be considered delays in the timing of distributions for purposes of this clause,
(ii) change the definition of or the manner of calculating the interest of any
Noteholders without the consent of each affected Noteholder, (iii) reduce the
aforesaid percentage required to consent to any such amendment without the
consent of each Noteholder or (iv) adversely affect the rating of any Series or
Class by any Rating Agency without the consent of the Holders of Notes of such
Series or Class evidencing at least 66-2/3% of the Outstanding Principal Amount
of the Notes of such Series or Class. Any amendment to be effected pursuant to
this paragraph will be deemed to materially adversely affect all outstanding
Series, other than any Series with respect to which such action will not, as
evidenced by an Opinion of Counsel for the Seller, addressed and delivered to
the Owner Trustee and the Indenture Trustee, adversely affect in any material
respect the interests of any Noteholder of such Series.

         (c) Promptly after the execution of any such amendment or consent
(other than an amendment pursuant to paragraph (a)), the Seller will furnish
notification of the substance of such amendment to each Noteholder, each Series
Enhancer and each Rating Agency.

         (d) If the Noteholders are required to consent to any proposed
amendments pursuant to this Section, such Noteholders need not consent to or
approve the particular form of such amendment. The manner of obtaining such
consents and of evidencing the authorization of the execution thereof by
Noteholders is subject to such reasonable requirements as the Indenture Trustee
prescribes.

         (e) Notwithstanding anything in this Section to the contrary, no
amendment may be made to this Agreement that would adversely affect in any
material respect the interests of any Series Enhancer without the consent of
such Series Enhancer.

         Section 7.02 PROTECTION OF RIGHT, TITLE AND INTEREST TO RECEIVABLES.

         (a) The Seller will cause this Agreement, all amendments hereto and/or
all financing statements and continuation statements and any other necessary
documents covering the Buyer's right, title and interest to the Receivables and
Related Security to be promptly recorded, registered and filed, and at all times
to be kept recorded, registered and filed, all in such manner and in such places
as may be required by law fully to preserve and protect the right, title and
interest of the Buyer hereunder. The Seller will deliver to the Buyer
file-stamped copies of, or filing receipts for, any document recorded,
registered or filed as provided above, as soon as available following such
recording, registration or filing. The Buyer will cooperate fully with


                                       15
<PAGE>


the Seller in connection with the obligations set forth above and will execute
any and all documents reasonably required to fulfill the intent of this Section.

         (b) Within 30 days after the Seller makes any change in its name,
identity or corporate structure which would make any financing statement or
continuation statement filed in accordance with Section 7.02(a) seriously
misleading within the meaning of the UCC as in effect in the applicable
jurisdiction, the Seller will give the Buyer notice of any such change and file
such financing statements or amendments as may be necessary to continue the
perfection of the Buyer's security interest in the Receivables and the proceeds
thereof.

         (c) The Seller will give the Buyer prompt written notice of any
relocation of any office at which it keeps records concerning the Receivables or
of its principal executive office and whether, as a result of such relocation,
the applicable provisions of the UCC would require the filing of any amendment
of any previously filed financing or continuation statement or of any new
financing statement and will file such financing statements or amendments as may
be necessary to perfect or to continue the perfection of the Buyer's security
interest in the Receivables and the proceeds thereof. The Seller will at all
times maintain its principal executive office within the United States of
America.

         (d) The Seller will deliver to the Buyer, upon the execution and
delivery of each amendment of this Agreement, an Opinion of Counsel to the
effect that any such amendment of this Agreement:

                  (i) has been entered into in accordance with the terms of this
         Agreement; and

                  (ii) has been duly authorized, executed and delivered by the
         Seller and constitutes the legal, valid and binding agreement of the
         Seller, enforceable in accordance with its terms.

         Section 7.03 LIMITED RECOURSE.

         Notwithstanding anything to the contrary contained herein, the
obligations of the Buyer hereunder will not be recourse to the Buyer (or any
person or organization acting on behalf of the Buyer or any Affiliate, officer
or director of the Buyer), other than to (a) the amount by which the Adjusted
Pool Balance on any date of determination exceeds the Required Pool Balance and
(b) any other assets of the Buyer not pledged to third parties or otherwise
encumbered in a manner permitted by the Buyer's organizational documents;
provided, however, that any payment by the Buyer made in accordance with this
Section will be made only after payment in full of any amounts that the Seller
is obligated to deposit into the Collection Account and any Series Accounts
pursuant to this Agreement; and, provided, further, that the Noteholders will be
entitled to the benefits of the subordination of the Collections allocable to
the Transferor Interest to the extent provided in the Indenture Supplements.

         Section 7.04 NO PETITION.

