<PAGE>
                                                                     Exhibit 4.1


                          SALE AND SERVICING AGREEMENT


                                      among



                   NISSAN AUTO RECEIVABLES 2002-B OWNER TRUST,
                                   as Issuer,


                     NISSAN AUTO RECEIVABLES CORPORATION II,
                                   as Seller,


                                       and


                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                   as Servicer


                           Dated as of April 17, 2002
<PAGE>
                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                         PAGE
<S>                                                                                                      <C>
                           ARTICLE I

                          DEFINITIONS

SECTION 1.01      Definitions..........................................................................     1
SECTION 1.02      Usage of Terms.......................................................................    19

                          ARTICLE II

                   CONVEYANCE OF RECEIVABLES

SECTION 2.01      Conveyance of Receivables............................................................    19
SECTION 2.02      Custody of Receivable Files..........................................................    21
SECTION 2.03      Acceptance by Issuer.................................................................    21

                          ARTICLE III

                        THE RECEIVABLES

SECTION 3.01      Representations and Warranties of the Seller with Respect to the Receivables.........    21
SECTION 3.02      Repurchase upon Breach...............................................................    25
SECTION 3.03      Duties of Servicer as Custodian......................................................    26
SECTION 3.04      Instructions; Authority To Act.......................................................    27
SECTION 3.05      Custodian's Indemnification..........................................................    27
SECTION 3.06      Effective Period and Termination.....................................................    27

                          ARTICLE IV

        ADMINISTRATION AND SERVICING OF RECEIVABLES

SECTION 4.01      Duties of Servicer...................................................................    28
SECTION 4.02      Collection of Receivable Payments....................................................    29
SECTION 4.03      Realization upon Receivables.........................................................    29
SECTION 4.04      Maintenance of Security Interests in Financed Vehicles...............................    30
SECTION 4.05      Covenants of Servicer................................................................    30
SECTION 4.06      Purchase of Receivables upon Breach..................................................    30
SECTION 4.07      Servicing Fee and Expenses...........................................................    31
SECTION 4.08      Servicer's Certificate...............................................................    31
SECTION 4.09      Annual Statement as to Compliance; Notice of Default.................................    31
SECTION 4.10      Annual Independent Certified Public Accountants' Report..............................    32
SECTION 4.11      Access to Certain Documentation and Information Regarding Receivables................    33
SECTION 4.12      Appointment of Subservicer...........................................................    33
SECTION 4.13      Amendments to Schedule of Receivables................................................    33
SECTION 4.14      Acknowledgement by Servicer of its Obligations under the Indenture...................    33
</TABLE>

                                 i
<PAGE>
                                TABLE OF CONTENTS
                                   (CONTINUED)
<TABLE>
<CAPTION>

                                                                                                         PAGE
<S>                                                                                                      <C>

                           ARTICLE V

        DISTRIBUTIONS; ACCOUNTS; STATEMENTS TO THE CERTIFICATEHOLDERS AND THE NOTEHOLDERS

SECTION 5.01      Establishment of Accounts............................................................    33
SECTION 5.02      Collections..........................................................................    35
SECTION 5.03      Application of Collections...........................................................    36
SECTION 5.04      Advances.............................................................................    37
SECTION 5.05      Additional Deposits..................................................................    38
SECTION 5.06      Payments and Distributions...........................................................    38
SECTION 5.07      Reserve Account......................................................................    42
SECTION 5.08      Yield Supplement Account.............................................................    44
SECTION 5.09      Statements to Certificateholders and Noteholders.....................................    46
SECTION 5.10      Net Deposits.........................................................................    47

                          ARTICLE VI

                          THE SELLER

SECTION 6.01      Representations of Seller............................................................    47
SECTION 6.02      Additional Covenants of the Seller...................................................    49
SECTION 6.03      Liability of Seller; Indemnities.....................................................    51
SECTION 6.04      Merger or Consolidation of, or Assumption of the Obligations of, Seller..............    52
SECTION 6.05      Limitation on Liability of Seller and Others.........................................    53
SECTION 6.06      Seller May Own Certificates or Notes.................................................    53

                          ARTICLE VII

                         THE SERVICER

SECTION 7.01      Representations of Servicer..........................................................    53
SECTION 7.02      Indemnities of Servicer..............................................................    55
SECTION 7.03      Merger or Consolidation of, or Assumption of the Obligations of, Servicer............    56
SECTION 7.04      Limitation on Liability of Servicer and Others.......................................    57
SECTION 7.05      NMAC Not To Resign as Servicer.......................................................    57

                         ARTICLE VIII

                            DEFAULT

SECTION 8.01      Servicer Default.....................................................................    58
SECTION 8.02      Appointment of Successor.............................................................    59
SECTION 8.03      Repayment of Advances................................................................    60
</TABLE>

                                       ii
<PAGE>
                                TABLE OF CONTENTS
                                   (CONTINUED)
<TABLE>
<CAPTION>

                                                                                                         PAGE
<S>                                                                                                      <C>
SECTION 8.04      Notification.........................................................................    60
SECTION 8.05      Waiver of Past Defaults..............................................................    60

                          ARTICLE IX

                  TERMINATION; RELEASE OF RECEIVABLES

SECTION 9.01      Optional Purchase of All Receivables.................................................    61
SECTION 9.02      Release of Receivables...............................................................    61
SECTION 9.03      Termination..........................................................................    62

                           ARTICLE X

                         MISCELLANEOUS

SECTION 10.01     Amendment............................................................................    62
SECTION 10.02     Protection of Title to Trust.........................................................    64
SECTION 10.03     Notices..............................................................................    66
SECTION 10.04     Assignment by the Seller or the Servicer.............................................    66
SECTION 10.05     Limitations on Rights of Others......................................................    66
SECTION 10.06     Severability.........................................................................    67
SECTION 10.07     Separate Counterparts................................................................    67
SECTION 10.08     Headings.............................................................................    67
SECTION 10.09     Governing Law........................................................................    67
SECTION 10.10     Assignment by Issuer.................................................................    67
SECTION 10.11     Nonpetition Covenants................................................................    67
SECTION 10.12     Limitation of Liability of Owner Trustee and Indenture Trustee.......................    68
SECTION 10.12     Limitation of Liability of Owner Trustee and Indenture Trustee.......................    68
SECTION 10.13     Waivers..............................................................................    68


SCHEDULE A         Schedule of Receivables
SCHEDULE B         Location of the Receivable Files
EXHIBIT A          Form of Yield Supplement Agreement
</TABLE>

                                      iii
<PAGE>
         SALE AND SERVICING AGREEMENT, dated as of April 17, 2002, among NISSAN
AUTO RECEIVABLES 2002-B OWNER TRUST, a Delaware business trust (the "Issuer"),
NISSAN AUTO RECEIVABLES CORPORATION II, a Delaware corporation (the "Seller"),
and NISSAN MOTOR ACCEPTANCE CORPORATION, a California corporation in its
individual capacity (in such capacity, "NMAC") and as Servicer (in such
capacity, the "Servicer"). Capitalized terms used herein without definition
shall have the respective meanings assigned to such terms in Article I.

         WHEREAS, the Issuer desires to purchase a portfolio of receivables
arising in connection with retail installment sales contracts secured by new,
near-new or used automobiles and light-duty trucks generated by NMAC in the
ordinary course of business and sold to the Seller;

         WHEREAS, the Seller is willing to sell such receivables to the Issuer;
and

         WHEREAS, the Servicer is willing to service such receivables.

         NOW, THEREFORE, in consideration of the premises and the mutual
covenants herein contained, the parties hereto hereby agree as follows:

                                    ARTICLE I

                                   Definitions

         SECTION 1.01 Definitions. Except as otherwise provided in this
Agreement, whenever used herein, the following words and phrases, unless the
context otherwise requires, shall have the following respective meanings:

         "Accounts" means the Collection Account, the Yield Supplement Account
and the Reserve Account.

         "Administration Agreement" means the Administration Agreement, dated as
of April 17, 2002, among the Administrator, the Issuer and the Indenture
Trustee.

         "Administrative Purchase Payment" for any Administrative Receivable as
of the last day of any Collection Period, means the sum of the Principal Balance
thereof as of the beginning of such Collection Period plus interest accrued
thereon through the due date for the Obligor's payment in such Collection Period
at the related APR, after giving effect to the receipt of monies collected (from
whatever source other than the Advances) on such Administrative Receivable, if
any, during such Collection Period.

         "Administrative Receivable" means a Receivable purchased as of the
close of business on the last day of a Collection Period by the Servicer
pursuant to Section 4.06 or Section 9.01.

         "Administrator" means NMAC, or any successor Administrator under the
Administration Agreement.

         "Advance" means the amount, as of the last day of a Collection Period,
that the Servicer is required to advance on the respective Receivable pursuant
to Section 5.04.
<PAGE>
         "Affiliate" means, with respect to any specified Person, any other
Person controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control," when used with respect
to any specified Person, means the power to direct the management and policies
of such Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise; and the term "controlling" and
"controlled" have meanings correlative to the foregoing.

         "Aggregate Noteholders' Interest Distributable Amount" means, with
respect to any Distribution Date, the sum of the Noteholders' Interest
Distributable Amount for all Classes of Notes with respect to such Distribution
Date.

         "Agreement" means this Sale and Servicing Agreement among Nissan Auto
Receivables 2002-B Owner Trust, as Issuer, NARC II, as Seller, and NMAC, as
Servicer.

         "AICPA" shall have the meaning assigned to such term in Section 4.10.

         "Allocable Principal" means, for any Distribution Date, an amount equal
to the excess, if any, of (i) the sum of the Outstanding Amount of the Notes and
the Certificate Balance as of the close of business on the immediately preceding
Distribution Date over (ii) the Pool Balance as of the end of the related
Collection Period.

         "Amount Financed" with respect to any Receivable, means the amount
advanced under the Receivable toward the purchase price of the related Financed
Vehicle and any related costs, including but not limited to accessories,
insurance premiums, service and warranty contracts and other items customarily
financed as part of retail automobile and light-duty truck installment sale
contracts.

         "Annual Percentage Rate" or "APR" of a Receivable means the annual rate
of finance charges stated in such Receivable.

         "Assignment" shall have the meaning assigned to such term in the
Purchase Agreement.

         "Annual USAP Report" shall have the meaning specified in Section 4.10.

         "Available Amounts" means, with respect to any Distribution Date, the
sum of Available Interest and Available Principal for such Distribution Date.

         "Available Interest" means, for any Distribution Date, the sum of the
following amounts received during the related Collection Period: (i) that
portion of all collections on Receivables allocable to interest, (ii) without
duplication of amounts described in clause (i), Net Liquidation Proceeds to the
extent allocable to interest due on a Liquidated Receivable in accordance with
the Servicer's customary servicing procedures, (iii) all Advances made by the
Servicer pursuant to Section 5.04, (iv) without duplication of any amounts
described above in clauses (i) and (ii), the Administrative Purchase Payment of
each Receivable that became an Administrative Receivable during the related
Collection Period to the extent attributable to interest thereon, (v) without
duplication of any amounts described above in clauses (i) and (ii), the Warranty
Purchase Payment of each Receivable that became a Warranty Receivable during the
related Collection Period to the extent attributable to interest thereon, and
(vi) the Yield Supplement

                                       2
<PAGE>
Deposit plus the sum of (x) reinvestment income on the Yield Supplement Account
and (y) the amount, if any, deposited into the Collection Account pursuant to
the second or third sentence of Section 5.08(b); provided, however, that in
calculating Available Interest, amounts to be paid to the Servicer as
reimbursement for Advances pursuant to Sections 5.06(c)(i), 5.06(c)(ii),
5.06(d)(i) and 5.06(d)(ii) on such Distribution Date shall be excluded.

         "Available Principal" means, for any Distribution Date, the sum of the
following amounts received during the related Collection Period: (i) that
portion of all collections on Receivables attributable to principal, (ii)
without duplication of amounts described in clause (i), Net Liquidation Proceeds
attributable to principal due on a Liquidated Receivable in accordance with the
Servicer's customary servicing procedures, (iii) without duplication of any
amounts described above in clauses (i) and (ii), the Administrative Purchase
Payment of each Receivable that became an Administrative Receivable during the
related Collection Period to the extent attributable to principal, and (iv)
without duplication of any amounts described above in clauses (i) and (ii), the
Warranty Purchase Payment of each Receivable that became a Warranty Receivable
during the related Collection Period to the extent attributable to principal.

         "Base Servicing Fee" means the fee payable to the Servicer on each
Distribution Date (except the Distribution Date occurring on May 9, 2003 with
respect to the Class A-1 Notes) for services rendered during the related
Collection Period, which shall be equal to one-twelfth of the Servicing Rate
multiplied by the Pool Balance as of the close of business on the last day of
the immediately preceding Collection Period or, with respect to the first
Distribution Date, the Original Pool Balance.

         "Basic Documents" means the Purchase Agreement, the Trust Agreement,
the Certificate of Trust, this Agreement, the Indenture, the Administration
Agreement, the Securities Account Control Agreement, the Yield Supplement
Agreement, the Note Depository Agreement and the other documents and
certificates delivered in connection herewith and therewith.

         "Business Day" means any day other than a Saturday, a Sunday or a day
on which banking institutions in New York, New York, Los Angeles, California,
Wilmington, Delaware or Minneapolis, Minnesota are authorized or obligated by
law, regulation, executive order or governmental decree to remain closed.

         "Certificate Balance" means, as of any Distribution Date, the Original
Certificate Balance, reduced by all amounts distributed to the
Certificateholders pursuant to Section 5.06(c) and/or (d) hereof (but in no
event less than zero). For the purposes of determining whether the vote of the
requisite percentage of Certificateholders necessary to effect any consent,
waiver, request or demand shall have been obtained, the Certificate Balance
shall be deemed to be reduced by the amount equal to the balance (without giving
effect to this provision) evidenced by any Certificate registered in the name of
the Seller, the Servicer or any Person actually known to a Trust Officer of the
Owner Trustee or the Indenture Trustee, as the case may be, to be the Seller or
the Servicer or any of their Affiliates.

         "Certificate Factor" means, with respect to any Distribution Date, a
seven-digit decimal figure obtained by dividing the Certificate Balance as of
the close of business on the last day of the related Collection Period by the
Original Certificate Balance.


                                       3
<PAGE>
         "Certificate of Trust" shall have the meaning assigned to such term in
the Trust Agreement.

         "Certificate Pool Factor" means, with respect to any Distribution Date,
a seven-digit decimal figure obtained by dividing the Certificate Balance as of
the close of business on the last day of the related Collection Period by the
Original Pool Balance.

         "Certificate Register" means the register maintained by the Certificate
Registrar pursuant to the Trust Agreement recording the names of the
Certificateholders.

         "Certificateholder" shall have the meaning assigned to such term in the
Trust Agreement.

         "Certificateholders' Distributable Amount" means, with respect to any
Distribution Date, the Certificateholders' Principal Distributable Amount, if
any, for such Distribution Date.

         "Certificateholders' Monthly Principal Distributable Amount" means,
with respect to any Distribution Date, the Certificateholders' Percentage of the
Allocable Principal for such Distribution Date.

         "Certificateholders' Percentage" means the following: (i) for each
Distribution Date until the Distribution Date on which the principal amount of
all of the Notes has been paid in full, 0%; (ii) for the Distribution Date on
which the principal amount of all the Notes has been paid in full, the
percentage of Allocable Principal remaining after the Notes have been paid in
full; and (iii) for each Distribution Date after the Distribution Date on which
the principal amount of all of the Notes is reduced to zero, 100%.

         "Certificateholders' Principal Carryover Shortfall" means, with respect
to any Distribution Date, the excess, if any, of the Certificateholders' Monthly
Principal Distributable Amount over the amount in respect of principal that is
actually distributed to the Certificateholders on such current Distribution
Date. Certificateholders' Principal Carryover Shortfall is not used to determine
the amount of principal due on any Distribution Date, but is used solely for
reporting purposes.

         "Certificateholders' Principal Distributable Amount" means, with
respect to any Distribution Date, the sum of (i) the Certificateholders' Monthly
Principal Distributable Amount for such Distribution Date and (ii) on the Final
Scheduled Distribution Date for the Certificates, if any, or upon the
termination of the Trust, the amount necessary to reduce the outstanding
principal amount of the Certificates to zero; provided, however, that the
Certificateholders' Principal Distributable Amount shall not exceed the
Certificate Balance.

         "Certificates" shall have the meaning assigned to such term in the
Trust Agreement.

         "Class" means any one of the classes of Notes.

         "Class A-1 Interest Rate" means 2.09000% per annum.

         "Class A-1 Note" means any of the 2.09000% Asset Backed Notes, Class
A-1, issued under the Indenture.


                                       4
<PAGE>
         "Class A-1 Noteholder" means the Person in whose name a Class A-1 Note
is registered in the Note Register.

         "Class A-2 Interest Rate" means 3.07000% per annum.

         "Class A-2 Note" means any of the 3.07000% Asset Backed Notes, Class
A-2, issued under the Indenture.

         "Class A-2 Noteholder" means the Person in whose name a Class A-2 Note
is registered in the Note Register.

         "Class A-3 Interest Rate" means 3.99000% per annum.

         "Class A-3 Note" means any of the 3.99000% Asset Backed Notes, Class
A-3, issued under the Indenture.

         "Class A-3 Noteholder" means the Person in whose name a Class A-3 Note
is registered in the Note Register.

         "Class A-4 Interest Rate" means 4.60000% per annum.

         "Class A-4 Note" means any of the 4.60000% Asset Backed Notes, Class
A-4, issued under the Indenture.

         "Class A-4 Noteholder" means the Person in whose name a Class A-4 Note
is registered in the Note Register.

         "Clearing Agency" means an organization registered as a "clearing
agency" pursuant to Section 17A of the Exchange Act.

         "Closing Date" means April 17, 2002.
         "Collection Account" means the account designated as such, established
and maintained pursuant to Section 5.01.

         "Collection Period" means, with respect to any Distribution Date, the
preceding calendar month. Any amount stated "as of the close of business of the
last day of a Collection Period" shall give effect to the following calculations
as determined as of the end of the day on such last day: (i) all applications of
collections, (ii) all Advances and reductions of Outstanding Advances and (iii)
all distributions.

         "Corporate Trust Office" shall have the meaning assigned to such term
in the Indenture.

         "Cutoff Date" means March 31, 2002.

         "Damages" shall have the meaning assigned to such term in Section 7.02.

         "Dealer" means the dealer who sold a Financed Vehicle and who
originated and assigned the related Receivable to NMAC under an existing
agreement between such dealer and NMAC.


                                       5
<PAGE>
         "Dealer Recourse" means, with respect to a Receivable, all recourse
rights against the Dealer which originated the Receivable, and any successor
Dealer.

         "Default" shall have the meaning assigned to such term in the
Indenture.

         "Defaulted Receivable" means (a) a Receivable (other than an
Administrative Receivable or a Warranty Receivable), which, by its terms, is
delinquent for 120 or more days, (b) with respect to Receivables that are
delinquent for less than 120 days, the Servicer has (i) determined, in
accordance with its customary servicing procedures, that eventual payment in
full is unlikely or (ii) repossessed the Financed Vehicle, or (c) a Receivable
with respect to which the Servicer has received notification that the related
obligor is subject to proceedings under Chapter 13.

         "Definitive Notes" shall have the meaning ascribed thereto in the
Indenture.

         "Determination Date" means the tenth calendar day of each calendar
month, or if such tenth day is not a Business Day, the next succeeding Business
Day.

         "Distribution Date" means, for each Collection Period, the 15th
calendar day of the following calendar month, or if the 15th day is not a
Business Day, the next succeeding Business Day, commencing May 15, 2002;
provided, however, that with respect to the Class A-1 Notes and the April 2003
Collection Period, the Distribution Date will be May 9, 2003.

         "DTC" means The Depository Trust Company.

         "Eligible Deposit Account" means an account maintained (i) with the
Indenture Trustee or the Owner Trustee so long as the Indenture Trustee's or the
Owner Trustee's short-term unsecured debt obligations have a rating of "P-1" by
Moody's and a rating of "A-1+" by Standard & Poor's, and for any account in
which deposits in excess of 30 days are to be made, so long as the Indenture
Trustee's or the Owner Trustee's long-term unsecured debt obligations have a
rating of at least "AA-" by Standard & Poor's (such short-term and long-term (if
applicable) ratings being the "Required Deposit Rating"), or (ii) in a
segregated trust account in the trust department of the Indenture Trustee or the
Owner Trustee, as the case may be. Notwithstanding anything to the contrary, as
of the Closing Date, the Indenture Trustee shall be deemed to have met the
requirements in clause (i).

         "Eligible Investments" means, at any time, any one or more of the
following obligations and securities:

                  (i) direct obligations of, and obligations fully guaranteed as
         to timely payment of principal and interest by, the United States of
         America;

                  (ii) demand deposits, time deposits or certificates of deposit
         of any depository institution or trust company incorporated under the
         laws of the United States of America or any state thereof (or any
         domestic branch of a foreign bank) and subject to supervision and
         examination by Federal or State banking or depository institution
         authorities; provided, however, that at the time of the investment or
         contractual commitment to invest therein, the commercial paper or other
         short-term unsecured debt obligations (other than such obligations the
         rating of which is based on the credit of a Person other than such


                                       6
<PAGE>
         depository institution or trust company) thereof shall have a credit
         rating from each of the Rating Agencies in the highest investment
         category granted thereby;

                  (iii) commercial paper having, at the time of the investment
         or contractual commitment to invest therein, a rating from each of the
         Rating Agencies in the highest investment category granted thereby;

                  (iv) investments in money market funds having a rating from
         each of the Rating Agencies in the highest investment category granted
         thereby (including funds for which the Owner Trustee, the Indenture
         Trustee or any of their respective Affiliates is investment manager or
         advisor);

                  (v) bankers' acceptances issued by any depository institution
         or trust company referred to in clause (ii) above;

                  (vi) repurchase obligations with respect to any security that
         is a direct obligation of, or fully guaranteed by, the United States of
         America or any agency or instrumentality thereof the obligations of
         which are backed by the full faith and credit of the United States of
         America, in either case entered into with a depository institution or
         trust company (acting as principal) described in clause (ii);

                  (vii) repurchase obligations with respect to any security or
         whole loan, entered into with (a) a depository institution or trust
         company (acting as principal) described in clause (ii) above (except
         that the rating referred to in the proviso in such clause (ii) shall be
         "A-1" or higher in the case of Standard & Poor's) (such depository
         institution or trust company being referred to in this definition as a
         "financial institution"), (b) a broker/dealer (acting as principal)
         registered as a broker or dealer under Section 15 of the Exchange Act
         (a "broker/dealer"), the unsecured short-term debt obligations of which
         are rated "P-1" by Moody's and at least "A-1" by Standard & Poor's at
         the time of entering into such repurchase obligation (a "rated
         broker/dealer"), (c) an unrated broker/dealer (an "unrated
         broker/dealer"), acting as principal that is a wholly-owned subsidiary
         of a non-bank holding company the unsecured short-term debt obligations
         of which are rated "P-1" by Moody's and at least "A-1" by Standard &
         Poor's at the time of entering into such repurchase obligation (a
         "Rated Holding Company"), or (d) an unrated wholly-owned subsidiary of
         a direct or indirect parent Rated Holding Company, which guarantees
         such subsidiary's obligations under such repurchase agreement (a
         "Guaranteed Counterparty"); provided that the following conditions are
         satisfied:

                           (A) the aggregate amount of funds invested in
                  repurchase obligations of a financial institution, a rated
                  broker/dealer, an unrated broker/dealer or a Guaranteed
                  Counterparty in respect of which the unsecured short-term
                  ratings of Standard & Poor's are "A-1" (in the case of an
                  unrated broker/dealer or Guaranteed Counterparty, such rating
                  being that of the related Rated Holding Company) shall not
                  exceed 20% of the outstanding Pool Balance (there being no
                  limit on the amount of funds that may be invested in
                  repurchase obligations in respect of which such Standard &
                  Poor's rating is "A-1+" (in the case of an

                                       7
<PAGE>
                  unrated broker/dealer or Guaranteed Counterparty, such rating
                  being that of the related Rated Holding Company));

                           (B) in the case of the Reserve Account and the Yield
                  Supplement Account, the rating from Standard & Poor's in
                  respect of the unsecured short term debt obligations of the
                  financial institution, rated broker/dealer, unrated
                  broker/dealer or Guaranteed Counterparty (in the case of an
                  unrated broker/dealer or Guaranteed Counterparty, such rating
                  being that of the related Rated Holding Company) shall be
                  "A-1+";

