Document:

<PAGE>

                                  EXHIBIT 10.1

CONTACT: CUSTOMER SERVICES -- CTSLINK
         WELLS FARGO BANK MINNESOTA, N.A.
         SECURITIES ADMINISTRATION SERVICES
         7485 NEW HORIZON WAY
         FREDERICK, MD  21703
         WWW.CTSLINK.COM
         TELEPHONE:      (301) 815-6600
         FAX:            (301) 315-6660

                                SMT SERIES 2003-3
                          RECORD DATE: JANUARY 30, 2004
                      DISTRIBUTION DATE: FEBRUARY 20, 2004

                     CERTIFICATEHOLDER DISTRIBUTION SUMMARY

<TABLE>
<CAPTION>
                           Certificate                         Beginning
                              Class       Certificate Pass-    Certificate        Interest
Class          CUSIP       Description      Through Rate         Balance        Distribution
--------------------------------------------------------------------------------------------
<S>          <C>           <C>            <C>                 <C>              <C>
 A-1         81743PAT3         SEN             1.43000%       352,637,266.17     420,226.08
 A-2         81743PAU0         SEN             1.57000%       139,434,908.61     182,427.34
X-1A         81743PAV8          IO             0.95251%                 0.00      76,857.68
X-1B         81743PAW6          IO             1.21929%                 0.00     259,922.09
 X-2         81743PAX4          IO             1.06807%                 0.00     124,105.19
 X-B         81743PAY2          IO             0.84361%                 0.00       6,379.78
 A-R         81743PBA3          R              2.42054%                 0.00           0.00
 B-1         81743PBB1         SUB             1.75000%         9,075,000.00      13,234.37
 B-2         81743PBC9         SUB             2.59361%         4,675,000.00      10,104.26
 B-3         81743PBD7         SUB             2.59361%         2,475,000.00       5,349.31
 B-4         81743PBE5         SUB             2.59361%         1,650,000.00       3,566.21
 B-5         81743PBF2         SUB             2.59361%           825,000.00       1,783.10
 B-6         81743PBG0         SUB             2.59361%         1,925,608.17       4,161.89
-------------------------------------------------------------------------------------------
Totals                                                        512,697,782.95   1,108,117.30
-------------------------------------------------------------------------------------------

<CAPTION>

                             Principal        Current       Ending Certificate          Total          Cumulative
Class          CUSIP       Distribution    Realized Loss         Balance             Distribution     Realized Loss
-------------------------------------------------------------------------------------------------------------------
<S>          <C>           <C>             <C>              <C>                      <C>              <C>
 A-1         81743PAT3     2,037,221.21        0.00            350,600,044.96        2,457,447.29          0.00
 A-2         81743PAU0       543,338.13        0.00            138,891,570.48          725,765.47          0.00
X-1A         81743PAV8             0.00        0.00                      0.00           76,857.68          0.00
X-1B         81743PAW6             0.00        0.00                      0.00          259,922.09          0.00
 X-2         81743PAX4             0.00        0.00                      0.00          124,105.19          0.00
 X-B         81743PAY2             0.00        0.00                      0.00            6,379.78          0.00
 A-R         81743PBA3             0.00        0.00                      0.00                0.00          0.00
 B-1         81743PBB1             0.00        0.00              9,075,000.00           13,234.37          0.00
 B-2         81743PBC9             0.00        0.00              4,675,000.00           10,104.26          0.00
 B-3         81743PBD7             0.00        0.00              2,475,000.00            5,349.31          0.00
 B-4         81743PBE5             0.00        0.00              1,650,000.00            3,566.21          0.00
 B-5         81743PBF2             0.00        0.00                825,000.00            1,783.10          0.00
 B-6         81743PBG0             0.00        0.00              1,925,608.17            4,161.89          0.00
---------------------------------------------------------------------------------------------------------------
Totals                     2,580,559.34        0.00            510,117,223.61        3,688,676.64          0.00
---------------------------------------------------------------------------------------------------------------
</TABLE>

All distributions required by the Pooling and Servicing Agreement have been
calculated by the Certificate Administrator on behalf of the Trustee.

<PAGE>

                        PRINCIPAL DISTRIBUTION STATEMENT

<TABLE>
<CAPTION>
                            Beginning        Scheduled    Unscheduled
        Original Face       Certificate       Principal     Principal               Realized
Class       Amount            Balance       Distribution  Distribution   Accretion  Loss (1)
--------------------------------------------------------------------------------------------
<S>     <C>                <C>              <C>           <C>            <C>        <C>
 A-1    379,455,000.00     352,637,266.17       0.00       2,037,221.21     0.00      0.00
 A-2    149,922,000.00     139,434,908.61       0.00         543,338.13     0.00      0.00
X-1A              0.00               0.00       0.00               0.00     0.00      0.00
X-1B              0.00               0.00       0.00               0.00     0.00      0.00
 X-2              0.00               0.00       0.00               0.00     0.00      0.00
 X-B              0.00               0.00       0.00               0.00     0.00      0.00
 A-R            100.00               0.00       0.00               0.00     0.00      0.00
 B-1      9,075,000.00       9,075,000.00       0.00               0.00     0.00      0.00
 B-2      4,675,000.00       4,675,000.00       0.00               0.00     0.00      0.00
 B-3      2,475,000.00       2,475,000.00       0.00               0.00     0.00      0.00
 B-4      1,650,000.00       1,650,000.00       0.00               0.00     0.00      0.00
 B-5        825,000.00         825,000.00       0.00               0.00     0.00      0.00
 B-6      1,925,608.17       1,925,608.17       0.00               0.00     0.00      0.00
        --------------     --------------       ----       ------------     ----      ----
Totals  550,002,708.17     512,697,782.95       0.00       2,580,559.34     0.00      0.00
        --------------     --------------       ----       ------------     ----      ----

<CAPTION>
        Total Principal  Ending Certificate   Ending Certificate  Total Principal
Class       Reduction          Balance            Percentage        Distribution
---------------------------------------------------------------------------------
<S>     <C>              <C>                  <C>                 <C>
 A-1     2,037,221.21      350,600,044.96        0.92395685       2,037,221.21
 A-2       543,338.13      138,891,570.48        0.92642554         543,338.13
X-1A             0.00                0.00        0.00000000               0.00
X-1B             0.00                0.00        0.00000000               0.00
 X-2             0.00                0.00        0.00000000               0.00
 X-B             0.00                0.00        0.00000000               0.00
 A-R             0.00                0.00        0.00000000               0.00
 B-1             0.00        9,075,000.00        1.00000000               0.00
 B-2             0.00        4,675,000.00        1.00000000               0.00
 B-3             0.00        2,475,000.00        1.00000000               0.00
 B-4             0.00        1,650,000.00        1.00000000               0.00
 B-5             0.00          825,000.00        1.00000000               0.00
 B-6             0.00        1,925,608.17        1.00000000               0.00
         ------------      --------------        ----------       ------------
Totals   2,580,559.34      510,117,223.61        0.92748129       2,580,559.34
         ------------      --------------        ----------       ------------
</TABLE>

(1) Amount does not include excess special hazard, bankruptcy, or fraud losses
unless otherwise disclosed. Please refer to the prospectus supplement for a full
description.

