Document:

<PAGE>

                                                                    Exhibit 10.6

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

                               NISSAN-INFINITI LT,
                                as Titling Trust,

                                   NILT TRUST,
                               as UTI Beneficiary,

                                       and

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                  as Servicer,

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

                                     2003-A
                              SERVICING SUPPLEMENT

                         Dated as of October [__], 2003

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

--------------------------------------------------------------------------------
<PAGE>
                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                               Page
<S>                                                                                            <C>
                                  ARTICLE SEVEN

                                   DEFINITIONS

Section 7.01.  Definitions..................................................................     1
Section 7.02.  Interpretative Provisions....................................................     2

                               ARTICLE EIGHT

                   SERVICING OF THE 2003-A LEASES AND 2003-A VEHICLES

Section 8.01.  Identification of 2003-A Leases and 2003-A Vehicles; Securitization Value....     2
Section 8.02.  Reallocation and Repurchase of 2003-A Leases and 2003-A Vehicles;
               Purchase of Matured Vehicles.................................................     2
Section 8.03.  Collections and Payment Date Advance Reimbursement...........................     4
Section 8.04.  Net Deposits.................................................................     5
Section 8.05.  Servicing Compensation.......................................................     6
Section 8.06.  Advances.....................................................................     6
Section 8.07.  Third Party Claims...........................................................     6
Section 8.08.  Contingent and Excess Liability Insurance Policy.............................     7
Section 8.09.  Reporting by the Servicer; Delivery of Certain Documentation.................     7
Section 8.10.  Accountants' Reports.........................................................     7
Section 8.11.  Annual Officer's Certificates................................................     8
Section 8.12.  Servicer Defaults; Termination of Servicer...................................     8
Section 8.13.  Servicer Representations and Warranties......................................    11

                               ARTICLE NINE

                               MISCELLANEOUS

Section 9.01.  Termination of Servicing Supplement..........................................    11
Section 9.02.  Governing Law................................................................    11
Section 9.03.  Amendment....................................................................    12
Section 9.04.  Relationship of this 2003-A Servicing Supplement to Other Trust Documents....    12
Section 9.05.  Binding Effect...............................................................    12
Section 9.06.  Table of Contents and Headings...............................................    13
Section 9.07.  Counterparts.................................................................    13
Section 9.08.  Further Assurances...........................................................    13
Section 9.09.  Third-Party Beneficiaries....................................................    13
Section 9.10.  No Waiver; Cumulative Remedies...............................................    13
Section 9.11.  No Petition..................................................................    13
</TABLE>

                                       i
<PAGE>
                                TABLE OF CONTENTS
                                   (continued)

<TABLE>
<CAPTION>
                                                                                               Page
<S>                                                                                            <C>
                                    EXHIBITS

Exhibit A - Schedule of 2003-A Leases and 2003-A Vehicles...................................   A-1
Exhibit B - Form of Settlement Statement....................................................   B-1
</TABLE>

                                       ii
<PAGE>
                           2003-A SERVICING SUPPLEMENT

      This 2003-A Servicing Supplement, dated as of October [__], 2003 (the
"2003-A Servicing Supplement"), is among Nissan-Infiniti LT, a Delaware
statutory trust (the "Titling Trust"), NILT Trust, a Delaware statutory trust,
as grantor and initial beneficiary of the Titling Trust (in such capacities, the
"Grantor" and the "UTI Beneficiary," respectively), and Nissan Motor Acceptance
Corporation, a California corporation ("NMAC"), as servicer (the "Servicer").

                                    RECITALS

      A. The Grantor and UTI Beneficiary, the Servicer, NILT, Inc., as trustee
of the Titling Trust (the "Trustee"), Wilmington Trust Company, as Delaware
trustee, and U.S. Bank National Association ("U.S. Bank"), as trust agent, have
entered into the Amended and Restated Trust and Servicing Agreement, dated as of
August 26, 1998 (the "Titling Trust Agreement"), pursuant to which the Titling
Trust was created to, among other things, take assignments and conveyances of
and hold in trust various assets (the "Trust Assets");

      B. The parties hereto have entered into the Servicing Agreement, dated as
of March 1, 1999 (the "Basic Servicing Agreement" and, as supplemented hereby,
the "Servicing Agreement"), which provides for certain servicing obligations
with respect to the Trust Assets; and

      C. The parties acknowledge that in connection with the execution of the
2003-A SUBI Supplement to the Titling Trust Agreement, dated as of October [__],
2003 (the "2003-A SUBI Supplement", and together with the Titling Trust
Agreement, the "SUBI Trust Agreement"), pursuant to which a special unit of
beneficial interest in the Titling Trust (the "2003-A SUBI") will be created, it
is necessary and desirable to enter into a supplemental agreement to the Basic
Servicing Agreement providing for specific servicing obligations in connection
with the Trust Assets allocable to the 2003-A SUBI.

      NOW, THEREFORE, in consideration of the mutual agreements herein
contained, and of other good and valuable consideration, the receipt and
adequacy of which are hereby acknowledged, the parties hereto agree as follows:

                                  ARTICLE SEVEN

                                   DEFINITIONS

      Section 7.01. Definitions. Capitalized terms used herein that are not
otherwise defined shall have the meanings ascribed thereto in the Agreement of
Definitions, dated as of October [__], 2003, by and among Nissan Auto Lease
Trust 2003-A, as issuer (the "Issuer"), NILT Trust, as Grantor and UTI
Beneficiary, the Titling Trust, NMAC, in its individual capacity, as Servicer
and as administrative agent (in such capacity, the "Administrative Agent"),
Nissan Auto Leasing LLC II, a Delaware limited liability company ("NALL II"),
NILT, Inc., as Trustee, Wilmington Trust Company, as owner trustee and Delaware
trustee (in such capacity, the "Owner Trustee" and the "Delaware Trustee,"
respectively) and U.S. Bank,

                                                            Servicing Supplement
<PAGE>
as trust agent and indenture trustee (in such capacity, the "Trust Agent" and
the "Indenture Trustee," respectively).

      Section 7.02. Interpretative Provisions. For all purposes of this 2003-A
Servicing Supplement, except as otherwise expressly provided or unless the
context otherwise requires, (i) terms used in this 2003-A Servicing Supplement
include, as appropriate, all genders and the plural as well as the singular,
(ii) references to this 2003-A Servicing Supplement include all Exhibits hereto,
(iii) references to words such as "herein", "hereof", and the like shall refer
to this 2003-A Servicing Supplement as a whole and not to any particular part,
Article, or Section herein, (iv) references to an Article or Section such as
"Article Eight" or "Section 8.01" shall refer to the applicable Article or
Section of this 2003-A Servicing Supplement, (v) the term "include" and all
variations thereof shall mean "include without limitation", (vi) the term "or"
shall include "and/or", (vii) the term "proceeds" shall have the meaning
ascribed to such term in the UCC, (viii) in the computation of a period of time
from a specified date to a later specified date, the word "from" shall mean
"from and including" and the words "to" and "until" shall mean "to but
excluding" and (ix) the phrase "Trustee on behalf of the Trust," or words of
similar import, shall, to the extent required to effectuate the appointment of
any Co-Trustee pursuant to the Titling Trust Agreement, be deemed to refer to
the Trustee (or such Co-Trustee) on behalf of the Titling Trust.

      Any reference in this 2003-A Servicing Supplement to any agreement means
such agreement as it may be amended, restated, supplemented (only to the extent
such agreement as supplemented relates to the Notes), or otherwise modified from
time to time. Any reference in this 2003-A Servicing Supplement to any law,
statute, regulation, rule, or other legislative action shall mean such law,
statute, regulation, rule, or other legislative action as amended, supplemented,
or otherwise modified from time to time, and shall include any rule or
regulation promulgated thereunder. Any reference in this 2003-A Servicing
Supplement to a Person shall include the successor or assignee of such Person.

                                 ARTICLE EIGHT

               SERVICING OF THE 2003-A LEASES AND 2003-A VEHICLES

      Section 8.01. Identification of 2003-A Leases and 2003-A Vehicles;
Securitization Value. The Servicer hereby identifies and allocates as 2003-A
SUBI Assets the Leased Vehicles and the Leases relating to such Leased Vehicles
more particularly described in the Schedule of 2003-A Leases and 2003-A Vehicles
(respectively, the "2003-A Vehicles" and the "2003-A Leases"). The Servicer
shall calculate the Securitization Value for each 2003-A Lease as of the Cutoff
Date.

      Section 8.02. Reallocation and Repurchase of 2003-A Leases and 2003-A
Vehicles; Purchase of Matured Vehicles.

      (a)   (i) If the Servicer grants an extension with respect to any 2003-A
Lease, the Servicer shall, on the related Deposit Date, (A) deposit or cause to
be deposited into the 2003-A SUBI Collection Account an amount equal to the
Repurchase Payment and (B) direct the Trustee

                                       2                    Servicing Supplement
<PAGE>
to either reallocate such 2003-A Lease and the related 2003-A Vehicle from the
2003-A SUBI to the UTI or cause such 2003-A Lease and 2003-A Vehicle to be
conveyed to the Servicer; and (ii) if a Lessee changes the domicile of or title
to a 2003-A Vehicle and such change would be likely to result in the Titling
Trust doing business in a Restricted Jurisdiction, the Titling Trust, or the
Trustee on behalf of the Titling Trust, shall, as an obligation of the Titling
Trust and at the direction of the Servicer, on the related Deposit Date, (A)
deposit or cause to be deposited into the 2003-A SUBI Collection Account, from
amounts held by the Titling Trust, an amount equal to the Repurchase Payment and
(B) either reallocate such 2003-A Lease and the related 2003-A Vehicle from the
2003-A SUBI to the UTI or cause such 2003-A Lease and 2003-A Vehicle to be
conveyed to the Servicer.

      (b)   The Servicer hereby makes to the other parties hereto and the
parties to the SUBI Trust Agreement the representations and warranties contained
in Section 2.06(a) of the Basic Servicing Agreement as to each 2003-A Lease and
2003-A Vehicle as of the Vehicle Representation Date. The Servicer also hereby
represents and warrants that (i) each 2003-A Lease is an 2003-A Eligible Lease,
(ii) it used no adverse selection procedures in selecting any of the 2003-A
Leases or any of the 2003-A Vehicles for allocation to the 2003-A SUBI and (iii)
it is not aware of any bias in the selection of the 2003-A Leases that would
cause delinquencies or losses on the 2003-A Leases to be worse than any other
Leases held by the Titling Trust; provided, however, that the Servicer can make
no assurance as to the actual delinquencies or losses on the 2003-A Leases or
the 2003-A Vehicles. Upon discovery by the Trustee, the Servicer, the Owner
Trustee, the Indenture Trustee or the Transferor that any representation or
warranty in this Section 8.02(b) was incorrect as of the Cutoff Date in a manner
that materially adversely affects the interest of the Trust in the related
2003-A Lease or 2003-A Vehicle, the entity discovering such incorrectness (if
other than the Servicer) shall give prompt written notice to the Servicer. On or
before the Deposit Date related to the Collection Period in which the Servicer
discovers such incorrectness (whether pursuant to such notice or otherwise), the
Servicer shall cure in all material respects the circumstance or condition with
respect to which the representation or warranty was incorrect as of the Cutoff
Date. If the Servicer is unable or unwilling to cure such circumstance or
condition by such Deposit Date, the Servicer shall (i) deposit (or cause to be
deposited) into the 2003-A SUBI Collection Account an amount equal to the
Repurchase Payment, and (ii) direct the Trustee to either reallocate such 2003-A
Lease and the related 2003-A Vehicle from the 2003-A SUBI to the UTI or cause
such 2003-A Lease and 2003-A Vehicle to be conveyed to the Servicer.

      (c)   Immediately prior to the sale or disposition of a Matured Vehicle or
a Defaulted Vehicle, the Servicer may reallocate such Matured Vehicle or
Defaulted Vehicle from the 2003-A SUBI to the UTI for purposes of implementing
NMAC's like kind exchange program. In connection with such reallocation, NILT
Trust, as the UTI Beneficiary, will cause to be deposited into the 2003-A SUBI
Collection Account the Reallocation Payments no later than two Business Days
after such reallocation, or, if the Monthly Remittance Condition is met, the
Servicer shall be permitted to retain the Reallocation Payments received during
a Collection Period until such amounts are required to be disbursed on the next
Payment Date. Upon receipt of the Reallocation Payments, the 2003-A SUBI shall
have no claim against or interest in such Matured or Defaulted Vehicle.

                                       3                    Servicing Supplement
<PAGE>
      (d)   In connection with the purchase by the Servicer of a Matured Vehicle
relating to a 2003-A Lease pursuant to Section 2.06(f) of the Basic Servicing
Agreement, if (i) no Sales Proceeds Advance has been made, the purchase price of
such Matured Vehicle will equal the Securitization Value of such 2003-A Lease as
of the date of expiration and (ii) a Sales Proceeds Advance has been made, (a)
the purchase price will equal the amount of the Sales Proceeds Advance, (b) no
additional amounts need be remitted by the Servicer, and (c) the Servicer shall
be deemed to have been reimbursed for such Sales Proceeds Advance.

      (e)   If any 2003-A Lease and the related 2003-A Vehicle are reallocated
to the UTI, until such time thereafter, if ever, as such Lease and Leased
Vehicle are allocated to an Other SUBI, the Servicer shall indemnify, defend and
hold harmless the Related Beneficiaries and the Trust from and against any and
all loss or liability with respect to or resulting from such 2003-A Lease or
2003-A Vehicle (including the reasonable fees and expenses of counsel).

      Section 8.03. Collections and Payment Date Advance Reimbursement.

      (a)   The Servicer shall, with respect to SUBI Collections and amounts in
respect of the 2003-A SUBI Certificate, from time to time, determine the
respective amounts and recipients and:

            (i)   during each Collection Period, in addition to the deposits
      required by Section 2.07 of the Basic Servicing Agreement, deposit into
      the 2003-A SUBI Collection Account all Repurchase Payments pursuant to
      Section 8.02(a) and Section 8.02(b), and any Reallocation Payments
      pursuant to Section 8.02(c);

            (ii)  on, or prior to each Deposit Date, deposit into the 2003-A
      SUBI Collection Account all Advances, any Residual Value Surplus from the
      sale of a Matured Vehicle for which the Servicer made a Sales Proceeds
      Advance and any Net Auction Proceeds from the disposition of a Matured
      Vehicle at auction for which the Servicer was reimbursed during the
      related Collection Period pursuant to Section 8.06;

            (iii) on or prior to each Payment Date, deposit into the 2003-A SUBI
      Collection Account all Cap Payments and/or Cap Termination Payments; and

            (iv)  on each Payment Date, pursuant to the related Payment Date
      Certificate, allocate Available Funds on deposit in the 2003-A SUBI
      Collection Account with respect to the related Collection Period and
      instruct the Trustee (acting through the Trust Agent) to make, no later
      than 11:00 a.m., New York City time, the following deposits and
      distributions in the following amounts and order of priority:

                  (A)   to the Servicer the sum of outstanding (1) Sales
            Proceeds Advances (x) in respect of 2003-A Vehicles that were sold
            during the related Collection Period (other than a sale to the
            Servicer pursuant to Section 8.02(d)(ii)), and (y) that have been
            outstanding as of the end of that Collection Period for at least 90
            days and (2) Monthly Payment Advances as to which the related Lessee
            has made all or a portion of the advanced Monthly Payment or that
            have been

                                       4                    Servicing Supplement
<PAGE>
            outstanding as of the end of the Collection Period for at least 90
            days (collectively, the "Payment Date Advance Reimbursement");

                  (B)   to or on behalf of the Servicer, the Servicing Fee in
            respect of the related Collection Period, together with any unpaid
            Servicing Fees in respect of one or more prior Collection Periods;
            and

                  (C)   to the Note Distribution Account, the Reserve Account
            and Certificate Distribution Account, such distributions in the
            amounts and order of priority as set forth in Sections 8.04(a) and
            10.01 of the Indenture.

      (b)   Notwithstanding Section 2.07 of the Basic Servicing Agreement, the
Servicer shall be permitted to retain the amounts provided for in such Section
received during a Collection Period until such amounts are required to be
disbursed on the next Payment Date, for so long as no Servicer Default has
occurred and is continuing, and the following requirements are met
(collectively, the "Monthly Remittance Condition"):

            (i)   (A) NMAC (or its successors pursuant to Section 5.03(b) of the
      Basic Servicing Agreement) is the Servicer, and (B) NMAC's short-term
      unsecured debt obligations are rated at least "P-1" by Moody's, "A-1" by
      Standard & Poor's and "F1" by Fitch (in each case, so long as Moody's,
      Standard & Poor's or Fitch is a Rating Agency);

            (ii)  if (A) the Servicer obtains a Servicer Letter of Credit or
      other form of enhancement acceptable to the Rating Agencies under which
      demands for payment may be made to secure timely remittance of SUBI
      Collections to the 2003-A SUBI Collection Account on a monthly basis and
      (B) the Trustee, the Owner Trustee gives prior written notice to each
      Rating Agency of the obtaining of such Servicer Letter of Credit;

            (iii) the Servicer otherwise satisfies each Rating Agency's
      requirements; or

            (iv)  if the Outstanding Amount is reduced to zero and 100% of the
      outstanding Trust Certificates are owned by the Trust, the Transferor, the
      Servicer (so long as NMAC or an Affiliate is the Servicer) and their
      respective Affiliates.

      Pending deposit into the 2003-A SUBI Collection Account, SUBI Collections
may be employed by the Servicer at its own risk and for its own benefit and
shall not be segregated from its own funds.

      Section 8.04. Net Deposits. Notwithstanding anything to the contrary
contained in this 2003-A Servicing Supplement, for so long as NMAC is the
Servicer, the Servicer shall be permitted to deposit into the 2003-A SUBI
Collection Account only the net amount distributable to the Trust, as holder of
the 2003-A SUBI Certificate on the related Deposit Date. The Servicer shall,
however, account to the Trust, the Trustee, the Trust Agent, the Indenture
Trustee (or any successor to the duties of the Indenture Trustee), the Owner
Trustee and the Holders of the Securities as if all of the deposits and
distributions described herein were made individually.

                                       5                    Servicing Supplement
<PAGE>
      Section 8.05. Servicing Compensation.

      (a)   As compensation for the performance of its obligations under the
Servicing Agreement, the Servicer shall be entitled to receive the Servicing
Fee.

      (b)   The Servicer shall also be entitled to additional servicing
compensation with respect to the 2003-A SUBI Assets in the form of, among other
things, Administrative Charges to the extent not required for the payment of
insurance premiums, taxes, or similar charges allocable to the 2003-A Leases.

      Section 8.06. Advances.

      (a)   If during a Collection Period a Lessee makes a Lessee Partial
Monthly Payment, the Servicer shall make, by deposit into the 2003-A SUBI
Collection Account on the related Deposit Date, a Monthly Payment Advance,
unless such Advance is not required to be made pursuant to Section 8.06(c).

      (b)   On each Deposit Date, the Servicer shall make, by deposit into the
2003-A SUBI Collection Account, Sales Proceeds Advances, unless such Advance is
not required to be made pursuant to Section 8.06(c). After the Servicer has made
a Sales Proceeds Advance with respect to a Matured Vehicle, the Trust shall have
no claim against or interest in such Matured Vehicle or any Net Auction Proceeds
resulting from the sale or other disposition thereof, except with respect to any
related Residual Value Surplus. If the Servicer shall sell or otherwise dispose
of a Matured Vehicle after having made a Sales Proceeds Advance, the Trust may
retain all of such Sales Proceeds Advance, and the Servicer shall retain the
related Net Auction Proceeds up to the Securitization Value of the related
2003-A Lease, and shall deposit the Residual Value Surplus, if any, into the
2003-A SUBI Collection Account. If the Net Auction Proceeds are less than the
Securitization Value of the related 2003-A Lease, the Servicer may deduct the
difference from SUBI Collections in respect of one or more future Collection
Periods. If the Servicer has not sold a Matured Vehicle within 90 days after it
has made a Sales Proceeds Advance, it shall be reimbursed for such Sales
Proceeds Advance from the 2003-A SUBI Collection Account. Within six months of
receiving such reimbursement, if the related 2003-A Vehicle has not been sold,
the Servicer shall, if permitted by applicable law, cause such 2003-A Vehicle to
be sold at auction and shall remit the proceeds associated with such auction
sale to the 2003-A SUBI Collection Account.

      (c)   Notwithstanding anything to the contrary in the Servicing Agreement,
the Servicer shall be required to make an Advance only to the extent that it
determines that such Advance will be recoverable from future payments on or in
respect of the related 2003-A Lease or 2003-A Vehicle.

      Section 8.07. Third Party Claims. In addition to the requirements set
forth in Section 2.14 of the Basic Servicing Agreement, the Servicer shall
immediately notify the Transferor (in the event that NMAC is not acting as
Servicer) and the Indenture Trustee (or any successor to the duties of the
Indenture Trustee) upon learning of a claim or Lien of whatever kind of a third
party

                                       6
<PAGE>
that would materially and adversely affect the interests of the Transferor or
the Trust with respect to the 2003-A SUBI Assets.

      Section 8.08. Contingent and Excess Liability Insurance Policy. So long as
any Securities are outstanding, the Servicer shall maintain and pay when due all
premiums with respect to, and the Servicer may not terminate or cause the
termination of, the Contingent and Excess Liability Insurance Policy unless (i)
a replacement Insurance Policy is obtained that provides coverage against third
party claims that may be raised against the Titling Trust, the Trustee on behalf
of the Titling Trust or the Trust in an amount at least equal to $1 million
combined single limit per occurrence and excess coverage of $15 million combined
single limit each occurrence without limit on the number of occurrences in any
policy period (which Insurance Policy may be a blanket Insurance Policy covering
the Servicer and one or more of its Affiliates) and (ii) in the case of Rated
Securities, each Rating Agency has received prior written notification from the
Owner Trustee of such termination and any replacement insurance. The obligations
of the Servicer pursuant to this Section shall survive any termination of the
Servicer's other obligations under the Servicing Agreement until such time as
claims can no longer be brought that would be covered by such Insurance
Policies, whether as a result of the expiration of relevant statutes of
limitations or otherwise.

      Section 8.09. Reporting by the Servicer; Delivery of Certain
Documentation.

      (a)   On or prior to the Closing Date, and periodically thereafter as
required in order to update the contents thereof upon any changes in the matters
certified therein, the Servicer shall furnish to the Trustee and the Related
Beneficiary an Officer's Certificate listing the officers of the Servicer
involved in, or responsible for, the servicing of the 2003-A Leases.

      (b)   On each Calculation Date, the Servicer shall furnish to the Trustee
and each Related Beneficiary a Settlement Statement for the related Collection
Period.

      Section 8.10. Accountants' Reports. On or before the last day of the third
month after the end of the fiscal year of the Servicer, beginning with June 30,
2004, the Servicer shall deliver or cause to be delivered to the Trust, the
Indenture Trustee, each Rating Agency and the Owner Trustee 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.

                                       7
<PAGE>
      Section 8.11. Annual Officer's Certificates.

      (a)   On or before the last day of the third month after the end of the
fiscal year of the Servicer, beginning with June 30, 2004, the Servicer shall
deliver an Officer's Certificate to the Trust, the Indenture Trustee, each
Rating Agency, and the Owner Trustee in accordance with Section 3.01(c) of the
Basic Servicing Agreement.