                           (C) the repurchase obligation must mature within 30
                  days of the date on which the Indenture Trustee or the Owner
                  Trustee, as applicable, enters into such repurchase
                  obligation;

                           (D) the repurchase obligation shall not be
                  subordinated to any other obligation of the related financial
                  institution, rated broker/dealer, unrated broker/dealer or
                  Guaranteed Counterparty;

                           (E) the collateral subject to the repurchase
                  obligation is held, in the appropriate form, by a custodial
                  bank on behalf of the Indenture Trustee or the Owner Trustee,
                  as applicable;

                           (F) the repurchase obligation shall require that the
                  collateral subject thereto shall be marked to market daily;

                           (G) in the case of a repurchase obligation of a
                  Guaranteed Counterparty, the following conditions shall also
                  be satisfied:

                                    (1) the Indenture Trustee or the Owner
                           Trustee, as applicable, shall have received an
                           Opinion of Counsel to the effect that the guarantee
                           of the related Rated Holding Company is a legal,
                           valid and binding agreement of the Rated Holding
                           Company, enforceable in accordance with its terms,
                           subject to the effect of bankruptcy, insolvency,
                           reorganization and moratorium or other similar laws
                           affecting creditors' rights generally and to general
                           equitable principles;

                                    (2) the Indenture Trustee or the Owner
                           Trustee, as applicable, shall have received (x) an
                           incumbency certificate for the signer of such
                           guarantee, certified by an officer of such Rated
                           Holding Company, and (y) a resolution, certified by
                           an officer of the Rated Holding Company, of the board
                           of directors (or applicable committee thereof) of the
                           Rated Holding Company authorizing the execution,
                           delivery and performance of such guarantee by the
                           Rated Holding Company;

                                    (3) the only conditions to the obligation of
                           such Rated Holding Company to pay on behalf of the
                           Guaranteed Counterparty shall be that the Guaranteed
                           Counterparty shall not have paid under such
                           repurchase obligation when required (it being
                           understood that no notice to, demand on

                                       8
<PAGE>
                           or other action in respect of the Guaranteed
                           Counterparty is necessary) and that the Indenture
                           Trustee or the Owner Trustee, as applicable, shall
                           make a demand on the Rated Holding Company to make
                           the payment due under such guarantee;

                                    (4) the guarantee of the Rated Holding
                           Company shall be irrevocable with respect to such
                           repurchase obligation and shall not be subordinated
                           to any other obligation of the Rated Holding Company;
                           and

                                    (5) each of the Rating Agencies has
                           confirmed in writing to the Indenture Trustee or the
                           Owner Trustee, as applicable, that it has reviewed
                           the form of the guarantee of the Rated Holding
                           Company and has determined that the issuance of such
                           guarantee will not result in the downgrade or
                           withdrawal of the ratings assigned to the Notes; and

                          (H) the repurchase obligation shall require that the
                  repurchase obligation be overcollateralized and shall provide
                  that, upon any failure to maintain such overcollateralization,
                  the repurchase obligation shall become due and payable, and
                  unless the repurchase obligation is satisfied immediately, the
                  collateral subject to the repurchase agreement shall be
                  liquidated and the proceeds applied to satisfy the unsatisfied
                  portion of the repurchase obligation; and

                  (viii) any other investment with respect to which the Servicer
         has received written notification from the Rating Agencies that the
         acquisition of such investment as an Eligible Investment will not
         result in a withdrawal or downgrading of the ratings on the Notes;

provided that, unless otherwise expressly stated herein, each of the foregoing
investments shall be denominated in U.S. dollars, shall not be purchased at a
premium, shall mature no later than the Business Day prior to the Distribution
Date immediately following the date of purchase, and shall be required to be
held to such maturity; and provided, further, that, notwithstanding clauses (i)
through (viii) above, "Eligible Investments" shall not include any security
having an "r" subscript attached to its Standard & Poor's rating.

         For purposes of this definition, any reference to the highest available
credit rating of an obligation shall mean the highest available credit rating
for such obligation (excluding any "+" signs associated with such rating), or
such lower credit rating (as approved in writing by each Rating Agency) as will
not result in the qualification, downgrading or withdrawal of the rating then
assigned by such Rating Agency to any of the Notes.

         "Event of Default" shall have the meaning assigned to such term in the
Indenture.

         "Exchange Act" means the Securities Exchange Act of 1934.

         "Final Scheduled Distribution Date" means, with respect to the Class
A-1 Notes, the Distribution Date in May 2003, with respect to the Class A-2
Notes, the Distribution Date in August 2004, with respect to the Class A-3
Notes, the Distribution Date in December 2005, and with respect to the Class A-4
Notes, the Distribution Date in September 2007.


                                       9
<PAGE>
         "Financed Vehicle" means a new, near-new or used automobile or
light-duty truck, together with all accessions thereto, securing an Obligor's
indebtedness under the related Receivable.

         "Holder" or "Securityholder" means the registered holder of any
Certificate or Note as evidenced by the Certificate Register (as defined in the
Trust Agreement) or Note Register (as defined in the Indenture) except that,
solely for the purposes of giving certain consents, waivers, requests or demands
pursuant to the Trust Agreement or the Indenture, the interest evidenced by any
Certificate or Note registered in the name of NARC II or NMAC, or any Person
actually known to a Trust Officer to be an Affiliate of NARC II or NMAC, shall
not be taken into account in determining whether the requisite percentage
necessary to effect any such consent, waiver, request or demand shall have been
obtained unless NARC II or NMAC are the only holders.

         "Indenture" means the Indenture dated as of April 17, 2002, between the
Issuer and the Indenture Trustee.

         "Indenture Trustee" means the Person acting as Indenture Trustee under
the Indenture, its successors in interest and any successor trustee under the
Indenture.

         "Initial Yield Supplement Amount" means $33,088,311.47.

         "Insolvency Event" means, with respect to a specified Person, (a) the
filing of a petition seeking entry of a decree or order for relief by a court
having jurisdiction in the premises in respect of such Person or all or
substantially all of its property in an involuntary case under any applicable
federal or state bankruptcy, insolvency or other similar law now or hereafter in
effect, or appointing a receiver, liquidator, assignee, custodian, trustee,
sequestrator or similar official for such Person or for all or substantially all
of its property, or ordering the winding-up or liquidation of such Person's
affairs, and such petition shall remain unstayed and in effect for a period of
90 consecutive days; or (b) the commencement by such Person of a voluntary case
under any applicable federal or state bankruptcy, insolvency or other similar
law now or hereafter in effect, or the consent by such Person to the entry of an
order for relief in an involuntary case under any such law, or the consent by
such Person to the appointment of or taking possession by a receiver,
liquidator, assignee, custodian, trustee, sequestrator or similar official for
such Person or for all or substantially all of its property, or the making by
such Person of any general assignment for the benefit of creditors.

         "Interest Period" means, with respect to any Distribution Date and the
Class A-1 Notes, the period from (and including) the preceding Distribution Date
to (but excluding) such Distribution Date, except that the initial Interest
Period will be from (and including) the Closing Date to (but excluding) May 15,
2002, and, with respect to any Distribution Date and the Class A-2 Notes, the
Class A-3 Notes, and the Class A-4 Notes, the period from (and including) the
15th day of the preceding calendar month to (but excluding) the 15th day of the
month in which such Distribution Date occurs, except that the initial Interest
Period will be from (and including) the Closing Date to (but excluding) May 15,
2002.


                                       10
<PAGE>
         "Interest Rate" means the Class A-1 Interest Rate, the Class A-2
Interest Rate, the Class A-3 Interest Rate or the Class A-4 Interest Rate.

         "Issuer" means Nissan Auto Receivables 2002-B Owner Trust.

         "Lien" means any security interest, lien, charge, pledge, equity or
encumbrance of any kind, other than, in the case of a Financed Vehicle, tax
liens, mechanics' liens and any liens that attach to such Financed Vehicle by
operation of law.

         "Liquidated Receivable" means a Defaulted Receivable as to which the
related Financed Vehicle has been liquidated by the Servicer.

         "Monthly Remittance Conditions" shall have the meaning assigned to such
term in Section 5.02.

         "Moody's" means Moody's Investors Service, Inc.

         "NARC II" means Nissan Auto Receivables Corporation II, a Delaware
corporation.

         "Net Liquidation Proceeds" means the monies collected from whatever
source on a Liquidated Receivable, net of the sum of any amounts expended by the
Servicer for the account of the Obligor, plus any amounts required by law to be
remitted to the Obligor.

         "Nissan" means Nissan Motor Co., Ltd.

         "NMAC" means Nissan Motor Acceptance Corporation, in its individual
capacity and not as Servicer.

         "Nonrecoverable Advance" means any Outstanding Advance with respect to
(i) any Defaulted Receivable or (ii) any Receivable as to which the Servicer
determines that any recovery from payments made on or with respect to such
Receivable is unlikely.

         "Note" means any one of the notes issued under the Indenture.

         "Note Depository Agreement" shall have the meaning assigned to such
term in the Indenture.

         "Note Factor" means, with respect to any Class of Notes and any
Distribution Date, a seven-digit decimal figure obtained by dividing the
Outstanding Amount of such Class of Notes, as of the close of business on the
last day of the related Collection Period, by the initial Outstanding Amount of
that Class of Notes.

         "Noteholder" shall have the meaning assigned to such term in the
Indenture.

         "Noteholders' Distributable Amount" means, with respect to any
Distribution Date, the Aggregate Noteholders' Interest Distributable Amount with
respect to such Distribution Date plus the Noteholders' Principal Distributable
Amount with respect to such Distribution Date.

         "Noteholders' Interest Carryover Shortfall" means, with respect to any
Distribution Date

                                       11
<PAGE>
and a Class of Notes, the excess, if any, of the sum of the Noteholders' Monthly
Interest Distributable Amount for such Class for the preceding Distribution Date
plus any outstanding Noteholders' Interest Carryover Shortfall for such Class on
such preceding Distribution Date, over the amount in respect of interest that is
actually paid on the Notes of such Class on such preceding Distribution Date,
plus, to the extent permitted by applicable law, interest on the Noteholders'
Interest Carryover Shortfall at the related Interest Rate for the related
Interest Period (calculated on the same basis as interest on that Class of Notes
for the same period).

         "Noteholders' Interest Distributable Amount" means, with respect to any
Distribution Date and a Class of Notes, the sum of the Noteholders' Monthly
Interest Distributable Amount for such Class plus any outstanding Noteholders'
Interest Carryover Shortfall for such Class as of the close of the immediately
preceding Distribution Date.

         "Noteholders' Monthly Interest Distributable Amount" means, with
respect to any Distribution Date and a Class of Notes, interest accrued for the
related Interest Period (calculated on the basis of, in the case of Class A-1
Notes, the actual number of days in such Interest Period and a year assumed to
consist of 360 days, and in the case of all other Classes of Notes, such
Interest Period being assumed to consist of 30 days and a year assumed to
consist of 360 days) at the related Interest Rate for such Class of Notes on the
Outstanding Amount of the Notes of such Class on the immediately preceding
Distribution Date, after giving effect to all payments of principal to
Noteholders of such Class on or prior to such Distribution Date (or, in the case
of the first Distribution Date, on the original principal amount of such Class
of Notes).

         "Noteholders' Monthly Principal Distributable Amount" means, with
respect to any Distribution Date, the Noteholders' Percentage of the Allocable
Principal for such Distribution Date.

         "Noteholders' Percentage" means (i) for each Distribution Date until
the Distribution Date on which the aggregate principal amount of all of the
Notes has been paid in full, 100%; (ii) for the Distribution Date on which the
Notes have been paid in full, the percentage of Allocable Principal required to
pay all of the Notes in full; and (iii) thereafter, 0%.

         "Noteholders' Principal Carryover Shortfall" means, with respect to any
Distribution Date, the excess, if any, of the Noteholders' Monthly Principal
Distributable Amount for the preceding Distribution Date over the amount in
respect of principal that is actually paid as principal on the Notes on such
current Distribution Date. Noteholders' Principal Carryover Shortfall is not
used to determine the amount of principal due on the Notes on any Distribution
Date, but is used solely for reporting purposes.

         "Noteholders' Principal Distributable Amount" means, with respect to
any Distribution Date, the sum of (i) the Noteholders' Monthly Principal
Distributable Amount for such Distribution Date, and (ii) on the Final Scheduled
Distribution Date for any Class of Notes, the amount necessary to reduce the
outstanding principal amount of such Class of Notes to zero; provided, however,
that the Noteholders' Principal Distributable Amount shall not exceed the
Outstanding Amount of the Notes.

         "Note Owner" shall have the meaning assigned to such term in the
Indenture.


                                       12
<PAGE>
         "Note Pool Factor" means, with respect to any Class of Notes and any
Distribution Date, a seven-digit decimal figure obtained by dividing the
Outstanding Amount of such Class of Notes as of the close of business on the
last day of the related Collection Period by the Original Pool Balance.

         "Note Register" means the register maintained by the Indenture Trustee
pursuant to the Indenture recording the name of each Noteholder.

         "Notes" means the Class A-1 Notes, the Class A-2 Notes, the Class A-3
Notes and the Class A-4 Notes.

         "Obligor" on a Receivable means the purchaser or co-purchasers of the
Financed Vehicle or any other Person who owes payments under the Receivable (but
excluding any Dealer in respect of Dealer Recourse).

         "Officer's Certificate" means a certificate signed by the chairman of
the board, the president, any executive vice president, any vice president, the
treasurer, any assistant treasurer or the controller of the Seller or the
Servicer, as the case may be.

         "Opinion of Counsel" means one or more written opinions of counsel who
may, except as otherwise provided herein, be an employee of or counsel to the
Issuer, the Seller or the Servicer, which counsel shall be reasonably acceptable
to the Indenture Trustee, the Owner Trustee or the Rating Agencies, as the case
may be.

         "Optional Purchase Percentage" means 10.00%.

         "Optional Purchase Price" means, an amount equal to the aggregate
Administrative Purchase Payments for the Receivables (including Receivables that
became Defaulted Receivables in the Collection Period preceding the Distribution
Date on which a purchase pursuant to Section 9.01 is effected), plus the
appraised value of any other property held by the Trust, such value to be
determined by an appraiser mutually agreed upon by the Servicer and the
Indenture Trustee (less liquidation expenses); provided, however, that the
Optional Purchase Price shall be equal to or greater than the sum of (i) the
Outstanding Amount of all Classes of Notes, (ii) the Noteholders' Interest
Distributable Amount for all Classes of Notes for such Distribution Date, and
(iii) the Certificate Balance.

         "Original Certificate Balance" means $89,312,765.57.

         "Original Pool Balance" means the aggregate Principal Balance of the
Receivables on the Cutoff Date.

         "Original Principal Amount" means $430,000,000 for the Class A-1 Notes,
$360,000,000 for the Class A-2 Notes, $465,000,000 for the Class A-3 Notes and
$279,549,000 for the Class A-4 Notes.

         "Outstanding" shall have the meaning assigned to that term in the
Indenture.


                                       13
<PAGE>
         "Outstanding Advances" means, with respect to a Receivable and the last
day of a Collection Period, the sum of all Advances made as of or prior to such
date, minus all payments or collections as of or prior to such date that are
specified in Sections 5.04(b) and 5.04(d) as applied to reimburse all unpaid
Advances with respect to such Receivable.

         "Outstanding Amount" means the aggregate principal amount of all Notes,
or, if indicated by the context, all Notes of any Class, Outstanding at the date
of determination.

         "Owner Trust Estate" means all right, title and interest of the Trust
in and to the Receivables (other than the Warranty Receivables for which the
Seller has paid the Warranty Purchase Payment in accordance with Section 3.02
and Administrative Receivables for which the Servicer has paid the
Administrative Purchase Payment in accordance with Section 4.06), and all monies
paid thereon, and all monies accrued thereon, after the Cutoff Date; security
interests in the Financed Vehicles and any accessions thereto; the Collection
Account and all funds deposited in the Collection Account; the Yield Supplement
Account and all funds deposited in the Yield Supplement Account; all property
(including the right to receive Net Liquidation Proceeds) that shall have
secured a Receivable and that shall have been acquired by or on behalf of the
Owner Trustee; proceeds from claims on any physical damage, credit life or
disability insurance policies covering the Financed Vehicles or the Obligors;
all right to receive payments in respect of any Dealer Recourse with respect to
the Receivables; all right, title and interest of the Seller in and to the
Purchase Agreement and the Assignment; all right, title and interest of the
Owner Trustee and the Trust pursuant to this Agreement, the Yield Supplement
Agreement and the Administration Agreement; certain rebates of premiums and
other amounts relating to certain insurance policies and other items financed
under the Receivables in effect as of the Cutoff Date; and the proceeds of any
and all of the foregoing.

         "Owner Trustee" means the Person acting as Owner Trustee under the
Trust Agreement, its successors in interest and any successor owner trustee
under the Trust Agreement.

         "Paying Agent" shall have the meaning assigned to such term in the
Indenture.

         "Person" means any individual, corporation, estate, partnership, joint
venture, association, joint stock company, limited liability company, trust,
unincorporated organization or government or any agency or political subdivision
thereof.

         "Pool Balance" as of the close of business on the last day of a
Collection Period means the aggregate Principal Balance of the Receivables
(reduced by the principal balance of any Administrative Receivables, Warranty
Receivables and Defaulted Receivables) as of the close of business on such day;
provided, however, that where the Pool Balance is relevant in determining
whether the requisite percentage of Certificateholders or Noteholders (or
relevant Class or Classes of Certificates or Notes, as the case may be)
necessary to effect any consent, waiver, request or demand shall have been
obtained, the Pool Balance shall be deemed to be reduced by the amount equal to
the portion of the Pool Balance (before giving effect to this provision)
represented by the interests evidenced by any applicable Certificate or Note
registered in the name of the Seller, the Servicer or any Person actually known
to a Trust Officer of the Owner Trustee or the Indenture Trustee, as the case
may be, to be an Affiliate of the Seller or the

                                       14
<PAGE>
Servicer, unless all of the Certificates or Notes, as the case may be, are held
or beneficially owned by NMAC, NARC II or any of their Affiliates.

         "Pool Factor" for a particular Class of Notes or Certificates on any
Distribution Date means a seven-digit decimal figure indicating the principal
amount of such Class of Notes or the Certificate Balance, as the case may be, as
of the close of business on the last day of the related Collection Period as a
fraction of the Original Pool Balance.

         "Prepayment" means, with respect to any Receivable, any prepayment,
whether in part or in full, in respect of such Receivable.

         "Principal Balance" of a Receivable, as of any date of determination,
means the Amount Financed minus the sum of (i) all payments on such Receivable
allocable to principal, (ii) any refunded portion of extended warranty
protection plan or service contract costs, or of physical damage, credit life or
disability insurance premiums included in the Amount Financed, (iii) any payment
of the Administrative Purchase Payment or the Warranty Purchase Payment with
respect to the Receivable allocable to principal and (iv) any Net Liquidation
Proceeds allocable to principal.

         "Purchase Agreement" means that certain agreement, dated as of April
17, 2002, between NMAC and the Seller, relating to the purchase by the Seller
from NMAC of the Receivables.

         "Rating Agency" means, as of any date, any of the nationally recognized
statistical rating organizations that has been requested by the Seller or one of
its Affiliates to rate any Class of Notes and that is rating such Class of Notes
on such date.

         "Receivable" means any retail installment sale contract that appears on
Schedule A to this Agreement (which Schedule A may be in the form of microfiche,
CD, datatape or paper) and that has not been released by the Owner Trustee from
the Trust.

         "Receivable File" means the documents specified in Section 2.02
pertaining to a particular Receivable.

         "Record Date" means, with respect to the Notes of any Class and each
Distribution Date, the 14th day of the calendar month in which such Distribution
Date occurs, and, with respect to the Certificates or if Definitive Notes,
representing any Class of Notes, have been issued, the last day of the
Collection Period preceding the related Distribution Date. Any amount stated "as
of a Record Date" or "on a Record Date" shall give effect to (i) all
applications of collections, and (ii) all distributions to any party under this
Agreement, the Indenture and the Trust Agreement or to the related Obligor, as
the case may be, in each case as determined as of the opening of business on the
related Record Date.

         "Relevant Trustee" means (i) with respect to the control over or
appropriate designation denoting ownership or control over any property
comprising a portion of the Owner Trust Estate that either is not conveyed or
pledged to the Indenture Trustee for the benefit of the Noteholders pursuant to
the Granting Clause of the Indenture or that has been released from the lien of
the Indenture, the Owner Trustee, and (ii) with respect to any property
comprising a portion of the Trust Estate (as defined in the Indenture) that has
not been released from the lien of the

                                       15
<PAGE>
Indenture, the Indenture Trustee; provided, however, that with respect to any
property that is under the joint or separate control of a co-trustee or separate
trustee under the Trust Agreement or the Indenture, respectively, "Relevant
Trustee" shall refer to either or both of the Owner Trustee and such co-trustee
or separate trustee or to either or both of the Indenture Trustee and such
co-trustee or separate trustee, as the case may be.

         "Required Deposit Rating" shall have the meaning assigned to such term
in the definition of "Eligible Deposit Account."

         "Required Rate" means, with respect to each Collection Period, the sum
of (i) the Servicing Rate plus (ii) the Class A-4 Interest Rate.

         "Required Yield Supplement Amount" means, with respect to every
Distribution Date, an amount equal to the lesser of (i) the aggregate amount of
Yield Supplement Deposits that would become due for all future Distribution
Dates under the Yield Supplement Agreement, assuming (1) that payments on the
Receivables are made on their scheduled due dates, (2) that no Receivable
becomes a prepaid Receivable, and (3) a discount rate of 1.25%, and (ii) the
Initial Yield Supplement Amount.

         "Reserve Account" means the account designated as such, established and
maintained pursuant to Section 5.07.

         "Reserve Account Initial Deposit" means $8,119,308.83.

         "Schedule of Receivables" means the schedule of receivables attached as
Schedule A to this Agreement, as it may be amended from time to time.

         "Scheduled Payment" on a Receivable means the payment required to be
made by the Obligor during each Collection Period that is sufficient to amortize
the related Principal Balance under the Simple Interest Method over the term of
the Receivable and to provide interest at the related APR.

         "Securities Account Control Agreement" means the Securities Account
Control Agreement dated as of April 17, 2002, among the Seller, the Trust, Wells
Fargo Bank Minnesota, National Association, as Securities Intermediary
thereunder and Wells Fargo Bank Minnesota, National Association, as Indenture
Trustee pursuant to which the Reserve Account and the Yield Supplement Account
will be established and maintained.

         "Securityholders" has the meaning set forth in this Section 1.01 under
the definition of "Holder."

         "Seller" means NARC II, as the seller of the Receivables under this
Agreement, and each successor to NARC II (in the same capacity) pursuant to
Section 6.04.

         "Servicer" means NMAC, as the servicer of the Receivables, and each
successor to NMAC (in the same capacity) pursuant to Section 7.03 or 8.02.

         "Servicer Default" means an event specified in Section 8.01.


                                       16
<PAGE>
         "Servicer's Certificate" means a certificate completed and executed on
behalf of the Servicer by the president, any executive vice president, any vice
president, the treasurer, any assistant treasurer, the controller or any
assistant controller of the Servicer pursuant to Section 4.08.

         "Servicing Rate" means 1.00% per annum.

         "Simple Interest Method" means the method of allocating a fixed level
payment to principal and interest pursuant to which the portion of such payment
that is allocated to interest is equal to the product of the fixed rate of
interest multiplied by the unpaid principal balance multiplied by the quotient
obtained by calculating the period of time elapsed since the preceding payment
of interest was made and dividing such period of time by 365 or 366, as
appropriate.

         "Simple Interest Receivable" means any Receivable under which the
portion of a payment allocable to interest and the portion allocable to
principal is determined in accordance with the Simple Interest Method.

         "Specified Reserve Account Balance" means with respect to any
Distribution Date, an amount equal to $12,178,963.24, provided, however, that in
the event that on any Distribution Date (i) the annualized average for the
preceding three Collection Periods (or such smaller number of Collection Periods
as have elapsed since the Cutoff Date) of the percentage equivalents of the
ratios of net losses (i.e., the net balances of all Liquidated Receivables, less
any Net Liquidation Proceeds with respect to such Liquidated Receivables from
that or prior Collection Periods) to the Pool Balance as of the first day of
each such Collection Period exceeds 3.25% or (ii) the average for the preceding
three Collection Periods (or such smaller number of Collection Periods as have
elapsed since the Cutoff Date) of the percentage equivalents of the ratios of
the number of Receivables that are delinquent 60 days or more to the outstanding
number of Receivables exceeds 2.0%, then the Specified Reserve Account Balance
for such Distribution Date (and for each succeeding Distribution Date until the
relevant averages have not exceeded the specified percentages in clauses (i) and
(ii) above for three successive Distribution Dates) shall be a dollar amount
equal to the greater of (i) $12,178,963.24 and (ii) 5.0% of the Outstanding
Amount of the Notes and the Certificate Balance as of the preceding Distribution
Date (after giving effect to payments of principal made on such Distribution
Date).