         The Seller hereby covenants and agrees that it will not at any time
institute against the Buyer or the Issuer any bankruptcy, reorganization,
arrangement, insolvency or liquidation


                                       16
<PAGE>


proceedings, or other proceedings under any United States federal or state
bankruptcy or similar law.

         Section 7.05 GOVERNING LAW.

         This Agreement shall be construed in accordance with the laws of the
State of New York, without reference to its conflict of law provisions (other
than Section 5-1401 of the General Obligations Law of the State of New York),
and the obligations, rights and remedies of the parties hereunder shall be
determined in accordance with such laws.

         Section 7.06 NOTICES.

         All notices, demands, instructions and other communications required or
permitted under this Agreement must be in writing and will be deemed to have
duly given if personally delivered or sent by first class or express mail
(postage prepaid), national overnight courier service or by facsimile
transmission or other electronic communication device capable of transmitting or
creating a written record and followed by first class mail. Unless otherwise
specified in a notice sent in accordance with the provisions of this Section,
notices, demands, instructions and other communications in writing will be given
to the respective parties at their respective addresses indicated in the
Transfer and Servicing Agreement. All notices are effective on receipt.

         Section 7.07 SEVERABILITY OF PROVISIONS.

         Any provision of this Agreement that is prohibited or unenforceable in
any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of
such prohibition or unenforceability without invalidating the remaining
provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render unenforceable such provision in any
other jurisdiction.

         Section 7.08 ASSIGNMENT.

         Notwithstanding anything to the contrary contained herein, this
Agreement may not be assigned by the Seller without the prior consent of the
Buyer and the Indenture Trustee. The Buyer may (and will) assign its rights,
remedies, powers and privileges under this Agreement to the Issuer pursuant to
the Transfer and Servicing Agreement and the Issuer may (and will) pledge its
assigned rights, remedies, powers and privileges under this Agreement to the
Indenture Trustee pursuant to the Indenture.

         Section 7.09 FURTHER ASSURANCES.

         The Seller agrees to do and perform, from time to time, any and all
acts and to execute any and all further instruments required or reasonably
requested by the Buyer more fully to effect the purposes of this Agreement,
including the execution of any financing statements or continuation statements
relating to the Receivables for filing under the provisions of the UCC of any
applicable jurisdiction.


                                       17
<PAGE>


         Section 7.10 NO WAIVER; CUMULATIVE REMEDIES.

         No failure to exercise and no delay in exercising, on the part of the
Buyer, any right, remedy, power or privilege under this Agreement will operate
as a waiver thereof; nor will any single or partial exercise of any right,
remedy, power or privilege under this Agreement preclude any other or further
exercise thereof or the exercise of any other right, remedy, power or privilege.
The rights, remedies, powers and privileges herein provided are cumulative and
not exhaustive of any rights, remedies, powers and privileges provided by law.

         Section 7.11 COUNTERPARTS.

         This Agreement may be executed in two or more counterparts (and by
different parties on separate counterparts), each of which will be an original,
but all of which together will constitute one and the same instrument.

         Section 7.12 THIRD-PARTY BENEFICIARIES.

         This Agreement will be binding upon and inure to the benefit of the
parties hereto, the Indenture Trustee, the Issuer, the Noteholders, the holders
of the Transferor Interest and any Series Enhancers and their respective
successors and permitted assigns. Except as otherwise provided in this
Agreement, no other Person will have any right or obligation hereunder.

         Section 7.13 MERGER AND INTEGRATION.

         Except as specifically stated otherwise herein, this Agreement sets
forth the entire understanding of the parties relating to the subject matter
hereof, and all prior understandings, written or oral, are superseded by this
Agreement. This Agreement may not be modified, amended, waived, or supplemented
except as provided herein.

         Section 7.14 HEADINGS.

         The headings herein are for purposes of reference only and are not
intended to otherwise affect the meaning or interpretation of any provision
hereof.


                                       18
<PAGE>


         IN WITNESS WHEREOF, the Seller and the Buyer have caused this
Receivables Purchase Agreement to be duly executed by their respective duly
authorized officers as of the day and year first above written.

                                         NISSAN MOTOR ACCEPTANCE
                                         CORPORATION,

                                         as Seller

                                         By:
                                            ----------------------------------
                                            Name:
                                            Title:



                                         NISSAN WHOLESALE RECEIVABLES
                                         CORPORATION II,
                                         as Buyer

                                         By:
                                            ----------------------------------
                                            Name:
                                            Title:




                                      S-1
<PAGE>


                                                                       Exhibit A

            FORM OF ASSIGNMENT OF RECEIVABLES IN ADDITIONAL ACCOUNTS

                          (As required by Section 2.05
                     of the Receivables Purchase Agreement)

         This ASSIGNMENT NO. ___ OF RECEIVABLES IN ADDITIONAL ACCOUNTS, dated as
of [________ __, 200_], is by and between NISSAN MOTOR ACCEPTANCE CORPORATION,
as Seller, and NISSAN WHOLESALE RECEIVABLES CORPORATION II, as Buyer, pursuant
to the Receivables Purchase Agreement referred to below.