      (b)   On or before the last day of the third month after the end of the
fiscal year of the Servicer, beginning with June 30, 2004, for as long as NMAC
continues to act as the Servicer, the Servicer shall deliver an Officer's
Certificate to each Rating Agency, the Owner Trustee and the Indenture Trustee
stating that, with respect to certain ERISA Plans maintained or sponsored by the
Servicer or any of the Servicer's ERISA affiliates: (a) Plan assets exceed the
present value of accrued benefits under each of the Plans as of the close of the
most recent Plan year, as reported in the most recent plan financial statements;
(b) neither the Servicer nor any of its ERISA affiliates anticipates that the
actuarial value of the assets of any Plan it maintains would not be sufficient
to cover the Gateway current liability (as defined by the Code and demonstrated
on the most recent Form 5500 Schedule B that has been filed with the IRS), or is
contemplating benefit improvements that would cause the Servicer or its ERISA
affiliates to maintain a Plan with unfunded Gateway current liability; (c) if
all of the Plans (other than a multiemployer Plan) were terminated (disregarding
any Plans with surpluses), the unfunded liabilities with respect to the Plans
would have no material adverse effect on Nissan Motor Co., Ltd. or Nissan North
America, Inc.; and (d) no accumulated funding deficiency or waived funding
deficiency as defined in section 412 of the Code or under any multiemployer Plan
or collective bargaining agreement exists and there is no failure to make any
required contribution under the minimum funding requirements of the Code, as of
the close of the most recent Plan year.

      Section 8.12. Servicer Defaults; Termination of Servicer.

      (a)   Each of the following acts or occurrences constitutes a "Servicer
Default" under the Servicing Agreement with respect to the 2003-A SUBIs:

            (i)   the Servicer fails to deliver, or cause to be delivered, any
      required payment to the Indenture Trustee for distribution to the
      Noteholders or to the Owner Trustee for distribution to the Trust
      Certificateholders, or fails to deliver to the Trustee (acting through the
      Trust Agent) for distribution to the Indenture Trustee and the Owner
      Trustee any required payment, which failure continues for five Business
      Days after discovery of such failure by an officer of the Servicer or
      receipt by the Servicer of notice thereof from the Indenture Trustee, the
      Owner Trustee, or holders of Notes or Trust Certificates evidencing not
      less than 25% of the aggregate unpaid principal balance of the Securities
      (which for this purpose includes Trust Certificates held by the Trust, the
      Transferor, the Servicer (so long as NMAC or an Affiliate is the Servicer)
      and their respective Affiliates), voting together as a single class;

            (ii)  the Servicer fails to deposit, apply, or distribute any
      amounts in the manner and at such time as required pursuant to the
      Servicing Agreement, including a failure to deliver to the Trustee for
      distribution to or for the account of a Holder of the

                                       8
<PAGE>
      2003-A SUBI Certificate, any amounts required to be so distributed
      pursuant to the Servicing Agreement, and such failure shall have continued
      for a period of ten Business Days after either discovery of such failure
      by an officer of the Servicer or written notice of such failure shall have
      been given to the Servicer by the Trustee or such Holder;

            (iii) the Servicer fails to duly observe or perform in any material
      respect any of its covenants or agreements in the Servicing Agreement not
      otherwise covered in this Section 8.12(a), which failure materially and
      adversely affects the rights of the Titling Trust or a Holder of the
      2003-A SUBI Certificate or the holders of the Notes, or Trust
      Certificateholders, and which continues unremedied for 90 days after
      receipt by the Servicer of written notice thereof from the Trustee or the
      related Holder or such default becomes known to the Servicer;

            (iv)  the Servicer fails to deliver to the Trustee any report
      required to be delivered to the Trustee pursuant to the Servicing
      Agreement, which failure continues for 30 Business Days after discovery of
      such failure by an officer of the Servicer or receipt by the Servicer of
      written notice thereof by the Trustee;

            (v)   the Servicer fails to deliver to the Indenture Trustee any
      report required to be delivered to the Indenture Trustee or the Trust
      pursuant to the Basic Documents to which the Servicer is a party, which
      failure continues for 30 Business Days after discovery of such failure by
      an officer of the Servicer or receipt by the Servicer of written notice
      thereof by the Indenture Trustee;

            (vi)  any representation, warranty, or statement of the Servicer
      made in the Servicing Agreement, any other Basic Document to which the
      Servicer is a party or by which it is bound or any certificate, report or
      other writing delivered pursuant to the Servicing Agreement that proves to
      be incorrect in any material respect when made, which failure materially
      and adversely affects the rights of a Holder of the 2003-A SUBI
      Certificate or the holders of the Notes, or the Trust Certificateholders,
      and, if such default is of a type that may be corrected, the failure
      continues unremedied for 30 days after receipt by the Servicer of written
      notice thereof from the Trustee or the related Holder, or such default
      becomes known to the Servicer;

            (vii) the Servicer fails to maintain, or cause to be maintained, or
      pay when due, or cause to be paid when due, the premium in respect of the
      Contingent and Excess Liability Insurance Policy, which failure continues
      for ten Business Days after discovery of such failure by an officer of the
      Servicer or receipt by the Servicer of written notice thereof by the
      Trustee or a Holder of the 2003-A SUBI Certificate; or

            (viii) (A) the existence of any Proceeding in, or the entry of a
      decree or order for relief by, a court or regulatory authority having
      jurisdiction over the Servicer in an involuntary case under the federal
      bankruptcy laws, as now or hereafter in effect, (B) the appointment of a
      receiver, liquidator, assignee, trustee, custodian, sequestrator, or other
      similar official with respect to the Servicer or of any substantial part
      of its property or (C) the ordering of the winding up or liquidation of
      the affairs of the Servicer, and in each

                                       9
<PAGE>
      case, the continuance of any such Proceeding unstayed and in effect for a
      period of 90 consecutive days, or immediately upon entry of any decree or
      order; or

            (ix)  the Servicer (A) applies for or consents to the appointment
      of, or the taking of possession by, a receiver, custodian, trustee, or
      liquidator of itself or of all or a substantial part of its property, (B)
      is generally unable to pay its debts as they become due, (C) makes a
      general assignment for the benefit of creditors, (D) commences a voluntary
      case under the federal bankruptcy laws (E) is adjudicated to be bankrupt
      or insolvent, (F) files a petition seeking to take advantage of any other
      law providing for the relief of debtors, or (G) takes any corporate action
      for the purpose of effecting any of the foregoing;

provided, however, that notwithstanding any other provision of the Servicing
Agreement, (i) for the purpose of determining what constitutes a Servicer
Default with respect to the 2003-A SUBI, the provisions contained in this
Section 8.12(a) shall replace in their entirety the provisions contained in
Section 4.01(a) of the Basic Servicing Agreement and (ii) any Servicer Default
with respect to the 2003-A SUBI shall not constitute a Servicing Default with
respect to any other Sub-Trust and any Servicing Default (as such term is
defined in the Basic Servicing Agreement) with respect to any other Sub-Trust
shall constitute a Servicer Default (as such term is defined in the Basic
Servicing Agreement) only with respect to such Sub-Trust and not with respect to
the 2003-A SUBI.

      Notwithstanding the foregoing, a delay in or failure of performance under
(a) clauses (i) and (ii) for a period of ten Business Days, (b) clause (iii) for
a period of 120 days, (c) clauses (iv) and (v) for a period of 60 days, or (d)
clause (vi) for a period of 90 days shall not constitute a Servicer Default if
caused by a Force Majeure Event. Upon the occurrence of any Force Majeure Event,
the Servicer will not be relieved from using all commercially reasonable efforts
to perform its obligations in a timely manner in accordance with the terms of
the Servicing Agreement, and the Servicer must provide to the Trustee, the
Indenture Trustee, the Owner Trustee and the Transferor prompt notice of such
failure or delay by it, together with a description of its efforts to so perform
its obligations.

      (b)   Upon the occurrence of any Servicer Default, the Servicer, in
addition to complying with the notice requirements of Section 4.01(b) of the
Basic Servicing Agreement (except that references therein to Registered Pledgees
shall mean each Registered Pledgee of the 2003-A SUBI Certificate), shall
provide to the Indenture Trustee and the Owner Trustee prompt notice of any (i)
Servicer Default or (ii) event or condition that, with the giving of notice or
the passage of time, or both, would become a Servicer Default, accompanied in
each case by a description of the nature of the default and the Servicer's
efforts to remedy the same.

      (c)   In addition to the provisions of Section 4.01(c) of the Basic
Servicing Agreement, if a Servicer Default shall have occurred and is continuing
with respect to the 2003-A SUBI, the Trustee, on behalf of the Titling Trust,
shall, at the direction of the Required Related Holders, by notice given to the
Servicer, each Rating Agency, the Related Beneficiary and the holders of the
Rated Securities, terminate the rights and obligations of the Servicer under
this 2003-A Servicing Supplement in accordance with such Section. In the event
that the Servicer is removed as

                                       10
<PAGE>
servicer with respect to servicing the 2003-A SUBI Assets, subject to the
consent of the Trustee, the Required Related Holders shall appoint a successor
Servicer. The successor Servicer shall accept its appointment by a written
assumption in a form acceptable to the Trustee. Such successor Servicer shall be
approved by the Trustee, such approval not to be unreasonably withheld.
Notwithstanding the provisions of Section 4.01(e) of the Basic Trust Agreement,
with respect to any Servicer Default related to the 2003-A SUBI Assets, the
Trustee, acting on the direction of the Required Related Holders, may waive any
default of the Servicer in the performance of its obligations under the
Servicing Agreement and its consequences with respect to the 2003-A SUBI and,
upon any such waiver, such default shall cease to exist and any Servicer Default
arising therefrom shall be deemed to have been remedied for every purpose of the
Servicing Agreement. No such waiver shall extend to any subsequent or other
default or impair any right consequent thereto. For purposes of this Section, so
long as the Lien of the Indenture is in place, the Required Related Holders
shall be deemed to be the Indenture Trustee (as Registered Pledgee of the 2003-A
SUBI Certificates), acting at the direction of the Required Percentage of the
Noteholders and thereafter, the Owner Trustee, acting at the direction of the
Required Percentage of the Trust Certificateholders (which for this purpose
shall include Trust Certificates owned by the Trust, the Transferor, the
Servicer (so long as NMAC or an Affiliate is the Servicer) and any of their
respective Affiliates) until the Aggregate Certificate Balance has been reduced
to zero.

      (d)   If the Servicer is removed with respect to servicing the 2003-A SUBI
Assets, the Servicer shall be entitled to reimbursement for any outstanding
Advances made pursuant to this 2003-A Servicing Supplement, to the extent of the
funds available therefor with respect to all Advances made by the Servicer.

      Section 8.13. Servicer Representations and Warranties. Effective as of the
date hereof, the Servicer hereby reaffirms the representations and warranties
set forth in Section 2.06(a) and Section 5.01 of the Basic Servicing Agreement,
except that references to "this Agreement" shall be deemed to refer to the
Servicing Agreement, as such term is defined herein.

                                  ARTICLE NINE

                                  MISCELLANEOUS

      Section 9.01. Termination of Servicing Supplement. This 2003-A Servicing
Supplement shall terminate upon the earlier to occur of (i) the termination of
the 2003-A SUBI or (ii) the resignation or removal of the Servicer with respect
to the 2003-A SUBI in accordance with the terms of the Servicing Agreement. Any
such termination hereunder shall effect a termination only with respect to the
2003-A SUBI Assets and not as to Trust Assets allocated to any other Sub-Trust,
and shall not effect a termination of the Basic Servicing Agreement or any other
supplement to the Basic Servicing Agreement.

      Section 9.02. Governing Law. This 2003-A Servicing Supplement shall be
governed by and construed in accordance with the internal laws of the State of
California, without regard to any otherwise applicable principles of conflict of
laws.

                                       11
<PAGE>
      Section 9.03. Amendment. Notwithstanding the foregoing, this 2003-A
Servicing Supplement (and, accordingly, the Basic Servicing Agreement, insofar
as it relates to the 2003-A SUBI) may be amended by the parties hereto:

      (a)   without the consent of the Holders, to cure any ambiguity, correct
or supplement any provision herein that may be inconsistent with any other
provision herein, add any other provision with respect to matters or questions
arising hereunder that is not inconsistent with the Basic Servicing Agreement or
add or amend any provision herein to assure that none of the Titling Trust, the
Trust, or the Transferor will be classified as an association (or a publicly
traded partnership) taxable as a corporation for federal income tax purposes;
provided, that any such action will not, in the good faith judgment of the
parties hereto, materially and adversely affect the interest of any Holder; and

      (b)   from time to time (including to change the remittance schedule for
depositing SUBI Collections and other amounts into the 2003-A SUBI Collection
Account, or to change the manner in which the Reserve Account is funded),
provided that (A) each Rating Agency has received prior written notification
from the Owner Trustee of such amendment and (B) an Opinion of Counsel is
delivered to the Trustee to the effect that after such amendment, for federal
income tax purposes, the Titling Trust will not be treated as an association (or
a publicly traded partnership) taxable as a corporation and Notes will properly
be characterized as indebtedness that is secured by the assets of the Trust; to
the extent that any such amendment materially affects the UTI or any Other SUBI,
the 2003-A SUBI Certificate or the 2003-A SUBI Assets, such amendment shall
require the consent of the holders affected thereby. In addition, to the extent
that (A) such amendment shall increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections or payments in respect of a
2003-A SUBI or the 2003-A SUBI Certificate or distributions (or the interest
thereon) required to be made on any Notes, and the Trust Certificates or the
Interest Rate of any Note or (B) reduce the percentage of the aggregate
principal amount of Notes, and Trust Certificates required to consent to any
such amendment, any such amendment shall require the consent of all the Holders
and holders of 100% of all outstanding Notes, and Trust Certificates (which for
this purpose shall include Trust Certificates held by the Trust, the Transferor,
the Servicer and their respective Affiliates), and an Opinion of Counsel as set
forth in clause (B) above.

      Section 9.04. Relationship of this 2003-A Servicing Supplement to Other
Trust Documents. Unless the context otherwise requires, this 2003-A Servicing
Supplement and the other Trust Documents shall be interpreted so as to give full
effect to all provisions hereof and thereof. In the event of any actual conflict
between the provisions of this 2003-A Servicing Supplement and (i) the Titling
Trust Agreement, with respect to the servicing of any Trust Assets, the
provisions of this 2003-A Servicing Supplement shall prevail and (ii) the Basic
Servicing Agreement, the provisions of this 2003-A Servicing Supplement shall
control.

      Section 9.05. Binding Effect. The provisions of this 2003-A Servicing
Supplement shall be binding upon and inure to the benefit of the parties hereto
and their permitted successors and assigns, and all such provisions shall inure
to the benefit of the Owner Trustee on behalf of the Trust.

                                       12
<PAGE>
      Section 9.06. Table of Contents and Headings. The Table of Contents and
Article and Section headings herein are for convenience of reference only and
shall not define or limit any of the terms or provisions hereof.

      Section 9.07. Counterparts. This 2003-A Servicing Supplement may be
executed in any number of counterparts, each of which so executed and delivered
shall be deemed to be an original, but all of which counterparts shall together
constitute but one and the same instrument.

      Section 9.08. Further Assurances. Each party will do such acts, and
execute and deliver to any other party such additional documents or instruments,
as may be reasonably requested in order to effect the purposes of this 2003-A
Servicing Supplement and to better assure and confirm unto the requesting party
its rights, powers, and remedies hereunder.

      Section 9.09. Third-Party Beneficiaries. The Trust, each Holder of the
2003-A SUBI, each Related Beneficiary, and each Registered Pledgee shall be
third-party beneficiaries of the Servicing Agreement. Except as otherwise
provided in the Servicing Agreement, no other Person shall have any rights
hereunder. For purposes of the Servicing Agreement, this Section replaces
Section 6.12 of the Basic Servicing Agreement in its entirety.

      Section 9.10. No Waiver; Cumulative Remedies. No failure to exercise and
no delay in exercising, on the part of any party hereto, any right, remedy,
power, or privilege hereunder shall operate as a waiver thereof; nor shall any
single or partial exercise of any right, remedy, power, or privilege hereunder
preclude any other or further exercise thereof or the exercise of any other
right, remedy, power, or privilege. The rights, remedies, powers, and privileges
herein provided are cumulative and not exhaustive of any rights, remedies,
powers, and privileges provided at law, in equity or otherwise.

      Section 9.11. No Petition. Each of the parties hereto, by entering into
this 2003-A Servicing Supplement, in addition to provisions of Section 6.14 of
the Basic Servicing Agreement, hereby covenants and agrees that it will not
institute, or join in instituting, any bankruptcy, reorganization, arrangement,
insolvency or liquidation Proceeding, or other Proceeding under federal or state
bankruptcy or similar laws, for a period of one year and a day after payment in
full of the Securities, against any other party hereto, the Transferor or the
Trust. This Section shall survive the complete or partial termination of this
2003-A Servicing Supplement and the complete or partial resignation or removal
of the Servicer under the SUBI Trust Agreement, the Basic Servicing Agreement or
this 2003-A Servicing Supplement.

                                       13
<PAGE>
            IN WITNESS WHEREOF, the parties hereto have caused this 2003-A
Servicing Supplement to be duly executed by their respective officers duly
authorized as of the day and year first above written.

                                        NISSAN-INFINITI LT,
                                             as Titling Trust

                                        By:    NILT, INC.,
                                               as Trustee

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

                                        NILT TRUST,
                                             as UTI Beneficiary

                                        By:    U.S. BANK NATIONAL ASSOCIATION,
                                               as Managing Trustee

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

                                        NISSAN MOTOR ACCEPTANCE CORPORATION,
                                               as Servicer

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

                                       S-1                  Servicing Supplement
<PAGE>
                                    EXHIBIT A

                  SCHEDULE OF 2003-A LEASES AND 2003-A VEHICLES

 [Omitted. Copies on file with the Servicer, the Trustee and the Owner Trustee]

                                       A-1                  Servicing Supplement
<PAGE>
                                    EXHIBIT B

                          FORM OF SETTLEMENT STATEMENT

                                       B-1                  Servicing Supplement<PAGE>

                                                                    Exhibit 10.7

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

                           NISSAN AUTO LEASING LLC II,
                                 as Transferor,

                                       and

                            WILMINGTON TRUST COMPANY,
                                as Owner Trustee

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

                              AMENDED AND RESTATED

                                 TRUST AGREEMENT

                         Dated as of October [__], 2003

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

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

<PAGE>
                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                  PAGE
                                                                                                                  ----
<S>                        <C>                                                                                    <C>
ARTICLE ONE                DEFINITIONS...........................................................................    1

         SECTION 1.01               Definitions..................................................................    1

         SECTION 1.02               Interpretive Provisions......................................................    1

ARTICLE TWO                ORGANIZATION..........................................................................    2

         SECTION 2.01               Name and Status..............................................................    2

         SECTION 2.02               Office.......................................................................    2

         SECTION 2.03               Purposes and Powers..........................................................    2

         SECTION 2.04               Appointment of Owner Trustee.................................................    3

         SECTION 2.05               Liability of the Trust Certificateholders....................................    3

         SECTION 2.06               Initial Capital Contribution of Owner Trust Estate...........................    3

         SECTION 2.07               Declaration of Trust.........................................................    3

         SECTION 2.08               Title to Trust Property......................................................    4

         SECTION 2.09               Situs of Trust...............................................................    4

         SECTION 2.10               Representations and Warranties of the Transferor.............................    4

         SECTION 2.11               Power of Attorney............................................................    5

ARTICLE THREE              TRUST CERTIFICATES AND TRANSFER OF INTERESTS..........................................    6

         SECTION 3.01               Initial Ownership............................................................    6

         SECTION 3.02               The Trust Certificates.......................................................    6

         SECTION 3.03               Authentication and Delivery of Trust Certificates............................    6

         SECTION 3.04               Registration of Transfer and Exchange........................................    7

         SECTION 3.05               Mutilated, Destroyed, Lost or Stolen Trust Certificates.....................    10

         SECTION 3.06               Persons Deemed Trust Certificateholders.....................................    11

         SECTION 3.07               Access to List of Trust Certificateholders' Names and Addresses.............    11

         SECTION 3.08               Maintenance of Office or Agency.............................................    11

         SECTION 3.09               Appointment of Paying Agent.................................................    11

         SECTION 3.10               Ownership by the Transferor of Trust Certificates...........................    12

         SECTION 3.11               Trust Certificates Held by Trust, Transferor or Their Affiliates............    12

ARTICLE FOUR               ACTIONS BY OWNER TRUSTEE OR TRUST CERTIFICATEHOLDERS.................................    12
</TABLE>

                                       -i-
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                TABLE OF CONTENTS
                                   (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                                  PAGE
                                                                                                                  ----
<S>                        <C>                                                                                    <C>
         SECTION 4.01               Prior Notice to Trust Certificateholders With Respect to Certain
                                    Matters.....................................................................    12

         SECTION 4.02               Action by Trust Certificateholders With Respect to Certain Matters..........    13

         SECTION 4.03               Action by Owner Trustee With Respect to Bankruptcy..........................    13

         SECTION 4.04               Restrictions on Trust Certificateholders' Power.............................    13

         SECTION 4.05               Majority Control............................................................    14

ARTICLE FIVE               APPLICATION OF TRUST FUNDS; CERTAIN DUTIES...........................................    14

         SECTION 5.01               Establishment of Certificate Distribution Account and Reserve Account.......    14

         SECTION 5.02               Application of Trust Funds..................................................    15

         SECTION 5.03               Method of Payment...........................................................    17

         SECTION 5.04               Accounting and Reports......................................................    17

ARTICLE SIX                AUTHORITY AND DUTIES OF OWNER TRUSTEE................................................    18

         SECTION 6.01               General Authority...........................................................    18

         SECTION 6.02               General Duties..............................................................    18

         SECTION 6.03               Action Upon Instruction.....................................................    19

         SECTION 6.04               No Duties Except as Specified...............................................    20

         SECTION 6.05               No Action Unless Specifically Authorized....................................    20

         SECTION 6.06               Restrictions................................................................    20

ARTICLE SEVEN              CONCERNING THE OWNER TRUSTEE.........................................................    21

         SECTION 7.01               Acceptance of Trusts and Duties.............................................    21

         SECTION 7.02               Furnishing of Documents.....................................................    22

         SECTION 7.03               Representations and Warranties..............................................    22

         SECTION 7.04               Reliance; Advice of Counsel.................................................    23

         SECTION 7.05               Not Acting in Individual Capacity...........................................    24

         SECTION 7.06               Owner Trustee Not Liable for Trust Certificates.............................    24

         SECTION 7.07               Owner Trustee May Own Trust Certificates and Notes..........................    24

ARTICLE EIGHT              COMPENSATION OF OWNER TRUSTEE........................................................    24

         SECTION 8.01               Owner Trustee's Compensation and Indemnification............................    24

ARTICLE NINE               TERMINATION OF TRUST AGREEMENT.......................................................    25
</TABLE>

                                      -ii-
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                TABLE OF CONTENTS
                                   (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                                  PAGE
                                                                                                                  ----
<S>                        <C>                                                                                    <C>
         SECTION 9.01               Termination of Trust Agreement..............................................    25

         SECTION 9.02               [Reserved]..................................................................    26

         SECTION 9.03               Purchase of the 2003-A SUBI Certificate; Repayment of the Trust
                                    Certificates................................................................    26

ARTICLE TEN                SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES...............................    28

         SECTION 10.01              Eligibility Requirements for Owner Trustee..................................    28

         SECTION 10.02              Resignation or Removal of Owner Trustee.....................................    28

         SECTION 10.03              Successor Owner Trustee.....................................................    29

         SECTION 10.04              Merger or Consolidation of Owner Trustee....................................    29

         SECTION 10.05              Appointment of Co-Trustee or Separate Trustee...............................    30

ARTICLE ELEVEN             TAX MATTERS..........................................................................    31

         SECTION 11.01              Tax and Accounting Characterization.........................................    31

         SECTION 11.02              Signature on Returns; Tax Matters Partner...................................    31

         SECTION 11.03              Tax Reporting...............................................................    31

ARTICLE TWELVE             MISCELLANEOUS........................................................................    32

         SECTION 12.01              Supplements and Amendments..................................................    32

         SECTION 12.02              No Legal Title to Owner Trust Estate........................................    33

         SECTION 12.03              Limitations on Rights of Others.............................................    33

         SECTION 12.04              Notices.....................................................................    34

         SECTION 12.05              Severability................................................................    34

         SECTION 12.06              Counterparts................................................................    34

         SECTION 12.07              Successors and Assigns......................................................    34

         SECTION 12.08              No Petition.................................................................    34

         SECTION 12.09              No Recourse.................................................................    35

         SECTION 12.10              Headings....................................................................    35

         SECTION 12.11              GOVERNING LAW...............................................................    35

         SECTION 12.12              Trust Certificates Nonassessable and Fully Paid.............................    35

         SECTION 12.13              Furnishing of Basic Documents...............................................    35
</TABLE>

                                      -iii-
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                TABLE OF CONTENTS
                                   (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                                  PAGE
                                                                                                                  ----
<S>                        <C>                                                                                    <C>
                                    EXHIBITS
Exhibit A  -  Form of Trust Certificate.........................................................................   A-1
Exhibit B  -  Form of Rule 144A Certificate.....................................................................   B-1
Exhibit C  -  Form of Form of Investment Letter.................................................................   C-1
</TABLE>

                                      -iv-
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>

                      AMENDED AND RESTATED TRUST AGREEMENT

      This Amended and Restated Trust Agreement (this "Agreement"), dated as of
October [__], 2003, is between Nissan Auto Leasing LLC II, a Delaware limited
liability company ("NALL II"), as transferor (the "Transferor"), and Wilmington
Trust Company, a Delaware banking corporation ("Wilmington Trust"), as trustee
(the "Owner Trustee").