         "Standard & Poor's" means Standard & Poor's Rating Services, a division
of The McGraw-Hill Companies, Inc.

         "Successor Servicer" means any entity appointed as a successor to the
Servicer pursuant to Section 8.02.

         "Supplemental Servicing Fee" means, with respect to any Distribution
Date, all late fees, prepayment charges and other administrative fees and
expenses or similar charges allowed by applicable law with respect to the
Receivables received by the Servicer during the related Collection Period and
any interest earned from the investment of monies in the Accounts (other than
the Yield Supplement Account) during the related Collection Period.

         "Total Servicing Fee" means the sum of the Base Servicing Fee and the
Supplemental Servicing Fee.


                                       17
<PAGE>
         "Trust" means the Issuer.

         "Trust Agreement" means the Trust Agreement, dated October 17, 2001, as
amended by the Amended and Restated Trust Agreement, dated as of April 17, 2002,
between the Seller and the Owner Trustee.

         "Trust Collection Account" shall have the meaning assigned to such term
in Section 5.01(c).

         "Trust Estate" means all money, instruments, rights and other property
that are subject or intended to be subject to the lien and security interest of
the Indenture for the benefit of the Noteholders (including, without limitation,
all property and interests granted to the Indenture Trustee pursuant to the
Granting Clause of the Indenture), including all proceeds thereof.

         "Trust Officer" means, in the case of the Indenture Trustee, any
officer within the Corporate Trust Office of the Indenture Trustee, including
any Vice President, Assistant Vice President, Secretary, Assistant Secretary or
any other officer of the Indenture Trustee customarily performing functions
similar to those performed by any of the above designated officers and also,
with respect to a particular matter, any other officer to whom such matter is
referred because of such officer's knowledge of and familiarity with the
particular subject and, with respect to the Owner Trustee, any officer in the
Corporate Trust Administration Department of the Owner Trustee with direct
responsibility for the administration of the Trust Agreement and the Basic
Documents on behalf of the Owner Trustee.

         "UCC" means the Uniform Commercial Code as in effect in the relevant
jurisdiction.

         "USAP" shall have the meaning assigned to such term in Section 4.10.

         "Warranty Purchase Payment," for any Warranty Receivable as of the last
day of any Collection Period, means the sum of the Principal Balance thereof as
of the beginning of such Collection Period plus interest accrued thereon through
the due date for the Obligor's payment in such Collection Period, at the related
APR, after giving effect to the receipt of monies collected (from whatever
source other than Advances) on such Warranty Receivable, if any, during such
Collection Period.

         "Warranty Receivable" means a Receivable purchased as of the close of
business on the last day of a Collection Period by the Seller pursuant to
Section 3.02.

         "Yield Supplement Account" means the segregated trust account
established and maintained for the benefit of the Noteholders pursuant to
Section 5.08(a).

         "Yield Supplement Agreement" means the agreement, dated as of the date
of this Agreement, among the Seller, NMAC, Wells Fargo Bank Minnesota, National
Association, as Indenture Trustee, and the Trust, substantially in the form
attached hereto as Exhibit A.

         "Yield Supplement Amount" means, with respect to any Distribution Date,
the aggregate amount on deposit in the Yield Supplement Account after giving
effect to the withdrawal therefrom of the related Yield Supplement Deposit and
without regard to any amounts on deposit


                                       18
<PAGE>
therein in respect of interest or investment earnings earned on the investment
of amounts on deposit therein in Eligible Investments for any period.

         "Yield Supplement Deposit" means, with respect to any Distribution
Date, the amount by which (a) the aggregate amount of interest that would have
been due during the related Collection Period on all Yield Supplemented
Receivables if such Yield Supplemented Receivables bore interest at the Required
Rate exceeds (b) the amount of interest accrued on such Yield Supplemented
Receivables at their respective APRs and due during such Collection Period.

         "Yield Supplemented Receivable" means any Receivable that has an APR
less than the Required Rate.

SECTION 1.02 Usage of Terms. With respect to all terms in this Agreement, the
singular includes the plural and the plural the singular; words importing any
gender include the other genders; references to "writing" include printing,
typing, lithography and other means of reproducing words in a visible form;
references to agreements and other contractual instruments include all
subsequent amendments, amendments and restatements and supplements thereto or
changes therein entered into in accordance with their respective terms and not
prohibited by this Agreement; references to Persons include their permitted
successors and assigns; references to laws include their amendments and
supplements, the rules and regulations thereunder and any successors thereto;
and the term "including" means "including without limitation."



                                   ARTICLE II

                            Conveyance of Receivables

         SECTION 2.01 Conveyance of Receivables.

                  (a) In consideration of the promises and the agreements,
         provisions and covenants herein contained and other good and valuable
         consideration to be delivered to the Seller hereunder, on behalf of the
         Issuer, the Seller does hereby sell, transfer, assign and otherwise
         convey to the Issuer, without recourse (but subject to the Seller's
         obligations in this Agreement):

                        (i) all right, title and interest of the Seller in and
         to the Receivables (including all related Receivable Files) listed in
         Schedule A hereto and all monies due thereon or paid thereunder or in
         respect thereof (including proceeds of the repurchase of Receivables by
         the Seller pursuant to Section 3.02 or the purchase of Receivables by
         the Servicer pursuant to Section 4.06 or 9.01) after the Cutoff Date;

                        (ii) the right of the Seller in the security interests
         in the Financed Vehicles granted by the Obligors pursuant to the
         Receivables and any related property;


                                       19
<PAGE>
                        (iii) the right of the Seller in any proceeds from
         claims on any physical damage, credit life, credit disability or other
         insurance policies covering the Financed Vehicles or the Obligors;

                        (iv) the right of the Seller through NMAC to receive
         payments in respect of any Dealer Recourse with respect to the
         Receivables;

                        (v) the rights of the Seller under the Purchase
         Agreement and the Assignment;

                        (vi) the right of the Seller to realize upon any
         property (including the right to receive future Net Liquidation
         Proceeds) that shall have secured a Receivable;

                        (vii) the right of the Seller in rebates of premiums and
         other amounts relating to insurance policies and other items financed
         under the Receivables in effect as of the Cutoff Date;

                        (viii) all other assets comprising the Owner Trust
         Estate; and

                        (ix) all proceeds of the foregoing.

                  On the Closing Date, the Seller shall deliver to, or to the
         order of, the Issuer all property conveyed pursuant to this Section
         2.01(a), except for monies received in respect of the Receivables after
         the Cutoff Date and before the Closing Date which shall be deposited by
         NMAC (in its individual capacity or as the Servicer) into the
         Collection Account no later than the first Record Date after the
         Closing Date. Concurrently therewith and in exchange therefor, the
         Issuer shall deliver to, or to the order of, the Seller the Notes and
         the Certificates.

                  (b) It is the intention of the Seller that the transfer and
         assignment contemplated by this Agreement shall constitute a sale of
         the Receivables from the Seller to the Issuer and the beneficial
         interest in and title to the Receivables shall not be part of the
         Seller's estate in the event of the filing of a bankruptcy petition by
         or against the Seller under any bankruptcy law. The Seller agrees to
         execute and file all filings (including filings under the UCC)
         necessary in any jurisdiction to provide third parties with notice of
         the sale of the Receivables pursuant to this Agreement and to perfect
         such sale under the UCC.

                  (c) Although the parties hereto intend that the transfer and
         assignment contemplated by this Agreement be a sale, if such transfer
         and assignment is deemed to be other than a sale, the parties intend
         that all filings described in the foregoing paragraph shall give the
         Issuer a first priority perfected security interest in, to and under
         the Receivables, and other property conveyed hereunder and all proceeds
         of any of the foregoing. This Agreement shall be deemed to be the grant
         of a security interest from the Seller to the Issuer, and the Issuer
         shall have all the rights, powers and privileges of a secured party
         under the UCC.

                  (d) In connection with the foregoing conveyance, the Servicer
         shall maintain its computer system so that, from and after the time of
         sale of the Receivables to the Issuer

                                       20
<PAGE>
         under this Agreement, the Servicer's master computer records that refer
         to any Receivable indicate clearly the interest of the Issuer in such
         Receivables and that such Receivable is owned by the Issuer and
         controlled by the Issuer. Indication of the Issuer's ownership of a
         Receivable shall be deleted from or modified on the Servicer's computer
         systems when, and only when, the Receivable has been paid in full,
         repurchased or assigned pursuant to this Agreement.

                  (e) Ownership and control of the Receivables, as between the
         Issuer and the Indenture Trustee (on behalf of the Noteholders and the
         Certificateholders) shall be governed by the Indenture.

         SECTION 2.02 Custody of Receivable Files. To assure uniform quality in
servicing the Receivables and to reduce administrative costs, the Issuer, upon
the execution and delivery of this Agreement, appoints the Servicer, and the
Servicer accepts such appointment, to act as the agent of the Issuer as
custodian of the following documents or instruments that are hereby
constructively delivered to the Issuer with respect to each Receivable:

                  (a) the original of such Receivable (or a photocopy or other
         image thereof that the Servicer shall keep on file in accordance with
         its customary procedures) fully executed by the Obligor;

                  (b) the original credit application fully executed by the
         related Obligor (or a photocopy or other image thereof that the
         Servicer shall keep on file in accordance with its customary
         procedures);

                  (c) the original certificate of title (or a photocopy or other
         image thereof or such documents that the Servicer shall keep on file in
         accordance with its customary procedures), evidencing the security
         interest of the Servicer in the related Financed Vehicle; and

                  (d) any and all other documents that the Servicer shall keep
         on file, in accordance with its customary procedures, relating to such
         Receivable, the related Obligor or Financed Vehicle.

         SECTION 2.03 Acceptance by Issuer. The Issuer acknowledges its
acceptance pursuant to this Agreement, of all right, title and interest in and
to the Receivables and other property conveyed by the Seller pursuant to this
Agreement and declares and shall declare from and after the date hereof that the
Issuer holds and shall hold such right, title and interest, upon the terms and
conditions set forth in this Agreement.


                                  ARTICLE III

                                 The Receivables

         SECTION 3.01 Representations and Warranties of the Seller with Respect
to the Receivables. The Seller makes the following representations and
warranties as to the Receivables on which the Issuer is deemed to have relied in
acquiring the Receivables. Such

                                       21
<PAGE>
representations and warranties speak as of the execution and delivery of this
Agreement and as of the Closing Date, but shall survive the sale, transfer and
assignment of the Receivables to the Issuer and the pledge thereof to the
Indenture Trustee pursuant to the Indenture.

                  (a) Characteristics of Receivables. Each Receivable (i) has
         been originated in the United States of America by a Dealer for the
         retail sale of a Financed Vehicle in the ordinary course of such
         Dealer's business, has been fully and properly executed by the parties
         thereto, has been purchased by the Seller from NMAC pursuant to the
         Purchase Agreement, which in turn has purchased such Receivables from
         such Dealer under an existing dealer agreement with NMAC, and has been
         validly assigned by such Dealer to NMAC, which in turn has been validly
         assigned pursuant to the Purchase Agreement by NMAC to the Seller in
         accordance with its terms, (ii) created a valid, subsisting and
         enforceable security interest in favor of NMAC in such Financed
         Vehicle, which security interest has been validly assigned pursuant to
         the Purchase Agreement by NMAC to the Seller, which in turn has been
         validly assigned by the Seller to the Issuer in accordance with the
         terms hereof, (iii) contains customary and enforceable provisions such
         that the rights and remedies of the holder thereof are adequate for
         realization against the collateral of the benefits of the security,
         (iv) provides for level monthly payments (provided that the payment in
         the first or last month in the life of the Receivable may be minimally
         different from the level payment) that fully amortize the Amount
         Financed over an original term of no greater than 63 months, and (v)
         provides for interest at the related APR.

                  (b) Schedule of Receivables. The information set forth in
         Schedule A to this Agreement was true and correct in all material
         respects as of the opening of business on the Cutoff Date; the
         Receivables were selected at random from NMAC's retail installment sale
         contracts (other than contracts originated in Alabama or Hawaii)
         meeting the criteria of the Trust set forth in this Agreement; and no
         selection procedures believed to be adverse to the Securityholders were
         utilized in selecting the Receivables.

                  (c) Compliance with Law. Each Receivable, the origination of
         such Receivable, and the sale of the Financed Vehicle complied at the
         time it was originated or made and at the execution of this Agreement
         complies in all material respects with all requirements of applicable
         federal, state and local laws, and regulations thereunder, including
         usury laws, the Federal Truth-in-Lending Act, the Equal Credit
         Opportunity Act, the Fair Credit Reporting Act, the Fair Debt
         Collection Practices Act, the Federal Trade Commission Act, the
         Magnuson-Moss Warranty Act, the Soldiers and Sailors Civil Relief Act
         of 1940, the Federal Reserve Board's Regulations B and Z, and state
         adaptations of the National Consumer Credit Protection Act and of the
         Uniform Consumer Credit Code, state "Lemon Laws" designed to prevent
         fraud in the sale of automobiles and other consumer credit laws and
         equal credit opportunity and disclosure laws.

                  (d) Binding Obligation. Each Receivable represents the
         genuine, legal, valid and binding payment obligation in writing of the
         Obligor, enforceable by the holder thereof in accordance with its terms
         subject to the effect of bankruptcy, insolvency,

                                       22
<PAGE>
         reorganization, moratorium or other similar laws affecting creditors'
         rights generally and by general equitable principles.

                  (e) Security Interest in Financed Vehicle. (i) Immediately
         prior to the sale, assignment and transfer thereof to the Issuer, each
         Receivable was secured by a validly perfected first priority security
         interest in the Financed Vehicle in favor of NMAC as secured party or
         all necessary and appropriate actions shall have been commenced that
         would result in the valid perfection of a first priority security
         interest in the Financed Vehicle in favor of NMAC as secured party, and
         (ii) as of the Cutoff Date, according to the records of NMAC, no
         Financed Vehicle has been repossessed and the possession thereof not
         reinstated.

                  (f) Receivables in Force. No Receivable has been satisfied,
         subordinated or rescinded, nor has any Financed Vehicle been released
         from the lien granted by the related Receivable in whole or in part.

                  (g) No Waiver. No provision of a Receivable has been waived in
         a manner that is prohibited by the provisions of Section 4.01 or that
         would cause such Receivable to fail to meet all of the other
         requirements and warranties made by the Seller herein with respect
         thereto.

                  (h) No Defenses. No Receivable is subject to any right of
         rescission, setoff, counterclaim or defense, including the defense of
         usury, and the operation of any of the terms of any Receivable, or the
         exercise of any right thereunder, will not render such Receivable
         unenforceable in whole or in part or subject such Receivable to any
         right of rescission, setoff, counterclaim or defense, including the
         defense of usury, and no such right of rescission, setoff, counterclaim
         or defense has been asserted with respect thereto.

                  (i) No Liens. To the Seller's knowledge, no liens have been
         filed for work, labor or materials relating to a Financed Vehicle that
         shall be liens prior to, or equal or coordinate with, the security
         interest in the Financed Vehicle granted by the Receivable.

                  (j) No Default. Except for payment defaults continuing for a
         period of not more than 29 days as of the Cutoff Date, no default,
         breach, violation or event permitting acceleration under the terms of
         any Receivable has occurred; and no continuing condition that with
         notice or the lapse of time would constitute a default, breach,
         violation or event permitting acceleration under the terms of any
         Receivable has arisen (other than deferrals and waivers of late payment
         charges or fees permitted hereunder).

                  (k) Insurance. NMAC, in accordance with its customary
         procedures, has determined at the time of origination of each
         Receivable that the related Obligor has agreed to obtain physical
         damage insurance covering the Financed Vehicle and the Obligor is
         required under the terms of the related Receivable to maintain such
         insurance.

                  (l) Title. It is the intention of the Seller that the transfer
         and assignment herein contemplated constitute a sale of the Receivables
         from the Seller to the Trust and that the beneficial interest in and
         title to the Receivables not be part of the Seller's estate in the
         event of the filing of a bankruptcy petition by or against the Seller
         under any

                                       23
<PAGE>
         bankruptcy law. Immediately prior to the transfer and assignment herein
         contemplated, the Seller had good and marketable title to each
         Receivable free and clear of all Liens, and immediately upon the
         transfer thereof, the Issuer, for the benefit of the Noteholders and
         the Certificateholders, shall have good and marketable title to each
         Receivable, free and clear of all Liens and rights of others. Each
         Receivable File contains the original certificate of title (or a
         photocopy or image thereof) or evidence that an application for a
         certificate of title has been filed. To the extent the transfer and
         assignment contemplated under this Agreement is deemed to be other than
         a sale, this Agreement and all filings described under this Agreement
         create a valid and continuing security interest (as defined in the
         applicable UCC) in the Receivables in favor of the Issuer, which
         security interest is prior to all other Liens, and is enforceable as
         such as against creditors of and purchasers from the Seller.

                  (m) Lawful Assignment. No Receivable has been originated in,
         or shall be subject to the laws of, any jurisdiction under which the
         sale, transfer and assignment of such Receivable under this Agreement
         are unlawful, void or voidable.

                  (n) All Filings Made. All filings (including, without
         limitation, UCC filings) necessary in any jurisdiction to give the
         Relevant Trustee a first priority perfected ownership interest in the
         Receivables have been made or have been delivered to the Relevant
         Trustee in a form suitable for filing.

                  (o) Chattel Paper. Each Receivable constitutes "tangible
         chattel paper," as such term is defined in the UCC.

                  (p) Simple Interest Receivables. All of the Receivables are
         Simple Interest Receivables.

                  (q) One Original. There is only one original executed copy of
         each Receivable.

                  (r) No Amendments. No Receivable has been amended such that
         the amount of the Obligor's Scheduled Payments has been increased.

                  (s) APR. The APR of each Receivable equals or exceeds 0.00%.

                  (t) Maturity. As of the Cutoff Date, each Receivable had a
         remaining term to maturity of not less than 3 payments and not greater
         than 59 payments.

                  (u) Balance. Each Receivable had an original Principal Balance
         of not more than $50,000.00 and, as of the Cutoff Date, had a principal
         balance of not less than $2,000.00 and not more than $49,000.00.

                  (v) Delinquency. No Receivable was more than 29 days past due
         as of the Cutoff Date, and no Receivable has been extended by more than
         two months.

                  (w) Bankruptcy. No Obligor was the subject of a bankruptcy
         proceeding (according to the records of NMAC) as of the Cutoff Date.


                                       24
<PAGE>
                  (x) Transfer. Each Receivable prohibits the sale or transfer
         of the Financed Vehicle without the consent of NMAC.

                  (y) New, Near-New and Used Vehicles. Each Financed Vehicle was
         a new, near-new or used automobile or light-duty truck at the time the
         related Obligor executed the retail installment sale contract.

                  (z) Origination. Each Receivable has an origination date on or
         after May 7, 1997.

                  (aa) Receivable Files. The Receivable Files shall be kept at
         one or more of the locations listed in Schedule B hereto. The
         Receivable Files that constitute or evidence the Receivables do not
         have any marks or notations indicating that they have been pledged,
         assigned or otherwise conveyed by the Seller to any Person other than
         the Issuer. All financing statements filed or to be filed against the
         Seller in favor of the Issuer in connection herewith describing the
         Receivables contain a statement to the following effect: "A purchase of
         or security interest in any collateral described in this financing
         statement, except as permitted in the Sale and Servicing Agreement,
         will violate the rights of the Issuer."

                  (bb) Forced-Placed Insurance Premiums. No contract relating to
         any Receivable has had forced-placed insurance premiums added to the
         amount financed.

                  (cc) No Fraud or Misrepresentation. To the knowledge of the
         Seller, no Receivable was originated by a Dealer and sold by such
         Dealer to the Seller with any conduct constituting fraud or
         misrepresentation on the part of such Dealer.

                  (dd) No Further Amounts Owed on the Receivables. No further
         amounts are owed by the Seller to any Obligor under the Receivables.

                  (ee) No Pledge or Assignment of Receivables. Other than the
         security interest granted to the Issuer pursuant to this Agreement, the
         Seller has not pledged, assigned, sold, granted a security interest in,
         or otherwise conveyed any of the Receivables. The Seller has not
         authorized the filing of and is not aware of any financing statements
         against the Seller that include a description of collateral covering
         the Receivables other than any financing statement relating to the
         security interest granted to the Issuer hereunder or a financing
         statement as to which the security interest covering the Receivables
         has been released. The Seller is not aware of any judgment or tax lien
         filings against the Seller.

         SECTION 3.02 Repurchase upon Breach. The Seller, the Servicer or the
Issuer, as the case may be, shall inform the other parties to this Agreement and
the Indenture Trustee promptly, in writing, upon the discovery of any breach of
the Seller's representations and warranties pursuant to Section 3.01 that
materially and adversely affects the interests of the Securityholders in any
Receivable. Unless the breach shall have been cured by the last day of the
second Collection Period following such discovery (or, at the Seller's election,
the last day of the first Collection Period following such discovery), the
Seller shall be obligated (whether or not such breach was known to the Seller on
the Closing Date), and the Issuer shall enforce the

                                       25
<PAGE>
obligation of the Seller under this Agreement and, if necessary, the Seller
shall enforce the obligation of NMAC under the Purchase Agreement, to repurchase
any Receivable the Securityholders' interest in which was materially and
adversely affected by the breach as of such last day. A breach of the
representation in Section 3.01(a)(iv), (t) or (u) shall be deemed to affect
materially and adversely the related Receivable. In consideration of the
purchase of the Receivables, the Seller shall remit the Warranty Purchase
Payment in the manner specified in Section 5.05. For purposes of this Section
3.02, the Warranty Purchase Payment of a Receivable that is not consistent with
the Seller's warranty pursuant to Section 3.01(a)(iv) shall include such
additional amount as shall be necessary to provide the full amount of interest
as contemplated therein to the date of repurchase. The sole remedy of the Trust,
the Indenture Trustee (by operation of the assignment of the Issuer's rights
hereunder pursuant to the Indenture) or any Securityholder with respect to a
breach of the Seller's representations and warranties pursuant to Section 3.01
shall be to require the Seller to repurchase Receivables pursuant to this
Section and to enforce the obligation of NMAC to the Seller to repurchase such
Receivables pursuant to the Purchase Agreement.

         SECTION 3.03 Duties of Servicer as Custodian.

                  (a) Safekeeping. The Servicer shall hold the Receivable Files
         as custodian for the benefit of the Issuer and maintain such accurate
         and complete accounts, records and computer systems pertaining to each
         Receivable File as shall enable the Issuer to comply with this
         Agreement. In performing its duties as custodian, the Servicer shall
         act with reasonable care, using that degree of skill and attention that
         the Servicer exercises with respect to the receivable files relating to
         all comparable automotive receivables that the Servicer services for
         itself or others. In accordance with its customary practices with
         respect to its retail installment sale contracts, the Servicer shall
         conduct, or cause to be conducted, periodic audits of the Receivable
         Files held by it under this Agreement and of the related accounts,
         records and computer systems, in such a manner as shall enable the
         Issuer, the Owner Trustee or the Indenture Trustee to verify the
         accuracy of the Servicer's record keeping. The Servicer shall promptly
         report to the Issuer and the Indenture Trustee any material failure on
         its part to hold the Receivable Files and maintain its accounts,
         records and computer systems as herein provided in all material
         respects and shall promptly take appropriate action to remedy any such
         material failure. Nothing herein shall be deemed to require an initial
         review or any periodic review by the Issuer, the Owner Trustee or the
         Indenture Trustee of the Receivable Files.

                  (b) Maintenance of and Access to Records. The Servicer shall
         maintain each Receivable File at one of its offices specified in
         Schedule B or at such other office as shall be specified to the Owner
         Trustee and the Indenture Trustee by written notice from the Servicer
         not later than 90 days after any change in location. The Servicer shall
         make available to the Owner Trustee and the Indenture Trustee or their
         respective duly authorized representatives, attorneys or auditors the
         Receivable Files and the related accounts, records and computer systems
         maintained by the Servicer at such times during normal business hours
         as the Owner Trustee or the Indenture Trustee shall instruct. The
         Servicer shall permit the Owner Trustee, the Indenture Trustee and
         their respective agents at any time during normal business hours upon
         reasonable prior notice to inspect, audit and make copies of and
         abstracts from the Servicer's records regarding any Receivable.