                    PRINCIPAL DISTRIBUTION FACTORS STATEMENT

<TABLE>
<CAPTION>
                           Beginning       Scheduled    Unscheduled
        Original Face      Certificate      Principal     Principal                Realized
Class       Amount           Balance      Distribution  Distribution   Accretion   Loss (3)
--------------------------------------------------------------------------------------------
<S>     <C>               <C>             <C>           <C>            <C>        <C>
 A-1    379,455,000.00     929.32565435   0.00000000     5.36880845   0.00000000  0.00000000
 A-2    149,922,000.00     930.04968324   0.00000000     3.62413875   0.00000000  0.00000000
X-1A              0.00       0.00000000   0.00000000     0.00000000   0.00000000  0.00000000
X-1B              0.00       0.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 X-2              0.00       0.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 X-B              0.00       0.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 A-R            100.00       0.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 B-1      9,075,000.00    1000.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 B-2      4,675,000.00    1000.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 B-3      2,475,000.00    1000.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 B-4      1,650,000.00    1000.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 B-5        825,000.00    1000.00000000   0.00000000     0.00000000   0.00000000  0.00000000
 B-6      1,925,608.17    1000.00000000   0.00000000     0.00000000   0.00000000  0.00000000

<CAPTION>
        Total Principal  Ending Certificate  Ending Certificate  Total Principal
Class      Reduction          Balance            Percentage        Distribution
-------------------------------------------------------------------------------
<S>     <C>              <C>                 <C>                 <C>
 A-1      5.36880845        923.95684590         0.92395685        5.36880845
 A-2      3.62413875        926.42554448         0.92642554        3.62413875
X-1A      0.00000000          0.00000000         0.00000000        0.00000000
X-1B      0.00000000          0.00000000         0.00000000        0.00000000
 X-2      0.00000000          0.00000000         0.00000000        0.00000000
 X-B      0.00000000          0.00000000         0.00000000        0.00000000
 A-R      0.00000000          0.00000000         0.00000000        0.00000000
 B-1      0.00000000       1000.00000000         1.00000000        0.00000000
 B-2      0.00000000       1000.00000000         1.00000000        0.00000000
 B-3      0.00000000       1000.00000000         1.00000000        0.00000000
 B-4      0.00000000       1000.00000000         1.00000000        0.00000000
 B-5      0.00000000       1000.00000000         1.00000000        0.00000000
 B-6      0.00000000       1000.00000000         1.00000000        0.00000000
</TABLE>

(3) Amount does not include excess special hazard, bankruptcy, or fraud losses
unless otherwise disclosed. Please refer to the prospectus supplement for a full
description.

<PAGE>

                         INTEREST DISTRIBUTION STATEMENT

<TABLE>
<CAPTION>

                                              Beginning                  Payment of
                                            Certificate/     Current       Unpaid     Current
         Original Face        Current         Notional       Accrued      Interest    Interest
Class        Amount      Certificate Rate     Balance       Interest     Shortfall   Shortfall
----------------------------------------------------------------------------------------------
<S>      <C>             <C>               <C>             <C>           <C>         <C>
 A-1     379,455,000.00     1.43000%       352,637,266.17    420,226.08     0.00       0.00
 A-2     149,922,000.00     1.57000%       139,434,908.61    182,427.34     0.00       0.00
X-1A               0.00     0.95251%        96,827,908.54     76,857.68     0.00       0.00
X-1B               0.00     1.21929%       255,809,357.63    259,922.09     0.00       0.00
 X-2               0.00     1.06807%       139,434,908.61    124,105.19     0.00       0.00
 X-B               0.00     0.84361%         9,075,000.00      6,379.78     0.00       0.00
 A-R             100.00     2.42054%                 0.00          0.00     0.00       0.00
 B-1       9,075,000.00     1.75000%         9,075,000.00     13,234.38     0.00       0.00
 B-2       4,675,000.00     2.59361%         4,675,000.00     10,104.26     0.00       0.00
 B-3       2,475,000.00     2.59361%         2,475,000.00      5,349.31     0.00       0.00
 B-4       1,650,000.00     2.59361%         1,650,000.00      3,566.21     0.00       0.00
 B-5         825,000.00     2.59361%           825,000.00      1,783.10     0.00       0.00
 B-6       1,925,608.17     2.59361%         1,925,608.17      4,161.89     0.00       0.00
----------------------------------------------------------------------------------------------
 Totals  550,002,708.17                                    1,108,117.31     0.00       0.00
----------------------------------------------------------------------------------------------

<CAPTION>
           Non-
         Supported                             Remaining       Ending
         Interest                               Unpaid      Certificate/
         Shortfall  Realized  Total Interest   Interest      Notational
Class               Loss (4)   Distribution    Shortfall      Balance
------------------------------------------------------------------------
<S>      <C>        <C>       <C>              <C>      <C>
 A-1       0.00       0.00      420,226.08       0.00     350,600,044.96
 A-2       0.00       0.00      182,427.34       0.00     138,891,570.48
X-1A       0.00       0.00       76,857.68       0.00      96,500,415.41
X-1B       0.00       0.00      259,922.09       0.00     254,099,629.55
 X-2       0.00       0.00      124,105.19       0.00     138,891,570.48
 X-B       0.00       0.00        6,379.78       0.00       9,075,000.00
 A-R       0.00       0.00            0.00       0.00               0.00
 B-1       0.00       0.00       13,234.37       0.00       9,075,000.00
 B-2       0.00       0.00       10,104.26       0.00       4,675,000.00
 B-3       0.00       0.00        5,349.31       0.00       2,475,000.00
 B-4       0.00       0.00        3,566.21       0.00       1,650,000.00
 B-5       0.00       0.00        1,783.10       0.00         825,000.00
 B-6       0.00       0.00        4,161.89       0.00       1,925,608.17
------------------------------------------------------------------------
 Totals    0.00       0.00    1,108,117.30       0.00
------------------------------------------------------------------------
</TABLE>

(4) Amount does not include excess special hazard, bankruptcy, or fraud losses
unless otherwise disclosed. Please refer to the prospectus supplement for a full
description.

                     INTEREST DISTRIBUTION FACTORS STATEMENT
<TABLE>
<CAPTION>

                                                                          Payment of
                             Current      Beginning                         Unpaid
Class    Original Face    Certificate    Certificate/    Current Accrued   Interest
 (5)        Amount          Rate       Notional Balance      Interest     Shortfall
------------------------------------------------------------------------------------
<S>      <C>              <C>          <C>               <C>              <C>
 A-1     379,455,000.00    1.43000%      929.32565435      1.10744642     0.00000000
 A-2     149,922,000.00    1.57000%      930.04968324      1.21681501     0.00000000
X-1A               0.00    0.95251%      960.29313272      0.76223791     0.00000000
X-1B               0.00    1.21929%      918.11876694      0.93287967     0.00000000
 X-2               0.00    1.06807%      930.04968324      0.82779839     0.00000000
 X-B               0.00    0.84361%     1000.00000000      0.70300606     0.00000000
 A-R             100.00    2.42054%        0.00000000      0.00000000     0.00000000
 B-1       9,075,000.00    1.75000%     1000.00000000      1.45833388     0.00000000
 B-2       4,675,000.00    2.59361%     1000.00000000      2.16133904     0.00000000
 B-3       2,475,000.00    2.59361%     1000.00000000      2.16133737     0.00000000
 B-4       1,650,000.00    2.59361%     1000.00000000      2.16133939     0.00000000
 B-5         825,000.00    2.59361%     1000.00000000      2.16133333     0.00000000
 B-6       1,925,608.17    2.59361%     1000.00000000      2.16133794     0.00000000