      WHEREAS, the parties hereto entered into a trust agreement dated as of
May 13, 2003 (the "Initial Trust Agreement") pursuant to which the Nissan
Auto Lease Trust 2003-A was created; and

      WHEREAS, the parties hereto are entering into this Agreement pursuant to
which, among other things, the Initial Trust Agreement will be amended and
restated, and $185,305,313.53 aggregate principal amount of Asset Backed
Certificates and $240,300,000 aggregate principal amount of [___]% Asset Backed
Class A-1 Notes, $277,000,000 aggregate principal amount [___]% Asset Backed
Class A-2 Notes, $[__________] aggregate principal amount Floating Rate Asset
Backed Class A-3a Notes and $[__________] aggregate principal amount of [____]%
Asset Backed Class A-3b Notes will be issued.

      NOW, THEREFORE, in consideration of the mutual agreements herein
contained, and of other good and valuable consideration, the receipt and
adequacy of which are hereby acknowledged, the parties hereto agree as follows:

                                  ARTICLE ONE

                                   DEFINITIONS

      SECTION 1.01      Definitions. Capitalized terms used herein that are not
otherwise defined shall have the meanings ascribed thereto in the Agreement of
Definitions, dated as of October [__], 2003, by and among Nissan Auto Lease
Trust 2003-A, as trust (the "Trust"), NILT Trust, a Delaware statutory trust, as
grantor and initial beneficiary (in such capacity, the "Grantor" and the "UTI
Beneficiary," respectively), Nissan-Infiniti LT, a Delaware statutory trust (the
"Titling Trust"), Nissan Motor Acceptance Corporation, a California corporation
("NMAC"), in its individual capacity, as servicer and as Administrative Agent
(in such capacity, the "Servicer" and the "Administrative Agent," respectively),
NALL II, NILT, Inc., a Delaware corporation, as trustee to the Titling Trust
(the "Titling Trustee"), Wilmington Trust, as Owner Trustee and Delaware trustee
(in such capacity, the "Delaware Trustee") and U.S. Bank National Association, a
national banking association ("U.S. Bank"), as trust agent and indenture trustee
(in such capacity, the "Trust Agent" and the "Indenture Trustee," respectively).

      SECTION 1.02      Interpretive Provisions. For all purposes of this
Agreement, except as otherwise expressly provided or unless the context
otherwise requires, (i) terms used herein include, as appropriate, all genders
and the plural as well as the singular, (ii) references to this Agreement
include all Exhibits hereto, (iii) references to words such as "herein,"
"hereof" and the like shall refer to this Agreement as a whole and not to any
particular part, Article, or Section herein, (iv) references to an Article or
Section such as "Article Twelve" or "Section 12.01" shall refer to the
applicable Article or Section of this Agreement, (v) the term "include" and all

                                       1
<PAGE>

variations thereof shall mean "include without limitation," (vi) the term "or"
shall include "and/or", and (vii) the term "proceeds" shall have the meaning
ascribed to such term in the UCC.

      Any reference in this Agreement to any agreement means such agreement as
it may be amended, restated, supplemented (only to the extent such agreement as
supplemented relates to the Notes), or otherwise modified from time to time. Any
reference in this Agreement to any law, statute, regulation, rule, or other
legislative action shall mean such law, statute, regulation, rule, or other
legislative action as amended, supplemented, or otherwise modified from time to
time, and shall include any rule or regulation promulgated thereunder. Any
reference in this Agreement to a Person shall include the successor or assignee
of such Person.

                                  ARTICLE TWO

                                  ORGANIZATION

      SECTION 2.01      Name and Status. The trust created hereby shall be known
as "Nissan Auto Lease Trust 2003-A," in which name the Trust may engage in
activities as permitted by the Basic Documents, make and execute contracts and
other instruments and sue and be sued, to the extent provided herein. It is the
intention of the parties hereto that the Trust shall be a statutory trust under
the Statutory Trust Statute, and that this Agreement shall constitute the
governing instrument of that statutory trust.

      SECTION 2.02      Office. The chief executive office and principal place
of business of the Trust shall be in care of the Owner Trustee, initially at the
Owner Corporate Trust Office and thereafter at such other address as the Owner
Trustee may designate by written notice to the Trust Certificateholders and the
Transferor.

      SECTION 2.03      Purposes and Powers.

      (a)   The purposes of the Trust are: (i) at the direction of the Trust
Certificateholders, to take assignments and conveyances of certain assets from
time to time, to hold such assets in trust and to collect and disburse the
periodic income therefrom for the benefit of the Trust Certificateholders, (ii)
to engage in any of the other activities described or authorized in this
Agreement, any supplement or any amendment hereto or thereto and (iii) to engage
in any and all activities that are necessary or appropriate to accomplish the
foregoing or that are incidental thereto or connected therewith. The Trust shall
not be employed for any purpose except as duly authorized in accordance with the
provisions of this Agreement.

      (b)   The initial sole purpose of the Trust is to conserve the Owner Trust
Estate and collect and disburse the periodic income therefrom for the use and
benefit of the Trust Certificateholders, and in furtherance of such purpose to
engage in the following ministerial activities:

            (i)   to issue the Notes pursuant to the Indenture and the Trust
      Certificates pursuant to this Agreement;

            (ii)  to acquire the 2003-A SUBI Certificate from the Transferor and
      the other property of the Owner Trust Estate in exchange for (A) the
      issuance of the

                                       2
<PAGE>

      Notes to the Transferor, (B) certain capital contributions from the
      Transferor and (C) the issuance of the Trust Certificate to the
      Transferor;

            (iii) to pay interest on and principal of the Notes;

            (iv)  to assign, grant, transfer, pledge mortgage and convey the
      Owner Trust Estate pursuant to the Indenture to the Indenture Trustee as
      security for the Notes and to hold, manage and distribute to the Trust
      Certificateholders pursuant to the terms of this Agreement any portion of
      the Owner Trust Estate released from the Lien of, and remitted to the
      Trust pursuant to, the Indenture;

            (v)   to enter into and perform its obligations under the Basic
      Documents to which the Trust is a party;

            (vi)  to engage in other transactions, including entering into
      agreements, that are necessary, suitable or convenient to accomplish the
      foregoing or that are incidental thereto or connected therewith; and

            (vii) subject to compliance with the Basic Documents, to engage in
      such other activities as may be required in connection with conservation
      of the Owner Trust Estate and the making of distributions to the Trust
      Certificateholders and the Noteholders.

      (c)   The Trust shall not engage in any activity other than in connection
with the foregoing or other than as required or authorized by the terms of this
Agreement or the other Basic Documents.

      SECTION 2.04      Appointment of Owner Trustee. The Transferor hereby
appoints the Owner Trustee as trustee of the Trust effective as of the date
hereof, to have all the rights, powers and duties set forth herein, and the
Owner Trustee hereby accepts such appointment.

      SECTION 2.05      Liability of the Trust Certificateholders. No Trust
Certificateholder shall have any personal liability for any liability or
obligation of the Trust, solely by reason of it being a Trust Certificateholder.

      SECTION 2.06      Initial Capital Contribution of Owner Trust Estate. The
Transferor hereby sells, assigns, transfers, conveys and sets over to the Owner
Trustee, as of the date hereof, the sum of $1.00. The Owner Trustee hereby
acknowledges receipt in trust from the Transferor, as of the date hereof, of the
foregoing contribution, which shall constitute the initial Owner Trust Estate
and shall be deposited in the Certificate Distribution Account. The Transferor
shall pay organizational expenses of the Trust as they may arise or shall, upon
the request of the Owner Trustee, promptly reimburse the Owner Trustee for any
such expenses paid by the Owner Trustee.

      SECTION 2.07      Declaration of Trust. The Owner Trustee hereby declares
that it will hold the Owner Trust Estate in trust upon and subject to the
conditions set forth herein for the sole purpose of conserving the Owner Trust
Estate and collecting and disbursing the periodic income therefrom for the use
and benefit of the Trust Certificateholders, who are intended to be

                                       3
<PAGE>

"beneficial owners" within the meaning of the Statutory Trust Statute, subject
to the Lien of the Indenture Trustee and the obligations of the Trust under the
Basic Documents. It is the intention of the parties hereto that the Trust
constitutes a statutory trust under the Statutory Trust Statute and that this
Agreement constitutes the governing instrument of such statutory trust.
Consistent with Section 11.01, it is the intention of the parties hereto that,
solely for income and franchise tax purposes, the Trust shall be treated as a
division or branch of the Trust Certificateholder. Effective as of the date
hereof, the Owner Trustee shall have all rights, powers and duties set forth
herein and under Delaware law for the purpose and to the extent necessary to
accomplish the purpose of the Trust as set forth in Sections 2.03(a) and
2.03(b). At the direction of the Transferor, the Owner Trustee caused to be
filed the Certificate of Trust pursuant to the Statutory Trust Statute, and the
Owner Trustee shall file or cause to be filed such amendments thereto as shall
be necessary or appropriate to satisfy the purposes of this Agreement and as
shall be consistent with the provisions hereof.

      SECTION 2.08      Title to Trust Property. Legal title to the Owner Trust
Estate shall be vested at all times in the Trust as a separate legal entity,
except where applicable law in any jurisdiction requires title to any part of
the Owner Trust Estate to be vested in a trustee or trustees, in which case
title shall be deemed to be vested in the Owner Trustee, a co-trustee and/or a
separate trustee, as the case may be.

      SECTION 2.09      Situs of Trust. The Trust shall be located and
administered in the state of Delaware. All bank accounts maintained by the Owner
Trustee on behalf of the Trust shall be located in the states of California,
Delaware or New York. The Trust shall not have any employees in any state other
than Delaware; provided, however, that nothing herein shall restrict or prohibit
the Owner Trustee from having employees within or without the state of Delaware.
Payments shall be received by the Trust only in the states of Delaware,
California or New York, and payments will be made by the Trust only from the
states of Delaware, California or New York. The only principal office of the
Trust will be at the Corporate Trust Office.

      SECTION 2.10      Representations and Warranties of the Transferor. The
Transferor hereby represents and warrants to the Owner Trustee as of the Closing
Date that:

      (a)   Organization and Good Standing. The Transferor has been duly
organized and validly existing as a limited liability company in good standing
under the laws of the State of Delaware, with the power and authority to own its
properties and to conduct its business as such properties are currently owned
and such business is presently conducted.

      (b)   Due Qualification. The Transferor has been duly qualified to do
business as a limited liability company in good standing, and has obtained all
necessary licenses and approvals in all jurisdictions in which the conduct of
its business requires such qualifications, except when the failure to have any
such license, approval or qualification would not have a material adverse effect
on the condition, financial or otherwise, of the Transferor or would not have a
material adverse effect on the ability of the Transferor to perform its
obligations under this Agreement.

      (c)   Power and Authority. The Transferor has (i) the power and authority
to execute and deliver this Agreement and to carry out its terms; (ii) good
title to and is the sole legal and beneficial owner of the 2003-A SUBI
Certificate, free and clear of Liens and claims; (iii) full

                                       4
<PAGE>

power and authority to transfer the 2003-A SUBI Certificate and deposit the same
with the Trust; (iv) duly authorized such transfer and deposit to the Trust by
all necessary action; and (v) duly authorized the execution, delivery and
performance of this Agreement by all necessary action.

      (d)   Binding Obligation. This Agreement is a legal, valid and binding
obligation of the Transferor, enforceable in accordance with its terms, except
as such enforceability may be subject to or limited by bankruptcy, insolvency,
reorganization, moratorium, fraudulent conveyance or other similar laws
affecting creditors' rights generally and by general principles of equity,
regardless of whether such enforceability shall be considered in a proceeding in
equity or law.

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

      (f)   No Proceedings. There are no proceedings or investigations pending,
or to the Transferor's knowledge, threatened, before any court, regulatory body,
administrative agency or other governmental instrumentality having jurisdiction
over the Transferor or its properties: (i) asserting the invalidity of this
Agreement or any of the other Basic Documents to which it is party; (ii) seeking
to prevent the issuance of the Notes or the Trust Certificates or the
consummation of any of the transactions contemplated by this Agreement or any of
the other Basic Documents to which it is a party; (iii) seeking any
determination or ruling that would be likely materially and adversely to affect
the performance by the Transferor of its obligations under, or the validity or
enforceability of, this Agreement or any of the other Basic Documents to which
it is a party; or (iv) relating to the Transferor and that would be likely
materially and adversely to affect the federal income tax or any state income
tax attributes of the Trust, the Notes or the Trust Certificates.

      (g)   Independent Manager. Notwithstanding anything to the contrary in the
Transferor's Formation Documents, the Transferor shall ensure that at least one
manager of the Transferor shall be an Independent Manager.

      SECTION 2.11      Power of Attorney. Pursuant to the Trust Administration
Agreement, the Owner Trustee has authorized the Administrative Agent to perform
certain of its administrative duties hereunder, including duties with respect to
the management of the Owner Trust Estate, and in connection therewith hereby
grants the Administrative Agent its revocable power of attorney. Each Trust
Certificateholder by such Holder's acceptance of any Trust

                                       5
<PAGE>

Certificate or beneficial interest therein, as the case may be, shall be deemed
to have granted power of attorney to the Administrative Agent for purposes of
actions taken or to be taken with respect to the Trust Certificates.

                                 ARTICLE THREE

                               TRUST CERTIFICATES
                            AND TRANSFER OF INTERESTS

      SECTION 3.01      Initial Ownership. Upon the formation of the Trust by
the contribution by the Transferor pursuant to Section 2.06 and until the
issuance of the Trust Certificates, the Transferor shall be sole beneficiary of
the Trust.

      SECTION 3.02      The Trust Certificates.

      (a)   The Trust Certificates shall be substantially in the form set forth
in Exhibit A, in minimum denominations of $250,000. Except for the issuance of
the Trust Certificate to the Transferor, no Trust Certificate may be sold,
pledged, exchanged or otherwise transferred to any Person except in accordance
with Sections 3.04 and 3.10 and any attempted sale, pledge, exchange or transfer
(each referred to hereinafter as a "transfer") in violation of such Sections
shall be null and void. The Trust Certificate shall be issued in the name of the
Transferor. Upon delivery to the Transferor, the Owner Trustee and the
Certificate Registrar of a letter in the form of Exhibit C, any Trust
Certificate shall be reissued in the name and in the denomination set forth in
such letter.

      (b)   The Trust Certificates may be printed, lithographed, typewritten,
mimeographed or otherwise produced, and may be executed on behalf of the Trust
by manual or facsimile signature of an Authenticating Agent. Trust Certificates
bearing the manual or facsimile signatures of individuals who were, at the time
when such signatures shall have been affixed, authorized to sign on behalf of
the Trust, shall be validly issued and entitled to the benefits of this
Agreement, notwithstanding that such individuals or any of them shall have
ceased to be so authorized prior to the authentication and delivery of such
Trust Certificates or did not hold such offices at the date of authentication
and delivery of such Trust Certificates. If registration of a transfer of a
Trust Certificate is permitted pursuant to Section 3.04 and Section 3.10, the
transferee of such Trust Certificate shall become a Trust Certificateholder and
shall be entitled to the rights and subject to the obligations of a Trust
Certificateholder hereunder, upon such transferee's acceptance of a Trust
Certificate duly registered in such transferee's name pursuant to Section 3.04.

      SECTION 3.03      Authentication and Delivery of Trust Certificates.
Concurrently with the transfer of the 2003-A SUBI Certificate to the Trust, the
Owner Trustee shall cause to be executed on behalf of the Trust to the
Transferor the Trust Certificate in an aggregate principal amount equal to the
Initial Trust Certificate Balance, authenticated and delivered to or upon the
written order of the Transferor, in authorized denominations, evidencing the
entire ownership of the Trust. No Trust Certificate shall entitle its holder to
any benefit under this

                                       6
<PAGE>

Agreement, or shall be valid for any purpose, unless there shall appear on such
Trust Certificate a certificate of authentication, substantially in the form set
forth in Exhibit A, executed by the Owner Trustee or its Authenticating Agent,
by manual or facsimile signature; and such authentication shall constitute
conclusive evidence, and the only evidence, that such Trust Certificate shall
have been duly authenticated and delivered hereunder. All Trust Certificates
shall be dated the date of their authentication. Upon issuance, execution and
delivery pursuant to the terms hereof, the Trust Certificates shall be entitled
to the benefits of this Agreement. The Wilmington Trust Company shall be the
initial Authenticating Agent of the Owner Trustee hereunder, and all references
herein to authentication by the Owner Trustee shall be deemed to include the
Authenticating Agent.

      SECTION 3.04      Registration of Transfer and Exchange.

      (a)   The Certificate Registrar shall keep or cause to be kept, at the
office or agency maintained pursuant to Section 3.08, a register (the
"Certificate Register"), in which, subject to such reasonable regulations as it
may prescribe, the Certificate Registrar shall provide for the registration of
Trust Certificates and, if and to the extent transfers are permitted pursuant to
Section 3.04(b) and Section 3.10, the registration of transfers of Trust
Certificates. No transfer of a Trust Certificate shall be recognized except upon
registration of such transfer. Wilmington Trust Company is hereby appointed as
the initial Certificate Registrar. If the Certificate Registrar shall for any
reason become unable to act as Certificate Registrar, the Certificate Registrar
shall give prompt written notice to such effect to the Transferor, the Owner
Trustee and the Servicer. The Owner Trustee shall promptly appoint a successor,
which shall be another trust company or bank, and shall agree to act in
accordance with the provisions of this Agreement applicable to it as successor
Certificate Registrar under this Agreement.

      (b)   Each Trust Certificate shall bear a legend regarding transfers to
the effect of the legend on the form of Trust Certificate attached as Exhibit A
hereto, unless determined otherwise by the Servicer (as certified to the
Certificate Registrar in an Officer's Certificate) consistent with applicable
law.

      If and to the extent transfers are permitted pursuant to Section 3.10, as
a condition to the registration of any transfer of a Trust Certificate, the
prospective transferee shall be required to represent in writing to the Owner
Trustee, the Transferor and the Certificate Registrar the following:

                  (i)   It has neither acquired nor will it transfer any Trust
      Certificate it purchases (or any interest therein) or cause any such Trust
      Certificates (or any interest therein) to be marketed on or through an
      "established securities market" within the meaning of Section 7704(b)(1)
      of the Code, including, without limitation, an over-the-counter-market or
      an interdealer quotation system that regularly disseminates firm buy or
      sell quotations.

                  (ii)  It either (A) is not, and will not become, a
      partnership, Subchapter S corporation or grantor trust for U.S. federal
      income tax purposes or (B) is such an entity, but none of the direct or
      indirect beneficial owners of any of the interests in such transferee have
      allowed or caused, or will allow or cause, 50% or more (or such other

                                       7
<PAGE>

      percentage as the Transferor may establish prior to the time of such
      proposed transfer) of the value of such interests to be attributable to
      such transferee's ownership of Trust Certificates.

                  (iii) It understands that no subsequent transfer of the Trust
      Certificates is permitted unless (A) such transfer is of a Trust
      Certificate with a denomination of at least $250,000, (B) it causes its
      proposed transferee to provide to the Trust and the Certificate Registrar
      a letter substantially in the form of Exhibit C hereto, or such other
      written statement as the Transferor shall prescribe and (C) the Transferor
      consents in writing to the proposed transfer, which consent shall be
      granted unless the Transferor determines that such transfer would create a
      risk that the Trust or the Titling Trust would be classified for federal
      or any applicable state tax purposes as an association (or a publicly
      traded partnership) taxable as a corporation; provided, however, that any
      attempted transfer that would either cause (1) the number of registered
      holders of Trust Certificates to exceed 95 or (2) the number of holders of
      direct or indirect interests in the Titling Trust to exceed 50, shall be a
      void transfer.

                  (iv)  It understands that the Opinion of Counsel to the Trust
      that the Trust is not a publicly traded partnership taxable as a
      corporation is dependent in part on the accuracy of the representations in
      paragraphs (i), (ii) and (iii) above.