                                       26
<PAGE>
                  (c) Release of Documents. Upon the occurrence and during the
         continuation of a Servicer Default or to the extent necessary for the
         Indenture Trustee to comply with its obligations under this Agreement,
         the Servicer shall, upon instruction from the Indenture Trustee,
         release any Receivable File to the Indenture Trustee, the Indenture
         Trustee's agent or the Indenture Trustee's designee, as the case may
         be, at such place or places as the Indenture Trustee may designate, as
         soon as practicable.

         SECTION 3.04 Instructions; Authority To Act. The Servicer shall be
deemed to have received proper instructions with respect to the Receivable Files
upon its receipt of written instructions signed by a Trust Officer of the Owner
Trustee or the Indenture Trustee.

         SECTION 3.05 Custodian's Indemnification. The Servicer, as custodian,
shall indemnify the Issuer, the Owner Trustee and the Indenture Trustee for any
and all liabilities, obligations, losses, compensatory damages, payments, costs
or expenses of any kind whatsoever that may be imposed on, incurred by or
asserted against any of them as the result of any improper act or omission in
any way relating to the maintenance and custody by the Servicer as custodian of
the Receivable Files; provided, however, that the Servicer shall not be liable
to the Owner Trustee for any portion of any such amount resulting from the
willful misfeasance, bad faith or negligence of the Owner Trustee, and the
Servicer shall not be liable to the Indenture Trustee for any portion of any
such amount resulting from the willful misfeasance, bad faith or negligence of
the Indenture Trustee.

         SECTION 3.06 Effective Period and Termination. The Servicer's
appointment as custodian shall become effective as of the Cutoff Date, and shall
continue in full force and effect until terminated pursuant to this Section. If
NMAC shall resign as Servicer in accordance with the provisions of this
Agreement or if all of the rights and obligations of any Servicer shall have
been terminated under Section 8.01, the appointment of NMAC as custodian may be
terminated by the Indenture Trustee or by the Holders of Notes evidencing not
less than 25% of the Outstanding Amount of the Notes (but excluding for purposes
of such calculation and action all Notes held or beneficially owned by NMAC,
NARC II or any of their Affiliates unless all of the Notes are held or
beneficially owned by NMAC, NARC II or any of their Affiliates) or, with the
consent of Holders of the Notes evidencing not less than 25% of the Outstanding
Amount of the Notes, by the Owner Trustee or by the Certificateholders
evidencing not less than 25% of the Certificate Balance (but excluding for
purposes of such calculation and action all Certificates held or beneficially
owned by NMAC, NARC II or any of their Affiliates unless all of the Certificates
are held or beneficially owned by NMAC, NARC II or any of their Affiliates), in
the same manner as the Indenture Trustee or such Holders may terminate the
rights and obligations of the Servicer under Section 8.01. The Indenture Trustee
or, with the consent of the Indenture Trustee, the Issuer may terminate the
Servicer's appointment as custodian, with cause, at any time upon written
notification to the Servicer, and without cause upon 30 days' prior written
notification to the Servicer. As soon as practicable after any termination of
such appointment, the Servicer shall deliver the Receivable Files and the
related accounts and records maintained by the Servicer to the Relevant Trustee
or the agent thereof at such place or places as the Relevant Trustee may
reasonably designate.


                                       27
<PAGE>
                                   ARTICLE IV

                   Administration and Servicing of Receivables

         SECTION 4.01 Duties of Servicer.

                  (a) The Servicer shall manage, service, administer and make
         collections on the Receivables with reasonable care, using that degree
         of skill and attention that the Servicer exercises with respect to all
         comparable receivables that it services for itself or others. Except
         with respect to Defaulted Receivables, Administrative Receivables or
         Warranty Receivables, the Servicer shall not change the amount of or
         reschedule the due date of any Scheduled Payment, change the APR of, or
         extend any Receivable except as provided herein or change any material
         term of a Receivable; provided, however, that:

                           (1) if a default, breach, violation, delinquency or
                  event permitting acceleration under the terms of any
                  Receivable shall have occurred or, in the judgment of the
                  Servicer, is imminent, the Servicer may (A) extend such
                  Receivable for credit related reasons that would be acceptable
                  to the Servicer with respect to comparable new, near-new or
                  used automobile or light-duty truck receivables that it
                  services for itself, but only if (i) the final scheduled
                  payment date of such Receivable as extended would not be later
                  than the last day of the Collection Period preceding the Final
                  Scheduled Distribution Date for the Class A-4 Notes, and (ii)
                  the rescheduling or extension would not modify the terms of
                  such Receivable in a manner that would constitute a
                  cancellation of such Receivable and the creation of a new
                  receivable for federal income tax purposes; or (B) reduce an
                  Obligor's monthly payment amount in the event of a prepayment
                  resulting from refunds of credit life and disability insurance
                  premiums and service contracts and make similar adjustments in
                  an Obligor's payment terms to the extent required by law;

                           (2) if at the end of the scheduled term of any
                  Receivable, the outstanding principal amount thereof is such
                  that the final payment to be made by the related Obligor is
                  larger than the regularly scheduled payment of principal and
                  interest made by such Obligor, the Servicer may permit such
                  Obligor to pay such remaining principal amount in more than
                  one payment of principal and interest, provided that the last
                  such payment shall be due on or prior to the last day of the
                  Collection Period preceding the Final Scheduled Distribution
                  Date for the Class A-4 Notes; and

                           (3) the Servicer may in its discretion waive any late
                  payment charge or any other fees that may be collected in the
                  ordinary course of servicing a Receivable.

                  (b) The Servicer's duties shall include collection and posting
         of all payments, responding to inquiries of Obligors on the
         Receivables, investigating delinquencies, sending remittance advises to
         Obligors, reporting tax information to Obligors, accounting for
         collections, furnishing monthly and annual statements to the Owner
         Trustee and the

                                       28
<PAGE>
         Indenture Trustee with respect to distributions and making Advances
         pursuant to Section 5.04.

                        (c) Without limiting the generality of the foregoing,
         the Servicer is authorized and empowered to execute and deliver, on
         behalf of itself, the Trust, the Owner Trustee, the Indenture Trustee
         and the Securityholders or any of them, any and all instruments of
         satisfaction or cancellation, or partial or full release or discharge,
         and all other comparable instruments, with respect to the Receivables
         or to the Financed Vehicles securing the Receivables. If the Servicer
         shall commence a legal proceeding to enforce a Receivable, the Issuer
         (in the case of a Receivable other than an Administrative Receivable or
         a Warranty Receivable) shall thereupon be deemed to have automatically
         assigned, solely for the purpose of collection, such Receivable to the
         Servicer. If in any enforcement suit or legal proceeding it shall be
         held that the Servicer may not enforce a Receivable on the ground that
         it shall not be a real party in interest or a holder entitled to
         enforce such Receivable, the Issuer shall, at the Servicer's expense
         and direction, take steps to enforce the Receivable, including bringing
         suit in its name or the name of the Indenture Trustee or the
         Securityholders. The Issuer shall furnish the Servicer with any powers
         of attorney and other documents reasonably necessary or appropriate to
         enable the Servicer to carry out its servicing and administrative
         duties hereunder.

                        (d) The Servicer, at its expense, shall obtain on behalf
         of the Trust all licenses, including those required under the
         Pennsylvania Motor Vehicle Sales Finance Act and the Maryland Financial
         Institutions Article, required by the laws of any jurisdiction to be
         held by the Trust in connection with ownership of the Receivables, and
         shall make all filings and pay all fees as may be required in
         connection therewith during the term hereof. Nothing in the foregoing
         or in any other section of this Agreement shall be construed to prevent
         the Servicer from implementing new programs, whether on an
         intermediate, pilot or permanent basis, or on a regional or nationwide
         basis, or from modifying its standards, policies and procedures as long
         as, in each case, the Servicer does or would implement such programs or
         modify its standards, policies and procedures in respect of comparable
         assets serviced for itself in the ordinary course of business.

         SECTION 4.02 Collection of Receivable Payments. The Servicer shall make
reasonable efforts to collect all payments called for under the terms and
provisions of the Receivables as and when the same shall become due and shall
follow such collection procedures as it follows with respect to all comparable
receivables that it services for itself or others.

         SECTION 4.03 Realization upon Receivables. On behalf of the Trust, the
Servicer shall use commercially reasonable efforts, consistent with its
customary servicing procedures, to repossess or otherwise convert the ownership
of the Financed Vehicle securing any Receivable as to which the Servicer shall
have determined eventual payment in full is unlikely. The Servicer shall follow
such customary and usual practices and procedures as it shall deem necessary or
advisable in its servicing of comparable receivables, which may include
reasonable efforts to realize upon any Dealer Recourse and selling the related
Financed Vehicle at public or private sale. The foregoing shall be subject to
the provision that, in any case in which the Financed Vehicle shall have
suffered damage, the Servicer shall not expend funds in connection with the


                                       29
<PAGE>
repair or the repossession of such Financed Vehicle unless it shall determine in
its discretion that such repair and/or repossession will increase the Net
Liquidation Proceeds.

         SECTION 4.04 Maintenance of Security Interests in Financed Vehicles.
The Servicer shall, in accordance with its customary servicing procedures, take
such steps as are necessary to maintain perfection of the security interest
created by each Receivable in the related Financed Vehicle. The Servicer is
hereby authorized to take such steps as are necessary to re-perfect such
security interest on behalf of the Issuer and the Indenture Trustee in the event
of the relocation of a Financed Vehicle or for any other reason. If the
assignment of a Receivable to the Trust is insufficient, without a notation on
the related Financed Vehicle's certificate of title, to grant to the Trust a
first priority perfected security interest in the related Financed Vehicle, the
Servicer hereby agrees to serve as the agent of the Trust for the purpose of
perfecting the security interest of the Trust in such Financed Vehicle and
agrees that the Servicer's listing as the secured party on the certificate of
title is in this capacity as agent of the Trust.

         SECTION 4.05 Covenants of Servicer.

                  (a) The Servicer shall not release the Financed Vehicle
         securing any Receivable from the security interest granted by such
         Receivable in whole or in part except in the event of payment in full
         by or on behalf of the Obligor thereunder or repossession.

                  (b) The Servicer shall not do anything to impair the rights of
         the Securityholders in the Receivables.

                  (c) Except with respect to Defaulted Receivables,
         Administrative Receivables or Warranty Receivables, the Servicer shall
         not alter the APR of any Receivable or forgive payments on a
         Receivable. Except as provided in Section 4.01, the Servicer shall not
         modify the number of payments under a Receivable, increase the amount
         financed under a Receivable, or extend the due date for any payment on
         a Receivable.

                  (d) If the Servicer shall determine not to make an Advance
         related to delinquency or non-payment of any Receivable pursuant to
         Section 5.04 because it determines that such Advance would not be
         recoverable from subsequent collections on such Receivable, such
         Receivable shall be designated by the Servicer to be a Defaulted
         Receivable, provided that such Receivable otherwise meets the
         definition of a Defaulted Receivable.

         SECTION 4.06 Purchase of Receivables upon Breach. The Servicer or the
Issuer shall inform the other party and the Indenture Trustee promptly, in
writing, upon the discovery of any breach by the Servicer of its obligations
under the second sentence of Section 4.01 or under Section 4.02, 4.04 or 4.05
that would materially and adversely affect any Receivable. Unless the breach
shall have been cured by the last day of the second Collection Period following
such discovery (or, at the Servicer's election, the last day of the first
Collection Period following discovery), the Servicer shall (whether or not such
breach was known to the Servicer on the Closing Date) purchase any Receivable
materially and adversely affected by such breach as of such last day. In
consideration of such Receivable, the Servicer shall remit the Administrative


                                       30
<PAGE>
Purchase Payment (as reduced by any Outstanding Advances with respect to such
Receivable) in the manner specified in Section 5.05. For the purposes of this
Section 4.06, the Administrative Purchase Payment shall consist in part of a
release by the Servicer of all rights of reimbursement with respect to
Outstanding Advances with respect to the purchased Receivable. The sole remedy
of the Indenture Trustee, the Owner Trustee, the Trust or the Securityholders
against the Servicer with respect to a breach by the Servicer of its obligations
under the second sentence of Section 4.01 or under Section 4.02, 4.04 or 4.05
shall be to require the Servicer to purchase Receivables pursuant to this
Section 4.06.

         SECTION 4.07 Servicing Fee and Expenses. As compensation for the
performance of its obligations hereunder, the Servicer shall be entitled to
receive on each Distribution Date the Total Servicing Fee. Except to the extent
otherwise provided herein, the Servicer shall be required to pay all expenses
incurred by it in connection with its activities under this Agreement (including
fees and disbursements of the Indenture Trustee and independent accountants,
taxes imposed on the Servicer, expenses incurred in connection with
distributions and reports to Securityholders and all other fees and expenses not
expressly stated under this Agreement to be for the account of the
Securityholders).

         SECTION 4.08 Servicer's Certificate.

                  (a) On or before the tenth day of each month (or, if such
         tenth day is not a Business Day, then on the next succeeding Business
         Day), the Servicer shall deliver to the Owner Trustee, each Paying
         Agent, and the Indenture Trustee, with a copy to each Rating Agency, a
         Servicer's Certificate containing all information necessary to make the
         distributions pursuant to Sections 5.06, 5.07 and 5.08 (including the
         amount of the aggregate collections on the Receivables; the aggregate
         Advances to be made by the Servicer, if any, the aggregate
         Administrative Purchase Payments for any Administrative Receivables to
         be purchased by the Servicer, and the aggregate Warranty Purchase
         Payments for any Warranty Receivables to be purchased by the Seller)
         for the Collection Period preceding the date of such Servicer's
         Certificate, all information necessary for the Owner Trustee to send
         statements to the Certificateholders and the Indenture Trustee to send
         statements to the Noteholders pursuant to the Trust Agreement or
         Indenture, as the case may be. Each of the Owner Trustee and the
         Indenture Trustee may conclusively rely on the information in any
         Servicer's Certificate and shall have no duty to confirm or verify the
         contents thereof.

                  (b) Concurrently with delivery of the Servicer's Certificate
         in each month, the Servicer shall deliver to the underwriters of the
         Notes the Note Factor for each Class of Notes, the Certificate Factor,
         and the Pool Factor for each Class of Notes and for the Certificates,
         in each case as of the close of business on the Distribution Date
         occurring in such month.

         SECTION 4.09 Annual Statement as to Compliance; Notice of Default.

                  (a) The Servicer shall deliver to the Owner Trustee, the
         Indenture Trustee and each of the Rating Agencies, on or before the
         last day of the third month after the end of each fiscal year of the
         Servicer, beginning June 30, 2003, an Officers' Certificate with


                                       31
<PAGE>
         respect to the prior fiscal year of the Servicer ended such calendar
         year (or with respect to the initial Officer's Certificate, the period
         from the date of the initial issuance of the Securities to March 31,
         2003), stating that (i) a review of the activities of the Servicer
         during the preceding 12-month (or shorter) period and of its
         performance under this Agreement has been made under such officer's
         supervision and (ii) to the best of such officer's knowledge, based on
         such review, the Servicer has fulfilled all its obligations under this
         Agreement throughout such twelve-month (or shorter) period, or, if
         there has been a default in the fulfillment of any such obligation,
         specifying each such default known to such officer and the nature and
         status thereof. A copy of such Officer's Certificate may be obtained by
         any Certificateholder or Noteholder by a request in writing to the
         Owner Trustee or the Indenture Trustee addressed as set forth in
         Section 10.03 hereof.

                  (b) The Servicer shall deliver to the Owner Trustee, the
         Indenture Trustee and each Rating Agency, promptly after having
         obtained knowledge thereof, but in no event later than five Business
         Days thereafter, written notice in an Officer's Certificate of any
         event that with the giving of notice or lapse of time, or both, would
         become a Servicer Default under Section 8.01. The Seller shall deliver
         to the Owner Trustee, the Indenture Trustee and to each such Rating
         Agency, promptly after having obtained knowledge thereof, but in no
         event later than five Business Days thereafter, written notice in an
         Officer's Certificate of any event that with the giving of notice or
         lapse of time, or both, would become an Event of Default under Section
         8.01(a)(ii) or would result in any lowering of the ratings described in
         Section 5.02(a)(ii)(A).

         SECTION 4.10 Annual Independent Certified Public Accountants' Report.
The Servicer shall cause a firm of independent certified public accountants, who
may also render other services to the Servicer, the Seller or their Affiliates,
to deliver to the Owner Trustee, the Indenture Trustee and each of the Rating
Agencies, on or before the last day of the third month after the end of each
fiscal year of the Servicer, beginning June 30, 2003, with respect to the prior
fiscal year (or with respect to the initial reports, the period from the date of
the initial issuance of the Securities to March 31, 2003) the following reports:
(a) a report that such firm has audited the consolidated financial statements of
the Servicer in accordance with generally accepted auditing standards, that such
firm is independent of the Servicer within the meaning of the Code of
Professional Ethics of the American Institute of Certified Public Accountants
("AICPA"), and expressing such firm's opinion thereon; and (b) a report
indicating that such firm has examined, in accordance with standards established
by AICPA, management's assertion about the Servicer's compliance with the
minimum servicing standards identified in the Mortgage Bankers Association of
America's Uniform Single Attestation Program for Mortgage Bankers ("USAP") as
such standards relate to automobile and light-duty truck loans serviced for
others, and expressing such firm's opinion on such management assertion (the
"Annual USAP Report"). Upon the request of any Certificateholder or Note Owner,
the Owner Trustee or the Indenture Trustee, as the case may be, shall promptly
provide such Certificateholder or Note Owner with a copy of such Annual USAP
Report. For all purposes of this Agreement, the Owner Trustee and the Indenture
Trustee may rely on the representation of any Person that it is a
Certificateholder or a Note Owner, as the case may be.


                                       32
<PAGE>
         SECTION 4.11 Access to Certain Documentation and Information Regarding
Receivables. The Servicer shall provide to the Owner Trustee and the Indenture
Trustee access to the Receivable Files in such cases where the Securityholders
shall be required by applicable statutes or regulations to review such
documentation. In each case, such access shall be afforded without charge, but
only upon reasonable request and during the normal business hours at the
respective offices of the Servicer. Nothing in this Section shall affect the
obligation of the Servicer to observe any applicable law prohibiting disclosure
of information regarding the Obligors and the failure of the Servicer to provide
access to information as a result of such obligation shall not constitute a
breach of this Section.

         SECTION 4.12 Appointment of Subservicer. So long as NMAC acts as the
Servicer, the Servicer may at any time without notice or consent subcontract
substantially all its duties under this Agreement to any corporation more than
50% of the voting stock of which is owned, directly or indirectly, by Nissan.
The Servicer may at any time perform specific duties as servicer under this
Agreement through other subcontractors; provided, however, that no such
delegation or subcontracting shall relieve the Servicer of its responsibilities
with respect to such duties as to which the Servicer shall remain primarily
responsible with respect thereto.

         SECTION 4.13 Amendments to Schedule of Receivables. If the Servicer,
during any Collection Period, assigns to a Receivable an account number that
differs from the original account number identifying such Receivable on the
Schedule of Receivables, the Servicer shall deliver to the Owner Trustee and the
Indenture Trustee, on or before the Distribution Date relating to such
Collection Period, an amendment to the Schedule of Receivables reporting the
newly assigned account number, together with the old account number of each such
Receivable. The first such delivery of amendments to the Schedule of Receivables
shall include monthly amendments reporting account numbers appearing on the
Schedule of Receivables with the new account numbers assigned to such
Receivables during any prior Collection Period.

         SECTION 4.14 Acknowledgement by Servicer of its Obligations under the
Indenture. The Servicer hereby agrees and consents to the provisions of the
Indenture applicable to it (including, without limitation, Sections 8.03(a) and
8.03(b) thereof) and agrees to be bound by such provisions.

                                   ARTICLE V
                            Distributions; Accounts;
            Statements to the Certificateholders and the Noteholders

         SECTION 5.01 Establishment of Accounts.

                  (a) The Servicer, on behalf of the Owner Trustee and the
         Indenture Trustee, shall establish the Collection Account in the name
         of the Indenture Trustee for the benefit of the Securityholders. The
         Collection Account shall be a segregated trust account initially
         established with the Indenture Trustee and maintained with the
         Indenture Trustee as long as (i) the deposits of the Indenture Trustee
         have the Required Deposit Rating or (ii) the Collection Account is
         maintained in a segregated trust account in the trust department of the
         Indenture Trustee; provided, however, that all amounts held in the
         Collection Account shall, to the extent permitted by applicable laws,
         rules and regulations

                                       33
<PAGE>
         and as directed by the Servicer, be invested by the Indenture Trustee
         in Eligible Investments; otherwise, such amounts shall be maintained in
         cash; provided that if (x) the Servicer shall have failed to give
         investment directions for any funds on deposit in the Collection
         Account to the Indenture Trustee by 5:00 p.m. Eastern Time (or such
         other time as may be agreed by the Servicer and the Indenture Trustee)
         on any Business Day, or (y) a Default or Event of Default shall have
         occurred and be continuing with respect to the Notes but the Notes
         shall not have been declared due and payable pursuant to the Indenture,
         or (z) if the Notes shall have been declared due and payable following
         an Event of Default, amounts collected or receivable from the Trust
         Estate are being applied in accordance with Section 5.05 of the
         Indenture as if there had not been such a declaration, then the
         Indenture Trustee shall, to the fullest extent practicable, invest and
         reinvest funds in the Collection Account in one or more Eligible
         Investments specified in clauses (i), (iv) or (vi) of the definition of
         Eligible Investments. All such Eligible Investments shall mature not
         later than the Business Day preceding the next Distribution Date, in
         such manner that such amounts invested shall be available to make the
         required distributions on the Distribution Date. The Servicer will not
         direct the Indenture Trustee, and the Issuer shall cause the Servicer
         not to make any investment of any funds or to sell any investment held
         in the Collection Account unless the security interest granted and
         perfected in such account will continue to be perfected in such
         investment or the proceeds of such sale, in either case without any
         further action by any Person, and, in connection with any direction to
         the Indenture Trustee to make any such investment or sale, if requested
         by the Indenture Trustee, the Servicer shall deliver to the Indenture
         Trustee an Opinion of Counsel, acceptable to the Indenture Trustee, to
         such effect. Should the short-term unsecured debt obligations of the
         Indenture Trustee no longer have the Required Deposit Rating then,
         unless the Collection Account is maintained in segregated trust
         accounts in the trust department of the Indenture Trustee, the Servicer
         shall, with the Indenture Trustee's assistance as necessary and within
         ten Business Days of receipt of notice from the Indenture Trustee that
         the Indenture Trustee no longer has the Required Deposit Rating, cause
         the Collection Account (i) to be moved to segregated trust accounts in
         a bank or trust company, the short-term unsecured debt obligations of
         which shall have the Required Deposit Rating, or (ii) to be moved to
         the trust department of the Indenture Trustee.

                  (b) Earnings on investment of funds in the Collection Account
         shall be paid to the Servicer as servicing compensation, and any losses
         and investment expenses shall be charged against the funds on deposit
         in the Collection Account.

                  (c) Subject to the foregoing, the Servicer, on behalf of the
         Owner Trustee and the Indenture Trustee, shall establish and maintain
         the Collection Account as an Eligible Deposit Account in the name of
         and under the exclusive control of the Indenture Trustee, bearing a
         designation clearly indicating that the funds deposited therein are
         held for the benefit of the Securityholders. The Indenture Trustee
         shall transfer all amounts remaining on deposit in the Collection
         Account on the Distribution Date on which the Notes of all Classes have
         been paid in full (or substantially all of the Trust Estate is
         otherwise released from the lien of the Indenture) to another Eligible
         Deposit Account established pursuant to the Trust Agreement for the
         benefit of the Certificateholders (the "Trust Collection Account"), and
         take all necessary or appropriate actions to transfer all

                                       34
<PAGE>
         of its right, title and interest in the Collection Account, all funds
         or investments held therein and all proceeds thereof, whether or not on
         behalf of the Securityholders, to the Owner Trustee for the benefit of
         the Certificateholders, subject to the limitations set forth in the
         Indenture with respect to amounts held for payment to Noteholders that
         do not promptly deliver a Note for payment on such Distribution Date.
         After the transfer to the Trust Collection Account described in the
         immediately preceding sentence, references in this Agreement to
         "Collection Account" shall be deemed to be references to the "Trust
         Collection Account."