<CAPTION>
                       Non-
                     Supported                               Remaining     Ending
          Current     Interest                                Unpaid     Certificate/
Class    Interest    Shortfall    Realized   Total Interest  Interest     Notational
 (5)     Shortfall                Loss (6)    Distribution   Shortfall      Balance
---------------------------------------------------------------------------------------
<S>      <C>         <C>         <C>         <C>             <C>         <C>
 A-1     0.00000000  0.00000000  0.00000000     1.10744642   0.00000000   923.95684590
 A-2     0.00000000  0.00000000  0.00000000     1.21681501   0.00000000   926.42554448
X-1A     0.00000000  0.00000000  0.00000000     0.76223791   0.00000000   957.04521165
X-1B     0.00000000  0.00000000  0.00000000     0.93287967   0.00000000   911.98242599
 X-2     0.00000000  0.00000000  0.00000000     0.82779839   0.00000000   926.42554448
 X-B     0.00000000  0.00000000  0.00000000     0.70300606   0.00000000  1000.00000000
 A-R     0.00000000  0.00000000  0.00000000     0.00000000   0.00000000     0.00000000
 B-1     0.00000000  0.00000000  0.00000000     1.45833278   0.00000000  1000.00000000
 B-2     0.00000000  0.00000000  0.00000000     2.16133904   0.00000000  1000.00000000
 B-3     0.00000000  0.00000000  0.00000000     2.16133737   0.00000000  1000.00000000
 B-4     0.00000000  0.00000000  0.00000000     2.16133939   0.00000000  1000.00000000
 B-5     0.00000000  0.00000000  0.00000000     2.16133333   0.00000000  1000.00000000
 B-6     0.00000000  0.00000000  0.00000000     2.16133794   0.00000000  1000.00000000
</TABLE>

(5) Per $1 denomination

(6) Amount does not include excess special hazard, bankruptcy, or fraud losses
unless otherwise disclosed. Please refer to the prospectus supplement for a full
description.

<PAGE>

                       CERTIFICATEHOLDER ACCOUNT STATEMENT

                               CERTIFICATE ACCOUNT

<TABLE>
<S>                                                                   <C>
Beginning Balance                                                             0.00

Deposits
         Payments of Interest and Principal                           3,856,381.15
         Liquidations, Insurance Proceeds, Reserve Funds                      0.00
         Proceeds from Repurchased Loans                                      0.00
         Other Amounts (Servicer Advances)                                5,266.76
         Realized Losses (Gains, Subsequent Expenses & Recoveries)            0.00
         Prepayment Penalties                                                 0.00
                                                                      ------------
Total Deposits                                                        3,861,647.91

Withdrawals
         Reimbursement for Servicer Advances                              8,158.18
         Payment of Service Fee                                         164,813.08
         Payment of Interest and Principal                            3,688,676.65
                                                                      ------------
Total Withdrawals (Pool Distribution Amount)                          3,861,647.91

Ending Balance                                                                0.00
                                                                      ============
</TABLE>

                    PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

<TABLE>
<S>                                                                         <C>
Total Prepayment/Curtailment Interest Shortfall                             0.00
Servicing Fee Support                                                       0.00
                                                                            ----

Non-Supported Prepayment Curtailment Interest Shortfall                     0.00
                                                                            ====
</TABLE>

                                 SERVICING FEES

<TABLE>
<S>                                                       <C>
Gross Servicing Fee                                       160,540.60
Master Servicing Fee                                        4,272.48
Supported Prepayment/Curtailment Interest Shortfall             0.00
                                                          ----------

Net Servicing Fee                                         164,813.08
                                                          ==========
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
              Beginning    Current     Current    Ending
Account Type   Balance   Withdrawals  Deposits    Balance
---------------------------------------------------------
<S>           <C>        <C>          <C>        <C>
Reserve Fund  5,000.00      0.00        0.00     5,000.00
Reserve Fund  2,500.00      0.00        0.00     2,500.00
Reserve Fund  2,500.00      0.00        0.00     2,500.00
</TABLE>

             LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT

<TABLE>
<CAPTION>
             DELINQUENT                          BANKRUPTCY                      FORECLOSURE
--------------------------------------------------------------------------------------------------------
             No. of    Principal                  No. of  Principal                 No. of    Principal
             Loans      Balance                   Loans    Balance                  Loans      Balance
<S>        <C>        <C>           <C>        <C>        <C>         <C>          <C>        <C>
0-29 Days      0              0.00  0-29 Days       0           0.00  0-29 Days       0            0.00
30 Days        7      1,457,046.71  30 Days         0           0.00  30 Days         0            0.00
60 Days        2        522,000.00  60 Days         0           0.00  60 Days         0            0.00
90 Days        1        332,848.86  90 Days         0           0.00  90 Days         0            0.00
120 Days       0              0.00  120 Days        0           0.00  120 Days        0            0.00
150 Days       0              0.00  150 Days        0           0.00  150 Days        0            0.00
180+ Days      0              0.00  180+ Days       0           0.00  180+ Days       0            0.00
           -----------------------             --------------------               ---------------------
               10     2,311,895.57                  0           0.00                  0            0.00

             No. of    Principal                  No. of  Principal                 No. of    Principal
             Loans      Balance                   Loans    Balance                  Loans      Balance

0-29 Days  0.000000%   0.000000%    0-29 Days  0.000000%   0.000000%   0-29 Days   0.000000%   0.000000%
30 Days    0.463576%   0.285629%    30 Days    0.000000%   0.000000%   30 Days     0.000000%   0.000000%
60 Days    0.132450%   0.102329%    60 Days    0.000000%   0.000000%   60 Days     0.000000%   0.000000%
90 Days    0.066225%   0.065249%    90 Days    0.000000%   0.000000%   90 Days     0.000000%   0.000000%
120 Days   0.000000%   0.000000%    120 Days   0.000000%   0.000000%   120 Days    0.000000%   0.000000%
150 Days   0.000000%   0.000000%    150 Days   0.000000%   0.000000%   150 Days    0.000000%   0.000000%
180+ Days  0.000000%   0.000000%    180+ Days  0.000000%   0.000000%   180+ Days   0.000000%   0.000000%
           ---------  ------------             ---------   ---------               ---------  ----------
           0.662252%   0.453208%               0.000000%   0.000000%               0.000000%   0.000000%

<CAPTION>
                 REO                          TOTAL
-----------------------------------------------------------------------
             No. of    Principal                 No. of     Principal
             Loans      Balance                  Loans       Balance
<S>         <C>        <C>         <C>          <C>        <C>
0-29 Days      0             0.00  0-29 Days       0               0.00
30 Days        0             0.00  30 Days         7       1,457,046.71
60 Days        0             0.00  60 Days         2         522,000.00
90 Days        0             0.00  90 Days         1         332,848.86
120 Days       0             0.00  120 Days        0               0.00
150 Days       0             0.00  150 Days        0               0.00
180+ Days      0             0.00  180+ Days       0               0.00
            ---------------------               -----------------------
               0             0.00                  10      2,311,895.57

             No. of    Principal                 No. of     Principal
             Loans      Balance                  Loans       Balance

 0-29 Days  0.000000%   0.000000%   0-29 Days   0.000000%    0.000000%
 30 Days    0.000000%   0.000000%   30 Days     0.463576%    0.285629%
 60 Days    0.000000%   0.000000%   60 Days     0.132450%    0.102329%
 90 Days    0.000000%   0.000000%   90 Days     0.066225%    0.065249%
 120 Days   0.000000%   0.000000%   120 Days    0.000000%    0.000000%
 150 Days   0.000000%   0.000000%   150 Days    0.000000%    0.000000%
 180+ Days  0.000000%   0.000000%   180+ Days   0.000000%    0.000000%
            ---------  ----------               --------- -------------
            0.000000%   0.000000%               0.662252%    0.453208%
</TABLE>

<TABLE>
<S>                                        <C>    <C>                                           <C>   <C>                   <C>
Current Period Class A Insufficient Funds: 0.00   Principal Balance of Contaminated Properties  0.00  Periodic Advance      5,266.76
</TABLE>