                  (v)   It is not a Benefit Plan or arrangement subject to
      Section 406 of ERISA, will not acquire or hold the Trust Certificates
      being transferred on behalf of or with "plan assets" of a Benefit Plan,
      and is not a Person acting on behalf of such a Benefit Plan or arrangement
      nor using the assets of such a Benefit Plan or arrangement to effect such
      transfer;

                  (vi)  It is a Person who is either (A)(1) a citizen or
      resident of the United States, (2) a corporation, partnership or other
      entity organized in or under the laws of the United States or any
      political subdivision thereof or (3) a Person not described in (A)(1) or
      (2) whose ownership of the Trust Certificates is effectively connected
      with such Person's conduct of a trade or business within the United States
      (within the meaning of the Code) and its ownership of any interest in a
      Trust Certificate will not result in any withholding obligation with
      respect to any payments with respect to the Trust Certificates by any
      Person (other than withholding, if any, under Section 1446 of the Code) or
      (B) an estate or trust the income of which is includible in gross income
      for federal income tax purposes, regardless of source or a trust if a
      court within the United States is able to exercise primary supervision of
      the administration of the trust and one or more "U.S. persons" (as such
      term is defined in the Code) have the authority to control all substantial
      decisions of the Trust. It agrees that it will provide a certification of
      non-foreign status signed under penalty of perjury and, alternatively,
      that if it is a Person described in clause (A)(3) above, it will furnish
      to the Transferor and the Owner Trustee a properly executed IRS Form
      W-8ECI and a new IRS Form W-8ECI upon the expiration or obsolescence of
      any previously delivered form (and such other certifications,
      representations or Opinions of Counsel as may be requested by the
      Transferor and the Owner Trustee).

                                       8
<PAGE>

                  (vii) It understands that any purported transfer of any Trust
      Certificate (or any interest therein) in contravention of any of the
      restrictions and conditions in this Section shall be void, and the
      purported transferee in such transfer shall not be recognized by the Trust
      or any other Person as a Trust Certificateholder for any purpose.

      (c)   By acceptance of any Trust Certificate, the related Trust
Certificateholder specifically agrees with and represents to the Transferor, the
Trust and Certificate Registrar that no transfer of such Trust Certificate shall
be made unless the registration requirements of the Securities Act and any
applicable state securities laws are complied with, or such transfer is exempt
from the registration requirements under the Securities Act because the transfer
satisfies one of the following:

                  (i)   Such transfer is in compliance with Rule 144A, to a
      transferee who the transferor reasonably believes is a Qualified
      Institutional Buyer that is purchasing for its own account or for the
      account of a Qualified Institutional Buyer and to whom notice is given
      that such transfer is being made in reliance upon Rule 144A and (A) the
      transferor thereof executes and delivers to the Transferor and the
      Certificate Registrar, a Rule 144A certificate substantially in the form
      attached as Exhibit B and (B) the transferee executes and delivers to the
      Transferor and the Certificate Registrar an investment letter
      substantially in the form attached as Exhibit C.

                  (ii)  After the appropriate holding period, such transfer is
      pursuant to an exemption from registration under the Securities Act
      provided by Rule 144 under the Securities Act and the transferee, if
      requested by the Transferor or the Certificate Registrar, delivers an
      Opinion of Counsel in form and substance satisfactory to the Transferor.

      (d)   The Transferor shall make the Rule 144A Information available to the
prospective transferor and transferee of a Trust Certificate. The Rule 144A
Information shall include any or all of the following items requested by the
prospective transferee:

                  (i)   the Prospectus, as amended or supplemented to the date
      of such transfer;

                  (ii)  each Payment Date Certificate delivered to Trust
      Certificateholders on each Payment Date preceding such request; and

                  (iii) such other information as is reasonably available to the
      Transferor in order to comply with requests for information pursuant to
      Rule 144A.

      None of the Transferor, the Certificate Registrar or the Owner Trustee is
under an obligation to register any Trust Certificate under the Securities Act
or any state securities laws.

      (e)   Upon surrender for registration of transfer or exchange of any Trust
Certificate at the office of the Certificate Registrar and upon compliance with
the provisions of this Agreement relating to such transfer or exchange, provided
that the requirements of Section 8-401(a) of the UCC are met, the Owner Trustee
shall execute and shall, or shall cause the Authenticating Agent to,
authenticate and deliver, in the name of the designated transferee or
transferees, one or more

                                       9
<PAGE>

new Trust Certificates in authorized denominations of a like aggregate face
amount dated the date of such authentication or the Trust Certificates that the
Trust Certificateholder making the exchange is entitled to receive, as the case
may be.

      The Certificate Registrar shall require that every Trust Certificate
presented or surrendered for registration of transfer or exchange shall be
accompanied by a written instrument of transfer and accompanied by IRS Form
W-8BEN or W-9 or such other form as may be reasonably required in form
satisfactory to the Certificate Registrar duly executed by the Trust
Certificateholder or such Person's attorney duly authorized in writing.

      No service charge shall be made for any registration of transfer or
exchange of Trust Certificates, but the Owner Trustee or the Certificate
Registrar may require payment of a sum sufficient to cover any tax or
governmental charge that may be imposed in connection with any registration of
transfer or exchange of Trust Certificates.

      The Certificate Registrar shall cancel and retain or destroy, in
accordance with the Certificate Registrar's retention policy then in effect, all
Trust Certificates surrendered for registration of transfer or exchange and
shall upon written request certify to the Transferor as to such retention or
destruction.

      (f)   The provisions of this Section generally are intended, among other
things, to prevent the Trust from being characterized as a "publicly traded
partnership" within the meaning of Section 7704 of the Code, in reliance on
Treasury Regulations Section 1.7704-1(e) and (h), and the Transferor shall take
such intent into account in determining whether or not to consent to any
proposed transfer of any Trust Certificate.

      The preceding provisions of this Section notwithstanding, the Owner
Trustee shall not make and the Certificate Registrar shall not register any
transfer or exchange of Trust Certificates for a period of 15 days preceding the
due date for any payment with respect to the Trust Certificates.

      SECTION 3.05      Mutilated, Destroyed, Lost or Stolen Trust Certificates.
If any mutilated Trust Certificate is surrendered to the Certificate Registrar,
or if the Certificate Registrar receives evidence to its satisfaction of the
destruction, loss or theft of any Trust Certificate and there is delivered to
the Certificate Registrar and the Owner Trustee such security or indemnity as
may be required by them to save each of them harmless, then in the absence of
notice that such Trust Certificate has been transferred to a protected purchaser
and provided that the requirements of Section 8-405 of the UCC are met, the
Owner Trustee on behalf of the Trust shall execute and the Authenticating Agent
shall authenticate and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost or stolen Trust Certificate, a new Trust Certificate
of like tenor and denomination. In connection with the issuance of any new Trust
Certificate under this Section, the Owner Trustee or the Certificate Registrar
may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith. Any duplicate
Trust Certificate issued pursuant to this Section shall constitute conclusive
evidence of an ownership interest in the Trust, as if originally issued, whether
or not the lost, stolen or destroyed Trust Certificate shall be found at any
time.

                                       10
<PAGE>

      SECTION 3.06      Persons Deemed Trust Certificateholders. Prior to due
presentation of a Trust Certificate for registration of transfer, the Owner
Trustee, the Certificate Registrar, any Paying Agent and any of their respective
agents may treat the Person in whose name any Trust Certificate is registered in
the Certificate Register as the owner of such Trust Certificate for the purpose
of receiving distributions pursuant to Section 5.02 and for all other purposes
whatsoever, and none of the Owner Trustee, the Certificate Registrar, any Paying
Agent or any of their respective agents shall be affected by any notice to the
contrary.

      SECTION 3.07      Access to List of Trust Certificateholders' Names and
Addresses. The Certificate Registrar shall furnish or cause to be furnished to
the Owner Trustee, the Servicer and the Transferor or the Indenture Trustee, as
the case may be, within 15 days after its receipt of a request therefor from the
Owner Trustee, the Servicer, the Transferor or the Indenture Trustee in writing,
a list, in such form as the requesting party may reasonably request, of the
names and addresses of the Trust Certificateholders as of the most recent Record
Date. If (i) two or more Trust Certificateholders or (ii) one or more Trust
Certificateholders evidencing not less than 25% of the Certificate Balance apply
in writing to the Owner Trustee, and such application states that the applicants
desire to communicate with other Trust Certificateholders with respect to their
rights under this Agreement or under the Trust Certificates and such application
is accompanied by a copy of the communication that such applicants propose to
transmit, then the Owner Trustee shall, within five Business Days after the
receipt of such application, afford such applicants access during normal
business hours to the current list of Trust Certificateholders. Each Trust
Certificateholder, by receiving and holding a Trust Certificate, shall be deemed
to have agreed not to hold any of the Transferor, the Owner Trustee, the
Indenture Trustee or the Servicer, as the case may be, accountable by reason of
the disclosure of its name and address, regardless of the source from which such
information was derived.

      SECTION 3.08      Maintenance of Office or Agency. The Owner Trustee shall
maintain in The Borough of Manhattan, The City of New York, an office or offices
or agency or agencies where Trust Certificates may be surrendered for
registration of transfer or exchange and where notices and demands to or upon
the Owner Trustee in respect of the Trust Certificates and the other Basic
Documents to which the Trust is a party may be served. The Owner Trustee
initially designates Wilmington Trust Company, c/o Computershare Trust Company
of New York, Wall Street Plaza, 88 Pine Street, 19th Floor, New York, New York,
as the office for such purposes. The Owner Trustee shall give prompt written
notice to the Transferor and the other Trust Certificateholders of any change in
the location of the Certificate Register or any such office or agency.

      SECTION 3.09      Appointment of Paying Agent. The Paying Agent shall make
distributions to the Trust Certificateholders pursuant to Section 5.02, and
shall report the amounts of such distributions to the Owner Trustee. Any Paying
Agent shall have the revocable power to withdraw funds from the Certificate
Distribution Account for the purpose of making the distributions referred to
above. The Paying Agent initially shall be U.S. Bank. The Owner Trustee may
revoke such power and remove the Paying Agent if the Owner Trustee determines in
its sole discretion that the Paying Agent has failed to perform its obligations
under this Agreement in any material respect. Any co-paying agent chosen by the
Transferor and acceptable to the Owner Trustee shall also be a Paying Agent.
Each Paying Agent may resign upon 30 days' written notice to the Owner Trustee.
In the event that a Paying Agent may no

                                       11
<PAGE>

longer act as Paying Agent, the Owner Trustee shall appoint a successor to act
as Paying Agent (which shall be a bank or trust company). The Owner Trustee
shall cause such successor Paying Agent or any additional Paying Agent appointed
by the Owner Trustee to execute and deliver to the Owner Trustee an instrument
in which such successor Paying Agent or additional Paying Agent shall agree with
the Owner Trustee that as Paying Agent, such successor Paying Agent or
additional Paying Agent shall hold all sums, if any, held by it for payment to
the Trust Certificateholders in trust for the benefit of the Trust
Certificateholders entitled thereto until such sums are paid to the Trust
Certificateholders. The Paying Agent shall return all unclaimed funds to the
Owner Trustee and upon removal of a Paying Agent such Paying Agent shall also
return all funds in its possession to the Owner Trustee. The provisions of
Sections 7.01, 7.03, 7.04 and 8.01 shall apply to the Owner Trustee also in its
role as Paying Agent, for so long as the Owner Trustee shall act as Paying Agent
and, to the extent applicable, to any other paying agent appointed hereunder.
Any reference in this Agreement to the Paying Agent shall include any co-paying
agent unless the context requires otherwise.

      SECTION 3.10      Ownership by the Transferor of Trust Certificates. The
Transferor shall receive on the Closing Date in accordance with Section 3.02 and
shall thereafter retain beneficial and record ownership of Trust Certificates
representing 100% of the Certificate Balance. Notwithstanding any other
provision of this Agreement to the contrary, any attempted transfer of any Trust
Certificate that would reduce such interest of the Transferor below 100% of the
Certificate Balance shall be void. The Owner Trustee shall cause one Trust
Certificate issued to the Transferor (representing 100% of the Certificate
Balance) to bear a legend stating "THIS CERTIFICATE IS NON-TRANSFERABLE."
Notwithstanding the foregoing, upon a dissolution or termination of the
Transferor, the Trust Certificates held by it shall be distributed to NMAC
without regard to the provisions of Section 3.02 or this Section 3.10.

      SECTION 3.11      Trust Certificates Held by Trust, Transferor or Their
Affiliates. Unless otherwise specified in this Agreement or other Basic
Documents, any Trust Certificates owned by the Trust, the Transferor, the
Servicer (so long as NMAC or an Affiliate is the Servicer) or any of their
respective Affiliates shall be entitled to the benefits under this Agreement
equally and proportionately to the benefits afforded other owners of the Trust
Certificates, except that such Trust Certificates shall be deemed not to be
outstanding for the purpose of determining whether the requisite percentage of
Securityholders have given any request, demand, authorization, direction,
notice, consent or other action under the Basic Documents (other than the
commencement by the Trust of a voluntary proceeding in bankruptcy), unless all
Securities are owned by the Trust, the Transferor, the Servicer (so long as NMAC
or an Affiliate is the Servicer) or any of their respective Affiliates.

                                  ARTICLE FOUR

              ACTIONS BY OWNER TRUSTEE OR TRUST CERTIFICATEHOLDERS

      SECTION 4.01      Prior Notice to Trust Certificateholders With Respect to
Certain Matters. Subject to the provisions and limitations of Section 4.04, with
respect to the following matters, the Owner Trustee shall not take action unless
the Owner Trustee has notified the Trust Certificateholders and the Rating
Agencies in writing of the proposed action at least 30 days before the taking of
such action and Trust Certificateholders representing at least 25% of the

                                       12
<PAGE>

Certificate Balance have not notified the Owner Trustee in writing prior to the
30th day after such notice is given that such Trust Certificateholders have
withheld consent or provided alternative direction:

      (a)   the initiation of any claim or lawsuit by the Trust and the
compromise of any action, claim or lawsuit brought by or against the Trust
(other than an action brought by the Servicer on behalf of the Titling Trust and
Persons having interests in the 2003-A SUBI Certificate to collect amounts owed
under a 2003-A Lease or 2003-A Vehicle);

      (b)   the election by the Trust to file an amendment to the Certificate of
Trust (unless such amendment is required to be filed under the Statutory Trust
Statute);

      (c)   the amendment of the Indenture in circumstances where the consent of
any Noteholder is required;

      (d)   the amendment of any Basic Document other than the Trust Agreement
in circumstances such amendment materially and adversely affects the interests
of the Trust Certificateholders;

      (e)   the amendment of any other Basic Document unless the Owner Trustee
is furnished an Opinion of Counsel to the effect that such amendment does not
materially and adversely affect the interests of the Trust Certificateholders;
or

      (f)   the appointment a successor Owner Trustee or successor Indenture
Trustee.

      SECTION 4.02      Action by Trust Certificateholders With Respect to
Certain Matters. Subject to the provisions and limitations of Section 4.04, to
the extent the Owner Trustee or the Trust is deemed to be the Holder of the
2003-A SUBI Certificate pursuant to the SUBI Trust Agreement, the Owner Trustee
or Trust, as the case may be, shall take such actions as directed in writing by
Trust Certificateholders holding Trust Certificates evidencing an interest of at
least 662/3% of the Certificate Balance; provided, however, that so long as the
Lien of the Indenture is outstanding, such direction shall be subject to the
consent of the Indenture Trustee. The Owner Trustee may not, except upon the
occurrence of a Servicer Default subsequent to the payment in full of the Notes
and in accordance with the written directions of Trust Certificateholders
holding 100% of the Certificate Balance, remove the Servicer, with respect to
the 2003-A SUBI Assets or appoint a successor Servicer with respect thereto.

      SECTION 4.03      Action by Owner Trustee With Respect to Bankruptcy. The
Owner Trustee shall not have the power to commence a voluntary proceeding in
bankruptcy relating to the Trust without the unanimous prior approval of all
Trust Certificateholders (including the board of managers (including the
Independent Managers, as such term is defined in the Transferor's limited
liability company agreement) of the Transferor) and the delivery to the Owner
Trustee of a written certification by each Trust Certificateholder that such
Trust Certificateholder reasonably believes that the Trust is insolvent.

      SECTION 4.04      Restrictions on Trust Certificateholders' Power. The
Trust Certificateholders shall not direct the Owner Trustee to take or refrain
from taking any action if such action or inaction would be contrary to any
obligation of the Trust or the Owner Trustee

                                       13
<PAGE>

under this Agreement or any of the other Basic Documents or would be contrary to
the purpose of the Trust as set forth in Section 2.03, nor shall the Owner
Trustee be obligated to follow any such direction, if given.

      SECTION 4.05      Majority Control. Except as expressly provided herein,
any action that may be taken by the Trust Certificateholders under this
Agreement may be taken by the Trust Certificateholders holding not less than a
Majority Interest of the Trust Certificates. Except as expressly provided
herein, any written notice of the Trust Certificateholders delivered pursuant to
this Agreement shall be effective if signed by Trust Certificateholders holding
not less than a Majority Interest of the Certificates at the time of delivery of
such notice.

                                  ARTICLE FIVE

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

      SECTION 5.01      Establishment of Certificate Distribution Account and
Reserve Account.

      (a)   The Owner Trustee, for the benefit of the Trust Certificateholders,
shall establish and maintain, or cause to be established and maintained, at the
direction of the Transferor, an Eligible Account with and in the name of the
Owner Trustee which shall be designated the "Certificate Distribution Account."
The Certificate Distribution Account shall be held in trust for the benefit of
the Trust Certificateholders and shall bear a designation clearly indicating
that the funds deposited therein are held for the benefit of the Trust
Certificateholders.

      The Owner Trustee shall possess all right, title and interest in all funds
on deposit from time to time in the Certificate Distribution Account and in all
proceeds thereof. Except as otherwise provided herein, the Certificate
Distribution Account shall be under the sole dominion and control of the Owner
Trustee for the benefit of the Trust Certificateholders. If at any time the
Certificate Distribution Account ceases to be an Eligible Account, the Owner
Trustee (or the Transferor on behalf of the Owner Trustee, if the Certificate
Distribution Account is not then held by the Owner Trustee or an Affiliate
thereof) shall, within ten Business Days following notification of such
occurrence (or such longer period, not to exceed 30 calendar days, as to which
each Rating Agency may consent), establish a new Certificate Distribution
Account as an Eligible Account and shall transfer any cash or investments to
such new Certificate Distribution Account.

      (b)   The Servicer, on behalf of the Trust, shall establish and maintain
an Eligible Account (initially at U.S. Bank) in the name of the Indenture
Trustee until the Outstanding Amount is reduced to zero, and thereafter, in the
name of the Owner Trustee, which is designated as the "Reserve Account". The
Reserve Account shall be held for the benefit of the Securityholders, and shall
bear a designation clearly indicating that the funds on deposit therein are held
for the benefit of the Securityholders.

      The Reserve Account shall be under the sole dominion and control of the
Indenture Trustee until the Outstanding Amount has been reduced to zero, and
thereafter under the sole dominion and control of the Owner Trustee. On the
Closing Date, the Transferor will use the net

                                       14
<PAGE>

proceeds of the sale of the Notes and the Trust Certificates to make a capital
contribution to the Trust, which the Trust shall use to cause the Initial
Deposit Amount to be deposited into the Reserve Account. All deposits to and
withdrawals from the Reserve Account shall be made only upon the terms and
conditions of the Basic Documents.

      (c)   The Trust shall take or cause to be taken such further actions, to
execute, deliver and file or cause to be executed, delivered and filed such
further documents and instruments (including, without limitation, the Control
Agreement or any UCC financing statements) as may be determined to be reasonably
necessary by the Administrative Agent on behalf of the Trust, in order to
perfect the interests created by Section 5.01(b) and otherwise fully effectuate
the purposes, terms and conditions of this Section. The Trust (or Administrative
Agent on behalf of the Trust) shall:

                  (i)   promptly execute, deliver and file any financing
      statements, amendments, continuation statements, assignments, certificates
      and other documents with respect to such interests and perform all such
      other acts as may be necessary in order to perfect or to maintain the
      perfection of its securities interest in the Reserve Account; and

                  (ii)  make the necessary filings of financing statements or
      amendments thereto within five days after the occurrence of any of the
      following (and promptly notify the Trust and the Owner Trustee of each
      such filing): (A) any change in the Transferor's corporate name or any
      trade name, (B) any change in the location of is chief executive office or
      principal place of business or (C) any merger or consolidation or other
      change in its identity or corporate structure.

      SECTION 5.02      Application of Trust Funds.

      (a)   Until the Outstanding Amount of the Trust Certificates has been
reduced to zero, on each Payment Date, the Paying Agent (or the Owner Trustee,
if there is no Paying Agent) shall pay, to the extent of funds available, the
amount required to be deposited by the Titling Trustee and by the Indenture
Trustee into the Certificate Distribution Account pursuant to Section 8.04 of
the Indenture, after the payment in full of the Notes, for the payment of
principal of the Trust Certificates on such Payment Date, pro rata to the Trust
Certificateholders of record at the close of business on the Record Date with
respect to such Payment Date. On any Payment Date on which the amount on deposit
in the Reserve Account, after giving effect to all withdrawals therefrom and
deposits thereto in respect of that Payment Date, exceeds the Reserve Account
Requirement, any such excess shall be released to the Transferor.

      (b)   On or after the date on which the Outstanding Amount of the Notes
has been reduced to zero, pursuant to the Indenture and the Control Agreement,
dominion and control over the Reserve Account shall be transferred to the Owner
Trustee. On each Payment Date thereafter, all amounts distributable to the Trust
Certificateholders shall be distributed by the Owner Trustee in the order and
priority set forth in Section 8.04(a) of the Indenture and the Owner Trustee
shall comply with Sections 8.04(c) and 8.05(a) of the Indenture.

      On the Payment Date on which the Certificate Balance has been reduced to
zero, the Owner Trustee shall release to the Transferor, without recourse,
representation or warranty

                                       15
<PAGE>

(except as set forth in Section 7.03), all of the Trust's right, title, and
interest in, to and under the Reserve Account Property. In addition, on or
following the Payment Date on which the Certificate Balance has been reduced to
zero, the Transferor may direct the Owner Trustee in writing to distribute to
it, and upon receipt of such direction the Owner Trustee shall distribute to the
Transferor, the remaining assets of the Trust.

      (c)   On each Payment Date, the Owner Trustee shall send to each Trust
Certificateholder a report (the "Distribution Statement") provided by the
Servicer, based on information in the Payment Date Certificate delivered
pursuant to Section 8.03 of the Indenture, that shall include the following
information:

                  (i)   the amount of SUBI Collections for the related
      Collection Period and the amounts allocable to the 2003-A SUBI
      Certificate;

                  (ii)  the Certificate Balance on the immediately preceding
      Payment Date, or if the current Payment Date is the first Payment Date, on
      the Closing Date;

                  (iii) the aggregate amount of interest accrued and paid on
      each Class of Notes during the related Accrual Period;

                  (iv)  the aggregate amount of principal paid with respect to
      each Class of Notes and the Trust Certificates on such Payment Date and
      the Principal Carryover Shortfall, if any;

                  (v)   the Outstanding Amount of the Notes and the Certificate
      Balance on the day immediately preceding such Payment Date;

                  (vi)  the Note Factor for each Class of Notes and the
      Certificate Factor (after giving effect to payments made on such Payment
      Date);

                  (vii) the Available Funds deposited into the SUBI Collection
      Account, including amounts with respect to each of items (i) through (v)
      of the definition thereof;

                  (viii) (A) the Reserve Account Requirement, (B) the Reserve
      Account Deposit Amount, if any, (C) the Reserve Account Draw Amount, if
      any, (D) the balance on deposit in the Reserve Account on such Payment
      Date after giving effect to withdrawals therefrom and deposits thereto in
      respect of such Payment Date and (E) the change in such balance from the
      immediately preceding Payment Date;

                  (ix)  the Servicing Fee and the Payment Date Advance
      Reimbursement for the related Collection Period and

                  (x)   the amount of Residual Value Losses for the related
      Collection Period.