                  (d) With respect to the Collection Account and all property
         held therein, the Owner Trustee agrees, by its acceptance hereof that,
         on the terms and conditions set forth in the Indenture, for so long as
         Notes of any Class remain outstanding, the Indenture Trustee shall
         possess all right, title and interest therein (excluding interest or
         investment income thereon payable to the Servicer or the Seller, as the
         case may be), and the Accounts shall be under the sole dominion and
         control of the Indenture Trustee for the benefit of the Noteholders and
         the Certificateholders, as the case may be, as set forth in the
         Indenture. The parties hereto agree that the Issuer, the Owner Trustee
         and the Holders of the Certificates have no right, title or interest in
         the Reserve Account or any amounts on deposit therein at any time. The
         parties hereto agree that the Servicer shall have the power, revocable
         by the Indenture Trustee or by the Owner Trustee with the consent of
         the Indenture Trustee, to instruct the Indenture Trustee to make
         withdrawals and payments from the Collection Account for the purpose of
         permitting the Servicer, Indenture Trustee or the Owner Trustee to
         carry out its respective duties hereunder or under the Indenture or the
         Trust Agreement, as the case may be.

                  Notwithstanding the foregoing, the Servicer shall be entitled
to withhold, or to be reimbursed from amounts otherwise payable into or on
deposit in the Collection Account, as the case may be, amounts previously
deposited in the Collection Account but later determined to have resulted from
mistaken deposits or posting.

         SECTION 5.02 Collections.


                  (a) Except as otherwise provided in this Agreement, the
         Servicer shall remit daily to the Collection Account all payments
         received by or on behalf of the Obligors on or in respect of the
         Receivables (excluding payments on the Warranty Receivables or the
         Administrative Receivables) and all Net Liquidation Proceeds not later
         than the first Business Day after receipt thereof. For purposes of this
         Article V, the phrase "payments received by or on behalf of the
         Obligors" shall mean payments made by Persons other than the Servicer.
         Notwithstanding the foregoing, for so long as (i) NMAC is the Servicer,
         (ii) (A) NMAC's short-term unsecured debt obligations are rated at
         least "P-1" by Moody's and NMAC's short-term unsecured debt obligations
         (or, if NMAC is the Servicer and the Servicer then has no short-term
         rating from Standard & Poor's, Nissan Capital of America, Inc.'s
         short-term unsecured debt obligations) are rated "A-1" by Standard &
         Poor's (so long as Moody's and Standard & Poor's are Rating Agencies),
         or (B) certain arrangements are made that are acceptable to the Rating
         Agencies, and (iii) no Event of Default or Servicer Default shall have
         occurred and be continuing (unless waived by the appropriate
         Securityholders) (collectively, the "Monthly Remittance

                                       35
<PAGE>
         Conditions"); the Servicer shall not be required to remit such
         collections to the Collection Account on the foregoing daily basis but
         shall be entitled to retain such collections, without segregation from
         its other funds, until the Business Day before each Distribution Date
         at which time the Servicer shall remit all such collections in respect
         of the related Collection Period to the Collection Account in
         immediately available funds. Commencing with the first day of the first
         Collection Period that begins at least two Business Days after the day
         on which any Monthly Remittance Condition ceases to be satisfied and
         for so long as any Monthly Remittance Condition is not satisfied, all
         collections then held by the Servicer shall be immediately deposited
         into the Collection Account and all future collections on or in respect
         of the Receivables (other than payments on Warranty Receivables and the
         Administrative Receivables) and all Net Liquidation Proceeds shall be
         remitted by the Servicer to the Collection Account on a daily basis not
         later than the first Business Day after receipt thereof.

                  (b) The Indenture Trustee or the Owner Trustee shall not be
         deemed to have knowledge of any event or circumstances under clause
         (iii) of the definition of the Monthly Remittance Condition unless the
         Indenture Trustee or the Owner Trustee has received notice of such
         event or circumstance from the Seller or the Servicer in an Officer's
         Certificate or from the Holders of Notes evidencing not less than 25%
         in principal amount of the Outstanding Amount of the Notes, or a Trust
         Officer of the Indenture Trustee or the Owner Trustee with knowledge
         hereof or familiarity herewith has actual knowledge of such event or
         circumstances.

                  (c) The Servicer shall give the Owner Trustee, the Indenture
         Trustee and each Rating Agency written notice of the failure of any
         Monthly Remittance Condition (and any subsequent curing of a failed
         Monthly Remittance Condition) as soon as practical after the occurrence
         thereof but in no event later than 10 Business Days after obtaining
         knowledge thereof (it being understood that if the Monthly Remittance
         Condition is not satisfied as of the Closing Date, no such notice shall
         be required in connection therewith).

                  (d) Notwithstanding the foregoing, if a Monthly Remittance
         Condition is not satisfied, the Servicer may utilize an alternative
         remittance schedule (which may include the remittance schedule utilized
         by the Servicer before the Monthly Remittance Condition became
         unsatisfied), if the Servicer provides to the Owner Trustee and the
         Indenture Trustee written confirmation from each Rating Agency that
         such alternative remittance schedule will not result in the downgrading
         or withdrawal by such Rating Agency of the ratings then assigned to any
         Class of Notes.

         SECTION 5.03 Application of Collections. As of the Business Day
immediately preceding the related Distribution Date, all collections for the
related Collection Period with respect to each Receivable shall be applied by
the Servicer as follows:

                  (a) First, to interest accrued to date on such Receivable;

                  (b) Second, to principal until the Principal Balance of such
         Receivable is brought current;


                                       36
<PAGE>
                  (c) Third, to reduce the unpaid late charges (if any) as
         provided in such Receivable; and

                  (d) Fourth, to prepay principal on such Receivable.

         SECTION 5.04 Advances.


                  (a) The Servicer shall make a payment with respect to each
         Receivable (other than an Administrative Receivable, a Warranty
         Receivable or a Liquidated Receivable) (each, an "Advance") equal to
         the excess if any, of (x) the product of the Principal Balance of such
         Receivable as of the first day of the related Collection Period and
         one-twelfth of its APR (calculated on the basis of a 360-day year
         comprised of twelve 30-day months), over (y) the interest actually
         received by the Servicer with respect to such Receivable from the
         Obligor or from payments of the Administrative Purchase Payment or the
         Warranty Purchase Payment, as the case may be, during such Collection
         Period. The Servicer will not be obligated to make an Advance in
         respect of a Receivable (other than an Advance in respect of an
         interest shortfall arising from the Prepayment of a Receivable) to the
         extent that the Servicer, in its sole discretion, shall determine that
         the Advance constitutes a Nonrecoverable Advance. With respect to each
         Receivable, the Advance shall increase the Outstanding Advances. No
         Advances will be made with respect to the Principal Balance of the
         Receivables. The Servicer shall deposit all such Advances into the
         Collection Account in immediately available funds no later than 5:00
         p.m., New York City time, on the Business Day immediately preceding the
         related Distribution Date. To the extent that the amount set forth in
         clause (y) above with respect to a Receivable is greater than the
         amount set forth in clause (x) above with respect thereto, such amount
         shall be distributed to the Servicer pursuant to Section 5.06;
         provided, however, that, notwithstanding anything else herein, the
         Servicer shall not be reimbursed for any amounts representing an
         Advance, or any portion thereof, made in respect of an interest
         shortfall arising from the Prepayment of a Receivable.

                  (b) The Servicer shall be entitled to reimbursement for
         Outstanding Advances, without interest, with respect to a Receivable
         from the following sources with respect to such Receivable pursuant to
         Section 5.06(c)(i) or Section 5.06(d)(i): (i) subsequent payments made
         by or on behalf of the related Obligor, (ii) Net Liquidation Proceeds,
         and (iii) the Warranty Purchase Payments.

                  (c) To the extent that the Servicer has determined that any
         Outstanding Advance is a Nonrecoverable Advance, the Servicer may
         provide to the Owner Trustee and the Indenture Trustee an Officer's
         Certificate setting forth the amount of such Nonrecoverable Advance,
         and on the related Distribution Date, the Relevant Trustee shall remit
         to the Servicer from funds on deposit in the Collection Account an
         amount equal to the amount of such Nonrecoverable Advance pursuant to
         Section 5.06(c)(ii) or Section 5.06(d)(ii).

                  (d) Notwithstanding anything to the contrary in this
         Agreement, for so long as NMAC is the Servicer, in lieu of causing the
         Servicer first to deposit and then the Relevant Trustee to remit to the
         Servicer the amounts described in clauses (i) through (iii)

                                       37
<PAGE>
         in Section 5.04(b) reimbursable in respect on Outstanding Advances, or
         the amounts described in Section 5.04(c) applicable in respect of
         Nonrecoverable Advances, the Servicer may deduct such amounts from
         deposits otherwise to be made into the Collection Account.

                  (e) Notwithstanding the provisions of Section 5.04(a), no
         Successor Servicer, including the Indenture Trustee, shall be obligated
         to make Advances unless it has expressly agreed to do so in writing.

         SECTION 5.05 Additional Deposits.


                  (a) The following additional deposits shall be made to the
         Collection Account: (i) the Seller shall remit the aggregate Warranty
         Purchase Payments with respect to Warranty Receivables pursuant to
         Section 3.02; (ii) the Servicer shall remit (A) the aggregate Advances
         pursuant to Section 5.04(a), (B) the aggregate Administrative Purchase
         Payments with respect to Administrative Receivables pursuant to Section
         4.06, and (C) the amount required upon any optional purchase of the
         Receivables by the Servicer, or any Successor Servicer, pursuant to
         Section 9.01; and (iii) the Indenture Trustee shall transfer (A) the
         Yield Supplement Deposit from the Yield Supplement Account to the
         Collection Account pursuant to Section 5.08, plus reinvestment income
         on the Yield Supplement Account (in assuring the availability therein
         of the related Available Interest), plus amounts described in the
         second sentence of Section 5.08(b) and (B) the amounts described in
         Sections 5.06 and 5.07 from the Reserve Account to the Collection
         Account pursuant to Section 5.07.

                  (b) All deposits required to be made pursuant to this Section
         5.05 by the Seller or the Servicer, as the case may be, may be made in
         the form of a single deposit and shall be made in immediately available
         funds, no later than 5:00 P.M., New York City time, on the Business Day
         immediately preceding the related Distribution Date. At the direction
         of the Servicer, the Relevant Trustee shall invest such amounts in
         Eligible Investments maturing not later than 12:00 P.M. New York City
         Time, on the related Distribution Date.

         SECTION 5.06 Payments and Distributions.

                  (a) The rights of the Certificateholders to receive
         distributions in respect of the Certificates shall be and hereby are
         subordinated to the rights of the Noteholders to receive distributions
         in respect of the Notes to the extent provided in this Section 5.06.

                  (b) On each Determination Date, the Servicer shall calculate
         the Available Interest, the Available Principal, the Allocable
         Principal, the Yield Supplement Deposit, the Noteholders' Distributable
         Amount, the Certificateholders' Distributable Amount, the amount to be
         distributed to Noteholders of each Class and to Certificateholders
         pursuant to Section 5.06(c) or (d), and all other distributions,
         deposits and withdrawals to be made on the related Distribution Date.

                  (c) Subject to Sections 5.06(d) and (g), on each Distribution
         Date (except the Distribution Date occurring on May 9, 2003 with
         respect to the Class A-1 Notes), the

                                       38
<PAGE>
         Relevant Trustee shall make the following payments and distributions
         from the Collection Account (after payment of the Supplemental
         Servicing Fee to the extent not previously retained by the Servicer) in
         the following order of priority and in the amounts set forth in the
         Servicer's Certificate for such Distribution Date; provided, however,
         that such payments and distributions shall be made only from those
         funds deposited in the Collection Account for the related Collection
         Period:

                        (i) to the Servicer, from amounts on deposit in the
         Collection Account, any payments in respect of Advances required to be
         reimbursed and to the extent set forth in Section 5.04(b);

                        (ii) to the Servicer, from amounts on deposit in the
         Collection Account, any payments in respect of Nonrecoverable Advances
         required to be reimbursed and to the extent set forth in Section
         5.04(c);

                        (iii) to the Servicer, from Available Amounts, the Base
         Servicing Fee (including any unpaid Base Servicing Fees from one or
         more prior Collection Periods);

                        (iv) on a pro rata basis (based on the amounts
         distributable pursuant to this clause to each such Class), to the Class
         A-1 Noteholders, the Noteholders' Interest Distributable Amount for
         such Class, to the Class A-2 Noteholders, the Noteholders' Interest
         Distributable Amount for such Class, to the Class A-3 Noteholders, the
         Noteholders' Interest Distributable Amount for such Class, and to the
         Class A-4 Noteholders, the Noteholders' Interest Distributable Amount
         for such Class; such amounts to be paid from Available Amounts (after
         giving effect to any reduction in Available Amounts described in clause
         (iii) above);

                        (v) to the Class A-1 Noteholders, an amount equal to the
         Noteholders' Principal Distributable Amount, such amount to be paid
         from Available Amounts (after giving effect to any reduction in
         Available Amounts described in clauses (iii) and (iv) above), until the
         principal amount of the Class A-1 Notes is reduced to zero;

                        (vi) on the Distribution Date on which the Class A-1
         Notes have been paid in full and on each Distribution Date thereafter,
         to the Class A-2 Noteholders, an amount equal to the Noteholders'
         Principal Distributable Amount, such amount to be paid from Available
         Amounts (after giving effect to any reduction in Available Amounts
         described in clauses (iii) through (v) above), until the principal
         amount of the Class A-2 Notes is reduced to zero;

                        (vii) on the Distribution Date on which the Class A-2
         Notes have been paid in full and on each Distribution Date thereafter,
         to the Class A-3 Noteholders, an amount equal to the Noteholders'
         Principal Distributable Amount, such amount to be paid from Available
         Amounts (after giving effect to any reduction in Available Amounts
         described in clauses (iii) through (vi) above), until the principal
         amount of the Class A-3 Notes is reduced to zero;

                        (viii) on the Distribution Date on which the Class A-3
         Notes have been paid in full and on each Distribution Date thereafter,
         to the Class A-4 Noteholders, an

                                       39
<PAGE>
         amount equal to the Noteholders' Principal Distributable Amount, such
         amount to be paid from Available Amounts (after giving effect to any
         reduction in Available Amounts described in clauses (iii) through (vii)
         above), until the principal amount of the Class A-4 Notes is reduced to
         zero;

                        (ix) to the Reserve Account, the amount, if any,
         necessary to cause the balance of funds therein to equal the Specified
         Reserve Account Balance with respect to such Distribution Date, such
         amounts to be paid from Available Amounts (after giving effect to any
         reduction in Available Amounts described in clauses (iii) through
         (viii) above);

                        (x) on the Distribution Date on which the Notes have
         been paid in full and on each Distribution Date thereafter, to the
         Certificateholders, an amount equal to the Certificateholders'
         Principal Distributable Amount, such amount to be paid from Available
         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (iii) through (ix) above); and

                        (xi) any Available Amounts remaining after giving effect
         to the foregoing, to the Seller.

                  (d) Notwithstanding the provisions of Section 5.06(c), after
         the occurrence of an Event of Default that results in the acceleration
         of any Notes, on each Distribution Date, the Relevant Trustee shall
         make the following payments and distributions from the Collection
         Account (after payment of the Supplemental Servicing Fee to the extent
         not previously retained by the Servicer) in the following order of
         priority and in the amounts set forth in the Servicer's Certificate for
         such Distribution Date; provided, however, that such payments and
         distributions shall be made only from those funds deposited in the
         Collection Account for the related Collection Period:

                        (i) to the Servicer, from amounts on deposit in the
         Collection Account, any payments in respect of Advances required to be
         reimbursed and to the extent set forth in Section 5.04(b);

                        (ii) to the Servicer, from amounts on deposit in the
         Collection Account, any payments in respect of Nonrecoverable Advances
         required to be reimbursed and to the extent set forth in Section
         5.04(c);

                        (iii) to the Servicer, from Available Amounts, the Base
         Servicing Fee (including any unpaid Base Servicing Fees from one or
         more prior Collection Periods);

                        (iv) to the Class A-1 Noteholders, the Noteholders'
         Interest Distributable Amount for such Class (after giving effect to
         any reduction in Available Amounts described in clause (iii) above);

                        (v) to the Class A-1 Noteholders, until the total amount
         paid to such Noteholders in respect of principal from the Closing Date
         is equal to the Original Principal Amount for such Class of Notes, such
         amounts to be paid from Available

                                       40
<PAGE>
         Amounts (after giving effect to any reduction in Available Amounts
         described in clauses (iii) and (iv) above);

                        (vi) on the Distribution Date on which the Class A-1
         Notes have been paid in full and on each Distribution Date thereafter,
         on a pro rata basis (based on the amounts distributable pursuant to
         this clause to each such Class), to the Class A-2 Noteholders, the
         Noteholders' Interest Distributable Amount for such Class, to the Class
         A-3 Noteholders, the Noteholders' Interest Distributable Amount for
         such Class, and to the Class A-4 Noteholders, the Noteholders' Interest
         Distributable Amount for such Class; such amounts to be paid from
         Available Amounts (after giving effect to any reduction in Available
         Amounts described in clauses (iii) through (v) above);

                        (vii) to the Class A-2 Noteholders, the Class A-3
         Noteholders and the Class A-4 Noteholders, on a pro rata basis (based
         on the Outstanding Amount of each Class), until the total amount paid
         to such Noteholders in respect of principal from the Closing Date is
         equal to the Original Principal Amount for such Class of Notes, such
         amounts to be paid from Available Amounts (after giving effect to any
         reduction in Available Amounts described in clauses (iii) through (vi)
         above);

                        (viii) on the Distribution Date on which the Notes have
         been paid in full and on each Distribution Date thereafter, to the
         Certificateholders, an amount equal to the Certificateholders'
         Principal Distributable Amount, such amount to be paid from Available
         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (iii) through (vii) above); and

                        (ix) any Available Amounts remaining after giving effect
         to the foregoing, to the Seller.

                  (e) For purposes of determining whether an Event of Default
         pursuant to Section 5.01(b) of the Indenture has occurred, the amount
         of principal required to be paid to the Holders of any Class of Notes
         on any Distribution Date is the amount available to be paid thereto
         pursuant to Section 5.06(c); provided, however, that (i) the Class A-1
         Notes are required to be paid in full on or before the Final Scheduled
         Distribution Date for such Class, meaning that the Class A-1
         Noteholders are entitled to have received on or before such date
         payments in respect of principal in an aggregate amount equal to the
         Original Principal Amount for such Class, together with all interest
         accrued thereon through such date; (ii) the Class A-2 Notes are
         required to be paid in full on or before the Final Scheduled
         Distribution Date for such Class, meaning that the Class A-2
         Noteholders are entitled to have received on or before such date
         payments in respect of principal in an aggregate amount equal to the
         Original Principal Amount for such Class, together with all interest
         accrued thereon through such date; (iii) the Class A-3 Notes are
         required to be paid in full on or before the Final Scheduled
         Distribution Date for such Class, meaning that the Class A-3
         Noteholders are entitled to have received on or before such date
         payments in respect of principal in an aggregate amount equal to the
         Original Principal Amount for such Class, together with all interest
         accrued thereon through such date; and (iv) the Class A-4 Notes are
         required to be paid in full on or before the Final Scheduled
         Distribution Date for such Class, meaning that the Class A-4
         Noteholders are

                                       41
<PAGE>
         entitled to have received on or before such date payments in respect of
         principal in an aggregate amount equal to the Original Principal Amount
         for such Class, together with all interest accrued thereon through such
         date.

                  (f) Except with respect to the final payment upon retirement
         of a Note or Certificate, the Servicer shall on each Distribution Date
         instruct the Relevant Trustee to pay or distribute to each
         Securityholder of record on the related Record Date by check mailed to
         such Securityholder at the address of such Holder appearing in the
         Certificate Register or Note Register, as the case may be (or, if DTC,
         its nominee or a Clearing Agency is the relevant Holder, by wire
         transfer of immediately available funds or pursuant to other
         arrangements), the amount to be paid or distributed to such
         Securityholder pursuant to such Holder's Note or Certificate. With
         respect to the final payment upon retirement of a Note or Certificate,
         the Servicer shall on the relevant final Distribution Date instruct the
         Relevant Trustee to pay or distribute the amounts due thereon only upon
         delivery for cancellation of the certificate representing such Note or
         Certificate in accordance with the Indenture or the Trust Agreement, as
         the case may be.

                  (g) On the Final Scheduled Distribution Date with respect to
         the Class A-1 Notes, the Servicer shall instruct the Indenture Trustee
         to withdraw from the Collection Account and distribute to Class A-1
         Noteholders by 10:00 a.m. (New York time), to the extent of available
         funds on such day and to the extent that such funds would have been
         available to make such payments had the payments been made on the next
         Distribution Date pursuant to Section 5.06(c), an amount equal to the
         sum of (i) the aggregate accrued and unpaid interest on the Class A-1
         Notes as of Final Scheduled Distribution Date with respect to the Class
         A-1 Notes, and (ii) the amount necessary to reduce the Outstanding
         Amount of the Class A-1 Notes to zero.

                  It is understood and agreed that, with respect to the amounts
         to be distributed pursuant to this Section 5.06(g), the Servicer shall,
         to the extent necessary (i) deposit into the Collection Account any
         amounts received as payments by or on behalf of any Obligor (and not
         previously deposited into the Collection Account) on or prior to the
         Final Scheduled Distribution Date with respect to the Class A-1 Notes,
         (ii) make each calculation that would otherwise be made on a
         Determination Date (with appropriate adjustments) in accordance with
         Section 4.08 on the Business Day immediately proceeding the Final
         Scheduled Distribution Date with respect to the Class A-1 Notes, (iii)
         on the Distribution Date immediately succeeding the Final Scheduled
         Distribution Date with respect to the Class A-1 Notes, make any
         adjustments to the Noteholders' Principal Distributable Amount, the
         Noteholders' Interest Distributable Amount and any other amount to be
         paid on such Distribution Date, and (iv) make any other calculation,
         adjustment or correction that may be required as a result of any
         payment made on such Final Scheduled Distribution Date with respect to
         Class A-1 Notes.

         SECTION 5.07 Reserve Account.

                  (a) In order to assure that certain amounts will be available
         to make required payments to Noteholders, the Seller will, pursuant to
         the Securities Account Control Agreement, establish and maintain with
         the Securities Intermediary a segregated trust

                                       42
<PAGE>
         account (the "Reserve Account") in the name of the Indenture Trustee
         which will include the money and other property deposited and held
         therein pursuant to Sections 5.06(c), 5.06(d) and this Section 5.07. On
         or prior to the Closing Date, the Seller shall deposit an amount equal
         to the Reserve Account Initial Deposit into the Reserve Account. As and
         to the extent set forth in Section 5.06(c) or (d), the Relevant Trustee
         will deposit Available Amounts into the Reserve Account on each
         Distribution Date as provided in the Servicer's Certificate, until the
         amount on deposit therein equals the Specified Reserve Account Balance.
         On each Distribution Date, to the extent that amounts in the Collection
         Account and/or Available Amounts, as the case may be, are insufficient
         to fully fund the payments and distributions described in clauses (i)
         through (viii) of Section 5.06(c) or clauses (i) through (vii) of
         Section 5.06(d), the Relevant Trustee will withdraw amounts then on
         deposit in the Reserve Account, up to the amounts of any such
         deficiencies, and deposit such amounts into the Collection Account for
         application pursuant to such clauses. On each Distribution Date, as
         provided in the Servicer's Certificate, the Relevant Trustee will
         release to the Seller any amounts remaining on deposit in the Reserve
         Account in excess of the Specified Reserve Account Balance. Upon the
         payment in full of the Notes under the Indenture, as directed in
         writing by the Servicer, the Relevant Trustee will release to the
         Seller any amounts remaining on deposit in the Reserve Account, and all
         rights to the Reserve Account and all other collateral registered or
         held therein shall revert to the Seller in accordance with the
         Securities Account Control Agreement. Upon any such distribution to the
         Seller, the Issuer, Owner Trustee, Certificateholders, Indenture
         Trustee and Noteholders will have no further rights in, or claims to,
         such amounts.