                                    RECITALS

         A. The Seller and the Buyer are parties to a Receivables Purchase
Agreement, dated as of July __, 2003 (as amended, supplemented or otherwise
modified from time to time, the "Receivables Purchase Agreement").

         B. Pursuant to the Receivables Purchase Agreement, the Seller wishes to
designate Additional Accounts as Accounts and to sell the Receivables and
Related Security arising in connection with such Additional Accounts, whether
now existing or hereafter created, to the Buyer, to be further transferred to
the Issuer and pledged to the Indenture Trustee.

         C. The Buyer is willing to accept such designation and sale subject to
the terms and conditions hereof.

         The Seller and the Buyer hereby agree as follows:

                             STATEMENT OF AGREEMENT

         1. Defined Terms. All capitalized terms used herein have the meanings
ascribed to them in the Annex of Definitions or the Receivables Purchase
Agreement unless otherwise defined herein:

         "Addition Date" means, with respect to the Additional Accounts
designated hereby, __________, 20__.

         "Additional Cut-Off Date" means, with respect to the Additional
Accounts designated hereby, __________, 20__.

         2. Designation of Additional Accounts. The Seller hereby delivers
herewith an Additional Account Schedule specifying for each such Additional
Account, as of the Additional Cut-Off Date, its account number and the aggregate
amount of Principal Receivables of such Account.

         3. Sale of Receivables. The Seller does hereby sell, transfer, assign,
set over and otherwise convey, without recourse (except as expressly provided in
the Receivables Purchase Agreement), to the Buyer, on the Addition Date all of
its right, title and interest in, to and under


                                      A-1
<PAGE>


the Receivables arising in connection with such Additional Accounts and all
Related Security with respect thereto, owned by the Seller and existing at the
close of business on the Additional Cut-Off Date and thereafter created from
time to time, all monies due or to become due and all amounts received with
respect thereto and all proceeds (including "proceeds" as defined in the UCC as
in effect in the applicable jurisdiction) and Recoveries thereof. The foregoing
sale, transfer, assignment, set-over and conveyance does not constitute and is
not intended to result in the creation, or an assumption by the Buyer, of any
obligation of the Servicer, the Seller, Nissan Motor Company Ltd., Nissan North
America Inc. or any other Person in connection with the Accounts, the
Receivables or under any agreement or instrument relating thereto, including any
obligation to any Dealers or Nissan North America Inc.

         In connection with such sale, the Seller agrees to record and file, at
its own expense, a financing statement on form UCC-1 (and continuation
statements when applicable) with respect to the Receivables now existing and
hereafter created for the sale of chattel paper, payment intangibles, general
intangibles or accounts (as defined in the UCC as in effect in the applicable
jurisdiction) meeting the requirements of applicable state law in such manner
and in such jurisdictions as are necessary to perfect the sale and assignment of
the Receivables and the Related Security to the Buyer, and to deliver a
file-stamped copy of such financing statements or other evidence of such filing
to the Buyer on or before the Addition Date. The Buyer is under no obligation
whatsoever to file such financing statement, or a continuation statement to such
financing statement, or to make any other filing under the UCC in connection
with such sale. The parties hereto intend that the sales of Receivables effected
by this Assignment be sales.

         In connection with such sale, the Seller further agrees, at its own
expense, on or before the Addition Date, to indicate in its computer files that
the Receivables and the Related Security: (A) have been sold or assigned, as the
case may be, to the Buyer pursuant to this Assignment, then (B) transferred by
the Buyer to the Issuer pursuant to the Transfer and Servicing Agreement and
then (C) pledged by the Issuer to the Indenture Trustee pursuant to the
Indenture for the benefit of the Noteholders and any Series Enhancers.

         4. Acceptance by Buyer. Subject to the satisfaction of the conditions
set forth in Section 2.05(b) of the Receivables Purchase Agreement, the Buyer
hereby acknowledges its acceptance of all right, title and interest to the
property, now existing and hereafter created, sold to the Buyer pursuant to
Section 3 of this Assignment. The Buyer further acknowledges that, before or
simultaneously with the execution and delivery of this Assignment, the Seller
delivered to the Buyer the Additional Account Schedule described in Section 2 of
this Assignment.