      The information required to be delivered by such Distribution Statement
may be included with such other information or reports furnished by the Servicer
to the Owner Trustee in connection with the making of payments pursuant to the
other Basic Documents.

                                       16
<PAGE>

      (d)   If any withholding tax is imposed on the Trust's payment (or, if the
Trust is treated as a partnership for federal income tax purposes, allocations
of income) to a Trust Certificateholder, such tax shall reduce the amount
otherwise distributable to such Trust Certificateholder in accordance with this
Section. The Owner Trustee is hereby authorized and directed to retain from
amounts otherwise distributable to such Trust Certificateholders, sufficient
funds for the payment of any withholding tax that is legally owed by the Trust
(but such authorization shall not prevent the Owner Trustee from contesting any
such tax in appropriate proceedings, and withholding payment of such tax, if
permitted by law, pending the outcome of such proceedings). The amount of any
withholding tax imposed with respect to a Trust Certificateholder shall be
treated as cash distributed to such Trust Certificateholders, at the time it is
withheld by the Trust for remittance to the appropriate taxing authority. If the
Owner Trustee determines that there is a possibility that withholding tax is
payable with respect to a distribution (such as any distribution to a "non-U.S.
person" (as defined in Section 7701(a)(30) of the Code)), the Owner Trustee may
in its sole discretion withhold such amounts in accordance with this Section. If
a Trust Certificateholder wishes to apply for a refund of any such withholding
tax, the Owner Trustee shall reasonably cooperate with such Trust
Certificateholder in making such claim so long as such Trust Certificateholder
agrees to reimburse the Owner Trustee for any out-of-pocket expenses incurred.

      (e)   Subject to Section 6.07 of the Indenture and 8.01 hereof, as the
case may be, neither the Indenture Trustee nor the Owner Trustee, as the case
may be, shall in any way be held liable by reason of any insufficiency in the
Reserve Account resulting from any loss on any Permitted Investment included
therein, except for losses attributable to the Indenture Trustee's or the Owner
Trustee's, as the case may be, failure to make payments on any such Permitted
Investments issued by the Indenture Trustee or the Owner Trustee, as the case
may be, in its commercial capacity as principal obligor and not as trustee, in
accordance with their terms.

      SECTION 5.03      Method of Payment. Subject to Section 9.01(c) respecting
the final payment upon retirement of the Trust Certificates, distributions
required to be made to Trust Certificateholders on any Payment Date shall be
made to each Trust Certificateholder of record on the related Record Date by
check mailed to such Trust Certificateholder at the address of such holder
appearing on the Certificate Register, except that a Trust Certificateholder
having original denominations aggregating at least $1 million may request
payment by wire transfer of funds pursuant to written instructions delivered to
the Owner Trustee at least five Business Days prior to the Record Date.
Notwithstanding the foregoing, the final payment on the Trust Certificates shall
be made only upon presentation and surrender of such Trust Certificates at the
office or agency specified in the notice of final payment to the Trust
Certificateholders. The Owner Trustee or a Paying Agent shall, upon receipt of
at least 20 days' notice from the Trust or the Administrative Agent as set forth
in the Indenture, provide such notice to the Trust Certificateholders of record
not more than 30 days and not less than 15 days prior to the date on which such
final payment is expected to occur.

      SECTION 5.04      Accounting and Reports.

      (a)   The Owner Trustee shall, based on information provided by the
Transferor, (i) maintain (or cause to be maintained) the books of the Trust on a
calendar year basis on the accrual method of accounting (except as required by
Article Eleven), (ii) deliver to each Trust

                                       17
<PAGE>

Certificateholder not later than the latest date permitted by law (A) a
statement of the amounts provided for in Section 8.04 of the Indenture and (B)
such information as may be required by the Code and applicable Treasury
Regulations with respect to instruments such as the Trust Certificates and (iii)
in addition to the Owner Trustee's rights under Section 5.02, take such action
as instructed by the Transferor to collect or cause to be collected and paid
over to applicable authorities any withholding tax as described in and in
accordance with Section 5.02 and Article Eleven with respect to income or
distributions to Trust Certificateholders. The Owner Trustee shall make all
elections pursuant to Article Eleven as directed by the Transferor.

      (b)   The Transferor shall maintain such books and records, and shall
prepare and file such reports and returns, as are required pursuant to this
Section and Section 5.02.

                                  ARTICLE SIX

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

      SECTION 6.01      General Authority. The Owner Trustee shall administer
the Trust in the interest of the Trust Certificateholders, subject to the Lien
of the Indenture Trustee, in accordance with the Basic Documents. Subject to the
provisions and limitations of Sections 2.03 and 2.07, the Owner Trustee is
authorized and directed to execute and deliver on behalf of the Trust the Basic
Documents to which the Trust is to be a party and each certificate or other
document attached as an exhibit to or contemplated by the Basic Documents to
which the Trust is to be a party, in each case in such form as the Transferor
shall approve as evidenced conclusively by the Owner Trustee's execution thereof
and the Transferor's execution of this Agreement, and on behalf of the Trust, to
direct the Indenture Trustee to authenticate and deliver Class A-1 Notes in the
aggregate principal amount of $240,300,000, Class A-2 Notes in the aggregate
principal amount of $277,000,000, Class A-3a Notes in the aggregate principal
amount of $[__________] and Class A-3b Notes in the aggregate principal amount
of $[__________]. In addition to the foregoing, the Owner Trustee is authorized
to take all actions required of the Trust pursuant to the Basic Documents. The
Owner Trustee is further authorized from time to time to take such action on
behalf of the Trust as is permitted by the Basic Documents and that the Servicer
or the Administrative Agent recommends with respect to the Basic Documents,
except to the extent this Agreement expressly requires the consent of the Trust
Certificateholders for such action.

      SECTION 6.02      General Duties. Subject to the provisions and
limitations of Sections 2.03 and 2.07, it shall be the duty of the Owner Trustee
to discharge or cause to be discharged all of its responsibilities pursuant to
the terms of the Basic Documents to which the Trust is a party and to administer
the Trust in the interest of the Trust Certificateholders, subject to the Lien
of the Indenture Trustee and in accordance with the provisions of the Basic
Documents. Notwithstanding the foregoing, the Owner Trustee shall be deemed to
have discharged its duties and responsibilities hereunder and under the other
Basic Documents to the extent the Administrative Agent has agreed in the Trust
Administration Agreement to perform any act or to discharge any duty of the
Trust or the Owner Trustee hereunder or under any other Basic Document, and the
Owner Trustee shall not be held liable for the default or failure of the
Administrative Agent to carry out its obligations under the Trust Administration
Agreement.

                                       18
<PAGE>

      SECTION 6.03      Action Upon Instruction.

      (a)   Subject to Article Four and in accordance with the terms of the
Basic Documents, the Transferor may by written instruction direct the Owner
Trustee in the administration of the Trust subject to, and in accordance with,
the terms of the Basic Documents. The Owner Trustee, upon receipt of all
resolutions, certificates, statements, opinions, reports, documents, orders or
other instruments furnished to the Owner Trustee that shall be specifically
required to be furnished pursuant to any provision of this Agreement, shall
examine them to determine whether they conform on their face to the requirements
of this Agreement.

      (b)   The Owner Trustee shall not be required to take any action hereunder
or under any other Basic Document if the Owner Trustee shall have reasonably
determined, or shall have been advised by counsel, that such action is likely to
result in liability on the part of the Owner Trustee, is contrary to the terms
hereof or of any other Basic Document or is otherwise contrary to law or any
obligation of the Owner Trustee or the Trust.

      (c)   Whenever the Owner Trustee is unable to decide between alternative
courses of action permitted or required by the terms of this Agreement or any
other Basic Document, the Owner Trustee shall promptly give notice (in such form
as shall be appropriate under the circumstances) to the Trust Certificateholders
requesting instruction as to the course of action to be adopted, and to the
extent the Owner Trustee acts in good faith in accordance with any written
instruction of Trust Certificateholders holding not less than a Majority
Interest of the Trust Certificates, the Owner Trustee shall not be liable on
account of such action to any Person. If the Owner Trustee shall not have
received appropriate instruction within ten days of such notice (or within such
shorter period of time as reasonably may be specified in such notice as may be
necessary under the circumstances), it may, but shall be under no duty to, take
or refrain from taking such action not inconsistent with this Agreement or the
other Basic Documents as it shall deem to be in the best interests of the Trust
Certificateholders, and shall have no liability to any Person for such action or
inaction.

      (d)   If the Owner Trustee is unsure as to the application of any
provision of this Agreement or any other Basic Document or any such provision is
ambiguous as to its application, or is, or appears to be, in conflict with any
other applicable provision, or in the event that this Agreement or any other
Basic Document permits any determination by the Owner Trustee or is silent or is
incomplete as to the course of action the Owner Trustee is required to take with
respect to a particular set of facts, the Owner Trustee may give notice (in such
form as shall be appropriate under the circumstances) to the Trust
Certificateholders requesting instruction and, to the extent the Owner Trustee
acts or refrains from acting in good faith in accordance with any such
instruction received from Trust Certificateholders holding not less than a
Majority Interest of the Trust Certificates and in accordance with Sections 6.04
and 6.05, the Owner Trustee shall not be liable, on account of such action or
inaction, to any Person. If the Owner Trustee shall not have received
appropriate instruction within ten days of such notice (or within such shorter
period of time as reasonably may be specified in such notice or as may be
necessary under the circumstances) it may, but shall be under no duty to, take
or refrain from taking such action, not inconsistent with this Agreement or the
other Basic Documents, as it shall deem to be in the best interests of the Trust
Certificateholders, and shall have no liability to any Person for such action or
inaction.

                                       19
<PAGE>

      (e)   Notwithstanding the foregoing, the right of the Transferor or the
Trust Certificateholders to take any action affecting the Owner Trust Estate
shall be subject to the rights of the Indenture Trustee under the Indenture.

      SECTION 6.04      No Duties Except as Specified. The Owner Trustee shall
not be required to perform any of the obligations of the Trust under this
Agreement or the other Basic Documents that are required to be performed by (i)
the Servicer under the Servicing Agreement or the 2003-A SUBI Supplement, (ii)
the Transferor under this Agreement, the Servicing Agreement, the Indenture, the
SUBI Certificate Transfer Agreement, or the Back-Up Security Agreement, (iii)
the Administrative Agent under the Trust Administration Agreement or (iv) the
Indenture Trustee under the Indenture. The Owner Trustee shall not have any duty
or obligation to manage, make any payment with respect to, register, record,
sell, dispose of or otherwise deal with the Owner Trust Estate, or to otherwise
take or refrain from taking any action under, or in connection with, any
document contemplated hereby to which the Trust is a party, except as expressly
provided by the terms of this Agreement or in any document or written
instruction received by the Owner Trustee pursuant to Section 6.03; and no
implied duties or obligations shall be read into this Agreement or any other
Basic Document against the Owner Trustee. The Owner Trustee shall have no
responsibility for filing any financing or continuation statement in any public
office at any time or to otherwise perfect or maintain the perfection of any
ownership or security interest in the Owner Trust Estate or to record this
Agreement or any other Basic Document. Notwithstanding anything to the contrary
herein or in any Basic Document, neither the Indenture Trustee, the Titling
Trustee nor the Trust Agent shall be required to execute, deliver or certify on
behalf of the Issuer or any other person any filings, certificates, affidavits
or other instruments required under the Sarbanes-Oxley Act of 2002, to the
extent permitted by applicable law. The Owner Trustee nevertheless agrees that
it will, at its own cost and expense, promptly take all action as may be
necessary to discharge any Liens (other than the Lien of the Indenture) on any
part of the Owner Trust Estate that result from actions by or claims against the
Owner Trustee in its individual capacity that are not related to the ownership
or the administration of the Owner Trust Estate.

      SECTION 6.05      No Action Unless Specifically Authorized. The Owner
Trustee shall not manage, control, use, sell, dispose of or otherwise deal with
any part of the Owner Trust Estate except in accordance with (i) the powers
granted to and the authority conferred upon the Owner Trustee pursuant to this
Agreement, (ii) the other Basic Documents to which the Trust or the Owner
Trustee is a party and (iii) any document or instruction delivered to the Owner
Trustee pursuant to Section 6.03. In particular, the Owner Trustee shall not
transfer, sell, pledge, assign or convey the 2003-A SUBI Certificate, except as
specifically required or permitted by the Basic Documents.

      SECTION 6.06      Restrictions. The Owner Trustee shall not take any
action (i) that is contrary to the purposes of the Trust set forth in Section
2.03 or (ii) that, to the actual knowledge of the Owner Trustee, would (a)
affect the treatment of the Notes as debt for federal income tax purposes, (b)
be deemed to cause a taxable exchange of the Notes for federal income tax
purposes or (c) cause the Trust, the Transferor or the Titling Trust or any
portion thereof to be taxable as an association (or publicly traded partnership)
taxable as a corporation for federal or state income or franchise tax purposes.
The Trust Certificateholders and the Transferor shall not direct the Owner
Trustee to take action that would violate the provisions of this Section. The

                                       20
<PAGE>

Owner Trustee may not (i) initiate or settle any claim or lawsuit involving the
Trust (unless brought by the Servicer to collect amounts owed under a 2003-A
Lease), (ii) amend the Certificate of Trust (unless such amendment is required
to be filed under applicable law), (iii) amend this Agreement where Trust
Certificateholder consent is required, (iv) amend this Agreement where Trust
Certificateholder consent is not required if such amendment materially adversely
affects the Trust Certificateholders, (v) amend any Basic Document other than
this Agreement if such amendment materially adversely affects the Trust
Certificateholders, or (vi) appoint a successor Owner Trustee or successor
Indenture Trustee, unless (a) the Owner Trustee provides 30 days' written notice
thereof to the Trust Certificateholders and each Rating Agency and (b) Trust
Certificateholders holding at least 25% of the Certificate Balance (which for
this purpose shall include Trust Certificates held by the Trust, the Transferor,
the Servicer and their respective Affiliates) do not object in writing to any
such proposed amendment within 30 days of such notice. Notwithstanding anything
herein to the contrary, the Transferor, the Servicer and their respective
Affiliates may maintain normal commercial banking relationships with the Owner
Trustee and its Affiliates.

                                 ARTICLE SEVEN

                          CONCERNING THE OWNER TRUSTEE

      SECTION 7.01      Acceptance of Trusts and Duties. The Owner Trustee
accepts the trusts hereby created and agrees to perform its duties hereunder
with respect to such trusts but only upon the terms of this Agreement. The Owner
Trustee also agrees to disburse all monies actually received by it constituting
part of the Owner Trust Estate upon the terms of the Basic Documents to which
the Trust or the Owner Trustee is a party. The Owner Trustee shall not be
answerable or accountable hereunder or under any other Basic Document under any
circumstances, except (i) for its own willful misconduct, bad faith or
negligence or (ii) in the case of the inaccuracy of any representation or
warranty contained in Section 7.03 made by the Owner Trustee. In particular, but
not by way of limitation, and subject to the exceptions set forth in the
preceding sentence:

      (a)   the Owner Trustee shall not be liable for any error in judgment of
an officer of the Owner Trustee made in good faith, unless it is proved that
such officer was negligent in ascertaining the facts;

      (b)   the Owner Trustee shall not be liable with respect to any action
taken or omitted to be taken by it in accordance with the instructions of any
Trust Certificateholder, the Transferor, the Indenture Trustee, the
Administrative Agent or the Servicer;

      (c)   no provision of this Agreement or any other Basic Document shall
require the Owner Trustee to expend or risk funds or otherwise incur any
financial liability in the performance of any of its rights or powers hereunder
or under any other Basic Document if the Owner Trustee shall have reasonable
grounds for believing that repayment of such funds or adequate indemnity against
such risk or liability is not reasonably assured or provided to it;

                                       21
<PAGE>

      (d)   under no circumstances shall the Owner Trustee be liable for
indebtedness evidenced by or arising under any of the Basic Documents, including
the principal of and interest on the Notes or the principal of the Trust
Certificates;

      (e)   the Owner Trustee shall not be responsible for or in respect of the
validity or sufficiency of this Agreement or for the due execution hereof by the
Transferor or for the form, character, genuineness, sufficiency, value or
validity of any of the Owner Trust Estate or for or in respect of the validity
or sufficiency of the other Basic Documents, other than the execution of and the
certificate of authentication on the Trust Certificates, and the Owner Trustee
shall in no event be deemed to have assumed or incurred any liability, duty or
obligation to any Securityholder or any third party dealing with the Trust or
the Owner Trust Estate, other than as expressly provided for herein and in the
other Basic Documents;

      (f)   the Owner Trustee shall not be liable for the misfeasance,
malfeasance or nonfeasance of the Servicer, the Administrative Agent, the
Transferor, the Indenture Trustee or the Cap Provider under any of the Basic
Documents or otherwise, and the Owner Trustee shall have no obligation or
liability to perform the obligations of the Trust or the Transferor under this
Agreement or the Basic Documents that are required to be performed by the
Servicer under the Servicing Agreement or the SUBI Trust Agreement, the
Administrative Agent under the Trust Administration Agreement, or the Indenture
Trustee under the Indenture or the Cap Provider under the Interest Rate Cap
Agreement; and

      (g)   the Owner Trustee shall be under no obligation to exercise any of
the rights or powers vested in it by this Agreement, or to institute, conduct or
defend any litigation under this Agreement or otherwise or in relation to this
Agreement or any other Basic Document, at the request, order or direction of any
Trust Certificateholder unless such Trust Certificateholder have offered to the
Owner Trustee security or indemnity satisfactory to it against the Expenses that
may be incurred by the Owner Trustee therein or thereby; the right of the Owner
Trustee to perform any discretionary act enumerated in this Agreement or in any
other Basic Document shall not be construed as a duty, and the Owner Trustee
shall not be answerable for other than its bad faith, negligence or willful
misconduct in the performance of any such act.

      SECTION 7.02      Furnishing of Documents. The Owner Trustee shall furnish
to any Trust Certificateholder promptly upon receipt of a written request
therefor (at the expense of the Trust Certificateholder), duplicates or copies
of all reports, notices, requests, demands, certificates and any other
instruments furnished to the Owner Trustee under the Basic Documents.

      SECTION 7.03      Representations and Warranties. The Owner Trustee hereby
represents and warrants to the Transferor and the Trust Certificateholders,
that:

      (a)   It is a banking corporation duly organized and validly existing in
good standing under the laws of the State of Delaware. It has all requisite
power, right and authority to execute, deliver and perform its obligations under
this Agreement.

      (b)   It has taken all action necessary to authorize the execution and
delivery by it of this Agreement and each other Basic Document to which it is a
party, and this Agreement and

                                       22
<PAGE>

each other Basic Document to which it is a party will be executed and delivered
by one of its officers who is duly authorized to execute and deliver this
Agreement and each other Basic Document to which it is a party on its behalf.

      (c)   Neither the execution nor the delivery by it of this Agreement, nor
the consummation by it of the transactions contemplated hereby or thereby nor
compliance by it with any of the terms or provisions hereof will contravene any
federal or Delaware law, governmental rule or regulation governing the banking
or trust powers of the Owner Trustee or any judgment or order binding on it, or
constitute any default under its charter documents or bylaws or any indenture,
mortgage, contract, agreement or instrument to which it is a party or by which
any of its properties may be bound or result in the creation or imposition of
any Lien, charge or encumbrance on the Owner Trust Estate resulting from actions
by or claims against the Owner Trustee individually that are unrelated to this
Agreement or the other Basic Documents.

      (d)   This Agreement has been duly executed and delivered by it and
constitutes the legal, valid and binding agreement of it, enforceable against
the Owner Trustee in accordance with its terms, except as enforceability may be
limited by bankruptcy, liquidation, insolvency, reorganization or other similar
laws affecting the enforcement of creditors' rights in general and by general
principles of equity, regardless of whether such enforceability is considered in
a proceeding in equity or at law.

      (e)   It is authorized to exercise trust powers in the State of Delaware
as and to the extent contemplated herein or has appointed a Delaware trustee
that is so authorized and it has a principal place of business in the state of
Delaware or has appointed a Delaware trustee that has such a principal place of
business.

      SECTION 7.04      Reliance; Advice of Counsel.

      (a)   The Owner Trustee may rely upon, shall be protected in relying upon
and shall incur no liability to anyone in acting or refraining from acting upon,
any signature, instrument, notice, resolution, request, consent, order,
certificate, report, opinion, bond or other document or paper believed by it to
be genuine and believed by it to be signed by the proper party or parties. The
Owner Trustee may accept a certified copy of a board resolution or documents of
any other governing body of any corporate party as conclusive evidence that such
board resolution or other document has been duly adopted by such body and that
the same is in full force and effect. As to any fact or matter the method of the
determination of which is not specifically prescribed herein, the Owner Trustee
may for all purposes hereof rely on a certificate, signed by the president, any
vice president, the treasurer, any assistant treasurer or any other authorized
officers of the relevant party as to such fact or matter, and such certificate
shall constitute full protection to the Owner Trustee for any action taken or
omitted to be taken by it in good faith in reliance thereon.

      (b)   In the exercise or administration of the trusts hereunder and in the
performance of its duties and obligations under this Agreement and the other
Basic Documents, the Owner Trustee (i) may act directly or through its agents or
attorneys pursuant to agreements entered into with any of them, and the Owner
Trustee shall not be liable for the conduct or misconduct of such agents or
attorneys if such agents or attorneys shall have been selected by the Owner
Trustee with reasonable care and (ii) may consult with counsel, accountants and
other skilled

                                       23
<PAGE>

Persons to be selected with reasonable care and employed by it. The Owner
Trustee shall not be liable for anything done, suffered or omitted in good faith
by it in accordance with the opinion or advice of any such counsel, accountants
or other such Persons and not, to the actual knowledge of the Owner Trustee,
contrary to this Agreement or any other Basic Document.

      SECTION 7.05      Not Acting in Individual Capacity. Except as provided in
this Article, in accepting the trusts hereby created, Wilmington Trust Company
acts solely as Owner Trustee hereunder and not in its individual capacity and
all Persons having any claim against the Owner Trustee by reason of the
transactions contemplated by this Agreement or any Basic Document shall look
only to the Owner Trust Estate for payment or satisfaction thereof.

      SECTION 7.06      Owner Trustee Not Liable for Trust Certificates. The
recitals contained herein and in the Trust Certificates (other than the
signature of the Owner Trustee and the certificate of authentication on the
Trust Certificates and its representations and warranties in Section 7.03) shall
be taken as the statements of the Transferor, and the Owner Trustee assumes no
responsibility for the correctness thereof. The Owner Trustee makes no
representations as to the validity or sufficiency of this Agreement, any other
Basic Document or the Trust Certificates (other than the signature of the Owner
Trustee and the certificate of authentication on the Trust Certificates) or the
Notes or any offering document relating to either of them. The Owner Trustee
shall at no time have any responsibility or liability for or with respect to the
legality, validity or enforceability of any Basic Document to which the Owner
Trustee is to be a party (except for enforceability against the Owner Trustee),
or the perfection and priority of any security interest created by or under any
Basic Document, or the maintenance of any such perfection and priority, or for
or with respect to the sufficiency of the Owner Trust Estate or its ability to
generate the payments to be distributed to Trust Certificateholders under this
Agreement or the Noteholders under the Indenture, the validity of the transfer
of the 2003-A SUBI Certificate, or for the compliance by the Transferor, the
Administrative Agent or the Servicer with any warranty or representation made
under any Basic Document or for the accuracy of any such warranty or
representation or for any action of the Administrative Agent, the Servicer or
the Indenture Trustee taken in the name of the Owner Trustee; provided, however,
that the foregoing shall not relieve the Owner Trustee of its obligation to
perform its duties under this Agreement.