                  (b) All amounts held in the Reserve Account shall be invested
         by the Relevant Trustee, as directed in writing by the Servicer, in
         Eligible Investments; provided that if (x) the Servicer shall have
         failed to give investment directions for any funds on deposit in the
         Reserve Account to the Indenture Trustee by 5:00 p.m. Eastern Time (or
         such other time as may be agreed by the Servicer and the Indenture
         Trustee) on any Business Day, or (y) a Default or Event of Default
         shall have occurred and be continuing with respect to the Notes but the
         Notes shall not have been declared due and payable pursuant to the
         Indenture, or (z) the Notes shall have been declared due and payable
         following an Event of Default, but amounts collected or receivable from
         the Trust Estate are being applied pursuant to Section 5.05 of the
         Indenture as if there had not been such a declaration, then the
         Indenture Trustee shall, to the fullest extent practicable, invest and
         reinvest funds in the Reserve Account in one or more Eligible
         Investments specified in clauses (i), (iv) or (vi) of the definition of
         Eligible Investments. All such Eligible Investments shall mature not
         later than the Business Day preceding the next Distribution Date, in
         such manner that such amounts invested shall be available to make the
         required deposits on the Distribution Date; provided that if permitted
         by the Rating Agencies, monies on deposit therein may be invested in
         Eligible Investments that mature later than the Business Day preceding
         the next Distribution Date. The Servicer will not direct the Relevant
         Trustee to make any investment of any funds or to sell any investment
         held in the Reserve Account unless the security interest granted and
         perfected in such account will continue to be perfected in such
         investment or the proceeds of such sale, in either case without any
         further action by any Person, and, in connection with any direction to
         the Relevant Trustee to make any such investment or sale, if requested
         by the Relevant Trustee, the

                                       43
<PAGE>
         Servicer shall deliver to the Relevant Trustee an Opinion of Counsel,
         acceptable to the Relevant Trustee, to such effect. Earnings, if any,
         on investment of funds in the Reserve Account shall be paid to the
         Seller, and losses and any investment expenses shall be charged against
         the funds on deposit therein. The Relevant Trustee shall incur no
         liability for the selection of investments or for losses thereon absent
         its own negligence or willful misfeasance. The Relevant Trustee shall
         have no liability in respect of losses incurred as a result of the
         liquidation of any investment prior to its stated maturity date or the
         failure of the Servicer to provide timely written investment
         directions.

                  (c) Subject to the right of the Relevant Trustee to make
         withdrawals therefrom, as directed by the Servicer, for the purposes
         and in the amounts set forth in Section 5.06, the Reserve Account and
         all funds held therein shall be the property of the Seller and not the
         property of the Issuer, the Owner Trustee or the Indenture Trustee. The
         Issuer, the Owner Trustee, the Seller and the Indenture Trustee will
         treat the Reserve Account, all funds therein and all net investment
         income with respect thereto as assets of the Seller for federal income
         tax and all other purposes.

                  (d) The Seller hereby grants to the Owner Trustee and the
         Indenture Trustee for the benefit of the Noteholders a security
         interest in the Reserve Account and all funds (including Eligible
         Investments) in the Reserve Account (including the Reserve Account
         Initial Deposit) and the proceeds thereof to secure the payment of
         interest on and principal of the Notes, and the Owner Trustee and the
         Indenture Trustee shall have all of the rights of a secured party under
         the UCC with respect thereto; provided that all income from the
         investment of funds in the Reserve Account, and the right to receive
         such income are retained by the Seller and are not transferred,
         assigned or otherwise conveyed hereunder. If for any reason the Reserve
         Account is no longer an Eligible Deposit Account, the Relevant Trustee
         shall promptly cause the Reserve Account to be moved to another
         institution or otherwise changed so that the Reserve Account becomes an
         Eligible Deposit Account.

                  (e) Neither the Owner Trustee nor the Indenture Trustee shall
         enter into any subordination or intercreditor agreement with respect to
         the Reserve Account.

         SECTION 5.08 Yield Supplement Account.

                  (a) In order to assure that sufficient amounts to make
         required distributions of interest to Noteholders will be available,
         the Owner Trustee will, pursuant to the Securities Account Control
         Agreement and the Yield Supplement Agreement, establish and maintain
         with the Securities Intermediary a segregated trust account (the "Yield
         Supplement Account") in the name of the Indenture Trustee which will
         include the money and other property deposited and held therein
         pursuant to the Yield Supplement Agreement and this Section 5.08.

                  (b) On or prior to the Closing Date, the Seller shall make a
         capital contribution to the Trust by depositing an amount equal to the
         Initial Yield Supplement Amount into the Yield Supplement Account
         pursuant to the Yield Supplement Agreement. On Each Distribution Date,
         to the extent amounts then on deposit in the Yield Supplement Account
         are sufficient therefor, the Relevant Trustee will withdraw amounts
         then on deposit in the

                                       44
<PAGE>
         Yield Supplement Account in an amount equal to the Yield Supplement
         Deposit with respect to such Distribution Date and deposit such amounts
         into the Collection Account for application pursuant to Section 5.06.
         On each Distribution Date, if the amount on deposit in the Yield
         Supplement Account (after giving effect to all deposits thereto or
         withdrawals therefrom on such Distribution Date) is greater than the
         Required Yield Supplement Amount, the Relevant Trustee will deposit
         such excess into the Collection Account for distribution by the
         Relevant Trustee in accordance with the terms of Section 5.06(c). Upon
         payment in full of the Notes under the Indenture, as directed in
         writing by the Servicer, the Indenture Trustee will release any amounts
         remaining on deposit in the Yield Supplement Account, and all rights to
         the Yield Supplement Account and all other collateral registered or
         held therein to the Seller.

                  (c) All amounts held in the Yield Supplement Account shall be
         invested by the Relevant Trustee, as directed in writing by the
         Servicer, in Eligible Investments; provided that if (x) the Servicer
         shall have failed to give investment directions for any funds on
         deposit in the Yield Supplement Account to the Indenture Trustee by
         5:00 p.m. Eastern Time (or such other time as may be agreed by the
         Servicer and the Indenture Trustee) on any Business Day, or (y) a
         Default or Event of Default shall have occurred and be continuing with
         respect to the Notes but the Notes shall not have been declared due and
         payable pursuant to the Indenture, or (z) the Notes shall have been
         declared due and payable following an Event of Default, but amounts
         collected or receivable from the Trust Estate are being applied
         pursuant to Section 5.05 of the Indenture as if there had not been such
         a declaration, then the Indenture Trustee shall, to the fullest extent
         practicable, invest and reinvest funds in the Yield Supplement Account
         in one or more Eligible Investments specified in clauses (i), (iv) or
         (vi) of the definition of Eligible Investments. All such Eligible
         Investments shall mature not later than the Business Day preceding the
         next Distribution Date, in such manner that such amounts invested shall
         be available to make the required deposits on the Distribution Date;
         provided, that if permitted by the Rating Agencies, monies on deposit
         therein may be invested in Eligible Investments that mature later than
         the Business Day preceding the next Distribution Date. The Servicer
         will not direct the Relevant Trustee to make any investment of any
         funds or to sell any investment held in the Yield Supplement Account
         unless the security interest granted and perfected in such account will
         continue to be perfected in such investment or the proceeds of such
         sale, in either case without any further action by any Person, and, in
         connection with any direction to the Relevant Trustee to make any such
         investment or sale, if requested by the Relevant Trustee, the Servicer
         shall deliver to the Relevant Trustee an Opinion of Counsel, acceptable
         to the Relevant Trustee, to such effect. Earnings, if any, on
         investment of funds in the Yield Supplement Account shall be deposited
         in the Collection Account on each Distribution Date, and losses and any
         investment expenses shall be charged against the funds on deposit
         therein. The Relevant Trustee shall incur no liability for the
         selection of investments or for losses thereon absent its own
         negligence or willful misfeasance. The Relevant Trustee shall have no
         liability in respect of losses incurred as a result of the liquidation
         of any investment prior to its stated maturity date or the failure of
         the Servicer to provide timely written investment directions.


                                       45
<PAGE>
                  (d) The Trust, the Owner Trustee, the Seller and the Indenture
         Trustee will treat the Yield Supplement Account, all funds therein and
         all net investment income with respect thereto as assets of the Trust
         for federal income tax and all other purposes.

                  (e) Pursuant to the Yield Supplement Agreement and the
         Securities Account Control Agreement, the Trust will grant to the
         Indenture Trustee, for the benefit of the Noteholders, a security
         interest in all funds (including Eligible Investments) in the Yield
         Supplement Account (including the Initial Yield Supplement Amount) and
         the proceeds thereof to secure the payment of interest on the Notes,
         and the Indenture Trustee shall have all of the rights of a secured
         party under the UCC with respect thereto. If for any reason the Yield
         Supplement Account is no longer an Eligible Deposit Account, the
         Relevant Trustee shall promptly cause the Yield Supplement Account to
         be moved to another institution or otherwise changed so that the Yield
         Supplement Account becomes an Eligible Deposit Account.

                  (f) Neither the Owner Trustee nor the Indenture Trustee shall
         enter into any subordination or intercreditor agreement with respect to
         the Yield Supplement Account.

         SECTION 5.09 Statements to Certificateholders and Noteholders.

                  (a) On each Distribution Date, the Indenture Trustee shall
         include with each distribution to each Noteholder and the Owner Trustee
         shall include with each distribution to each Certificateholder a
         statement (which statement shall also be provided to each Rating
         Agency) based on information in the Servicer's Certificate furnished
         pursuant to Section 4.08, setting forth for the Collection Period
         relating to such Distribution Date the following information:

                        (i) the amount of the payment allocable to the principal
         amount of each Class of Notes and to the Certificate Balance;

                        (ii) the amount of the payment allocable to interest on
         or with respect to each Class of Notes;

                        (iii) the amount of the distribution allocable to the
         Yield Supplement Deposit, if any, plus reinvestment income, if any, on
         the Yield Supplement Account;

                        (iv) the Pool Balance as of the close of business on the
         last day of the related Collection Period;

                        (v) the amount of the Base Servicing Fee paid to the
         Servicer with respect to the related Collection Period, the amount of
         any unpaid Base Servicing Fees and the change in such amount from that
         of the prior Distribution Date;

                        (vi) the Noteholders' Interest Carryover Shortfall, the
         Noteholders' Principal Carryover Shortfall, and the Certificateholders'
         Principal Carryover Shortfall, if any, with respect to each Class of
         Notes and the Certificates, and the change in such amounts from the
         preceding Distribution Date;


                                       46
<PAGE>
                        (vii) the Outstanding Amount, the Note Factor and the
         Note Pool Factor with respect to each Class of Notes, and the
         Certificate Balance, the Certificate Factor and the Certificate Pool
         Factor with respect to the Certificates, in each case after giving
         effect to all payments in respect of principal on such Distribution
         Date;

                        (viii) the amount of Advances made in respect of the
         Receivables during the related Collection Period and the amount of
         unreimbursed Advances on such Distribution Date;

                        (ix) the balance of the Reserve Account and the Yield
         Supplement Account on such Distribution Date, after giving effect to
         changes thereto on such Distribution Date and the amount of such
         changes;

                        (x) the amount of defaults and net losses on the
         Receivables for the related Collection Period; and

                        (xi) the number of delinquencies on the Receivables as a
         percentage of the number of Receivables.

                  (b) Copies of such statements may be obtained by the
         Certificateholders or the Note Owners from the Owner Trustee or the
         Indenture Trustee, as the case may be, by a request in writing. The
         Owner Trustee or the Indenture Trustee, as the case may be, shall
         provide such copies promptly after such requests.

         SECTION 5.10 Net Deposits. So long as NMAC is the Servicer, the
Servicer (in whatever capacity) may make the remittances pursuant to Sections
5.02 and 5.05 above net of amounts to be distributed to the Servicer (in
whatever capacity) pursuant to Section 5.06. Accounts between the Seller and the
Servicer will be adjusted accordingly. Nonetheless, the Servicer shall account
for all of the above described remittances and distributions (except for the
Supplemental Servicing Fee to the extent that the Servicer is entitled to retain
such amounts) in the Servicer's Certificate as if the amounts were deposited
and/or transferred separately.

                                   ARTICLE VI

                                   The Seller

         SECTION 6.01 Representations of Seller. The Seller makes the following
representations on which the Issuer is deemed to have relied in acquiring the
Receivables. The representations speak as of the execution and delivery of this
Agreement and as of the Closing Date, and shall survive the sale of the
Receivables to the Issuer and the pledge thereof to the Indenture Trustee
pursuant to the Indenture.

                  (a) Organization and Good Standing. The Seller has been duly
         organized and is validly existing as a corporation in good standing
         under the laws of the State of Delaware, with corporate power and
         authority to own its properties and to conduct its business as such
         properties are currently owned and such business is presently
         conducted, and had at all relevant times, and has, corporate power,
         authority and legal right to

                                       47
<PAGE>
         acquire and own the Receivables. The location of the Seller's chief
         executive office and principal place of business is Torrance,
         California.

                  (b) Due Qualification. The Seller is duly qualified to do
         business as a foreign corporation in good standing, and has obtained
         all necessary licenses and approvals in all jurisdictions in which the
         ownership or lease of property or the conduct of its business shall
         require such qualifications and where the failure to so qualify would
         have a material adverse effect on the ability of the Seller to perform
         its obligations under this Agreement.

                  (c) Power and Authority. The Seller has the corporate power
         and authority to execute and deliver this Agreement and to carry out
         its terms. The Seller has full power and authority to sell and assign
         the property to be sold and assigned to and deposited as part of the
         Owner Trust Estate, and has duly authorized such sale and assignment to
         the Trust by all necessary corporate action; and the execution,
         delivery and performance of this Agreement has been duly authorized by
         the Seller by all necessary corporate action.

                  (d) Valid Sale; Binding Obligations. This Agreement evidences
         a valid sale, transfer and assignment of the Receivables, enforceable
         against creditors of and purchasers from the Seller (other than a good
         faith purchaser for value in the ordinary course of business who takes
         actual possession of one or more Receivables); and this Agreement is a
         legal, valid and binding obligation of the Seller enforceable in
         accordance with its terms, subject to the effect of bankruptcy,
         insolvency, reorganization, moratorium or other similar laws affecting
         creditors' rights generally and by general equitable principles.

                  (e) No Violation. The consummation of the transactions
         contemplated by this Agreement and the fulfillment of the terms hereof
         do not conflict with, result in any breach of any of the terms and
         provisions of, nor constitute (with or without notice or lapse of time)
         a default under, the certificate of incorporation or by-laws of the
         Seller, or any indenture, agreement or other instrument to which the
         Seller is a party or by which it shall be bound; nor result in the
         creation or imposition of any Lien upon any of its properties pursuant
         to the terms of any such indenture, agreement or other instrument
         (other than the Basic Documents); nor violate any law or, to the best
         of the Seller's knowledge, any order, rule or regulation applicable to
         the Seller of any court or of any federal or state regulatory body,
         administrative agency or other governmental instrumentality having
         jurisdiction over the Seller or its properties; which breach, default,
         conflict, Lien or violation in any case would have a material adverse
         effect on the ability of the Seller to perform its obligations under
         this Agreement.

                  (f) No Proceedings. There are no proceedings or investigations
         pending, or, to the best of the Seller's knowledge, threatened, before
         any court, regulatory body, administrative agency or other governmental
         instrumentality having jurisdiction over the Seller or its properties:
         (i) asserting the invalidity of this Agreement, the Trust Agreement,
         the Indenture, the Securities Account Control Agreement, the Yield
         Supplement Agreement, the Certificates or the Notes; (ii) seeking to
         prevent the issuance of the Certificates or the Notes or the
         consummation of any of the transactions contemplated by this Agreement,
         the Trust Agreement, the Indenture, the Securities

                                       48
<PAGE>
         Account Control Agreement or the Yield Supplement Agreement; (iii)
         seeking any determination or ruling that would materially and adversely
         affect the performance by the Seller of its obligations under, or the
         validity or enforceability of, this Agreement, the Trust Agreement, the
         Indenture, the Securities Account Control Agreement, the Yield
         Supplement Agreement, the Certificates or the Notes; or (iv) relating
         to the Seller and that would adversely affect the federal or any state
         income tax attributes of the Issuer, the Certificates or the Notes.

         SECTION 6.02 Additional Covenants of the Seller.

                  (a) The Seller agrees with the Certificateholders, the Note
         Owners and each Rating Agency that the Seller shall not issue any
         securities or deposit assets into a trust that issues any securities,
         the issuance of which could reasonably be expected to materially and
         adversely affect the rating of any Class of Notes unless it shall have
         first obtained the written consent of each Rating Agency to the effect
         that such issuance will not materially adversely affect such rating;
         provided that, the issuance of another series of certificates or notes
         pursuant to agreements with terms substantially similar to the terms of
         the Basic Documents shall not be deemed to materially and adversely
         affect the ratings on the Notes. The Seller shall provide a copy of any
         such consent to the Owner Trustee and the Indenture Trustee.

                  (b) The Seller shall not do any of the following (without the
         prior written consent of each Rating Agency (other than Moody's) (which
         consent shall be to the effect that the acts set forth below shall not
         affect materially adversely the rating on any Class of Notes) and, upon
         the Seller's receipt of such written consent from each Rating Agency
         (other than Moody's), the Owner Trustee and the Indenture Trustee
         shall, without any exercise of its own discretion, also provide its
         written consent to the Seller (promptly after the occurrence of any of
         the following, the Seller shall provide notice of such occurrence to
         Moody's, so long as Moody's is then rating any outstanding Notes)):

                           (1) engage in any business or activity other than
                  those set forth in Article Three of the Seller's Certificate
                  of Incorporation, as amended;

                           (2) incur any indebtedness, or assume or guaranty any
                  indebtedness of any other entity, other than (A) any
                  indebtedness incurred in connection with the issuance of any
                  certificates or notes (as defined in the Seller's Certificate
                  of Incorporation), provided that any such future indebtedness
                  incurred in connection with the issuance of any certificates
                  or notes must be rated at least with the same ratings given
                  the outstanding certificates or notes secured or supported by
                  assets acquired by the Seller from NMAC by each nationally
                  recognized statistical rating organization that has rated such
                  outstanding certificates or notes or, prior to the issuing of
                  such future indebtedness incurred in connection with such
                  certificates or notes, the Seller shall have received
                  confirmation from each nationally recognized statistical
                  rating organization that has rated such outstanding
                  certificates or notes that the ratings of such outstanding
                  certificates or notes will not be adversely affected by the
                  issuance of such future indebtedness; and (B) (i) any
                  indebtedness to NMAC or any of its Affiliates incurred in


                                       49
<PAGE>
                  connection with the acquisition of receivables, which
                  indebtedness shall be fully subordinated (and which shall
                  provide for payment only after payment in respect of all
                  outstanding rated debt) and nonrecourse against any assets of
                  the Seller other than the assets pledged to secure such
                  indebtedness, (ii) such indebtedness does not constitute a
                  claim against the Seller in the event the assets pledged to
                  secure such indebtedness are insufficient to pay such
                  indebtedness, (iii) holders of such indebtedness agree that
                  they have no rights in any assets of the Seller other than the
                  assets pledged to secure such indebtedness, and (iv) to the
                  extent that any holder of such indebtedness is deemed to have
                  any interest in any assets of the Seller other than the assets
                  pledged to secure such indebtedness, holders of such
                  indebtedness agree that their interest is subordinate to
                  claims or rights of holders of other indebtedness issued by
                  the Seller, and that such agreement constitutes a
                  subordination agreement for purposes of Section 510(a) of the
                  Bankruptcy Code;

                           (3) dissolve or liquidate, in whole or in part,
                  consolidate or merge with or into any other entity or convey
                  or transfer its properties and assets substantially as an
                  entirety to any entity, unless:

                                   (i) the entity (if other than the Seller)
                  formed or surviving the consolidation or merger or which
                  acquires the properties and assets of the Seller is organized
                  and existing under the laws of the State of Delaware,
                  expressly assumes the due and punctual payment of all
                  obligations of the Seller, including those obligations of the
                  Seller under this Agreement and the Basic Documents, and has a
                  Certificate of Incorporation containing provisions identical
                  to the provisions of Article Three, Article Four and Article
                  Fifteen of the Seller's Certificate of Incorporation, as
                  amended;

                                   (ii) immediately after giving effect to the
                  transaction, no default or event of default has occurred and
                  is continuing under any indebtedness of the Seller or any
                  agreements relating to such indebtedness;

                                   (iii) the entity (if other than the Seller)
                  formed or surviving the consolidation or merger or which
                  acquires the properties and assets of the Seller agrees that
                  (i) it shall maintain its funds or assets as identifiable and
                  not commingle its funds or assets with those of any direct or
                  ultimate parent of such entity and pay from its assets all
                  obligations and indebtedness of any kind incurred by it, (ii)
                  it shall maintain bank accounts, corporate records and books
                  of account separate from those of any direct or ultimate
                  parent of such entity and (iii) the business affairs of such
                  entity will be managed by or under the direction of its board
                  of directors and it will conduct its business from an office
                  space separate from any direct or ultimate parent of such
                  entity; and

                                   (iv) each nationally recognized statistical
                  rating organization that has rated any issue of certificates
                  or notes secured or supported by assets acquired by the Seller
                  from NMAC shall confirm in writing that the rating of such
                  certificates or notes shall not be adversely affected by such
                  consolidation or merger;


                                       50
<PAGE>
                           (4) without the affirmative vote of 100% of the
                  members of the board of directors of the Seller, institute
                  proceedings to be adjudicated bankrupt or insolvent, or
                  consent to the institution of bankruptcy or insolvency
                  proceedings against it, or file a petition seeking or consent
                  to reorganization or relief under any applicable federal or
                  state law relating to bankruptcy, or consent to the
                  appointment of a receiver, liquidator, assignee, trustee,
                  sequestrator (or other similar official) of the corporation or
                  all or substantially all of its property, or make any
                  assignment for the benefit of creditors;

                           (5) cease to have an "Independent Director," as
                  defined in the Seller's charter;

                           (6) without the affirmative vote of at least one
                  "Independent Director," as defined in the Seller's charter,
                  enter into any transactions with the Servicer not in the
                  ordinary course of business; or

                           (7) modify any provision of the "Restricted
                  Articles," as defined in the Seller's Certificate of
                  Incorporation, of the Seller's Certificate of Incorporation,
                  as amended, in any material respect.

         SECTION 6.03 Liability of Seller; Indemnities. The Seller shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this Agreement.

                  (a) The Seller shall indemnify, defend and hold harmless the
         Trust, the Owner Trustee, the Indenture Trustee from and against any
         taxes that may at any time be asserted against any such Person with
         respect to, as of the date hereof, the sale of the Receivables to the
         Trust or the issuance and original sale of the Notes and the
         Certificates, including any sales, gross receipts, general corporation,
         tangible personal property, privilege or license taxes (but, in the
         case of the Trust, not including any taxes asserted with respect to
         ownership of the Receivables or federal or other income taxes arising
         out of the transactions contemplated by this Agreement and the Basic
         Documents) and costs and expenses in defending against the same.

                  (b) The Seller shall indemnify, defend and hold harmless the
         Owner Trustee and the Indenture Trustee, the Trust, the
         Certificateholders and the Noteholders from and against any loss,
         liability or expense incurred by reason of (i) the Seller's willful
         misfeasance, bad faith or negligence in the performance of its duties
         under this Agreement, or by reason of reckless disregard of its
         obligations and duties under this Agreement, and (ii) the Seller's or
         the Issuer's violation of federal or state securities laws in
         connection with the registration or the sale of the Certificates and
         the Notes.

                  Indemnification under this Section 6.03 shall survive the
termination of this Agreement and shall include reasonable fees and expenses of
counsel and expenses of litigation. If the Seller shall have made any indemnity
payment to any Person entitled thereto pursuant to this Section 6.03 and such
Person thereafter shall collect any of such amounts from others, such

                                       51
<PAGE>
Person shall promptly repay such amounts to the Seller, without interest (except
to the extent the recipient collects interest from others).

                  Promptly after receipt by a party indemnified under this
Section 6.03 (for purposes of this paragraph, an "Indemnified Party") of notice
of the commencement of any action, such Indemnified Party will, if a claim is to
be made in respect thereof against the Seller under this Section 6.03, notify
the Seller of the commencement thereof. If any such action is brought against
any Indemnified Party under this Section 6.03 and it notifies the Seller of the
commencement thereof, the Seller will assume the defense thereof, with counsel
reasonably satisfactory to such Indemnified Party (who may, unless there is, as
evidenced by an Opinion of Counsel to the Indemnified Party stating that there
is, a conflict of interest, be counsel to the Seller), and the Seller will not
be liable to such Indemnified Party under this Section 6.03 for any legal or
other expenses subsequently incurred by such Indemnified Party in connection
with the defense thereof, other than reasonable costs of investigation. The
obligations set forth in this Section 6.03 shall survive the termination of this
Agreement or the resignation or removal of the Owner Trustee or the Indenture
Trustee and shall include reasonable fees and expenses of counsel and expenses
of litigation. If the Seller shall have made any indemnity payments pursuant to
this Section 6.03 and the Person to or on behalf of whom such payments are made
thereafter collects any of such amounts from others, such Person shall promptly
repay such amounts to the Seller, without interest (except to the extent
received by such Person).