         5. Representations and Warranties of Seller. The Seller hereby
represents and warrants to the Buyer, on behalf of the Issuer, as of the date of
this Assignment and as of the Addition Date that:

         (i) Organization and Good Standing. The Seller is a corporation duly
organized and validly existing and in good standing under the laws of the State
of California and has, in all material respects, full power, authority and legal
right to own its properties and conduct its business as such properties are
currently owned and such business is currently conducted, and to execute,
deliver and perform its obligations under this Assignment.


                                      A-2
<PAGE>


         (ii) Due Qualification. The Seller is duly qualified to do business
and, where necessary, is in good standing as a foreign corporation (or is exempt
from such requirement) and has obtained all necessary licenses and approvals in
each jurisdiction where the conduct of its business requires such qualification
except where the failure to so qualify or obtain licenses or approvals would not
have a material adverse effect on its ability to perform its obligations
hereunder.

         (iii) Due Authorization. The Seller has duly authorized by all
necessary action on its part the execution and delivery of this Assignment and
the consummation of the transactions provided for or contemplated by this
Assignment.

         (iv) No Conflict. The Seller's execution and delivery of this
Assignment, its performance of the transactions contemplated by this Assignment
and the fulfillment of the terms hereof applicable to it, will not conflict
with, result in any breach of any of the material terms and provisions of, or
constitute (with or without notice or lapse of time or both) a material default
under, any material indenture, contract, agreement, mortgage, deed of trust or
other instrument to which the Seller is a party or by which it or its properties
are bound.

         (v) No Violation. The Seller's execution and delivery of this
Assignment, its performance of the transactions contemplated by this Assignment
and the fulfillment of the terms hereof applicable to it, will not conflict with
or violate any material Requirements of Law applicable to it.

         (vi) No Proceedings. There are no proceedings pending or, to the best
of its knowledge, no proceedings threatened or investigations pending or
threatened against the Seller before or by any Governmental Authority (A)
asserting the invalidity of this Assignment, (B) seeking to prevent the
consummation of any of the transactions contemplated by this Assignment, (C)
seeking any determination or ruling that, in its reasonable judgment, would
materially and adversely affect the performance of its obligations under this
Assignment, (D) seeking any determination or ruling that would materially and
adversely affect the validity or enforceability of this Assignment or (E)
seeking to affect adversely the income tax characterization of the Issuer under
the United States federal or any other applicable state or local jurisdiction's
income, single business or franchise tax systems.

         (vii) All Consents Required. All material authorizations, consents,
orders, approvals or other actions of any Governmental Authority required to be
obtained or effected by the Seller in connection with its execution and delivery
of this Assignment, its performance of the transactions contemplated by this
Assignment and the fulfillment of the terms hereof applicable to it, have been
obtained or effected.

         (viii) Enforceability. This Assignment constitutes a legal, valid and
binding obligation of the Seller, enforceable against it in accordance with the
terms hereof, except as such enforceability may be limited by applicable
bankruptcy, insolvency, reorganization, moratorium or other similar laws now or
hereafter in effect affecting creditors' rights in general and except as such
enforceability may be limited by general principles of equity (whether
considered in a suit at law or in equity).


                                      A-3
<PAGE>


         (ix) Valid Sale. This Assignment constitutes a valid sale, transfer and
assignment to the Buyer of all right, title and interest of the Seller in the
Receivables and the Related Security and the proceeds thereof and upon the
filing of the financing statements described in Section 3 of this Assignment
and, in the case of the Receivables and the Related Security hereafter created
and the proceeds thereof, upon the creation thereof, the Buyer will have a first
priority perfected ownership interest in the Receivables and the related
Vehicles, and a subordinated security interest in any parts inventory,
equipment, fixtures, service accounts, realty or personal guarantees with
respect to a related Dealer.

         7. Ratification of Agreement. As supplemented by this Assignment, the
Receivables Purchase Agreement is in all respects ratified and confirmed and the
Receivables Purchase Agreement as so supplemented by this Assignment is to be
read, taken and construed as one and the same instrument.

         8. Counterparts. This Assignment may be executed in two or more
counterparts (and by different parties in separate counterparts), each of which
will be an original but all of which together will constitute one and the same
instrument.

         9. Governing Law. THIS ASSIGNMENT IS TO BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
ARE TO BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         IN WITNESS WHEREOF, the Buyer and the Seller have caused this
Assignment to be duly executed by their respective duly authorized officers as
of the day and year first above written.

                                   NISSAN MOTOR ACCEPTANCE
                                   CORPORATION,
                                   as Seller

                                   By
                                      ------------------------------------------
                                      Name:
                                      Title:



                                   NISSAN WHOLESALE RECEIVABLES
                                   CORPORATION II,
                                   as Buyer

                                   By
                                      ------------------------------------------
                                      Name:
                                      Title:




                                      A-4
<PAGE>


                                                                      Schedule 1

                                ACCOUNT SCHEDULE







                                  Schedule 1-1