<PAGE>

Subordinated Level/Credit Enhancement/Class Percentage and Prepayment Percentage

<TABLE>
<CAPTION>
               Original $     Original %    Current $     Current %   Current Class %  Prepayment %
              -------------  -----------  -------------  -----------  ---------------  ------------
<S>           <C>            <C>          <C>            <C>          <C>              <C>
  Class A     20,625,608.17  3.75009211%  20,625,608.17  4.04330754%     95.956692%      0.000000%
Class X-1-A   20,625,608.17  3.75009211%  20,625,608.17  4.04330754%      0.000000%      0.000000%
Class X-1-B   20,625,608.17  3.75009211%  20,625,608.17  4.04330754%      0.000000%      0.000000%
 Class X-2    20,625,608.17  3.75009211%  20,625,608.17  4.04330754%      0.000000%      0.000000%
 Class B-1    11,550,608.17  2.10010024%  11,550,608.17  2.26430468%      1.779003%     43.998703%
 Class B-2     6,875,608.17  1.25010442%   6,875,608.17  1.34784866%      0.916456%     22.665998%
 Class B-3     4,400,608.17  0.80010664%   4,400,608.17  0.86266606%      0.485183%     11.999646%
 Class B-4     2,750,608.17  0.50010811%   2,750,608.17  0.53921100%      0.323455%      7.999764%
 Class B-5     1,925,608.17  0.35010885%   1,925,608.00  0.37748346%      0.161728%      3.999882%
 Class B-6             0.00  0.00000000%           0.00  0.00000000%      0.377483%      9.336007%
</TABLE>

Please refer to the prospectus supplement for a full description of loss
exposure

<PAGE>

                           DELINQUENCY STATUS BY GROUP

<TABLE>
<CAPTION>
                                        GROUP 1
-------------------------------------------------------------------------------------------------------
              DELINQUENT                             BANKRUPTCY                         FORECLOSURE
-------------------------------------------------------------------------------------------------------
            No. of      Principal                  No. of    Principal                No. of   Principal
             Loans       Balance                   Loans      Balance                 Loans     Balance
<S>        <C>       <C>            <C>         <C>         <C>        <C>         <C>        <C>
0-29 Days         0          0.00   0-29 Days          0        0.00   0-29 Days          0        0.00
30 Days           5    880,151.71   30 Days            0        0.00   30 Days            0        0.00
60 Days           2    522,000.00   60 Days            0        0.00   60 Days            0        0.00
90 Days           1    332,848.86   90 Days            0        0.00   90 Days            0        0.00
120 Days          0          0.00   120 Days           0        0.00   120 Days           0        0.00
150 Days          0          0.00   150 Days           0        0.00   150 Days           0        0.00
180+ Days         0          0.00   180+ Days          0        0.00   180+ Days          0        0.00
           ----------------------               --------------------                   ----------------
                  8  1,735,000.57                      0        0.00                      0        0.00

            No. of      Principal                 No. of    Principal                No. of    Principal
             Loans       Balance                  Loans      Balance                 Loans      Balance

0-29 Days  0.000000%     0.000000%  0-29 Days   0.000000%   0.000000%  0-29 Days   0.000000%   0.000000%
30 Days    0.466853%     0.240883%  30 Days     0.000000%   0.000000%  30 Days     0.000000%   0.000000%
60 Days    0.186741%     0.142863%  60 Days     0.000000%   0.000000%  60 Days     0.000000%   0.000000%
90 Days    0.093371%     0.091095%  90 Days     0.000000%   0.000000%  90 Days     0.000000%   0.000000%
120 Days   0.000000%     0.000000%  120 Days    0.000000%   0.000000%  120 Days    0.000000%   0.000000%
150 Days   0.000000%     0.000000%  150 Days    0.000000%   0.000000%  150 Days    0.000000%   0.000000%
180+ Days  0.000000%     0.000000%  180+ Days   0.000000%   0.000000%  180+ Days   0.000000%   0.000000%
           -----------------------            -----------------------              ---------------------
           0.746965%     0.474842%              0.000000%   0.000000%              0.000000%   0.000000%

<CAPTION>
                         GROUP 1
----------------------------------------------------------------------
               REO                                 TOTAL
----------------------------------------------------------------------
             No. of     Principal                 No. of     Principal
              Loans      Balance                  Loans       Balance
<S>        <C>          <C>       <C>         <C>        <C>
0-29 Days         0        0.00   0-29 Days          0           0.00
30 Days           0        0.00   30 Days            5     880,151.71
60 Days           0        0.00   60 Days            2     522,000.00
90 Days           0        0.00   90 Days            1     332,848.86
120 Days          0        0.00   120 Days           0           0.00
150 Days          0        0.00   150 Days           0           0.00
180+ Days         0        0.00   180+ Days          0           0.00
           --------------------               -----------------------
                  0        0.00                      8   1,735,000.57

              No. of   Principal                 No. of      Principal
              Loans     Balance                  Loans        Balance

0-29 Days  0.000000%   0.000000%  0-29 Days   0.000000%      0.000000%
30 Days    0.000000%   0.000000%  30 Days     0.466853%      0.240883%
60 Days    0.000000%   0.000000%  60 Days     0.186741%      0.142863%
90 Days    0.000000%   0.000000%  90 Days     0.093371%      0.091095%
120 Days   0.000000%   0.000000%  120 Days    0.000000%      0.000000%
150 Days   0.000000%   0.000000%  150 Days    0.000000%      0.000000%
180+ Days  0.000000%   0.000000%  180+ Days   0.000000%      0.000000%
           ---------------------              -------------------------
           0.000000%   0.000000%              0.746965%      0.474842%
</TABLE>

<TABLE>
<CAPTION>
                                        GROUP 1
------------------------------------------------------------------------------------------------------
            DELINQUENT                         BANKRUPTCY                        FORECLOSURE
------------------------------------------------------------------------------------------------------
            No. of    Principal                 No. of     Principal                No. of   Principal
             Loans     Balance                  Loans       Balance                 Loans     Balance
<S>        <C>       <C>          <C>          <C>         <C>        <C>         <C>        <C>
0-29 Days         0        0.00   0-29 Days          0         0.00   0-29 Days          0       0.00
30 Days           2  576,895.00   30 Days            0         0.00   30 Days            0       0.00
60 Days           0        0.00   60 Days            0         0.00   60 Days            0       0.00
90 Days           0        0.00   90 Days            0         0.00   90 Days            0       0.00
120 Days          0        0.00   120 Days           0         0.00   120 Days           0       0.00
150 Days          0        0.00   150 Days           0         0.00   150 Days           0       0.00
180+ Days         0        0.00   180+ Days          0         0.00   180+ Days          0       0.00
           --------------------               ---------------------               -------------------
                  2  576,895.00                      0         0.00                      0       0.00

            No. of    Principal                No. of      Principal               No. of    Principal
            Loans      Balance                 Loans        Balance                Loans      Balance

0-29 Days  0.000000%   0.000000%  0-29 Days   0.000000%    0.000000%  0-29 Days   0.000000%  0.000000%
30 Days    0.455581%   0.398591%  30 Days     0.000000%    0.000000%  30 Days     0.000000%  0.000000%
60 Days    0.000000%   0.000000%  60 Days     0.000000%    0.000000%  60 Days     0.000000%  0.000000%
90 Days    0.000000%   0.000000%  90 Days     0.000000%    0.000000%  90 Days     0.000000%  0.000000%
120 Days   0.000000%   0.000000%  120 Days    0.000000%    0.000000%  120 Days    0.000000%  0.000000%
150 Days   0.000000%   0.000000%  150 Days    0.000000%    0.000000%  150 Days    0.000000%  0.000000%
180+ Days  0.000000%   0.000000%  180+ Days   0.000000%    0.000000%  180+ Days   0.000000%  0.000000%
           ---------------------              ----------------------              --------------------
           0.455581%   0.398591%              0.000000%    0.000000%              0.000000%  0.000000%