         SECTION 6.04 Merger or Consolidation of, or Assumption of the
Obligations of, Seller. Subject to Section 6.02, any Person (i) into which the
Seller may be merged or consolidated, (ii) resulting from any merger, conversion
or consolidation to which the Seller shall be a party, (iii) succeeding to the
business of the Seller or (iv) that is a corporation more than 50% of the voting
stock of which is owned directly or indirectly by Nissan, which Person in any of
the foregoing cases executes an agreement of assumption to perform every
obligation of the Seller under this Agreement, will be the successor to the
Seller under this Agreement without the execution or filing of any document or
any further act on the part of any of the parties to this Agreement; provided,
however, that (x) immediately after giving effect to such transaction, no
representation or warranty made pursuant to Section 6.01 shall have been
breached and no Servicer Default, and no event that, after notice or lapse of
time, or both, would become a Servicer Default, shall have occurred and be
continuing, (y) the Seller shall have delivered to the Owner Trustee and the
Indenture Trustee an Officer's Certificate stating that such consolidation,
merger or succession and such agreement or assumption comply with this Section
6.04 and that all conditions precedent, if any, provided for in this Agreement
relating to such transaction have been complied with and (z) the Seller shall
have delivered to the Owner Trustee and the Indenture Trustee an Opinion of
Counsel either (A) stating that, in the opinion of such counsel, based on
customary qualifications and assumptions, all financing statements and
continuation statements and amendments thereto have been executed and filed that
are necessary fully to perfect the interest of the Issuer and the Indenture
Trustee, respectively, in the Receivables, and reciting the details of such
filings, or (B) stating that, in the opinion of such counsel, no such action
shall be necessary to preserve and protect such interest. The Seller shall
provide notice of any merger, consolidation or succession pursuant to this
Section 6.04 to each Rating Agency. Notwithstanding anything herein to the
contrary, the execution of the foregoing agreement of assumption and compliance
with clauses (x), (y) and (z) above shall be conditions to the consummation of
the transactions referred to in clauses (i), (ii), (iii) or (iv) above.


                                       52
<PAGE>
         SECTION 6.05 Limitation on Liability of Seller and Others.

                  (a) Neither the Seller nor any of the directors, officers,
         employees or agents of the Seller shall be under any liability to the
         Trust, the Certificateholders or the Noteholders, except as provided
         under this Agreement, for any action taken or for refraining from the
         taking of any action pursuant to this Agreement or for errors in
         judgment; provided, however, that this provision shall not protect the
         Seller or any such person against any liability that would otherwise be
         imposed by reason of willful misfeasance, bad faith or negligence in
         the performance of duties or by reason of reckless disregard of
         obligations and duties under this Agreement. The Seller and any
         director, officer, employee or agent of the Seller may rely in good
         faith on the advice of counsel or on any document of any kind, prima
         facie properly executed and submitted by any Person respecting any
         matters arising under this Agreement.

                  (b) The Seller shall not be under any obligation to appear in,
         prosecute or defend any legal action that shall not be incidental to
         its obligations under this Agreement, and that in its opinion may cause
         it to incur any expense or liability; provided, however, that the
         Servicer may undertake any reasonable action that it may deem necessary
         or desirable in respect of this Agreement and the rights and duties of
         the parties to this Agreement and the interests of the
         Certificateholders and the Noteholders under this Agreement. In such
         event, the legal expenses and costs of such action and any liability
         resulting therefrom shall be expenses, costs and liabilities of the
         Servicer, and the Servicer will not be entitled to be reimbursed
         therefor.

         SECTION 6.06 Seller May Own Certificates or Notes. The Seller and any
Affiliate of the Seller may in its individual or any other capacity become the
owner or pledgee of Certificates or Notes with the same rights as it would have
if it were not the Seller or an Affiliate thereof, except as otherwise provided
in the Basic Documents. Certificates or Notes so owned by or pledged to the
Seller or such controlling or commonly controlled Person shall have an equal and
proportionate benefit under the provisions of this Agreement, without
preference, priority or distinction as among all of the Certificates or the
Notes, as the case may be, except as otherwise expressly provided in the Basic
Documents.


                                  ARTICLE VII

                                  The Servicer

         SECTION 7.01 Representations of Servicer. The Servicer makes the
following representations on which the Issuer is deemed to have relied in
acquiring the Receivables. The representations speak as of the execution and
delivery of this Agreement and as of the Closing Date and shall survive the sale
of the Receivables to the Issuer and the pledge thereof to the Indenture Trustee
pursuant to the Indenture.

                  (a) Organization and Good Standing. The Servicer is duly
         organized and is validly existing as a corporation in good standing
         under the laws of the state of its incorporation, with corporate power
         and authority to own its properties and to conduct its

                                       53
<PAGE>
         business as such properties are currently owned and such business is
         presently conducted, and had at all relevant times, and has, corporate
         power, authority and legal right to acquire, own, sell and service the
         Receivables and to hold the Receivable Files as custodian on behalf of
         the Trust and the Indenture Trustee. The location of the Servicer's
         chief executive office and principal place of business is Torrance,
         California.

                  (b) Due Qualification. The Servicer is duly qualified to do
         business as a foreign corporation in good standing, and has obtained
         all necessary licenses and approvals in all jurisdictions in which the
         ownership or lease of property or the conduct of its business relating
         to the servicing of the Receivables as required by this Agreement shall
         require such qualifications and where the failure to so qualify would
         have a material adverse effect on the ability of the Servicer to
         perform its obligations under this Agreement.

                  (c) Power and Authority. The Servicer has the power and
         authority to execute and deliver this Agreement and to carry out its
         terms; and the execution, delivery and performance of this Agreement
         have been duly authorized by the Servicer by all necessary corporate
         action.

                  (d) Binding Obligation. This Agreement constitutes a legal,
         valid and binding obligation of the Servicer enforceable in accordance
         with its terms, subject to the effect of bankruptcy, insolvency,
         reorganization, moratorium or other similar laws affecting creditors'
         rights generally and by general equitable principles.

                  (e) No Violation. The consummation of the transactions
         contemplated by this Agreement and the fulfillment of the terms hereof
         do not conflict with, result in any breach of any of the terms and
         provisions of, nor constitute (with or without notice or lapse of time)
         a default under, the articles of incorporation or by-laws of the
         Servicer, or any indenture, agreement or other instrument to which the
         Servicer is a party or by which it shall be bound; nor result in the
         creation or imposition of any Lien upon any of its properties pursuant
         to the terms of any such indenture, agreement or other instrument
         (other than the Basic Documents); nor violate any law or any order,
         rule or regulation applicable to the Servicer of any court or of any
         federal or state regulatory body, administrative agency or other
         governmental instrumentality having jurisdiction over the Servicer or
         its properties; which breach, default, conflict, Lien or violation in
         any case would have a material adverse effect on the ability of the
         Seller to perform its obligations under this Agreement.

                  (f) No Proceedings. There are no proceedings or investigations
         pending, or, to the best of the Servicer's knowledge, threatened,
         before any court, regulatory body, administrative agency or other
         governmental instrumentality having jurisdiction over the Servicer or
         its properties: (i) asserting the invalidity of this Agreement, the
         Trust Agreement, the Indenture, the Purchase Agreement, the
         Certificates or the Notes; (ii) seeking to prevent the issuance of the
         Certificates or the Notes or the consummation of any of the
         transactions contemplated by this Agreement, the Trust Agreement, the
         Indenture or the Purchase Agreement; (iii) seeking any determination or
         ruling that would materially and adversely affect the performance by
         the Servicer of its obligations under,

                                       54
<PAGE>
         or the validity or enforceability of, this Agreement, the Trust
         Agreement, the Indenture, the Purchase Agreement, the Certificates or
         the Notes; or (iv) relating to the Servicer and that would adversely
         affect the federal or any state income tax attributes of the
         Certificates or the Notes.

         SECTION 7.02 Indemnities of Servicer. The Servicer shall be liable in
accordance herewith only to the extent of the obligations specifically
undertaken by the Servicer under this Agreement:

                  (a) The Servicer shall defend, indemnify and hold harmless the
         Owner Trustee, the Indenture Trustee, the Trust, the Certificateholders
         and the Noteholders from and against any and all costs, expenses,
         losses, damages, claims and liabilities (collectively, "Damages")
         arising out of or resulting from the use, ownership or operation by the
         Servicer or any of its Affiliates (other than the Trust) of a Financed
         Vehicle.

                  (b) The Servicer shall indemnify, defend and hold harmless the
         Owner Trustee, the Indenture Trustee, the Trust, the Certificateholders
         and the Noteholders from and against any and all Damages to the extent
         that such Damage arose out of, or was imposed upon, the Owner Trustee,
         the Indenture Trustee, the Trust, the Certificateholders or the
         Noteholders through the negligence, willful misfeasance or bad faith of
         the Servicer in the performance of its duties under this Agreement or
         by reason of reckless disregard of its obligations and duties under
         this Agreement.

                  (c) The Servicer shall indemnify, defend and hold harmless the
         Owner Trustee and the Indenture Trustee from and against all Damages
         arising out of or incurred in connection with the acceptance or
         performance of the trusts and duties herein contained, except to the
         extent that such Damage: (i) shall be due to the willful misfeasance,
         bad faith, or negligence (except for errors in judgment) of the Owner
         Trustee or the Indenture Trustee, as the case may be; (ii) relates to
         any tax other than the taxes with respect to which the Seller shall be
         required to indemnify the Owner Trustee or the Indenture Trustee; (iii)
         shall arise from the breach by the Owner Trustee or the Indenture
         Trustee of any of their respective representations or warranties set
         forth in the Basic Documents; (iv) shall be one as to which the Seller
         is required to indemnify the Owner Trustee or the Indenture Trustee and
         as to which such Person has received payment of indemnity from the
         Seller; or (v) shall arise out of or be incurred in connection with the
         performance by the Indenture Trustee of the duties of Successor
         Servicer hereunder.

                  Promptly after receipt by a party indemnified under this
Section 7.02 (for purposes of this paragraph, an "Indemnified Party") of notice
of the commencement of any action, such Indemnified Party will, if a claim in
respect thereof is to be made against the Servicer under this Section 7.02,
notify the Servicer of the commencement thereof. If any such action is brought
against any Indemnified Party under this Section 7.02 and it notifies the
Servicer of the commencement thereof, the Servicer will assume the defense
thereof, with counsel reasonably satisfactory to such Indemnified Party (who
may, unless there is, as evidenced by an Opinion of Counsel to the Indemnified
Party stating that there is, a conflict of interest, be counsel to the
Servicer), and the Servicer will not be liable to such Indemnified Party

                                       55
<PAGE>
under this Section 7.02 for any legal or other expenses subsequently incurred by
such Indemnified Party in connection with the defense thereof, other than
reasonable costs of investigation. The obligations set forth in this Section
7.02 shall survive the termination of this Agreement or the resignation or
removal of the Servicer, the Owner Trustee or the Indenture Trustee and shall
include reasonable fees and expenses of counsel and expenses of litigation. If
the Servicer shall have made any indemnity payments pursuant to this Section
7.02 and the Person to or on behalf of whom such payments are made thereafter
collects any of such amounts from others, such Person shall promptly repay such
amounts to the Servicer, without interest (except to the extent received by such
Person).

                  Indemnification under this Section 7.02 by NMAC (or any
successor thereto pursuant to Section 7.03) as Servicer, with respect to the
period such Person was the Servicer, shall survive the termination of such
Person as Servicer or a resignation by such Person as Servicer as well as the
termination of this Agreement and shall include reasonable fees and expenses of
counsel and expenses of litigation. If the Servicer shall have made any
indemnity payments pursuant to this Section 7.02 and the recipient thereafter
collects any of such amounts from others, the recipient shall promptly repay
such amounts to the Servicer, without interest (except to the extent the
recipient collects interest from others).

         SECTION 7.03 Merger or Consolidation of, or Assumption of the
Obligations of, Servicer. Any Person (i) into which the Servicer may be merged
or consolidated, (ii) resulting from any merger, conversion or consolidation to
which the Servicer shall be a party, (iii) succeeding to the business of the
Servicer, or (iv) so long as NMAC acts as Servicer, that is a corporation more
than 50% of the voting stock of which is owned directly or indirectly by Nissan,
which Person in any of the foregoing cases executes an agreement of assumption
to perform every obligation of the Servicer under this Agreement, will be the
successor to the Servicer under this Agreement without the execution or filing
of any paper or any further act on the part of any of the parties to this
Agreement; provided, however, that (x) immediately after giving effect to such
transaction, no Servicer Default, and no event which, after notice or lapse of
time, or both, would become a Servicer Default, shall have occurred and be
continuing, (y) the Servicer shall have delivered to the Owner Trustee and the
Indenture Trustee an Officer's Certificate stating that such consolidation,
merger or succession and such agreement of assumption comply with this Section
7.03 and that all conditions precedent provided for in this Agreement relating
to such transaction have been complied with and (z) the Servicer shall have
delivered to the Owner Trustee and the Indenture Trustee an Opinion of Counsel
either (A) stating that, in the opinion of such counsel, based on customary
qualifications and assumptions, all financing statements and continuation
statements and amendments thereto have been executed and filed that are
necessary fully to preserve and protect the interest of the Issuer and the
Indenture Trustee in the Receivables, and reciting the details of such filings,
or (B) stating that, in the opinion of such counsel, no such action shall be
necessary to perfect such interest. The Servicer shall provide notice of any
merger, consolidation or succession pursuant to this Section 7.03 to each Rating
Agency. Notwithstanding anything herein to the contrary, the execution of the
foregoing agreement of assumption and compliance with clauses (x), (y) and (z)
above shall be conditions to the consummation of the transactions referred to in
clauses (i), (ii), (iii) or (iv) above.


                                       56
<PAGE>
         SECTION 7.04 Limitation on Liability of Servicer and Others.

                  (a) Neither the Servicer nor any of the directors, officers,
         employees or agents of the Servicer shall be under any liability to the
         Trust, the Certificateholders or the Noteholders, except as provided
         under this Agreement, for any action taken or for refraining from the
         taking of any action pursuant to this Agreement or for errors in
         judgment; provided, however, that this provision shall not protect the
         Servicer or any such person against any liability that would otherwise
         be imposed by reason of willful misfeasance, bad faith or negligence in
         the performance of duties or by reason of reckless disregard of
         obligations and duties under this Agreement. The Servicer and any
         director, officer, employee or agent of the Servicer may rely in good
         faith on the advice of counsel or on any document of any kind, prima
         facie properly executed and submitted by any Person respecting any
         matters arising under this Agreement.

                  (b) Except as provided in this Agreement, the Servicer shall
         not be under any obligation to appear in, prosecute or defend any legal
         action that shall not be incidental to its duties to service the
         Receivables in accordance with this Agreement, and that in its opinion
         may cause it to incur any expense or liability; provided, however, that
         the Servicer may undertake any reasonable action that it may deem
         necessary or desirable in respect of the Basic Documents and the rights
         and duties of the parties to the Basic Documents and the interests of
         the Certificateholders under this Agreement and the Noteholders under
         the Indenture. In such event, the legal expenses and costs of such
         action and any liability resulting therefrom shall be expenses, costs
         and liabilities of the Servicer, and the Servicer will not be entitled
         to be reimbursed therefor.

         SECTION 7.05 NMAC Not To Resign as Servicer. Subject to the provisions
of Section 7.03, NMAC shall not resign from the obligations and duties hereby
imposed on it as Servicer under this Agreement except upon determination that
the performance of its duties under this Agreement shall no longer be
permissible under applicable law. Notice of any such determination permitting
the resignation of NMAC shall be communicated to the Owner Trustee and the
Indenture Trustee at the earliest practicable time (and, if such communication
is not in writing, shall be confirmed in writing at the earliest practicable
time), and any such determination shall be evidenced by an Opinion of Counsel to
such effect delivered to the Owner Trustee and the Indenture Trustee
concurrently with or promptly after such notice. No such resignation shall
become effective until the Indenture Trustee or a Successor Servicer shall (i)
have taken the actions required by Section 8.01 of this Agreement to effect the
termination of the responsibilities and rights of the predecessor Servicer under
this Agreement, including the transfer to the Successor Servicer for
administration by it of all cash amounts that shall at the time be held by the
predecessor Servicer for deposit, or shall thereafter be received with respect
to a Receivable and the delivery of the Receivable Files, and the related
accounts and records maintained by the Servicer, (ii) have assumed the
responsibilities and obligations of NMAC as Servicer under this Agreement in
accordance with Section 8.02 of this Agreement (other than the initial
Servicer's obligation to make Advances), and (iii) become the Administrator
under the Administration Agreement in accordance with Section 8 of such
Agreement.



                                       57
<PAGE>
                                  ARTICLE VIII

                                     Default

         SECTION 8.01 Servicer Default. If any one of the following events (a
"Servicer Default") shall occur and be continuing:

                  (a) any failure by the Servicer (or the Seller, so long as
         NMAC is the Servicer) to deliver to the Relevant Trustee for deposit in
         any of the Accounts any required payment or to direct the Relevant
         Trustee to make any required distributions therefrom, which failure
         continues unremedied for a period of three Business Days after (i)
         receipt by the Servicer (or the Seller, so long as NMAC is the
         Servicer) of written notice of such failure given by the Owner Trustee
         or the Indenture Trustee, (ii) receipt by the Servicer (or the Seller,
         so long as NMAC is the Servicer), the Owner Trustee or the Indenture
         Trustee of written notice of such failure given by Holders of Notes
         evidencing not less than 25% of the Outstanding Amount, or (iii)
         discovery of such failure by any officer of the Servicer;

                  (b) any failure by the Servicer (or the Seller, as long as
         NMAC is the Servicer) to duly observe or perform in any material
         respect any other covenants or agreements of the Servicer (or the
         Seller, as long as NMAC is the Servicer) set forth in this Agreement
         (including its obligation to purchase Receivables pursuant to Section
         4.06), which failure shall materially and adversely affect the rights
         of the Certificateholders or the Noteholders and shall continue
         unremedied for a period of 90 days after giving of written notice of
         the failure to (i) the Servicer (or the Seller, as long as NMAC is the
         Servicer) by the Owner Trustee or the Indenture Trustee, or (ii) the
         Servicer (or the Seller, as long as NMAC is the Servicer) and the Owner
         Trustee or the Indenture Trustee by Holders of Notes evidencing not
         less than 25% of the Outstanding Amount or Holders of Certificates
         evidencing not less than 25% of the Certificate Balance; or

                  (c) the occurrence of an Insolvency Event with respect to the
         Servicer;

then, and in each and every case, so long as the Servicer Default shall not have
been remedied, either the Indenture Trustee or the Holders of Notes evidencing a
majority of the Outstanding Amount of the Notes (but excluding for purposes of
such calculation and action all Notes held or beneficially owned by NMAC, NARC
II or any of their Affiliates unless all of the Notes are held or beneficially
owned by NMAC, NARC II or any of their Affiliates), acting together as a single
Class, by notice then given in writing to the Servicer (and to the Indenture
Trustee and the Owner Trustee if given by the Noteholders) may terminate all of
the rights and obligations (other than the obligations set forth in Section 7.02
hereof) of the Servicer under this Agreement. On or after the receipt by the
Servicer of such written notice, all authority and power of the Servicer under
this Agreement, whether with respect to the Notes, the Certificates or the
Receivables or otherwise, shall, without further action, pass to and be vested
in the Indenture Trustee or such Successor Servicer as may be appointed under
Section 8.02; and, without limitation, the Indenture Trustee and the Owner
Trustee are hereby authorized and empowered to execute and deliver, for the
benefit of the predecessor Servicer, as attorney-in-fact or otherwise, any and
all

                                       58
<PAGE>
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the Receivables
and related documents, or otherwise. The predecessor Servicer shall cooperate
with the Successor Servicer and the Owner Trustee in effecting the termination
of the responsibilities and rights of the predecessor Servicer under this
Agreement, including, without limitation, the transfer to the Successor Servicer
for administration by it of all cash amounts that shall at the time be held by
the predecessor Servicer for deposit, or have been deposited by the predecessor
Servicer, in the Accounts or thereafter received with respect to the Receivables
that shall at that time be held by the predecessor Servicer and the delivery of
the Receivable Files and the related accounts and records maintained by the
predecessor Servicer. All reasonable costs and expenses (including attorneys'
fees) incurred in connection with transferring the Receivable Files to the
Successor Servicer and amending this Agreement to reflect such succession as
Servicer pursuant to this Section 8.01 shall be paid by the predecessor Servicer
upon presentation of reasonable documentation of such costs and expenses.
Notwithstanding the foregoing, in the event the predecessor Servicer is the
Indenture Trustee, the original Servicer hereunder shall reimburse the Indenture
Trustee for all reasonable costs and expenses as described in the immediately
preceding sentence. Upon receipt of notice of the occurrence of a Servicer
Default, the Indenture Trustee shall give notice thereof to the Rating Agencies.

         SECTION 8.02 Appointment of Successor.

                  (a) Upon the Servicer's receipt of notice of termination
         pursuant to Section 8.01 or the Servicer's resignation in accordance
         with the terms of this Agreement, the predecessor Servicer shall
         continue to perform its functions as Servicer under this Agreement, in
         the case of termination, only until the date specified in such
         termination notice or, if no such date is specified in a notice of
         termination, until receipt of such notice and, in the case of
         resignation, until the earlier of (i) the date 45 days from the
         delivery to the Owner Trustee and the Indenture Trustee of written
         notice of such resignation (or written confirmation of such notice) in
         accordance with the terms of this Agreement and (ii) the date upon
         which the predecessor Servicer shall become unable to act as Servicer,
         as specified in the notice of resignation and accompanying Opinion of
         Counsel. In the event of the Servicer's resignation or termination
         hereunder, the Indenture Trustee shall appoint a Successor Servicer,
         and the Successor Servicer shall accept its appointment (including its
         appointment as Administrator under the Administration Agreement as set
         forth in Section 8.02(b)) by a written assumption in form acceptable to
         the Owner Trustee and the Indenture Trustee. If a Successor Servicer
         has not been appointed at the time when the predecessor Servicer has
         ceased to act as Servicer in accordance with this Section 8.02, the
         Indenture Trustee without further action shall automatically be
         appointed the Successor Servicer and the Indenture Trustee shall be
         entitled to the Total Servicing Fee. Notwithstanding the above, the
         Indenture Trustee shall, if it shall be legally unable so to act,
         appoint or petition a court of competent jurisdiction to appoint, and
         the predecessor Servicer, if no successor Servicer has been appointed
         at the time the predecessor Servicer has ceased to act, may petition a
         court of competent jurisdiction to appoint any established institution
         having a net worth of not less than $100,000,000 and whose regular
         business shall include the servicing of

                                       59
<PAGE>
         automobile and/or light-duty truck receivables, as the successor to the
         Servicer under this Agreement.

                  (b) Upon appointment, the Successor Servicer (including the
         Indenture Trustee acting as Successor Servicer) shall (i) be the
         successor in all respects to the predecessor Servicer and shall be
         subject to all the responsibilities, duties and liabilities arising
         thereafter relating thereto placed on the predecessor Servicer (except
         the initial Servicer's obligation to make Advances) and shall be
         entitled, subject to the arrangements referred to in paragraph (c)
         below, to the servicing fee and all the rights granted to the
         predecessor Servicer by the terms and provisions of this Agreement and
         (ii) become the Administrator under the Administration Agreement in
         accordance with Section 8 of such Agreement.

                  (c) In connection with such appointment, the Issuer may make
         such arrangements for the compensation of such Successor Servicer out
         of payments on Receivables as it and such Successor Servicer shall
         agree; provided, however, that no such compensation shall be in excess
         of that permitted the predecessor Servicer under this Agreement. The
         Issuer, the Indenture Trustee and such Successor Servicer shall take
         such action, consistent with this Agreement, as shall be necessary to
         effectuate any such succession.