      SECTION 7.07      Owner Trustee May Own Trust Certificates and Notes. The
Owner Trustee in its individual or any other capacity may become the owner or
pledgee of Trust Certificates or Notes and may deal with the Transferor, the
Servicer, the Administrative Agent, the Indenture Trustee and their respective
Affiliates, in banking transactions with the same rights as it would have if it
were not the Owner Trustee.

                                 ARTICLE EIGHT

                          COMPENSATION OF OWNER TRUSTEE

      SECTION 8.01      Owner Trustee's Compensation and Indemnification.

      (a)   The Owner Trustee, the Certificate Registrar and any Paying Agent
shall receive as compensation from the Administrative Agent for its services
hereunder such fees as have been

                                       24
<PAGE>

separately agreed upon before the date hereof between the Transferor or the
Administrative Agent and the Owner Trustee, the Certificate Registrar or the
Paying Agent. The Transferor shall be liable as primary obligor for, and shall
indemnify the Owner Trustee, the Certificate Registrar and any Paying Agent and
their respective successors, assigns, agents, servants, officers and employees
(collectively, the "Indemnified Parties") from and against, any Expenses that
may at any time be imposed on, incurred by or asserted against the Owner Trustee
or any other Indemnified Party in any way relating to or arising out of the
Basic Documents, the Owner Trust Estate, the administration of the Owner Trust
Estate or the action or inaction of the Owner Trustee hereunder, except that the
Transferor shall not be liable for or required to indemnify any Indemnified
Party from and against Expenses arising or resulting from any income taxes on
any fees payable to any Indemnified Party as described in Section 7.01 for any
willful misconduct, bad faith or negligence on the part of the Owner Trustee or
in the case of the inaccuracy of any representation or warranty of the Owner
Trustee made in Section 7.03. The indemnities contained in this Section shall
survive the resignation or termination of the Owner Trustee, the Certificate
Registrar or any Paying Agent or the termination of this Agreement. In any event
of any claim, action or proceeding for which indemnity will be sought pursuant
to this Section, the Indemnified Party's choice of legal counsel shall be
subject to the approval of the Transferor, which approval shall not be
unreasonably withheld. Neither the Transferor nor the Administrative Agent shall
make any claim upon the Owner Trust Estate for the payment of such Expenses.

      (b)   Notwithstanding the foregoing, the Owner Trustee shall not be liable
for (i) any error of judgment made by an officer of the Owner Trustee, (ii) any
action taken or omitted to be taken in accordance with the instructions of any
Trust Certificateholder, the Indenture Trustee, the Transferor, the
Administrative Agent or the Servicer, (iii) the interest on or principal of the
Securities or (iv) the default or misconduct of the Administrative Agent, the
Servicer, the Transferor or the Indenture Trustee.

                                  ARTICLE NINE

                         TERMINATION OF TRUST AGREEMENT

      SECTION 9.01      Termination of Trust Agreement.

      (a)   This Agreement (other than Article Eight) shall terminate and the
Trust shall dissolve and be wound up in accordance with Section 3808 of the
Statutory Trust Statute, upon the earliest of (i) the final distribution by the
Owner Trustee of all funds or other property or proceeds of the Owner Trust
Estate in accordance with the terms of the Indenture and this Agreement or (ii)
at the times provided in Section 9.03. The bankruptcy, liquidation, dissolution,
or termination, death or incapacity of any Trust Certificateholder, other than
the Transferor, as described in Section 9.03, shall not (i) operate to terminate
this Agreement or the Trust, (ii) entitle such Trust Certificateholder's legal
representatives or heirs to claim an accounting or to take any action or
proceeding in any court for a partition or winding up of all or any part of the
Trust or Owner Trust Estate nor (iii) otherwise affect the rights, obligations
and liabilities of the parties hereto.

                                       25
<PAGE>

      (b)   Except as provided in Section 9.01(a), neither the Transferor nor
any other Trust Certificateholder shall be entitled to revoke or terminate the
Trust.

      (c)   Notice of any termination of this Agreement pursuant to Section
9.01(a), specifying the Payment Date upon which the Trust Certificateholders
shall surrender their Trust Certificates to the Paying Agent for final payment
and cancellation, shall be given by the Owner Trustee by letter to Trust
Certificateholders mailed within five Business Days of receipt of notice of such
termination from the Administrative Agent, stating (i) the Payment Date upon or
with respect to which final payment of the Trust Certificates shall be made upon
presentation and surrender of the Trust Certificates at the office of the Paying
Agent therein designated, (ii) the amount of any such final payment and (iii)
that the Record Date otherwise applicable to such Payment Date is not
applicable, payments being made only upon presentation and surrender of the
Trust Certificates at the office of the Paying Agent therein specified. The
Owner Trustee shall give such notice to the Certificate Registrar (if other than
the Owner Trustee) and the Paying Agent at the time such notice is given to
Trust Certificateholders and the Transferor. Upon presentation and surrender of
the Trust Certificates, the Paying Agent shall cause to be distributed to Trust
Certificateholders amounts distributable on such Payment Date pursuant to
Section 5.02. The Owner Trustee shall promptly notify each Rating Agency upon
the final payment of the Trust Certificates.

      (d)   If one or more of the Trust Certificateholders shall not surrender
their Trust Certificates for cancellation within six months after the date
specified in the above-mentioned written notice, the Owner Trustee shall give a
second written notice to the remaining Trust Certificateholders to surrender
their Trust Certificates for cancellation and receive the final distribution
with respect thereto. If within one year after the second notice, all of the
Trust Certificates shall not have been surrendered for cancellation, the Owner
Trustee may take appropriate steps, or may appoint an agent to take appropriate
steps, to contact the remaining Trust Certificateholders concerning surrender of
their Trust Certificates, and the cost thereof shall be paid out of the funds
and other assets that shall remain subject to this Agreement. Any funds
remaining in the Trust after exhaustion of such remedies shall be distributed by
the Owner Trustee to the Administrative Agent.

      (e)   Upon the winding up of the Trust and its termination, the Owner
Trustee shall cause the Certificate of Trust to be cancelled by filing a
certificate of cancellation with the Secretary of State in accordance with
Section 3810 of the Statutory Trust Statute.

      SECTION 9.02      [Reserved].

      SECTION 9.03      Purchase of the 2003-A SUBI Certificate; Repayment of
the Trust Certificates.

      (a)   The Servicer shall be permitted at its option to purchase, or cause
to be purchased, the 2003-A SUBI Certificate from the Trust on any Payment Date
if, either before or after giving effect to any payment of principal required to
be made on such Payment Date, (i) the Securities Balance is less than or equal
to 10% of the Initial Securities Balance or (ii) the Outstanding Amount of the
Notes is reduced to zero and 100% of the outstanding Trust Certificates are
owned by the Trust, the Transferor, the Servicer (so long as NMAC or an
Affiliate is the

                                       26
<PAGE>

Servicer) and their respective Affiliates (the exercise of such option is
referred to as an "Optional Purchase"). The purchase price (the "Optional
Purchase Price") shall equal the aggregate Securitization Value of the 2003-A
SUBI Assets plus the appraised value of any other property (other than cash, in
which case such value shall be the amount of such funds held in cash) held as
part of the Trust (less Liquidation Expenses) and shall be deposited by the
Servicer into the SUBI Collection Account on the Deposit Date related to such
Payment Date. The Servicer shall not exercise the Optional Purchase if the
Optional Purchase Price does not exceed the sum of (i) the Redemption Price,
(ii) unpaid portions of any outstanding Sales Proceeds Advances and Monthly
Payment Advances, (iii) the Servicing Fee in respect of the related Collection
Period, together with any unpaid Servicing Fees in respect of one or more prior
Collection Periods, and (iv) the Certificate Balance. If the Servicer exercises
the Optional Purchase, the Notes shall be redeemed and the Trust Certificates
shall be repaid, in each case in whole but not in part on the related Payment
Date. 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 (x) the Servicer shall pay in cash the portion
of the Optional Purchase Price that is equal to or greater than the sum of the
amounts specified in clauses (i) through (iii) of the second preceding sentence
and (y) the Servicer may issue a demand note to a Trust Certificateholder
pursuant to this Section 9.03 only if such Certificateholder consents to the
receipt of such demand note.

      (b)   In connection with an Optional Purchase, the Trust Certificates
shall be due and payable on the related Payment Date, upon furnishing of a
notice complying with Section 9.03(c) to each Trust Certificateholder. The
Administrative Agent or the Owner Trustee shall furnish each Rating Agency
notice of such repayment or redemption.

      (c)   Notice of repayment or redemption under Section 9.03(b) shall be
given (i) by the Administrative Agent to the Owner Trustee by facsimile or by
first-class mail, postage prepaid, transmitted or mailed at least 20 days prior
to the related Payment Date and (ii) by the Owner Trustee to each Trust
Certificateholder by facsimile or by first-class mail, postage prepaid,
transmitted or mailed at least 15 days (but no more than 30 days) prior to the
related Payment Date, at such Trust Certificateholder's or the Transferor's
address appearing in the Certificate Register.

      All notices of repayment shall state:

                  (i)   the related Payment Date for the repayment;

                  (ii)  the Repayment Price;

                  (iii) the place where the Trust Certificates to be repaid are
      to be surrendered for payment of the Repayment Price (which shall be the
      office or agency of the Owner Trustee to be maintained as provided in
      Section 3.08); and

                  (iv)  that on the related Payment Date, the Repayment Price
      will become due and payable upon each such Trust Certificate.

                                       27
<PAGE>

      Notice of repayment of the Trust Certificates shall be given by the Owner
Trustee in the name and at the expense of the Trust. Failure to give notice of
repayment or any defect therein, to any Trust Certificateholder shall not impair
or affect the validity of the repayment of any Trust Certificate.

      (d)   The Trust Certificates to be repaid shall, following notice of
repayment as required by Section 9.03(c) on the related Payment Date, become due
and payable at the Repayment Price.

                                  ARTICLE TEN

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

      SECTION 10.01     Eligibility Requirements for Owner Trustee. The Owner
Trustee shall (i) be a corporation satisfying the provisions of Section 3807(a)
of the Statutory Trust Statute; (ii) at all times be able and authorized to
exercise corporate trust powers; (iii) have a long-term debt rating of "A" or
higher by Moody's, Standard and Poor's and Fitch (if rated by Fitch), or be
otherwise acceptable to each Rating Agency; (iv) have combined capital and
surplus of at least $50,000,000; and (v) be subject to supervision or
examination by federal or state authorities. If the Owner Trustee shall publish
reports of condition at least annually, pursuant to law or to the requirements
of the aforesaid supervising or examining authority, then for the purpose of
this Section, the combined capital and surplus of the Owner Trustee shall be
deemed to be its combined capital and surplus as set forth in its most recent
report of condition so published. In case at any time the Owner Trustee shall
cease to be eligible in accordance with the provisions of this Section, the
Owner Trustee shall resign immediately in the manner and with the effect
specified in Section 10.02.

      SECTION 10.02     Resignation or Removal of Owner Trustee. The Owner
Trustee may at any time resign and be discharged from the trusts hereby created
by giving written notice thereof to the Administrative Agent, the Servicer, each
Rating Agency, the Transferor, the Indenture Trustee and the Trust
Certificateholders. If, for any reason, Wilmington Trust Company or any of its
Affiliates should assume the duties of the Indenture Trustee, then from that
time forward Wilmington Trust Company, in its capacity as Owner Trustee, shall
resign as Owner Trustee hereunder if any Event of Default under the Indenture
occurs and is necessary to eliminate any conflict of interest under the TIA with
the Indenture Trustee or any other trustee under the Indenture. Upon receiving
such notice of resignation, the Transferor shall promptly appoint a successor
Owner Trustee by written instrument, in duplicate, one copy of which instrument
shall be delivered to the resigning Owner Trustee and one copy to the successor
Owner Trustee. If no successor Owner Trustee shall have been so appointed and
have accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Owner Trustee may petition any court of competent
jurisdiction for the appointment of a successor Owner Trustee.

      If at any time the Owner Trustee shall cease to be eligible in accordance
with the provisions of Section 10.01 and shall fail to resign after written
request therefor by the Administrative Agent, the Transferor or Trust
Certificateholders holding not less than a Majority Interest of the Trust
Certificates (which, for this purpose, includes Trust Certificates owned by

                                       28
<PAGE>

the Trust, the Transferor, the Servicer (so long as NMAC or an Affiliate is the
Servicer) or any of their respective Affiliates), or if at any time the Owner
Trustee shall be legally unable to act, or shall be adjudged bankrupt or
insolvent, or a receiver of the Owner Trustee or of its property shall be
appointed, or any public officer shall take charge or control of the Owner
Trustee or of its property or affairs for the purpose of rehabilitation,
conservation or liquidation, then the Transferor or such Trust
Certificateholders may remove the Owner Trustee. If the Owner Trustee shall be
removed pursuant to the preceding sentence, the Transferor shall promptly
appoint a successor Owner Trustee by written instrument, in duplicate, one copy
of which instrument shall be delivered to the outgoing Owner Trustee so removed
and one copy to the successor Owner Trustee.

      Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section shall
not become effective until acceptance of appointment by the successor Owner
Trustee pursuant to Section 10.03 and payment of all fees and expenses owed to
the outgoing Owner Trustee. Any appointment of a successor Owner Trustee is
subject to satisfaction of the Rating Agency Condition.

      SECTION 10.03     Successor Owner Trustee. Any successor Owner Trustee
appointed pursuant to Section 10.02 shall execute, acknowledge and deliver to
the Administrative Agent and to its predecessor Owner Trustee an instrument
accepting such appointment under this Agreement, and thereupon the resignation
or removal of the predecessor Owner Trustee shall become effective and such
successor Owner Trustee, without any further act, deed or conveyance, shall
become fully vested with all the rights, powers, duties and obligations of its
predecessor under this Agreement, with like effect as if originally named as
Owner Trustee. The predecessor Owner Trustee shall, upon payment of its fees and
expenses, deliver to the successor Owner Trustee all documents and statements
and monies held by it under this Agreement; and the Transferor, the
Administrative Agent and the predecessor Owner Trustee shall execute and deliver
such instruments and do such other things as may reasonably be required for
fully and certainly vesting and confirming in the successor Owner Trustee all
such rights, powers, duties and obligations.

      No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be eligible pursuant to Section 10.01.

      Upon acceptance of appointment by a successor Owner Trustee pursuant to
this Section, the Transferor shall mail notice of the successor of such Owner
Trustee to all Trust Certificateholders, the Indenture Trustee and each Rating
Agency. If the Transferor shall fail to mail such notice within ten days after
acceptance of appointment by the successor Owner Trustee, the successor Owner
Trustee shall cause such notice to be mailed at the expense of the Transferor.

      SECTION 10.04     Merger or Consolidation of Owner Trustee. Any Person (i)
into which the Owner Trustee may be merged or converted or with which it may be
consolidated, (ii) resulting from any merger, conversion or consolidation to
which the Owner Trustee shall be a party or (iii) succeeding to all or
substantially all of the corporate trust business of the Owner Trustee, shall be
the successor of the Owner Trustee hereunder, without the execution or filing of

                                       29
<PAGE>

any instrument or any further act on the part of any of the parties hereto,
provided, that such Person shall be eligible pursuant to Section 10.01 anything
herein to the contrary notwithstanding. The Owner Trustee shall mail notice of
such merger, conversion, or consolidation to each Rating Agency, the Indenture
Trustee and the Trust Certificateholders.

      SECTION 10.05     Appointment of Co-Trustee or Separate Trustee.
Notwithstanding any other provision of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any part
of the Owner Trust Estate may at the time be located, the Transferor and the
Owner Trustee acting jointly shall have the power and shall execute and deliver
all instruments to appoint one or more Persons to act as co-trustee, jointly
with the Owner Trustee, or separate trustee or separate trustees, of all or any
part of the Owner Trust Estate, and to vest in such Person, in such capacity,
such title to the Trust, or any part thereof, and, subject to the other
provisions of this Section, such powers, duties, obligations, rights and trusts
as the Transferor and the Owner Trustee may consider necessary or desirable. If
the Transferor shall not have joined in such appointment within 15 days after
the receipt by it of a request to do so, the Owner Trustee alone shall have the
power to make such appointment. No co-trustee or separate trustee under this
Agreement shall be required to meet the terms of eligibility as a trustee
pursuant to Section 10.01 and no notice of the appointment of any co-trustee or
separate trustee shall be required pursuant to Section 10.03.

      Each separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

      (a)   all rights, powers, duties and obligations conferred or imposed upon
the Owner Trustee shall be conferred upon and exercised or performed by the
Owner Trustee and such separate trustee or co-trustee jointly (it being
understood that such separate trustee or co-trustee is not authorized to act
separately without the Owner Trustee joining in such act), except to the extent
that under any law of any jurisdiction in which any particular act or acts are
to be performed, the Owner Trustee shall be incompetent or unqualified to
perform such act or acts, in which event such rights, powers, duties and
obligations (including the holding of title to the Trust Estate or any portion
thereof in any such jurisdiction) shall be exercised and performed singly by
such separate trustee or co-trustee, but solely at the direction of the Owner
Trustee;

      (b)   no trustee under this Agreement shall be personally liable by reason
of any act or omission of any other trustee under this Agreement; and

      (c)   the Transferor and the Owner Trustee acting jointly may at any time
accept the resignation of or remove any separate trustee or co-trustee.

      Any notice, request or other writing given to the Owner Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees
as effectively as if given to each of them. Every instrument appointing any
separate trustee or co-trustee shall refer to this Agreement and the conditions
of this Article. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred, shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Owner Trustee or
separately, as may be provided therein, subject to all the provisions of this
Agreement, specifically including every provision of this Agreement relating to
the conduct of, affecting the liability of, or affording

                                       30
<PAGE>

protection to the Owner Trustee. Each such instrument shall be filed with the
Owner Trustee and a copy thereof given to the Administrative Agent, the Servicer
and the Transferor.

      Any separate trustee or co-trustee may at any time appoint the Owner
Trustee, its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name. If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties, rights, remedies and trusts shall vest in and be exercised by the
Owner Trustee, to the extent permitted by law, without the appointment of a new
or successor trustee.

                                 ARTICLE ELEVEN

                                   TAX MATTERS

      SECTION 11.01     Tax and Accounting Characterization.

      (a)   It is the intent of the parties hereto that the Trust not constitute
a separate entity for federal income tax and state income and franchise tax
purposes. It is the intent of the Transferor and the Trust Certificateholders
that the Notes be treated as indebtedness secured by the 2003-A Vehicles and the
payments on the 2003-A Leases for federal income tax and state income and
franchise tax purposes. If, however, the Trust is re-characterized as a separate
entity for federal income tax purposes, it is the intention of the parties that
it qualify as a partnership, with the assets of the partnership being the Owner
Trust Estate. The parties agree that, unless otherwise required by appropriate
tax authorities, the Trust shall not file or cause to be filed annual returns,
reports or other forms and will treat the Trust in a manner consistent with the
characterization that the Trust is not a separate entity for tax purposes.

      The Transferor and the Trust Certificateholder, by acceptance of a Trust
Certificate, agree to take no action inconsistent with the foregoing intention.

      (b)   It is the intent of the Transferor to treat the Trust Certificates
as equity interests in the Trust for financial accounting purposes.

      SECTION 11.02     Signature on Returns; Tax Matters Partner.

      (a)   If the Trust shall be required to file federal or other income tax
returns as a partnership, such returns shall be signed by an authorized
signatory for the Transferor or such other Person as shall be required by law to
sign such returns of the Trust.

      (b)   By acceptance of its beneficial interest in a Trust Certificate,
each Trust Certificateholder agrees that in the event that the Trust is
classified as a partnership for federal income tax purposes, the Transferor
shall be the "tax matters partner" of the Trust pursuant to the Code.

      SECTION 11.03     Tax Reporting. Unless otherwise required by appropriate
tax authorities, the Trust shall not file or cause to be filed annual or other
income or franchise tax returns and shall not be required to obtain any taxpayer
identification number.

                                       31
<PAGE>

                                 ARTICLE TWELVE

                                  MISCELLANEOUS

      SECTION 12.01     Supplements and Amendments.

      (a)   This Agreement may be amended by the Transferor and the Owner
Trustee without the consent of any of the Securityholders to cure any ambiguity,
correct or supplement any provision herein that may be inconsistent with any
other provision herein, add any other provisions with respect to matters or
questions arising under this Agreement that are not inconsistent with the
provisions of this Agreement or add or amend any provision herein in connection
with permitting transfers of the Trust Certificates; provided, however, that
such action shall not, as evidenced by an Opinion of Counsel, materially
adversely affect the interests of any Holder of a 2003-A SUBI Certificate
(which, so long as any Notes are outstanding, shall include the Indenture
Trustee) or any Securityholder.

      (b)   This Agreement may also be amended from time to time by the
Transferor and the Owner Trustee, with prior written notice to the Rating
Agencies and subject to the satisfaction of the Rating Agency Condition, with
the consent of the Noteholders holding a Majority Interest of the Notes, voting
as a single class, and to the extent affected thereby, the consent of Trust
Certificateholders holding not less than a Majority Interest of the Trust
Certificates (which for this purpose shall include Trust Certificates owned by
the Trust, the Transferor, the Servicer (as long as NMAC or an Affiliate is the
Servicer) and their respective 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 the Noteholders or
the Trust Certificateholders. No such amendment shall, however, (i) increase or
reduce in any manner the amount of, or accelerate or delay the timing of,
distributions that are required to be made on the Notes or the Trust
Certificates or (ii) reduce the percentage of the Certificate Balance or the
Outstanding Amount required to consent to any such amendment, without the
consent of the holders of 100% of all outstanding Trust Certificates (including
Trust Certificates owned by the Trust, the Transferor, the Servicer (as long as
NMAC or an Affiliate is the Servicer) and their respective Affiliates), and
provided, further that an Opinion of Counsel shall be furnished to the Indenture
Trustee and the Owner Trustee to the effect that such amendment shall not (A)
affect the treatment of the Notes as debt for federal income tax purposes, (B)
be deemed to cause a taxable exchange of the Notes for federal income tax
purposes or (C) cause the Trust or the 2003-A SUBI Certificate to be classified
as an association (or a publicly traded partnership) taxable as a corporation
for federal income tax purposes. This Agreement may also be amended or
supplemented from time to time, at the request of the holders of no less than 66
2/3% of all outstanding Trust Certificates (including Trust Certificates owned
by the Trust, the Transferor, the Servicer (as long as NMAC or an Affiliate is
the Servicer) and their respective Affiliates), to approve any trust purpose
with respect to the Trust in addition to the purpose authorized pursuant to
Section 2.03(b), upon not less that 90 days notice to each Rating Agency and
each Noteholder and subject to each of (1) the prior written notice to each
Rating Agency of such action, and (2) the consent of the holders of at least 66
2/3% of all outstanding Notes (including such Notes, if any, owned by the Trust,
the Transferor, the Servicer (as long as NMAC or an Affiliate is the Servicer)
and their respective Affiliates), and provided, further that an Opinion of
Counsel shall be furnished to the Indenture Trustee and the Owner Trustee to the
effect that such amendment

                                       32
<PAGE>

or supplement shall not affect the treatment of any outstanding Notes for
federal income tax purposes, or cause the Trust or the 2003-A SUBI Certificate
to be classified as an association (or a publicly traded partnership) taxable as
a corporation for federal income tax purposes.