<CAPTION>
                           GROUP 2
--------------------------------------------------------------------
            REO                               TOTAL
--------------------------------------------------------------------
             No. of   Principal                 No. of     Principal
             Loans     Balance                  Loans       Balance
<S>        <C>          <C>       <C>          <C>       <C>
0-29 Days         0        0.00   0-29 Days          0         0.00
30 Days           0        0.00   30 Days            2   576,895.00
60 Days           0        0.00   60 Days            0         0.00
90 Days           0        0.00   90 Days            0         0.00
120 Days          0        0.00   120 Days           0         0.00
150 Days          0        0.00   150 Days           0         0.00
180+ Days         0        0.00   180+ Days          0         0.00
          ---------------------               ---------------------
                  0        0.00                      2   576,895.00

            No. of    Principal                 No. of    Principal
             Loans      Balance                  Loans      Balance

0-29 Days  0.000000%   0.000000%  0-29 Days   0.000000%    0.000000%
30 Days    0.000000%   0.000000%  30 Days     0.455581%    0.398591%
60 Days    0.000000%   0.000000%  60 Days     0.000000%    0.000000%
90 Days    0.000000%   0.000000%  90 Days     0.000000%    0.000000%
120 Days   0.000000%   0.000000%  120 Days    0.000000%    0.000000%
150 Days   0.000000%   0.000000%  150 Days    0.000000%    0.000000%
180+ Days  0.000000%   0.000000%  180+ Days   0.000000%    0.000000%
           ---------------------              ----------------------
           0.000000%   0.000000%              0.455581%    0.398591%
</TABLE>
<PAGE>

                                               COLLATERAL STATEMENT

<TABLE>
<CAPTION>
Collateral Description                                                                                 Mixed Arm
<S>                                                                                                 <C>
Weighted Average Gross Coupon                                                                             2.979370%
Weighted Average Net Coupon                                                                               2.603615%
Weighted Average Pass-Through Rate                                                                        2.593615%
Weighted Average Maturity (Stepdown Calculation)                                                               350

Beginning Scheduled Collateral Loan Count                                                                    1,517
Number of Loans Paid in Full                                                                                     7
Ending Scheduled Collateral Loan Count                                                                       1,510

Beginning Scheduled Collateral Balance                                                              512,697,782.95
Ending Scheduled Collateral Balance                                                                 510,117,223.61
Ending Actual Collateral Balance at 30-Jan-2004                                                     510,118,406.58

Monthly P&I Constant                                                                                  1,272,930.39
Special Servicing Fee                                                                                         0.00
Prepayment Penalties                                                                                          0.00
Realized Loss Amount                                                                                          0.00
Cumulative Realized Loss                                                                                      0.00

Class A Optimal Amount                                                                                3,644,097.71

Ending Scheduled Balance for Premium Loans                                                          510,117,223.61

Scheduled Principal                                                                                           0.00
Unscheduled Principal                                                                                 2,580,559.34
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
<S>                                                                   <C>
MISCELLANEOUS REPORTING

Group 1 One Month Libor Loan Balance                                  100,569,586.35
Group 1 Six Month Libor Loan Balance                                  264,814,348.48
Group 2 Six Month Libor Loan Balance                                  144,733,288.78

Pro-Rata Senior Percent                                                    95.977044%
Group 1 Senior Percent                                                    100.000000%
Group 2 Senior Percent                                                    100.000000%
Group 1 Senior Prepayment Percent                                         100.000000%
Group 2 Senior Prepayment Percent                                         100.000000%
</TABLE>

<TABLE>
<CAPTION>
                 GROUP                           1                   2                  TOTAL
<S>                                        <C>               <C>                   <C>
Collateral Description                       Mixed ARM          Mixed ARM            Mixed ARM
Weighted Average Coupon Rate                     2.962091          3.023070              2.979370
Weighted Average Net Rate                        2.586038          2.648070              2.603615
Pass-Through Rate                                2.576038          2.638070              2.593615
Weighted Average Maturity                             325               329                   350
Record Date                                    01/30/2004        01/30/2004            01/30/2004
Principal and Interest Constant                906,945.89        365,984.50          1,272,930.39
Beginning Loan Count                                1,077               440                 1,517
Loans Paid in Full                                      6                 1                     7
Ending Loan Count                                   1,071               439                 1,510
Beginning Scheduled Balance                367,421,156.04    145,276,626.91        512,697,782.95
Ending Scheduled Balance                   365,383,934.83    144,733,288.78        510,117,223.61
Scheduled Principal                                  0.00              0.00                  0.00
Unscheduled Principal                        2,037,221.21        543,338.13          2,580,559.34
Scheduled Interest                             906,945.89        365,984.50          1,272,930.39
Servicing Fee                                  115,141.65         45,398.95            160,540.60
Master Servicing Fee                             3,061.84          1,210.64              4,272.48
Trustee Fee                                          0.00              0.00                  0.00
FRY Amount                                           0.00              0.00                  0.00
Special Hazard Fee                                   0.00              0.00                  0.00
Other Fee                                            0.00              0.00                  0.00
Pool Insurance Fee                                   0.00              0.00                  0.00
Spread 1                                             0.00              0.00                  0.00
Spread 2                                             0.00              0.00                  0.00
Spread 3                                             0.00              0.00                  0.00
Net Interest                                   788,742.40        319,374.91          1,108,117.31
Realized Loss Amount                                 0.00              0.00                  0.00
Cumulative Realized Loss                             0.00              0.00                  0.00
Percentage of Cumulative Losses                      0.00              0.00                  0.00
Prepayment Penalties                                 0.00              0.00                  0.00
Special Servicing Fee                                0.00              0.00                  0.00
</TABLE><PAGE>

                                                                     EXHIBIT 4.1

                          SALE AND SERVICING AGREEMENT

                                      among

                   NISSAN AUTO RECEIVABLES 2004-A OWNER TRUST,
                                   as Issuer,

                     NISSAN AUTO RECEIVABLES CORPORATION II,
                                   as Seller,

                                       and

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                   as Servicer

                          Dated as of February 25, 2004

<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......................................................    20
SECTION 2.02       Custody of Receivable Files....................................................    21
SECTION 2.03       Acceptance by Issuer...........................................................    22

                                                     ARTICLE III

                                                   THE RECEIVABLES

SECTION 3.01       Representations and Warranties of the Seller with Respect to the Receivables...    22
SECTION 3.02       Repurchase upon Breach.........................................................    26
SECTION 3.03       Duties of Servicer as Custodian................................................    27
SECTION 3.04       Instructions; Authority To Act.................................................    27
SECTION 3.05       Custodian's Indemnification....................................................    28
SECTION 3.06       Effective Period and Termination...............................................    28

                                                     ARTICLE IV

                                     ADMINISTRATION AND SERVICING OF RECEIVABLES

SECTION 4.01       Duties of Servicer.............................................................    28
SECTION 4.02       Collection of Receivable Payments..............................................    30
SECTION 4.03       Realization upon Receivables...................................................    30
SECTION 4.04       Maintenance of Security Interests in Financed Vehicles.........................    30
SECTION 4.05       Covenants of Servicer..........................................................    31
SECTION 4.06       Purchase of Receivables upon Breach............................................    31
SECTION 4.07       Servicing Fee and Expenses.....................................................    32
SECTION 4.08       Servicer's Certificate.........................................................    32
SECTION 4.09       Annual Statement as to Compliance; Notice of Default...........................    32
SECTION 4.10       Annual Independent Certified Public Accountants' Report........................    33
SECTION 4.11       Access to Certain Documentation and Information Regarding Receivables..........    33
SECTION 4.12       Appointment of Subservicer.....................................................    34
SECTION 4.13       Amendments to Schedule of Receivables..........................................    34
</TABLE>