         SECTION 8.03 Repayment of Advances. If the Servicer shall resign or be
terminated, the Servicer shall continue to be entitled to receive, to the extent
of available funds, reimbursement for Outstanding Advances pursuant to Sections
5.03 and 5.04 with respect to all Advances previously made thereby.

         SECTION 8.04 Notification . Upon any termination of, or appointment of
a successor to, the Servicer pursuant to this Article VIII, the Owner Trustee
shall give prompt written notice thereof to the Certificateholders, and the
Indenture Trustee shall give prompt written notice thereof to Noteholders and
the Rating Agencies.

         SECTION 8.05 Waiver of Past Defaults. The Holders of Notes evidencing a
majority of the Outstanding Amount of the Notes, or, in the case of any Servicer
Default which does not adversely affect the Indenture Trustee or the
Noteholders, the Holders of Certificates evidencing a majority of the
Certificate Balance, in each case excluding for purposes of such calculation and
action all Securities held or beneficially owned by NMAC, NARC II or any of
their Affiliates (unless all of the Notes or the Certificates, as the case may
be, are held by NMAC, NARC II and their Affiliates), may, on behalf of all the
Noteholders and the Certificateholders, waive in writing any default by the
Servicer in the performance of its obligations hereunder and its consequences,
except a default in making any required deposits to or payments from the
Collection Account in accordance with this Agreement. Upon any such waiver of a
past default, such default shall cease to exist, and any Servicer Default
arising therefrom shall be deemed to have been remedied for every purpose of
this Agreement. No such waiver shall extend to any subsequent or other default
or impair any right consequent thereto.


                                       60
<PAGE>
                                   ARTICLE IX

                       Termination; Release of Receivables

         SECTION 9.01 Optional Purchase of All Receivables.

                  (a) On each Distribution Date following the last day of a
         Collection Period as of which the Pool Balance shall be less than or
         equal to the Optional Purchase Percentage multiplied by the Original
         Pool Balance, the Servicer or any successor to the Servicer shall have
         the option to purchase the corpus of the Owner Trust Estate (whether or
         not such assets then comprise all or a portion of the Trust Estate) for
         an amount equal to the Optional Purchase Price. To exercise such
         option, the Servicer or any successor to the Servicer shall notify the
         Owner Trustee and the Indenture Trustee of its intention to do so in
         writing, no later than the tenth day of the month preceding the month
         in which the Distribution Date as of which such purchase is to be
         effected and shall, on or before the Distribution Date on which such
         purchase is to occur, deposit pursuant to Section 5.05 in the
         Collection Account an amount equal to the Optional Purchase Price, and
         shall succeed to all interests in and to the Trust Estate and the Owner
         Trust Estate; provided, however, that the Servicer shall not effect any
         such purchase so long as the rating of NMAC by Moody's, or if NMAC
         shall then be unrated by Moody's, then the rating of Nissan Capital of
         America, Inc., is less then "Ba1" by Moody's, unless the Owner Trustee
         and the Indenture Trustee shall have received an Opinion of Counsel to
         the effect that such purchase shall not constitute a fraudulent
         conveyance, subject to such assumptions as to factual matters as may be
         contained therein. Amounts so deposited will be paid and distributed as
         set forth in Section 5.06 of this Agreement. Upon such deposit of the
         amount necessary to purchase the corpus of the Owner Trust Estate, the
         Servicer shall for all purposes of this Agreement be deemed to have
         released all claims for reimbursement of Outstanding Advances made in
         respect of the Receivables.

                  (b) Notice of any such purchase of the Owner Trust Estate
         shall be given by the Owner Trustee and the Indenture Trustee to each
         Securityholder as soon as practicable after their receipt of notice
         thereof from the Servicer.

                  (c) Following the satisfaction and discharge of the Indenture
         and the payment in full of the principal of and interest on the Notes,
         the Certificateholders will succeed to the rights of the Noteholders
         hereunder other than under Section 5.06 and the Issuer will succeed to
         the rights of the Indenture Trustee provided for in this Agreement.

         SECTION 9.02 Release of Receivables.


                  (a) Upon repurchase of any Receivable by the Seller pursuant
         to Section 3.02 or by the Servicer pursuant to Section 4.06 or Section
         9.01, the Issuer and the Indenture Trustee on behalf of the
         Noteholders, shall, without further action, be deemed to transfer,
         assign, set-over and otherwise convey to the Seller or the Servicer, as
         the case may be, all right, title and interest of the Issuer in, to and
         under such repurchased Receivable, all monies due or to become due with
         respect thereto and all proceeds thereof and the other property
         conveyed to the Issuer hereunder pursuant to Section 2.01 with respect
         to such

                                       61
<PAGE>
         Receivable, and all security and any documents relating thereto, such
         assignment being an assignment outright and not for security; and the
         Seller or the Servicer, as applicable, shall thereupon own each such
         Receivable, and all such related security and documents, free of any
         further obligation to the Issuer, the Owner Trustee, the
         Certificateholders, the Indenture Trustee or the Noteholders with
         respect thereto.

                  (b) The Issuer and Indenture Trustee shall execute such
         documents and instruments of transfer and assignment and take such
         other actions as shall be reasonably requested by the Seller or the
         Servicer, as the case may be, to effect the conveyance of such
         Receivable pursuant to Sections 3.02, 4.06 and 9.02.

         If in any enforcement suit or legal proceeding it is held that the
Seller or the Servicer may not enforce a repurchased Receivable on the ground
that it is not a real party in interest or a holder entitled to enforce the
Receivable, the Issuer, and the Indenture Trustee on behalf of the Noteholders,
shall, at the written direction and expense of the Seller or Servicer, as the
case may be, take such reasonable steps as the Seller or the Servicer deems
necessary to enforce the Receivable, including bringing suit in the name or
names of the Issuer, the Certificateholders or the Noteholders.

         SECTION 9.03 Termination.

                  (a) The respective obligations of the Seller, the Servicer,
         NMAC (so long as NMAC has rights or obligations hereunder), the Owner
         Trustee, and the Indenture Trustee, as the case may be, pursuant to
         this Agreement shall terminate upon the earliest of (i) the maturity or
         other liquidation of the last Receivable and the final disposition of
         all amounts received upon liquidation of any remaining Receivables, or
         (ii) the election by the Servicer to purchase the corpus of the Trust
         as described in Section 9.01 and the payment or distribution to
         Securityholders of all amounts required to be paid to them under the
         Indenture or the Trust Agreement, as the case may be.

                  (b) Notice of any such termination under this Section 9.03
         shall be given by the Indenture Trustee or the Owner Trustee to each
         Securityholder of record as specified in the Indenture or the Trust
         Agreement, as appropriate.

                                    ARTICLE X

                                  Miscellaneous

         SECTION 10.01 Amendment.

                  (a) This Agreement may be amended by the Seller, the Servicer
         and the Issuer, with the consent of the Indenture Trustee, but without
         the consent of any of the Noteholders or the Certificateholders,

                           (1) to cure any ambiguity, correct or supplement any
                  provision herein that may be inconsistent with any other
                  provision herein, or make any other provisions with respect to
                  matters or questions arising hereunder that are not
                  inconsistent with the provisions herein; provided that (i) the
                  amendment will not

                                       62
<PAGE>
                  materially and adversely affect the interest of any Noteholder
                  or Certificateholder and (ii) the Servicer shall have
                  delivered an Officer's Certificate to the Indenture Trustee
                  and the Owner Trustee stating that such amendment will not
                  materially and adversely affect the interest of any Noteholder
                  or Certificateholder; and

                           (2) to change the formula for determining the
                  required amount for the Specified Reserve Account Balance upon
                  (i) confirmation from each Rating Agency that such amendment
                  will not result in the qualification, reduction or withdrawal
                  of any rating it currently assigns to any Class of Notes, and
                  (ii) delivery by the Servicer to the Indenture Trustee and the
                  Owner Trustee of an Officer's Certificate stating that such
                  amendment will not materially and adversely affect the
                  interest of any Securityholder.

         An amendment will be deemed not to materially and adversely affect the
interests of any Noteholder or Certificateholder of any Class if (x) the
amendment does not adversely affect the Trust's status as a partnership (or, for
any period during which there is not more than one beneficial owner of a
Certificate, the Trust's status as an entity that is disregarded as an entity
separate from the Certificateholder) for federal income tax purposes, (y) each
Rating Agency confirms that that amendment will not result in a reduction or
withdrawal of its rating on the Notes of that Class, and (z) the Servicer has
delivered the Officer's Certificate described in this Section 10.01(a).

                  (b) This Agreement may also be amended from time to time by
         the Seller, the Servicer and the Issuer, with the consent of the
         Indenture Trustee and the consent of:

                           (1) the Holders of Notes evidencing a majority of the
                  Outstanding Amount of the Notes; or

                           (2) in the case of any amendment that does not
                  adversely affect the Indenture Trustee or the Noteholders, the
                  Holders of the Certificates evidencing a majority of the
                  outstanding Certificate Balance (but excluding for purposes of
                  calculation and action all Certificates held by the Seller,
                  the Servicer or any of their Affiliates, unless all of the
                  Certificates are held by the Seller, the Servicer or any of
                  their Affiliates);

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 those Noteholders or Certificateholders; provided, however,
that no amendment shall:

                           (1) increase or reduce in any manner the amount of,
                  or accelerate or delay the timing of, collections of payments
                  on the Receivables or distributions that are required to be
                  made for the benefit of those Noteholders or
                  Certificateholders or change the Interest Rate or the
                  Specified Reserve Account Balance (except as described above
                  under clause (2) of subsection (a) above) without the consent
                  of each "adversely affected" Noteholder or Certificateholder;
                  or


                                       63
<PAGE>
                           (2) reduce the aforesaid percentage of the
                  Outstanding Amount of the Notes or Certificate Balance of the
                  Certificates which is required to consent to any amendment,
                  without the consent of the Holders of all the then outstanding
                  Notes or Certificates.

          An amendment referred to in clause (x) above will be deemed not to
"adversely affect" a Noteholder of any Class only if each Rating Agency confirms
that that amendment will not result in a reduction or withdrawal of its rating
on the Notes of that Class. In connection with any amendment referred to in
clause (x) above, the Servicer shall deliver an Officer's Certificate to the
Indenture Trustee and the Owner Trustee stating that those Noteholders and
Certificateholders whose consents were not obtained were not adversely affected
by such amendment.

          Promptly after the execution of any such amendment or consent, the
Owner Trustee shall furnish written notification of the substance of such
amendment or consent to each Certificateholder, the Indenture Trustee and each
of the Rating Agencies.

          It shall not be necessary for the consent of the Certificateholders or
Noteholders pursuant to this Section 10.01 to approve the particular form of any
proposed amendment or consent, but it shall be sufficient if such consent shall
approve the substance thereof.

          Prior to the execution of any amendment to this Agreement, the Owner
Trustee and the Indenture Trustee shall be entitled to receive and rely upon an
Opinion of Counsel stating that the execution of such amendment is authorized or
permitted by this Agreement and the Opinion of Counsel referred to in Section
10.02(h)(A). The Owner Trustee and the Indenture Trustee may, but shall not be
obligated to, enter into any such amendment which affects the Owner Trustee's or
the Indenture Trustee's, as applicable, own rights, duties or immunities under
this Agreement or otherwise.

         SECTION 10.02 Protection of Title to Trust.

                  (a) The Seller shall execute and file such financing
         statements and cause to be executed and filed such continuation
         statements, all in such manner and in such places as may be required by
         law fully to preserve, maintain and protect the interest of the Issuer
         and of the Indenture Trustee in the Receivables and in the proceeds
         thereof. The Seller shall deliver (or cause to be delivered) to the
         Owner Trustee and the Indenture Trustee file-stamped copies of, or
         filing receipts for, any document filed as provided above, as soon as
         available following such filing.

                  (b) The Seller and the Servicer shall notify the Owner Trustee
         and the Indenture Trustee within 30 days after any change of its name,
         identity or corporate structure in any manner that would, could or
         might make any financing statement or continuation statement filed in
         accordance with paragraph (a) above seriously misleading within the
         meaning of Section 9-507(c) of the UCC, and shall promptly file
         appropriate amendments to all previously filed financing statements or
         continuation statements.

                  (c) Each of the Seller and the Servicer shall notify the Owner
         Trustee and the Indenture Trustee of any relocation of its principal
         executive office or state of

                                       64
<PAGE>
         incorporation within 30 days after such relocation, if, 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 shall
         promptly file any such amendment or new financing statement. The
         Servicer shall at all times maintain each office from which it shall
         service Receivables, and its principal executive office, within the
         United States of America.

                  (d) The Servicer shall maintain accounts and records as to
         each Receivable accurately and in sufficient detail to permit (i) the
         reader thereof to know at any time the status of such Receivable,
         including payments and recoveries made and payments owing (and the
         nature of each), and (ii) reconciliation between payments or recoveries
         on (or with respect to) each Receivable and the amounts from time to
         time deposited in the Collection Account in respect of such Receivable.

                  (e) The Servicer shall maintain its computer systems so that,
         from and after the time of sale under this Agreement of the Receivables
         to the Trust, the Servicer's master computer records that refer to any
         Receivable shall indicate clearly the interest of the Issuer and the
         Indenture Trustee in such Receivable and that such Receivable is owned
         by the Issuer and has been pledged to the Indenture Trustee. Indication
         of these respective interests in a Receivable shall be deleted from or
         modified on the Servicer's computer systems when, and only when, the
         related Receivable shall have become a Liquidated Receivable or been
         repurchased.

                  (f) If at any time the Seller or the Servicer shall propose to
         sell, grant a security interest in, or otherwise transfer any interest
         in automotive receivables to, any prospective purchaser, lender or
         other transferee, the Servicer shall give to such prospective
         purchaser, lender or other transferee computer tapes, records or
         printouts that, if they shall refer in any manner whatsoever to any
         Receivable, shall indicate clearly that such Receivable has been sold
         and is owned by the Issuer and has been pledged to the Indenture
         Trustee.

                  (g) Upon receipt of a written request from the Owner Trustee
         or the Indenture Trustee, which request shall be made no more
         frequently than annually, the Servicer shall furnish to the Owner
         Trustee or the Indenture Trustee, as the case may be, within 20
         Business Days after receipt of such request, a list of all Receivables
         (by contract number and name of Obligor) then held as part of the
         Trust, together with a reconciliation of the list of Receivables
         attached hereto as Schedule A and to each of the Servicer's
         Certificates furnished before such request indicating removal of
         Receivables from the Trust. The Servicer shall permit the Indenture
         Trustee and its agents at any time during normal business hours upon
         reasonable prior notice to inspect, audit and make copies of and
         abstracts from the Servicer's records regarding any Receivable.

                  (h) The Servicer shall deliver to the Owner Trustee and the
         Indenture Trustee:

                                   (A) upon the execution and delivery of this
                  Agreement and of each amendment hereto, an Opinion of Counsel,
                  based on customary assumptions and qualifications, stating
                  that, in the opinion of such counsel, either (A) all

                                       65
<PAGE>
                  financing statements and continuation statements have been
                  executed and filed that are necessary to perfect the interest
                  of the Trust and the Indenture Trustee in the Receivables, and
                  reciting the details of such filings or referring to prior
                  Opinions of Counsel in which such details are given, or (B) no
                  such action shall be necessary to preserve and protect such
                  interest; and

                                   (B) if requested by the Indenture Trustee or
                  the Owner Trustee, not more frequently than annually, an
                  Opinion of Counsel, dated as of a date during such 90-day
                  period, either (A) stating that, in the opinion of such
                  counsel, based on customary assumptions and qualifications,
                  all financing statements and continuation statements have been
                  executed and filed that are necessary to perfect the interest
                  of the Trust and the Indenture Trustee in the Receivables, and
                  reciting the details of such filings or referring to prior
                  Opinions of Counsel in which such details are given, or (B) no
                  such action shall be necessary to preserve and protect such
                  interest.

                  (i) Each Opinion of Counsel referred to in clause (h)(A) or
         (h)(B) above shall specify any action necessary (as of the date of such
         Opinion of Counsel) to be taken in the following year to preserve and
         protect such interest.

         SECTION 10.03 Notices. All demands, notices, communications and
instructions upon or to the Seller, the Servicer, the Owner Trustee, the
Indenture Trustee or the Rating Agencies under this Agreement shall be in
writing, personally delivered or mailed by certified mail, return receipt
requested, and shall be deemed to have been duly given upon receipt (a) in the
case of the Seller, to Nissan Auto Receivables Corporation II, 990 West 190th
Street, Torrance, California 90502, Attention of Secretary, (b) in the case of
the Servicer, to Nissan Motor Acceptance Corporation, 990 West 190th Street,
Torrance, California 90502, Attention of Secretary, (c) in the case of the
Issuer or the Owner Trustee, to Nissan Auto Receivables 2002-B Owner Trust, c/o
Wilmington Trust Company, Rodney Square North, 1100 North Market Street,
Wilmington, Delaware 19890, Attention: Nissan Auto Receivables 2002-B Owner
Trust, (d) in the case of the Indenture Trustee, at the Corporate Trust Office,
(e) in the case of Moody's, to Moody's Investors Service, Inc., ABS Monitoring
Department, 99 Church Street, New York, New York 10007, and (f) in the case of
Standard & Poor's, to Standard & Poor's Rating Services, a division of The
McGraw-Hill Companies, Inc., 55 Water Street, New York, New York 10041-0003,
Attention: Asset Backed Surveillance Department; or, as to each of the
foregoing, at such other address as shall be designated by written notice to the
other parties.

         SECTION 10.04 Assignment by the Seller or the Servicer. Notwithstanding
anything to the contrary contained herein, except as provided in Sections 6.04
and 7.03 of this Agreement and as provided in the provisions of this Agreement
concerning the resignation or termination of the Servicer, this Agreement may
not be assigned by the Seller or the Servicer without the prior written consent
of the Indenture Trustee, the Owner Trustee, the Holders of Notes evidencing not
less than 66 2/3% of the Outstanding Amount and the Holders of Certificates
evidencing not less than 66 2/3% of the Certificate Balance.

         SECTION 10.05 Limitations on Rights of Others. The provisions of this
Agreement are solely for the benefit of the Seller, the Servicer, the Issuer,
the Owner Trustee, the

                                       66
<PAGE>
Certificateholders, the Indenture Trustee and the Noteholders, and nothing in
this Agreement, whether express or implied, shall be construed to give to any
other Person any legal or equitable right, remedy or claim in the Owner Trust
Estate or under or in respect of this Agreement or any covenants, conditions or
provisions contained herein.

         SECTION 10.06 Severability. 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 10.07 Separate Counterparts. This Agreement may be executed by
the parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

         SECTION 10.08 Headings. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION 10.09 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 10.10 Assignment by Issuer. The Seller hereby acknowledges and
consents to any mortgage, pledge, assignment and grant of a security interest by
the Issuer to the Indenture Trustee pursuant to the Indenture for the benefit of
the Noteholders of all right, title and interest of the Issuer in, to and under
the Receivables and the related property acquired hereunder and/or the
assignment of any or all of the Issuer's rights and obligations hereunder to the
Indenture Trustee.

         SECTION 10.11 Nonpetition Covenants.

                  (a) Notwithstanding any prior termination of this Agreement,
         the Servicer and the Seller shall not, prior to the date which is one
         year and one day after the termination of this Agreement with respect
         to the Issuer, acquiesce, petition or otherwise invoke or cause the
         Issuer to invoke the process of any court or government authority for
         the purpose of commencing or sustaining a case against the Issuer under
         any federal or state bankruptcy, insolvency or similar law, or
         appointing a receiver, liquidator, assignee, trustee, custodian,
         sequestrator or other similar official of the Issuer or any substantial
         part of its property, or ordering the winding up or liquidation of the
         affairs of the Issuer.

                  (b) Notwithstanding any prior termination of this Agreement,
         each of the Servicer and the Owner Trustee (not in its individual
         capacity but solely as Owner Trustee), prior to the date which is one
         year and one day after the Notes are paid in full, covenants and agrees
         that it will not at any time file, join in any filing of, or cooperate
         with or encourage others to file any bankruptcy, reorganization
         arrangement, insolvency

                                       67
<PAGE>
         or liquidation proceeding or other proceedings against the Seller under
         any federal or state bankruptcy, insolvency or similar law, appointing
         a receiver, liquidator, assignee, trustee, custodian, sequestrator or
         other similar official of the Seller or any substantial part of its
         property, or ordering the winding up or liquidation of the affairs of
         the Seller.

         SECTION 10.12 Limitation of Liability of Owner Trustee and Indenture
Trustee. Notwithstanding anything contained herein to the contrary, this
Agreement has been countersigned by Wilmington Trust Company, not in its
individual capacity, but solely in its capacity as Owner Trustee of the Issuer,
and by Wells Fargo Bank Minnesota, National Association, not in its individual
capacity, but solely in its capacity as Indenture Trustee under the Indenture.
In no event shall Wilmington Trust Company or Wells Fargo Bank Minnesota,
National Association have any liability for the representations, warranties,
covenants, agreements or other obligations of the Issuer hereunder or in any of
the certificates, notices or agreements delivered by the Seller or the Servicer,
or prepared by the Seller or the Servicer for delivery by the Owner Trustee on
behalf of the Issuer, pursuant hereto, as to all of which recourse shall be had
solely to the assets of the Issuer. For all purposes of this Agreement, in the
performance of its duties or obligations hereunder or in the performance of any
duties or obligations of the Issuer hereunder, the Owner Trustee shall be
subject to, and entitled to the benefits of, the terms and provisions of
Articles VI, VII and VIII of the Trust Agreement.

         SECTION 10.13 Waivers. No failure or delay on the part of the Issuer in
exercising any power, right or remedy under this Agreement or the Assignment
shall operate as a waiver hereof or thereof, nor shall any single or partial
exercise of any such power, right or remedy preclude any other or further
exercise hereof or thereof or the exercise of any such power, right or remedy
preclude any other or further exercise hereof or thereof or the exercise of any
other power, right or remedy. Notwithstanding anything to the contrary, the
Issuer shall not waive any breach of representations and warranties as set forth
in Sections 3.01(e), (l), (n), (o), (aa) or (ee) without the written consent of
at least a majority of the Outstanding Amount of the Notes, voting as a single
class (excluding for such purposes the outstanding principal amount of any Notes
held of record or beneficially owned by NMAC, NARC II or any of their
Affiliates, unless at such time all of the Notes are held of record or
beneficially owned by NMAC, NARC II or any of their Affiliates.


                                       68
<PAGE>
                  IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be duly executed by their respective officers as of the day and
year first above written.

                                NISSAN AUTO RECEIVABLES 2002-B OWNER TRUST

                                By: WILMINGTON TRUST COMPANY,
                                not in its individual capacity but solely as
                                Owner Trustee on behalf of the Trust


                                By:            /s/ Daniel M. Reser
                                   -------------------------------------------
                                     Name: Daniel M. Reser
                                     Title:   Authorized Signer


                                NISSAN AUTO RECEIVABLES CORPORATION II,
                                as Seller


                                By:       /s/ Joji Tagawa
                                   -------------------------------------------
                                      Name: Joji Tagawa
                                      Title:   Treasurer


                                NISSAN MOTOR ACCEPTANCE CORPORATION,
                                individually and as Servicer


                                By:       /s/ Katsumi Ishii
                                   -------------------------------------------
                                     Name: Katsumi Ishii
                                     Title:   President


ACKNOWLEDGED AND ACCEPTED AS OF
THE DAY AND YEAR FIRST ABOVE WRITTEN:

WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION,
not in its individual capacity but solely as Indenture Trustee


By:     /s/ Cheryl Zimmerman
   ------------------------------------
     Name: Cheryl Zimmerman
     Title:   Corporate Trust Officer


                                       S-1
<PAGE>
                                   SCHEDULE A

                             SCHEDULE OF RECEIVABLES





                          TO BE DELIVERED UPON REQUEST.

                                      A-1
<PAGE>
                                SCHEDULE B

                        LOCATION OF THE RECEIVABLE FILES


1.       Nissan Motor Acceptance Corporation, including its Infiniti Financial
         Services Division, 2901 Kinwest Parkway, Irving, Texas, 75063

2.       Iron Mountain, 1235 N. Union Bower, Irving, Texas 75061

3.       Nissan North America, Inc., Denver Data Center, 106 Inverness Circle,
         East Englewood, Colorado 80112-5312

4.       Arcus, 15505 East Hinsdale Circle, Englewood, Colorado 80112
<PAGE>
                                    EXHIBIT A

                       FORM OF YIELD SUPPLEMENT AGREEMENT



                            PLEASE SEE DOCUMENT #21.