      It shall not be necessary for the consent of Trust Certificateholders, the
Noteholders or the Indenture Trustee pursuant to this Section to approve the
particular form of any proposed amendment or consent, but it shall be sufficient
if such consent shall approve the substance thereof. The manner of obtaining
such consents (and any other consents of Trust Certificateholders provided for
in this Agreement or in any other Basic Document) and of evidencing the
authorization of the execution thereof by Trust Certificateholders shall be
subject to such reasonable requirements as the Owner Trustee may prescribe.

      (c)   Notwithstanding Section 12.01(b), this Agreement may be amended at
any time by the parties hereto to the extent reasonably necessary to assure that
none of the Titling Trust, the Trust or the Transferor will be classified as an
association (or a publicly traded partnership) taxable as a corporation for
federal income tax purposes.

      (d)   Prior to the execution of any amendment to this Agreement or any
other Basic Document, the Owner 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 other Basic Documents and that
all conditions precedent herein and in the other Basic Documents to the
execution and delivery of such amendment have been satisfied. The Owner Trustee
may, but shall not be obligated to, enter into any such amendment which affects
the Owner Trustee's own rights, duties or immunities under this Agreement or
otherwise.

      (e)   The Owner Trustee shall give the Trust Certificateholders 30 days'
written notice of any proposed amendment or supplement hereto, unless the Owner
Trustee is furnished an Opinion of Counsel to the effect that such amendment or
supplement does not materially adversely affect the Trust Certificateholders or
if Noteholders consent is required and this Agreement provides that the Owner
Trustee shall not enter into such amendment unless a majority of the Certificate
Balance of Trust Certificateholders consent in writing.

      SECTION 12.02     No Legal Title to Owner Trust Estate. The Trust
Certificateholders shall have legal title to any part of the Owner Trust Estate.
The Trust Certificateholders shall be entitled to receive distributions with
respect to their Trust Certificates only in accordance with Articles Five and
Nine. No transfer, by operation of law or otherwise, of any right, title or
interest of the Trust Certificateholders to and in their ownership interest in
the Owner Trust Estate shall operate to terminate this Agreement or the trusts
hereunder or entitle any transferee to an accounting or to the transfer to it of
legal title to any part of the Owner Trust Estate.

      SECTION 12.03     Limitations on Rights of Others. The provisions of this
Agreement are solely for the benefit of the Owner Trustee, the Transferor, the
Trust Certificateholders, the Administrative Agent, the Servicer and 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.

                                       33
<PAGE>

      SECTION 12.04     Notices. All demands, notices and communications
hereunder shall be in writing and shall be delivered or mailed by registered or
certified first-class United States mail, postage prepaid, hand delivery,
prepaid courier service, or by telecopier, and addressed in each case as
follows: (i) if to the Owner Trustee, at Wilmington Trust Company, Rodney Square
North, 1100 N. Market Street, Wilmington, Delaware 19890, (telecopier no. (302)
651-8882), Attention: Corporate Trust Administration; (ii) if to the Transferor,
at 990 West 190th Street, Torrance, California 90502 (telecopier no. (310)
719-8509), Attention: Secretary; (iii) if to Moody's, at Moody's Investors
Service, Inc., 99 Church Street, New York, New York 10007, Attention: ABS
Monitoring Group (telecopier no. (212) 553-7820); (iv) if to Standard & Poor's,
to Standard & Poor's Ratings Services, a division of the McGraw-Hill Companies,
Inc., 55 Water Street, New York, New York 10041 (telecopier no. (212) 208-0030),
Attention: Asset Backed Monitoring Group; (v) if to Fitch, at Fitch, Inc., One
State Street Plaza, New York, New York 10004 (telecopier no.(___)________),
Attention: [_________];or (vi) at such other address as shall be designated by
any of the foregoing in a written notice to the other parties hereto. Delivery
shall occur only upon receipt or reported tender of such communication by an
officer of the recipient entitled to receive such notices located at the address
of such recipient for notices hereunder.

      Any notice required or permitted to be given to a Trust Certificateholder
shall be given by first-class mail, confirmed, facsimile or overnight courier,
postage prepaid, at the address of such Trust Certificateholder as shown in the
Certificate Register. Any notice so mailed within the time prescribed in this
Agreement shall be conclusively presumed to have been duly given, whether or not
such Trust Certificateholder receives such notice.

      SECTION 12.05     Severability. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

      SECTION 12.06     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 12.07     Successors and Assigns. All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, the
Transferor, the Owner Trustee, and each Trust Certificateholder and their
respective successors and permitted assigns, all to the extent as herein
provided. Any request, notice, direction, consent, waiver or other instrument or
action by a Trust Certificateholder shall bind the successors and assigns of the
Transferor or such Trust Certificateholder.

      SECTION 12.08     No Petition. The Owner Trustee, any Paying Agent, the
Transferor, and each Trust Certificateholder by accepting a Trust Certificate,
covenant that they will not institute, or join in instituting, any bankruptcy,
reorganization, arrangement, insolvency or liquidation Proceeding, or other
Proceeding under federal or State bankruptcy or similar laws, against NMAC, the
Transferor, the Titling Trust, the UTI Beneficiary or the Trust, for a period of
one year and a day after:

                                       34
<PAGE>

      (a)   payment in full of all amounts due to each Holder in respect of the
UTI, the SUBI or any Other SUBI, against any UTI Beneficiary (or any general
partner of a UTI Beneficiary which is a partnership, the Titling Trust and the
Titling Trustee, without the consent of 100% of the Holders of the 2003-A SUBI
and each Other SUBI (excluding the UTI Beneficiary, the Transferor or any of
their respective Affiliates); and

      (b)   payment in full of the Notes; provided, however, that 100% of the
Noteholders, or, if no Notes are then outstanding, 100% of the Trust
Certificateholders (in each case excluding the Transferor and any of its
Affiliates) may at any time institute or join in instituting any bankruptcy,
reorganization, insolvency or liquidation proceeding against the Transferor or
the Trust.

      SECTION 12.09     No Recourse. Each Trust Certificate entitles the holder
thereof to the respective rights and benefits set forth in this Agreement and in
the Trust Certificates. The Trust Certificates do not represent interests in or
obligations of the Servicer, the Transferor, the Owner Trustee, any Paying
Agent, the Indenture Trustee or any Affiliate thereof and no recourse may be had
against such parties or their assets, except as may be expressly set forth or
contemplated in this Agreement, the Trust Certificates or the other Basic
Documents.

      SECTION 12.10     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 12.11     GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS
CONFLICTS OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

      SECTION 12.12     Trust Certificates Nonassessable and Fully Paid. Trust
Certificateholders shall not be personally liable for obligations of the Trust.
The interests represented by the Trust Certificates shall be nonassessable for
any losses or expenses of the Trust or for any reason whatsoever, and, upon
authentication thereof pursuant to Section 3.03, 3.04 and 3.05, the Trust
Certificates shall be deemed fully paid.

      SECTION 12.13     Furnishing of Basic Documents. The Transferor shall
furnish to any Trust Certificateholder promptly upon receipt of a written
request by such Trust Certificateholder (at the expense of the requesting Trust
Certificateholder) therefor, duplicates or copies of all Basic Documents.

                                       35
<PAGE>

      IN WITNESS WHEREOF, the parties hereto have caused this Amended and
Restated Trust Agreement to be duly executed by their respective officers
hereunto duly authorized, as of the day and year first above written.

                                        NISSAN AUTO LEASING LLC II,
                                             as Transferor

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

                                        WILMINGTON TRUST COMPANY,
                                             as Owner Trustee

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

                                       36

<PAGE>

                                                                       EXHIBIT A

                            FORM OF TRUST CERTIFICATE

                                TRUST CERTIFICATE

                       SEE REVERSE FOR CERTAIN DEFINITIONS

      THIS CERTIFICATE IS NON-TRANSFERABLE.

      THIS TRUST CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER ANY STATE
SECURITIES OR BLUE SKY LAW. THE HOLDER HEREOF, BY PURCHASING THIS TRUST
CERTIFICATE, AGREES THAT THIS TRUST CERTIFICATE MAY BE REOFFERED, RESOLD,
PLEDGED OR OTHERWISE TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND
OTHER APPLICABLE LAWS AND ONLY PURSUANT TO RULE 144A UNDER THE SECURITIES ACT
("RULE 144A") TO AN INSTITUTIONAL INVESTOR THAT THE HOLDER REASONABLY BELIEVES
IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A (A "QIB"),
PURCHASING FOR ITS OWN ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF A QIB, IN
EACH CASE WHOM THE HOLDER HAS INFORMED THAT THE REOFFER, RESALE, PLEDGE OR OTHER
TRANSFER IS BEING MADE IN RELIANCE ON RULE 144A SUBJECT TO THE RECEIPT BY THE
OWNER TRUSTEE AND THE TRANSFEROR OF A LETTER SUBSTANTIALLY IN THE FORM PROVIDED
IN THE TRUST AGREEMENT AND THE RECEIPT BY THE OWNER TRUSTEE AND THE TRANSFEROR
OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE OWNER TRUSTEE AND THE TRANSFEROR THAT
SUCH REOFFER, RESALE, PLEDGE OR TRANSFER IS IN COMPLIANCE WITH THE SECURITIES
ACT AND OTHER APPLICABLE LAWS OR IN EACH CASE IN ACCORDANCE WITH ALL APPLICABLE
SECURITIES LAWS OF THE UNITED STATES AND SECURITIES LAWS OF ANY STATE OF THE
UNITED STATES AND ANY OTHER APPLICABLE JURISDICTION. THIS TRUST CERTIFICATE MAY
NOT BE PURCHASED OR HELD WITH PLAN ASSETS OF ANY "EMPLOYEE BENEFIT PLAN" AS
DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
AS AMENDED ("ERISA"), THAT IS SUBJECT TO TITLE I OF ERISA OR ANY "PLAN" AS
DEFINED IN SECTION 4975(e)(1) THAT IS SUBJECT TO SECTION 4975 OF THE INTERNAL
REVENUE CODE OF 1986, AS AMENDED, OR ANY ENTITY WHOSE UNDERLYING ASSETS INCLUDE
"PLAN ASSETS" BY REASON OF A PLAN'S INVESTMENT IN THE ENTITY OR OTHERWISE (EACH
A "BENEFIT PLAN"). BY ACCEPTANCE OF THIS TRUST CERTIFICATE OR AN INTEREST
THEREIN, THE HOLDER HEREOF SHALL BE DEEMED TO REPRESENT AND WARRANT THAT ITS
ACQUISITION AND HOLDING IS IN COMPLIANCE WITH THE FOREGOING RESTRICTION ON
BENEFIT PLAN ASSETS.

      THE PRINCIPAL OF THIS TRUST CERTIFICATE IS DISTRIBUTABLE AS SET FORTH IN
THE TRUST AGREEMENT. ACCORDINGLY, THE OUTSTANDING CERTIFICATE BALANCE OF THIS
TRUST CERTIFICATE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE
HEREOF.

                                       A-1
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE TRANSFEROR, THE OWNER TRUSTEE, THE SERVICER, THE ADMINISTRATIVE AGENT, NMAC,
NALL II, NISSAN NORTH AMERICA, INC. OR ANY OF THEIR RESPECTIVE AFFILIATES, AND
WILL NOT BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL
AGENCY.

                                       A-2
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                         NISSAN AUTO LEASE TRUST 2003-A

                            ASSET BACKED CERTIFICATE

      evidencing a beneficial interest in the Trust, as defined below, the
      property of which includes, among other things, the 2003-A SUBI
      Certificate, evidencing a 100% beneficial interest in the 2003-A SUBI. The
      property of the Trust has been pledged to the Indenture Trustee pursuant
      to the Indenture to secure the payment of the Notes issued thereunder.

      This Trust Certificate does not represent an interest in or obligation of
the Transferor, Nissan Motor Acceptance Corporation, the Owner Trustee or any of
their respective Affiliates, except to the extent described below.

NUMBER                                                            $_____________
R-_____

      This certifies that _________________ is the registered owner of a
_______________ dollars nonassessable, fully-paid, beneficial ownership interest
in the Nissan Auto Lease Trust 2003-A (the "Trust") formed by Nissan Auto
Leasing LLC II, a Delaware limited liability company (the "Transferor").

      The Trust was created pursuant to a trust agreement, as amended and
restated as of October [__], 2003 (the "Trust Agreement"), between the
Transferor and Wilmington Trust Company, as trustee (the "Owner Trustee"), a
summary of certain of the pertinent provisions of which is set forth below.
Capitalized terms used herein that are not otherwise defined shall have the
meanings ascribed thereto in the Agreement of Definitions.

      This Trust Certificate is one of the duly authorized Trust Certificates
designated as "Asset Backed Certificates" (the "Trust Certificates"). Also
issued under an indenture, dated as of October [__], 2003 (the "Indenture"),
between the Trust and U.S. Bank National Association, as trustee (the "Indenture
Trustee"), are the [___]% Asset Backed Notes, Class A-1, the [____]% Asset
Backed Notes, Class A-2, the Floating Rate Asset Backed Notes, Class A-3a and
the [___]% Asset Backed Notes, Class A-3b. This Trust Certificate is issued
under and is subject to the terms, provisions and conditions of the Trust
Agreement, to which Trust Agreement the holder of this Trust Certificate by
virtue of the acceptance hereof assents and by which such Trust
Certificateholder is bound. The property of the Trust primarily includes, among
other things, (i) the 2003-A SUBI Certificate, evidencing a 100% beneficial
interest in the 2003-A SUBI, and (ii) all proceeds of the foregoing. The rights
of the Trust in the foregoing property have been pledged by the Trust to the
Indenture Trustee to secure the payment of the Notes.

      The Trust Certificates represent obligations of the Trust only and do not
represent interests in, recourse to or obligations of the Transferor, the UTI
Beneficiary or any of their respective Affiliates.

                                       A-3
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      Under the Trust Agreement, there will be distributed on the 15th day of
each month (or, if such day is not a Business Day, the next Business Day),
commencing November 17, 2003 (each, a "Payment Date"), to the Person in whose
name this Trust Certificate is registered at the close of business on the day
preceding each Payment Date (each, a "Record Date") such Trust
Certificateholder's percentage interest in the amount to be distributed with
respect to the Trust Certificates on such Payment Date.

      The holder of this Trust Certificate acknowledges and agrees that its
rights to receive payments in respect of this Trust Certificate are subordinated
to the rights of the Noteholders as described in the Indenture.

      It is the intent of the Transferor and Trust Certificateholder that the
Trust not constitute a separate entity for federal income and state income and
franchise tax purposes, and that the Notes be treated as indebtedness for such
purposes. If, however, the Trust is re-characterized as a separate entity for
federal income tax purposes, it is the intention of the parties to the Trust
Agreement that it qualify as a partnership for such purposes. The Transferor and
the other Trust Certificateholders, by acceptance of a Trust Certificate, agree
to take no action inconsistent with the foregoing intention.

      Each Trust Certificateholder by accepting a Trust Certificate, covenants
and agrees that they will not institute, or join in instituting, any bankruptcy,
reorganization, arrangement, insolvency or liquidation Proceeding, or other
Proceeding under federal or State bankruptcy or similar laws, against NMAC, the
Transferor or the Trust, for a period of one year and a day after:

      (a)   payment in full of all amounts due to each Holder in respect of the
UTI, the SUBI or any Other SUBI, against the UTI Beneficiary, the Titling Trust
and the Titling Trustee, without the consent of 100% of the Holders of the
2003-A SUBI and each Other SUBI (excluding the UTI Beneficiary, the Transferor
or any of their respective Affiliates); and

      (b)   payment in full of the Notes, against the Transferor or the Trust;
provided, however, that 100% of the Noteholders, or, if no Notes are then
outstanding, 100% of the Trust Certificateholders (in each case excluding the
Transferor and any of its Affiliates) may at any time institute or join in
instituting any bankruptcy, reorganization, insolvency or liquidation proceeding
against the Transferor or the Trust.

      Distributions on this Trust Certificate will be made as provided in the
Trust Agreement by the Owner Trustee by check mailed to the Trust
Certificateholder of record in the Certificate Register without the presentation
or surrender of this Trust Certificate or the making of any notation hereon.
Except as otherwise provided in the Trust Agreement and notwithstanding the
above, the final payment on this Trust Certificate will be made after due notice
by the Owner Trustee of the pendency of such payment and only upon presentation
and surrender of this Trust Certificate at the office or agency maintained for
the purpose by the Owner Trustee in The Borough of Manhattan in the The City of
New York.

      Reference is hereby made to the further provisions of this Trust
Certificate set forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.

                                       A-4
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      Unless the certificate of authentication hereon shall have been executed
by an authorized officer of the Owner Trustee, by manual signature, this Trust
Certificate shall not entitle the holder hereof to any benefit under the Trust
Agreement or be valid for any purpose.

      THIS TRUST CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF
THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICTS OF LAW PROVISIONS, AND
THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                                       A-5
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust and not in
its individual capacity, has caused this Trust Certificate to be duly executed.

Dated:                                    NISSAN AUTO LEASE TRUST 2003-A
       ----------------------
                                          By:  WILMINGTON TRUST COMPANY,
                                                 as Owner Trustee

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

                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This is one of the Trust Certificates referred to in the within-mentioned
Trust Agreement.

WILMINGTON TRUST COMPANY,            or   WILMINGTON TRUST COMPANY,
   as Owner Trustee                          as Owner Trustee

                                          By:  _________________,
                                               Authenticating Agent
By:
       ----------------------

                                          By:
                                               ---------------------------------

                                       A-6
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                         [Reverse of Trust Certificate]

      The Trust Certificates do not represent an obligation of or an interest in
the Transferor, the Servicer, the Owner Trustee or any of their respective
Affiliates, and no recourse may be had against such parties or their assets,
except as may be expressly set forth or contemplated herein or in the Trust
Agreement or the other Basic Documents. In addition, this Trust Certificate is
not guaranteed by any governmental agency or instrumentality and is limited in
right of payment to certain collections and recoveries and certain other amounts
respecting the assets of the Trust, all as more specifically set forth in the
Indenture. The Transferor will furnish, upon the request of any holder of a
Trust Certificate, such information as is specified in paragraph (d)(4) of Rule
144A of the Securities Act of 1933, as amended, with respect to the Trust.

      The Trust Agreement may be amended by the Transferor and the Owner Trustee
without the consent of any of the Securityholders to cure any ambiguity, correct
or supplement any provision therein that may be inconsistent with any other
provision therein, add any other provisions with respect to matters or questions
arising under the Trust Agreement that are not inconsistent with the provisions
of the Trust Agreement or add or amend any provision therein in connection with
permitting transfers of the Trust Certificates; provided, however, that such
action shall not, as evidenced by an Opinion of Counsel, materially adversely
affect the interests of any Holder of a 2003-A SUBI Certificate (which, so long
as any Notes are outstanding, shall include the Indenture Trustee) or any
Securityholder.

      The Trust Agreement may also be amended from time to time by the
Transferor and the Owner Trustee, with prior written notice to the Rating
Agencies, with the consent of the Noteholders holding a Majority Interest of the
Notes, voting as a single class, and, to the extent affected thereby, the
consent of Trust Certificateholders holding not less than a Majority Interest of
the Trust Certificates, for the purpose of adding any provisions to or changing
in any manner or eliminating any of the provisions of the Trust Agreement or of
modifying in any manner the rights of the Noteholders or the Trust
Certificateholders. No such amendment shall, however, (i) increase or reduce in
any manner the amount of, or accelerate or delay the timing of, distributions
that are required to be made on the Notes or the Trust Certificates or (ii)
reduce the percentage of the Certificate Balance or the Outstanding Amount
required to consent to any such amendment, without the consent of the holders of
100% of all outstanding Trust Certificates (including Trust Certificates owned
by the Trust, the Transferor, the Servicer (so long as NMAC or an Affiliate is
the Servicer) and their respective Affiliates), and provided, further that an
Opinion of Counsel shall be furnished to the Indenture Trustee and the Owner
Trustee to the effect that such amendment shall not (A) affect the treatment of
the Notes as debt for federal income tax purposes, (B) be deemed to cause a
taxable exchange of the Notes for federal income tax purposes or (C) cause the
Trust or the 2003-A SUBI Certificates to be classified as an association (or a
publicly traded partnership) taxable as a corporation for federal and state
income and franchise tax purposes.

      Notwithstanding the foregoing, the Trust Agreement may be amended at any
time by the parties hereto to the extent reasonably necessary to assure that
none of the Titling Trust, the Trust or the Transferor will be classified as an
association (or a publicly traded partnership) taxable as a corporation for
federal income tax purposes.

                                       A-7
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      As provided in the Trust Agreement, if and to the extent transfers are
permitted and if the Transferor delivers an Opinion of Counsel that the Trust
Certificates are transferable in accordance with the terms set forth therein,
which opinion the Transferor has not determined can be given under the Internal
Revenue Code and existing and proposed regulations thereunder, the transfer of
this Trust Certificate is registerable in the Certificate Register upon
surrender of this Trust Certificate for registration of transfer at the offices
or agencies of the Certificate Registrar maintained by the Owner Trustee in the
Borough of Manhattan, The City of New York, accompanied by a written instrument
of transfer in form satisfactory to the Owner Trustee and the Certificate
Registrar duly executed by the Trust Certificateholder hereof or such Trust
Certificateholder's attorney duly authorized in writing, and thereupon one or
more new Trust Certificates of the same class and in authorized denominations
evidencing the same aggregate interest in the Trust will be issued to the
designated transferee. The initial Certificate Registrar appointed under the
Trust Agreement is Wilmington Trust Company.

      The Trust Certificates are issuable only as registered Trust Certificates
without coupons in minimum denominations of $250,000. As provided in the Trust
Agreement and subject to certain limitations therein set forth, Trust
Certificates are exchangeable for new Trust Certificates of authorized
denominations evidencing the same aggregate denomination, as requested by the
Holder surrendering the same. No service charge will be made for any such
registration of transfer or exchange, but the Owner Trustee or the Certificate
Registrar may require payment of a sum sufficient to cover any tax or
governmental charge payable in connection therewith.

      The Owner Trustee, the Certificate Registrar and any agent of the Owner
Trustee or the Certificate Registrar may treat the Person in whose name this
Trust Certificate is registered as the owner hereof for all purposes, and none
of the Owner Trustee, the Certificate Registrar or any such agent shall be
affected by any notice to the contrary.

      The obligations and responsibilities created by the Trust Agreement and
the trust created thereby shall terminate upon the payment to Trust
Certificateholders of all amounts required to be paid to them pursuant to the
Trust Agreement and the Indenture and the disposition of all property held as
part of the Owner Trust Estate.