                                        i

<PAGE>

                                TABLE OF CONTENTS
                                   (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                          PAGE
<S>                                                                                                       <C>
SECTION 4.14        Acknowledgement by Servicer of its Obligations under the Indenture.............        34

                                                      ARTICLE V

                   DISTRIBUTIONS; ACCOUNTS; STATEMENTS TO THE CERTIFICATEHOLDERS AND THE NOTEHOLDERS

SECTION 5.01        Establishment of Accounts......................................................        34
SECTION 5.02        Collections....................................................................        36
SECTION 5.03        Application of Collections.....................................................        37
SECTION 5.04        Advances.......................................................................        38
SECTION 5.05        Additional Deposits............................................................        39
SECTION 5.06        Payments and Distributions.....................................................        39
SECTION 5.07        Reserve Account................................................................        44
SECTION 5.08        Yield Supplement Account.......................................................        46
SECTION 5.09        Statements to Certificateholders and Noteholders...............................        48
SECTION 5.10        Net Deposits...................................................................        49
SECTION 5.11        Swap Agreement.................................................................        49

                                                      ARTICLE VI

                                                      THE SELLER

SECTION 6.01        Representations of Seller......................................................        50
SECTION 6.02        Additional Covenants of the Seller.............................................        51
SECTION 6.03        Liability of Seller; Indemnities...............................................        53
SECTION 6.04        Merger or Consolidation of, or Assumption of the Obligations of, Seller........        54
SECTION 6.05        Limitation on Liability of Seller and Others...................................        55
SECTION 6.06        Seller May Own Certificates or Notes...........................................        55

                                                     ARTICLE VII

                                                     THE SERVICER

SECTION 7.01        Representations of Servicer....................................................        56
SECTION 7.02        Indemnities of Servicer........................................................        57
SECTION 7.03        Merger or Consolidation of, or Assumption of the Obligations of, Servicer......        58
SECTION 7.04        Limitation on Liability of Servicer and Others.................................        59
SECTION 7.05        NMAC Not To Resign as Servicer.................................................        59
</TABLE>

                                       ii

<PAGE>
                                TABLE OF CONTENTS
                                   (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                     PAGE
<S>                                                                                                  <C>
                                                     ARTICLE VIII

                                                        DEFAULT

SECTION 8.01        Servicer Default...............................................................   60
SECTION 8.02        Appointment of Successor.......................................................   61
SECTION 8.03        Repayment of Advances..........................................................   62
SECTION 8.04        Notification...................................................................   62
SECTION 8.05        Waiver of Past Defaults........................................................   63

                                                      ARTICLE IX

                                          TERMINATION; RELEASE OF RECEIVABLES

SECTION 9.01        Optional Purchase of All Receivables...........................................   63
SECTION 9.02        Release of Receivables.........................................................   64
SECTION 9.03        Termination....................................................................   65

                                                       ARTICLE X

                                                     MISCELLANEOUS

SECTION 10.01       Amendment......................................................................   65
SECTION 10.02       Protection of Title to Trust...................................................   67
SECTION 10.03       Notices........................................................................   69
SECTION 10.04       Assignment by the Seller or the Servicer.......................................   69
SECTION 10.05       Limitations on Rights of Others................................................   69
SECTION 10.06       Severability...................................................................   69
SECTION 10.07       Separate Counterparts..........................................................   69
SECTION 10.08       Headings.......................................................................   69
SECTION 10.09       Governing Law..................................................................   70
SECTION 10.10       Assignment by Issuer...........................................................   70
SECTION 10.11       Nonpetition Covenants..........................................................   70
SECTION 10.12       Limitation of Liability of Owner Trustee and Indenture Trustee.................   70
SECTION 10.13       Waivers........................................................................   71
</TABLE>

SCHEDULE A            Schedule of Receivables
SCHEDULE B            Location of the Receivable Files
EXHIBIT A             Form of Yield Supplement Agreement

                                       iii

<PAGE>

         SALE AND SERVICING AGREEMENT, dated as of February 25, 2004, among
NISSAN AUTO RECEIVABLES 2004-A OWNER TRUST, a Delaware statutory 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;

         WHEREAS, the Servicer is willing to service such receivables; and

         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 February 25, 2004, among the Administrator, the Issuer, the Indenture Trustee
and the Owner 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 2004-A 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.

         "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.

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

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

         "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 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), 5.06(d)(ii), 5.06(e)(i) and 5.06(e)(ii) on such
Distribution Date shall be excluded.

                                       2

<PAGE>

         "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.

         "Bankruptcy Code" means the United States Bankruptcy Code, 11
U.S.C. Section 101 et seq.

         "Base Servicing Fee" means the fee payable to the Servicer on each
Distribution Date 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), (d) and/or (e) 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.

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

                                       3

<PAGE>

         "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' Percentage" means (a) until the Distribution Date
on which the principal amount of the Class A-1 Notes has been paid in full,
zero, and (b) with respect to any Distribution Date on or after the principal
amount of the Class A-1 Notes has been paid in full, 100% minus the Noteholders'
Percentage.

         "Certificateholders' Principal Distributable Amount" means, with
respect to any Distribution Date, an amount sufficient to reduce the outstanding
principal amount of the Certificates to an amount equal to the product of the
Certificateholders' Percentage and the Pool Balance as of the end of the related
Collection Period.

         "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 Final Scheduled Distribution Date" means March 15, 2005.

         "Class A-1 Interest Rate" means 1.07000% per annum.

         "Class A-1 Note" means any of the 1.07000% Asset Backed Notes, Class
A-1, issued under the Indenture.

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

         "Class A-2 Final Scheduled Distribution Date" means July 17, 2006.

         "Class A-2 Interest Rate" means 1.40000% per annum.

         "Class A-2 Note" means any of the 1.40000 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 Final Scheduled Distribution Date" means November 15, 2007.

         "Class A-3 Interest Rate" means 2.01000% per annum.

         "Class A-3 Note" means any of the 2.01000% Asset Backed Notes, Class
A-3, issued under the Indenture.

                                       4

<PAGE>

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

         "Class A-4 Final Scheduled Distribution Date" means July 15, 2009.

         "Class A-4 Interest Rate" means 2.76000% per annum.

         "Class A-4 Note" means any of the 2.76000% 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 February 25, 2004.

         "Code" means the Internal Revenue Code of 1986.

         "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" or "as of the end 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 January 31, 2004.

         "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.

         "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

                                       5

<PAGE>

has received notification that the related Obligor is subject to proceedings
under Chapter 13 of the Bankruptcy Code.

         "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 the 15th calendar day of each calendar month,
or if the 15th day is not a Business Day, the next succeeding Business Day,
commencing March 15, 2004.

         "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
         depository institution or trust company) thereof shall have a credit
         rating from each of the Rating Agencies in the highest investment
         category granted thereby (including applicable plus signs);

                  (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

                                       6

<PAGE>

         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 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+";

                                       7

<PAGE>

                           (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 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

                                       8

<PAGE>

                                    (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, the Class A-1 Final
Scheduled Distribution Date, the Class A-2 Final Scheduled Distribution Date,
the Class A-3 Final Scheduled Distribution Date, and the Class A-4 Final
Scheduled Distribution Date.

         "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

                                       9

<PAGE>

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 February 25, 2004, between
the Issuer and Wells Fargo Bank, National Association, as 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 $46,715,950.62.

         "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) March
15, 2004, 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)
March 15, 2004.

         "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, as
the case may be.

         "Issuer" means Nissan Auto Receivables 2004-A Owner Trust, a Delaware
statutory 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.

                                       10

<PAGE>

         "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.

         "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, a California
corporation.

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

                                       11

<PAGE>

         "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' Percentage" means, for any Distribution Date, the
percentage equivalent of a fraction, the numerator of which is the aggregate of
the principal balances of the Class A-2, Class A-3, and the Class A-4 Notes as
of the Closing Date, and the denominator of which is the aggregate of such
principal balances plus the principal amount of the Certificates as of the
Closing Date.

         "Noteholders' Principal Carryover Shortfall" means, with respect to any
Distribution Date, the excess, if any, of the Noteholders' 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
previous 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, (a) with respect
to any Distribution Date until the principal amount of the Class A-1 Notes is
reduced to zero, an amount equal to the excess, if any, of (i) the Pool Balance
as of the end of the Collection Period preceding the related Collection Period,
or as of the Cutoff Date, in the case of the first Collection Period, over (ii)
the Pool Balance as of the end of the related Collection Period, together with
any portion of the Noteholders' Principal Distributable Amount that was to be
distributed as such on any prior Distribution Date but was not because
sufficient funds were not available to make such distribution; and (b) with
respect to any Distribution Date on or after which the principal amount of the
Class A-1 Notes is reduced to zero, an amount sufficient to reduce the aggregate
outstanding principal amount of the Class A Notes to an amount equal to the
product of the Noteholders' Percentage and the Pool Balance as of the end of the
related Collection period; provided, however, that (i) the Noteholders'
Principal Distributable Amount on the Class A-1 Final Scheduled Distribution
Date shall not be less than the amount that is necessary to reduce the
outstanding principal amount of the Class A-1 Notes to zero; (ii) the
Noteholders' Principal Distributable Amount on the Class A-2 Final Scheduled
Distribution Date shall not be less than the amount that is necessary to reduce
the outstanding principal amount of the Class A-2 Notes to zero; (iii) the
Noteholders' Principal Distributable Amount on the Class A-3 Final Scheduled
Distribution Date shall not be less than the amount that is necessary to reduce
the outstanding principal amount of the Class A-3 Notes to zero; and (iv) the
Noteholders' Principal Distributable Amount on the Class A-4 Final Scheduled
Distribution Date shall not be less than the amount that is necessary to reduce
the outstanding principal amount of the Class A-4 Notes to zero.

         "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" shall have the meaning assigned to such term in
Section 9.01(a).

         "Optional Purchase Percentage" means 5.00%.

         "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 $69,044,243.13.

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

         "Original Principal Amount" means $320,000,000 for the Class A-1 Notes,
$345,000,000 for the Class A-2 Notes, $355,000,000 for the Class A-3 Notes, and
$291,828,000 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 February
25, 2004, 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

                                       15
<PAGE>

Trust Estate (as defined in the Indenture) that has not been released from the
lien of the 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, 3.94%.

         "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 0.75%, 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 $6,904,361.22.

         "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 February 25, 2004, among the Seller, the Trust,
Wells Fargo Bank, National Association, as Securities Intermediary thereunder
and Wells Fargo Bank, National Association, as Indenture Trustee pursuant to
which the Reserve Account and the Yield Supplement Account will be established
and maintained.

         "Securities Intermediary" shall have the meaning assigned to such term
in the Securities Account Control Agreement.

         "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.

                                       16
<PAGE>

         "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.

         "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 $6,904,361.22, provided, however, that in
the event that on any Distribution Date (a) 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 2.75% or (b) 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 (a) and
(b) above for three successive Distribution Dates) shall be a dollar amount
equal to the greater of (i) $6,904,361.22 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, 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

                                       17

<PAGE>

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.

         "Swap Agreement" shall mean any currency swap agreement, including all
schedules and confirmations thereto, entered into by the Issuer and the Swap
Counterparty, as the same may be amended, supplemented, renewed, extended or
replaced from time to time.

         "Swap Counterparty" shall mean an unaffiliated third party, as swap
counterparty under the Swap Agreement, or any successor or replacement swap
counterparty from time to time under the Swap Agreement.

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

         "Trust" means the Issuer.

         "Trust Agreement" means the Trust Agreement, dated December 11, 2003,
as amended by the Amended and Restated Trust Agreement, dated as of February 25,
2004, between the Seller and Wilmington Trust Company, as 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.

                                       18

<PAGE>

         "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, 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 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

                                       19
<PAGE>

         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;

                           (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.

                                       20

<PAGE>

                  (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 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

                                       21

<PAGE>

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 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 from NMAC's retail installment sale contracts
         (other than contracts originated in Alabama, Hawaii or Maine) 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

                                       22

<PAGE>

         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, 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

                                       23

<PAGE>

         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 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%.

                                       24

<PAGE>

                  (t)      Maturity. As of the Cutoff Date, each Receivable had
         a remaining term to maturity of not less than 4 payments and not
         greater than 59 payments.

                  (u)      Balance. Each Receivable had an original Principal
         Balance of not more than $50,000 and, as of the Cutoff Date, had a
         principal balance of not less than $2,000 and not more than $47,000.

                  (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.

                  (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 June 7, 1999.

                  (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

                                       25
<PAGE>

         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.

                  (ff)     No Government Obligors. None of the Receivables shall
         be due from the United States or any state, or from any agency,
         department subdivision or instrumentality thereof.

         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 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

                                       26

<PAGE>

         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.

                  (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

                                       27

<PAGE>

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.

                                   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;

                                       28

<PAGE>

                           (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 Indenture Trustee with respect to distributions and
         making Advances pursuant to Section 5.04. In addition, the Servicer's
         duties shall include the execution and delivery of any filings,
         certificates, affidavits or other instruments required under the
         Sarbanes-Oxley Act of 2002, to the extent permitted by applicable law.

                  (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

                                       29

<PAGE>

         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
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

                                       30

<PAGE>

         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
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

                                       31

<PAGE>

         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, 2004, an Officers' Certificate with
         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 Notes to March 31, 2004),
         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 a Servicer 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, 2004, with respect to the

                                       32

<PAGE>

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, 2004) 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") or any similar internal control audit
report that is acceptable to each Rating Agency. 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.

         SECTION 4.11 Access to Certain Documentation and Information Regarding
Receivables.

                  (a)      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.

                  (b)      The Servicer shall provide to each Rating Agency any
         information regarding the Receivables that is reasonably requested by
         such Rating Agency.

                  (c)      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

                                       33

<PAGE>

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 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

                                       34

<PAGE>

         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 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,

                                       35

<PAGE>

         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 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.

                                       36

<PAGE>

                  (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;

                  (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

                                       37

<PAGE>

         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), Section 5.06(d)(i), or Section 5.06(e)(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), Section 5.06(d)(ii), or 5.06(e)(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) 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 cash 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.

                                       38

<PAGE>

                  (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 Yield
         Supplement Deposit, the Noteholders' Principal Distributable Amount,
         the Certificateholders' Principal Distributable Amount, the amount to
         be distributed to Noteholders of each Class and to Certificateholders
         pursuant to Section 5.06(c), (d) or (e), and all other distributions,
         deposits and withdrawals to be made on the related Distribution Date.

                  (c)      Subject to Sections 5.06(d) and (e), 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)     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);

                                       39

<PAGE>

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

                           (vi)     after the principal amount of the Class A-1
         Notes is reduced to zero, to the Class A-2 Noteholders until the
         principal amount of the Class A-2 Notes is reduced to zero, then to the
         Class A-3 Noteholders until the principal amount of the Class A-3 Notes
         is reduced to zero, and then to the Class A-4 Noteholders until the
         principal amount of the Class A-4 Notes is reduced to zero, an amount
         equal to the Noteholders' Principal Distributable Amount for such
         Distribution Date (after giving effect to any reduction in Noteholders'
         Principal Distributable Amount described in clause (v) above), 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 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 (vi)
         above);

                           (viii)   to the Certificateholders, or, to the extent
         amounts are payable to a Swap Counterparty pursuant to a Swap Agreement
         as described in Section 5.11, to such Swap Counterparty, except on any
         Distribution Date that occurs after the Class A Notes are accelerated,
         the Certificateholders' Principal Distributable Amount, such amounts to
         be paid from Available Amounts (after giving effect to any 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.

                  (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 and unless and until such acceleration has
         been rescinded, 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);

                                       40

<PAGE>

                           (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 Amounts (after giving
         effect to any reduction in Available Amounts described in clauses (iii)
         through (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, or, to the extent amounts are payable to a Swap
         Counterparty pursuant to a Swap Agreement as described in Section 5.11,
         to such Swap Counterparty, until the total amount paid to the
         Certificateholders in respect of principal from the Closing Date is
         equal to the Original Certificate Balance, 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)      Notwithstanding the provisions of Sections 5.06(c)
         and 5.06(d), after the occurrence of an Event of Default that results
         in the acceleration of any Notes, on or after the date on which such
         acceleration has been rescinded, on each Distribution Date, the
         Relevant Trustee shall make the following payments and distributions
         from the

                                       41

<PAGE>

         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, until the
         total amount paid to such Noteholders in respect of principal from the
         Closing Date is equal to the Original Principal Amount for the Class
         A-1 Notes, such amounts to be paid from Available Amounts (after giving
         effect to any reduction in Available Amounts described in clauses (iii)
         and (iv) above);

                           (vi)     to the Class A-2 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 the Class
         A-2 Notes, 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-3 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 the Class
         A-3 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)   to the Class A-4 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 the Class
         A-4 Notes, such amounts to be paid from Available

                                       42

<PAGE>

         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (iii) through (vii) above);

                           (ix)     on the Distribution Date on which the Notes
         have been paid in full and on each Distribution Date thereafter, to the
         Certificateholders, or, to the extent amounts are payable to a Swap
         Counterparty pursuant to a Swap Agreement as described in Section 5.11,
         to such Swap Counterparty, until the total amount paid to the
         Certificateholders in respect of principal from the Closing Date is
         equal to the Original Certificate Balance, such amount to be paid from
         Available Amounts (after giving effect to the reduction in Available
         Amounts described in clauses (iii) through (viii) above); and

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

                  (f)      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 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.

                  (g)      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

                                       43

<PAGE>

         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.

         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 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), 5.06(e) 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), 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 (vi) of Section 5.06(c), clauses (i) through (vii) of Section
         5.06(d), or clauses (i) through (ix) of Section 5.06(e), 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

                                       44

<PAGE>

         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 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 and 5.07(a), 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

                                       45

<PAGE>

         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 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

                                       46

<PAGE>

         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.

                  (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;

                                       47

<PAGE>

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

                           (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.

         SECTION 5.11 Swap Agreement. Pursuant to the Trust Agreement, the
Issuer may, from time to time, as directed by the Certificateholders by means of
notice to the Administrator, enter into a currency Swap Agreement with a Swap
Counterparty to swap amounts payable to Certificateholders from U.S. dollars to
Japanese yen; provided, that (1) at the time the Issuer enters into the Swap
Agreement, the rating agencies have confirmed the then-existing ratings of the
Notes, and (2) any payments to the Swap Counterparty (including termination
payments) are payable only from amounts that are otherwise payable to the
Certificateholders. Any payments

                                       48

<PAGE>

received by the Issuer from the Swap Counterparty under such a Swap Agreement
shall not be deposited in the Collection Account and shall be paid by the
Indenture Trustee directly to or to the order of the Certificateholders on the
related Distribution Date. In connection with executing any such Swap Agreement,
the Issuer, Indenture Trustee, Owner Trustee, Seller and Servicer will enter
into an amendment to this Sale and Servicing Agreement, subject to Section 10.01
in a form approved by the Certificateholders, that will specify the creation of
any necessary accounts and modifications of any provisions hereof to the extent
necessary or appropriate to effectuate the intention of such Swap Agreement.

                                   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 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

                                       49
<PAGE>

         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
         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.

                                       50

<PAGE>

                  (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 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

                                       51

<PAGE>

                  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;

                           (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.

                                       52

<PAGE>

         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 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).

                                       53

<PAGE>

         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.

         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

                                       54

<PAGE>

         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 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.

                                       55

<PAGE>

                  (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, 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

                                       56

<PAGE>

         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 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).

                                       57
<PAGE>

         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.

         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

                                       58

<PAGE>

         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.

                                  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

                                       59

<PAGE>

         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 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.

                                       60

<PAGE>

         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 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.

                                       61

<PAGE>

         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.

                                   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, or cause to be purchased, 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 (the "Optional Purchase"). 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 (or the deposit in cash of
         such lesser amount as provided in Section 9.01(b)), 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

                                       62

<PAGE>

         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)      The Servicer, at its option, may pay all or a portion
         of the Optional Purchase Price by issuing a demand note in favor of the
         Trust, the terms of which, on the whole, shall be commercially
         reasonable and substantially similar to terms that would prevail in an
         arms-length negotiation between unaffiliated parties; provided,
         however, that (i) the Servicer shall pay in cash the portion of the
         Optional Purchase Price that is equal to or greater than the sum of (x)
         the Outstanding Amount of all Classes of Notes and (y) the Noteholders'
         Interest Distributable Amount for all Classes of Notes for such
         Distribution Date, and (ii) the Servicer may issue a demand note to a
         Certificateholder pursuant to this Section 9.01 only if such
         Certificateholder consents to the receipt of such demand note.

                  (c)      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.

                  (d)      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 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.

                                       63

<PAGE>

                  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 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

                                       64

<PAGE>

                  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

                           (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

                                       65

<PAGE>

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 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

                                       66

<PAGE>

         (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
                  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

                                       67

<PAGE>

                  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 2004-A Owner Trust, c/o
Wilmington Trust Company, Rodney Square North, 1100 North Market Street,
Wilmington, Delaware 19890, Attention: Nissan Auto Receivables 2004-A 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, ABS Monitoring
Department, 99 Church Street, New York, New York 10007, and (f) in the case of
Standard & Poor's, to Standard & Poor's, 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 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.

                                       68

<PAGE>

         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 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, National Association, not in its individual capacity,
but solely in its capacity as Indenture Trustee under the Indenture. In no

                                       69

<PAGE>

event shall Wilmington Trust Company or Wells Fargo Bank, 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.

                                       70

<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 2004-A OWNER
                               TRUST

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

                                   By: /s/ Emmett R. Harmon
                                       -------------------------
                                       Name:  Emmett R. Harmon
                                       Title: Vice President

                               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/ Steven R. Lambert
                                   -------------------------
                                   Name: Steven R. Lambert
                                   Title: President

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

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

By: /s/ Marianna C. Stershic
    ----------------------------
    Name:  Marianna C. Stershic
    Title: Vice President

                                       S-1

<PAGE>

                                   SCHEDULE A

                             SCHEDULE OF RECEIVABLES

                      TO BE DELIVERED BY NMAC UPON REQUEST.

                                       A-1

<PAGE>

                                   SCHEDULE B

                        LOCATION OF THE RECEIVABLE FILES

1.       Nissan Motor Acceptance Corporation, including its Infiniti Financial
         Services Division, 8900 Freeport Parkway, Irving, TX 75063-2438

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

5.       FDI Consulting, 1610 Arden Way, Suite 145, Sacramento, California 95815

<PAGE>

                                    EXHIBIT A

                       FORM OF YIELD SUPPLEMENT AGREEMENT

                            PLEASE SEE DOCUMENT #21.

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00061-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00061-of-00352.parquet"}]]