      Any prospective transferee of a Trust Certificate will be required to
deliver a letter to the Transferor and the Certificate Registrar substantially
in the form of Exhibit C to the Trust Agreement, which letter includes a
representation that such prospective transferee is not a "Benefit Plan Investor"
(as defined in Department of Labor Regulation 2510.3-101(f)(2)). The Trust
Certificates may not be transferred, sold, pledged or otherwise disposed to or
for the account of a Benefit Plan Investor.

      The Trust Certificates may not be acquired by a Benefit Plan. By accepting
and holding this Trust Certificate, the holder hereof shall be deemed to have
represented and warranted that it is not a Benefit Plan and is not acquiring
this Trust Certificate or an interest therein for the account of a Benefit Plan.

                                       A-8
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                   ASSIGNMENT

  FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto

--------------------------------------------------------------------------------
      PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE

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

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

--------------------------------------------------------------------------------
 (Please print or type name and address, including postal zip code, of assignee)

the within Trust Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing ______________________________ attorney to transfer
said Trust Certificate on the books of the Certificate Registrar, with full
power of substitution in the premises.

Dated:  ___________________

                                    *
-------------------------------------

Signature Guaranteed:

                                    *
-------------------------------------

*     NOTICE: The signatures(s) on this Assignment must correspond with the
      name(s) as written on the face of the within Trust Certificate in every
      particular without alteration, enlargement or any change whatsoever. Such
      signature must be guaranteed by a member firm of the New York Stock
      Exchange or a commercial bank or trust company.

                                       A-9
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                                                       EXHIBIT B

                          FORM OF RULE 144A CERTIFICATE

                                                       __________, ____

Nissan Auto Leasing LLC II
990 West 190th Street
Torrance, California 90502

Wilmington Trust Company,
  as Owner Trustee
Rodney Square North
1100 N. Market Street
Wilmington, Delaware 19890

Wilmington Trust Company,
  as Certificate Registrar
520 Madison Avenue
33rd Floor
New York, New York  10019

Ladies and Gentlemen:

      This is to notify you as to the transfer of $____________ initial
principal balance of Asset Backed Certificates (the "Trust Certificates") of
Nissan Auto Lease Trust 2003-A (the "Trust").

      The undersigned is the holder of the Trust Certificates and with this
notice hereby deposits with Wilmington Trust Company (the "Owner Trustee")
$____________ initial principal balance of Trust Certificates and requests that
Trust Certificates in the same initial principal balance be issued, executed and
authenticated and registered to the purchaser on ____________, 200__, as
specified in the trust agreement dated [_______], 2003, as amended and restated
by the Amended and Restated Trust Agreement dated November 21 among Wilmington
Trust Company and Nissan Auto Leasing LLC II, as follows:

            Name:                         Denominations:

            Address:

            Taxpayer I.D. No:

      The undersigned represents and warrants that the undersigned (a)
reasonably believes the purchaser is a "qualified institutional buyer," as
defined in Rule 144A under the Securities Act of 1933, as amended (the "Act"),
(b) such purchaser has acquired the Trust Certificates in a transaction effected
in accordance with the exemption from the registration requirements of the Act
provided by Rule 144A and (c) if the purchaser has purchased the Trust
Certificates for one or more accounts for which it is acting as fiduciary or
agent, (i) each such account is a qualified

                                       B-1
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
institutional buyer and (ii) the purchaser is acquiring Trust Certificates for
its own account or for one or more institutional accounts for which it is acting
as fiduciary or agent in a minimum amount equivalent to not less than $250,000
for each such account.

                                          Very truly yours,

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

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

                                       B-2
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                                                       EXHIBIT C

                            FORM OF INVESTMENT LETTER

                          QUALIFIED INSTITUTIONAL BUYER

                                                       ----------, ----

U.S. Bank National Association,
  as Indenture Trustee
400 North Michigan Avenue, 2nd Floor
Chicago, Illinois 60601

Wilmington Trust Company,
  as Owner Trustee
Rodney Square North
1100 N. Market Street
Wilmington, Delaware 19890

Nissan Auto Leasing LLC II
990 West 190th Street
Torrance, California 90502

Ladies and Gentlemen:

      In connection with our proposed purchase of $__________________ aggregate
principal amount of Certificates (the "Certificates") representing an undivided
interest in the Nissan Auto Lease Trust 2003-A (the "Trust"), the investor on
whose behalf the undersigned is executing this letter (the "Purchaser") confirms
that:

      1.        Reference is made to the Prospectus, dated [_______], 2003 (the
"Prospectus"), relating to the Certificates. Capitalized terms used herein that
are not otherwise defined shall have the meanings ascribed thereto in the
Prospectus. The Purchaser has received a copy of the Prospectus and such other
information as the Purchaser deems necessary in order to make its investment
decision and the Purchaser has been provided the opportunity to ask questions
of, and receive answers from, the Servicer and Nissan Auto Leasing LLC II, as
the Transferor, concerning the Servicer, the UTI Beneficiary and the Transferor
and the terms and conditions of the offering described in the Prospectus. The
Purchaser has received and understands the above, and understands that
substantial risks are involved in an investment in the Certificates. The
Purchaser represents that in making its investment decision to acquire the
Certificates, the Purchaser has not relied on representations, warranties,
opinions, projections, financial or other information or analysis, if any,
supplied to it by any person, including you, the Servicer, the Transferor or the
Owner Trustee or any of your or their affiliates, except as expressly contained
in the Prospectus and in the other written information, if any, discussed above.
The Purchaser has such knowledge and experience in financial and business
matters as to be capable of evaluating the merits and risks of an investment in
the Certificates, and the Purchaser is able to bear the substantial economic
risks of such an investment. The Purchaser

                                       C-1
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
has relied upon its own tax, legal and financial advisors in connection with its
decision to purchase the Certificates.

      2.        The Purchaser is (A) a "Qualified Institutional Buyer" (as
defined in Rule 144A under the Securities Act of 1933, as amended (the "1933
Act")) and has delivered to you a certificate substantially in the form attached
hereto as Annex 1 or Annex 2, as applicable and (B) acquiring the Certificates
for its own account or for the account of an investor of the type described in
clause (A) above as to each of which the Purchaser exercises sole investment
discretion. The Purchaser is purchasing the Certificates for investment purposes
and not with a view to, or for, the offer or sale in connection with, a public
distribution or in any other manner that would violate the 1933 Act or the
securities or "Blue Sky" laws of any state.

      3.        The Purchaser understands that the Certificates have not been
and will not be registered under the 1933 Act or under the securities or blue
sky laws of any state, and that (i) if it decides to resell, pledge or otherwise
transfer any Certificate, such Certificate may be resold, pledged or transferred
without registration only to an entity that has delivered to the Transferor and
the Owner Trustee a certification that it is a Qualified Institutional Buyer
that purchases (1) for its own account or (2) for the account of such a
Qualified Institutional Buyer, that is, in either case, aware that the resale,
pledge or transfer is being made in reliance on said Rule 144A and (ii) it will,
and each subsequent holder will be required to, notify any purchaser of any
Certificate from it of the resale restrictions referred to in clause (i) above.

      4.        The Purchaser understands that each of Certificate will bear a
legend to the following effect, unless otherwise agreed by the Transferor and
the Owner Trustee:

            "THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE
            SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR UNDER
            ANY STATE SECURITIES OR BLUE SKY LAW. THE HOLDER HEREOF, BY
            PURCHASING THIS CERTIFICATE, AGREES THAT THIS CERTIFICATE MAY BE
            REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN
            COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS AND
            ONLY PURSUANT TO RULE 144A UNDER THE SECURITIES ACT ("RULE 144A") TO
            AN INSTITUTIONAL INVESTOR THAT THE HOLDER REASONABLY BELIEVES IS A
            QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE 144A (A
            "QIB"), PURCHASING FOR ITS OWN ACCOUNT OR A QIB PURCHASING FOR THE
            ACCOUNT OF A QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE, THAT
            THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN
            RELIANCE ON RULE 144A SUBJECT TO THE RECEIPT BY THE TRANSFEROR AND
            THE OWNER TRUSTEE OF A LETTER SUBSTANTIALLY IN THE FORM PROVIDED IN
            THE TRUST AGREEMENT AND THE RECEIPT BY THE OWNER TRUSTEE AND THE

                                       C-2
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
            TRANSFEROR OF SUCH OTHER EVIDENCE ACCEPTABLE TO THE OWNER TRUSTEE
            AND THE TRANSFEROR THAT SUCH REOFFER, RESALE, PLEDGE OR TRANSFER IS
            IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS OR
            IN EACH CASE IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF
            THE UNITED STATES AND SECURITIES LAWS OF ANY STATE OF THE UNITED
            STATES AND ANY OTHER APPLICABLE JURISDICTION. THIS TRUST CERTIFICATE
            MAY NOT BE PURCHASED OR HELD WITH PLAN ASSETS OF ANY "EMPLOYEE
            BENEFIT PLAN" AS DEFINED IN SECTION 3(3) OF THE EMPLOYEE RETIREMENT
            INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR ANY PLAN THAT
            IS SUBJECT TO TITLE I OF ERISA OR ANY "PLAN" AS DEFINED IN SECTION
            4975(e)(1) THAT IS SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE
            CODE OF 1986, AS AMENDED, OR ANY ENTITY WHOSE UNDERLYING ASSETS
            INCLUDE "PLAN ASSETS" BY REASON OF A PLAN'S INVESTMENT IN THE ENTITY
            OR OTHERWISE (EACH A "BENEFIT PLAN"). BY ACCEPTANCE OF THIS TRUST
            CERTIFICATE OR AN INTEREST THEREIN, THE HOLDER HEREOF SHALL BE
            DEEMED TO REPRESENT AND WARRANT THAT ITS ACQUISITION AND HOLDING IS
            IN COMPLIANCE WITH THE FOREGOING RESTRICTION ON BENEFIT PLAN
            ASSETS."

      5.        If the Purchaser is acquiring any Certificate as a fiduciary or
agent for one or more investor accounts, it has sole investment discretion with
respect to each such account and that it has full power to make the
acknowledgements, representations and agreements contained herein on behalf of
such account.

      6.        The Purchaser is not (a) an "employee benefit plan" (as defined
in Section 3(3) of ERISA) that is subject to the provisions of Title I of ERISA,
(b) a "plan" (as defined in Section 4975(e)(1) of the Code) that is subject to
Section 4975 of the Code or otherwise (c) any entity whose underlying assets
include plan assets by reason of a plan's investment in such entity or otherwise
(each, a "Benefit Plan").

      7.        The Purchaser has neither acquired nor will it transfer any
Certificate it purchases (or any interest therein) or cause any such
Certificates (or any interest therein) to be marketed on or through an
"established securities market" within the meaning of Section 7704(b)(1) of the
Code, including, without limitation, an over-the-counter-market or an
interdealer quotation system that regularly disseminates firm buy or sell
quotations.

      8.        The Purchaser either (A) is not, and will not become, a
partnership, Subchapter S corporation or grantor trust for U.S. federal income
tax purposes or (B) is such an entity, but none of the direct or indirect
beneficial owners of any of the interests in such

                                       C-3
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
transferee have allowed or caused, or will allow or cause, 50% or more (or such
other percentage as the Transferor may establish prior to the time of such
proposed transfer) of the value of such interests to be attributable to such
transferee's ownership of Certificates.

      9.        The Purchaser understands that no subsequent transfer of the
Certificates is permitted unless (A) such transfer is of a Certificate with a
denomination of at least $250,000, (B) it causes its proposed transferee to
provide to the Transferor and the Certificate Registrar a letter substantially
in the form of Exhibit C to the Trust Agreement, as applicable, or such other
written statement as the Transferor shall prescribe and (C) the Transferor
consents in writing to the proposed transfer, which consent shall be granted
unless the Transferor determines that such transfer would create a risk that the
Trust or the Titling Trust would be classified for federal or any applicable
state tax purposes as an association (or a publicly traded partnership) taxable
as a corporation; provided, however, that any attempted transfer that would
either cause (1) the number of registered holders of Certificates to exceed 95
or (2) the number of holders of direct or indirect interests in the Titling
Trust to exceed 50, shall be a void transfer.

      10.       The Purchaser understands that the opinion of counsel to the
Trust that the Trust is not a publicly traded partnership taxable as a
corporation is dependent in part on the accuracy of the representations in
paragraphs 7, 8 and 9 above.

      11.       The Purchaser is a Person who is either (A)(1) a citizen or
resident of the United States, (2) a corporation, partnership or other entity
organized in or under the laws of the United States or any political subdivision
thereof or (3) a Person not described in (A)(1) or (2) whose ownership of the
Certificates is effectively connected with such Person's conduct of a trade or
business within the United States (within the meaning of the Code) and its
ownership of any interest in a Certificate will not result in any withholding
obligation with respect to any payments with respect to the Certificates by any
Person (other than withholding, if any, under Section 1446 of the Code) or (B)
an estate the income of which is includible in gross income for federal income
tax purposes regardless of source or a trust if the court within the United
States is able to exercise primary supervision of the administration of the
trust and one or more United States persons have the authority to control all
substantial decisions of the Trust. It agrees that it will provide a
certification of non-foreign status signed under penalty of perjury and,
alternatively, that if it is a Person described in clause (A)(3) above, it will
furnish to the Transferor and the Owner Trustee a properly executed IRS Form
W-8ECI and a new W-8ECI upon the expiration or obsolescence of any previously
delivered form (and such other certifications, representations or Opinions of
Counsel as may be requested by the Transferor and the Owner Trustee).

      12.       The Purchaser agrees that if at some time in the future it
wishes to transfer or exchange any of the Certificates, it will not transfer or
exchange any of the Certificates unless such transfer or exchange is in
accordance with Section 3.04 of the Trust Agreement. The Purchaser understands
that any purported transfer of the Certificates (or any interest therein) in
contravention of any of the restrictions and conditions in the Trust Agreement,
as applicable, shall be a void, and the purported transferee in such transfer
shall not be recognized by the Trust or any other Person as a Certificateholder,
as the case may, be for any purpose.

                                       C-4
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      13.       The Purchaser hereby irrevocably requests you to arrange for
definitive Certificates representing the Certificates purchased by the Purchaser
to be registered and delivered promptly after the Closing Date as follows:

<TABLE>
<CAPTION>
     Principal Amount               Registered in             Deliver Definitive
of Definitive Certificate:             Name of:                 Certificate to:
--------------------------             --------                 ---------------

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

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

--------------------------             --------                 ---------------
<S>                                 <C>                       <C>
</TABLE>

      You and the Owner Trustee are entitled to rely upon this letter and are
irrevocably authorized to produce this letter or a copy hereof to any interested
party in any administrative or legal proceeding or official inquiry with respect
to the matters covered hereby.

                                          Very truly yours,

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

                                       C-5
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                                            ANNEX 1 TO EXHIBIT C

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees Other Than Registered Investment Companies]

      The undersigned (the "Purchaser") hereby certifies as follows to the
addressees of the Rule 144A Representation Letter to which this certification is
attached with respect to the Certificate described therein:

      (i)         As indicated below, the undersigned is the President, Chief
            Financial Officer, Senior Vice President or other executive officer
            of the Purchaser.

      (ii)        In connection with purchases by the Purchaser, the Purchaser
            is a "qualified institutional buyer" as that term is defined in Rule
            144A ("Rule 144A") under the Securities Act of 1933, as amended,
            because (i) the Purchaser owned and/or invested on a discretionary
            basis $__________(1) in securities (except for the excluded
            securities referred to below) as of the end of the Purchaser's most
            recent fiscal year (such amount being calculated in accordance with
            Rule 144A) and (ii) the Purchaser satisfies the criteria in the
            category marked below.

                  ___   Corporation, etc. The Purchaser is a corporation (other
                        than a bank, savings and loan association or similar
                        institution), Massachusetts or similar business trust,
                        partnership, or charitable organization described in
                        Section 501(c)(3) of the Internal Revenue Code of 1986,
                        as amended.

                  ___   Bank. The Purchaser (a) is a national bank or banking
                        institution organized under the laws of any state,
                        territory or the District of Columbia, the business of
                        which is substantially confined to banking and is
                        supervised by the state or territorial banking
                        commission or similar official or is a foreign bank or
                        equivalent institution, and (b) has an audited net worth
                        of at least $25,000,000 as demonstrated in its latest
                        annual financial statements, a copy of which is attached
                        hereto.

                  ___   Savings and Loan. The Purchaser (a) is a savings and
                        loan association, building and loan association,
                        cooperative bank, homestead association or similar
                        institution, which is supervised and examined by a state
                        or federal authority having supervision over any such
                        institutions or is a foreign savings and loan
                        association or equivalent institution and (b) has an
                        audited net

----------

1     Purchaser must own and/or invest on a discretionary basis at least
      $100,000,000 in securities unless Purchaser is a dealer, and, in that
      case, Purchaser must own and/or invest on a discretionary basis at least
      $10,000,000 in securities.

                                       C-6
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                        worth of at least $25,000,000 as demonstrated in its
                        latest annual financial statements, a copy of which is
                        attached hereto.

                  ___   Broker-dealer. The Purchaser is a dealer registered
                        pursuant to Section 15 of the Securities Exchange Act of
                        1934, as amended (the "Exchange Act").

                  ___   Insurance Company. The Purchaser is an insurance company
                        whose primary and predominant business activity is the
                        writing of insurance or the reinsuring of risks
                        underwritten by insurance companies and which is subject
                        to supervision by the insurance commissioner or a
                        similar official or agency of a state, territory or the
                        District of Columbia.

                  ___   State or Local Plan. The Purchaser is a plan established
                        and maintained by a state, its political subdivisions,
                        or any agency or instrumentality of the state or its
                        political subdivisions, for the benefit of its employees
                        (a "Plan").

                  ___   ERISA Plan. The Purchaser is an employee benefit plan
                        within the meaning of Title I of the Employee Retirement
                        Income Security Act of 1974 (an "ERISA Plan").

                  ___   Investment Advisor. The Purchaser is an investment
                        advisor registered under the Investment Advisors Act of
                        1940.

                  ___   Small Business Investment Company. The Purchaser is a
                        small business investment company licensed by the U.S.
                        Small Business Administration under Section 301(c) or
                        (d) of the Small Business Investment Act of 1958.

                  ___   Business Development Company. The Purchaser is a
                        business development company as defined in Section
                        202(a)(22) of the Investment Advisors Act of 1940.

                  ___   Trust Fund. The Purchaser is a trust fund whose trustee
                        is a bank or trust company and whose participants are
                        exclusively state or local Plans or ERISA Plans as
                        defined above, and no participant of the Purchaser is an
                        individual retirement account or an H.R. 10 (Keogh)
                        plan.

      (iii)       The term "securities" as used herein does not include (i)
            securities of issuers that are affiliated with the Purchaser, (ii)
            securities that are part of an unsold allotment to or subscription
            by the Purchaser, if the Purchaser is a dealer, (iii) bank deposit
            notes and certificates of deposit, (iv) loan participations, (v)
            repurchase agreements, (vi) securities owned but subject to a
            repurchase agreement and (vii) currency, interest rate and commodity
            swaps.

                                       C-7
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      (iv)        For purposes of determining the aggregate amount of securities
            owned and/or invested on a discretionary basis by the Purchaser, the
            Purchaser used the cost of such securities to the Purchaser and did
            not include any of the securities referred to in the preceding
            paragraph, except (i) where the Purchaser reports its securities
            holdings in its financial statements on the basis of their market
            value, and (ii) no current information with respect to the cost of
            those securities has been published. If clause (ii) in the preceding
            sentence applies, the securities may be valued at their market
            value. Further, in determining such aggregate amount, the Purchaser
            may have included securities owned by subsidiaries of the Purchaser,
            but only if such subsidiaries are consolidated with the Purchaser in
            its financial statements prepared in accordance with generally
            accepted accounting principles and if the investments of such
            subsidiaries are managed under the Purchaser's direction. However,
            such securities were not included if the Purchaser is a
            majority-owned, consolidated subsidiary of another enterprise and
            the Purchaser is not itself a reporting company under the Exchange
            Act.

      (v)         The Purchaser acknowledges that it is familiar with Rule 144A
            and understands that the seller to it and other parties related to
            the Certificates are relying and will continue to rely on the
            statements made herein because one or more sales to the Purchaser
            may be in reliance on Rule 144A.

      (vi)        Until the date of purchase of the Certificates, the Purchaser
            will notify each of the parties to which this certification is made
            of any changes in the information and conclusions herein. Until such
            notice is given, the Purchaser's purchase of the Certificates will
            constitute a reaffirmation of this certification as of the date of
            such purchase. In addition, if the Purchaser is a bank or savings
            and loan is provided above, the Purchaser agrees that it will
            furnish to such parties updated annual financial statements promptly
            after they become available.

------------------------------------------
Name of Purchaser

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

Dated:
       -----------------------------------

                                       C-8
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
                                                            ANNEX 2 TO EXHIBIT C

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees That are Registered Investment Companies]

      The undersigned (the "Purchaser") hereby certifies as follows to the
addressees of the Rule 144A Representation Letter to which this certification is
attached with respect to the Certificate described therein:

      (i)         As indicated below, the undersigned is the President, Chief
            Financial Officer or Senior Vice President of the Purchaser or, if
            the Purchaser is a "qualified institutional buyer" as that term is
            defined in Rule 144A ("Rule 144A") under the Securities Act of 1933,
            as amended, because the Purchaser is part of a Family of Investment
            Companies (as defined below), is such an officer of the Adviser.

      (ii)        In connection with purchases by the Purchaser, the Purchaser
            is a "qualified institutional buyer" as defined in Rule 144A because
            (i) the Purchaser is an investment company registered under the
            Investment Company Act of 1940, as amended, and (ii) as marked
            below, the Purchaser alone, or the Purchaser's Family of Investment
            Companies, owned at least $100,000,000 in securities (other than the
            excluded securities referred to below) as of the end of the
            Purchaser's most recent fiscal year. For purposes of determining the
            amount of securities owned by the Purchaser or the Purchaser's
            Family of Investment Companies, the cost of such securities was
            used, except (i) where the Purchaser or the Purchaser's Family of
            Investment Companies reports its securities holdings in its
            financial statements on the basis of their market value, and (ii) no
            current information with respect to the cost of those securities has
            been published. If clause (ii) in the preceding sentence applies,
            the securities may be valued at market.

                  ___   The Purchaser owned $__________ in securities (other
                        than the excluded securities referred to below) as of
                        the end of the Purchaser's most recent fiscal year (such
                        amount being calculated in accordance with Rule 144A).

                  ___   The Purchaser is part of a Family of Investment
                        Companies which owned in the aggregate $__________ in
                        securities (other than the excluded securities referred
                        to below) as of the end of the Purchaser's most recent
                        fiscal year (such amount being calculated in accordance
                        with Rule 144A).

      (iii)       The term "Family of Investment Companies" as used herein means
            two or more registered investment companies (or series thereof) that
            have the same investment adviser or investment advisers that are
            affiliated (by virtue of being majority owned subsidiaries of the
            same parent or because one investment adviser is a majority owned
            subsidiary of the other).

                                       C-9
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)
<PAGE>
      (iv)        The term "securities" as used herein does not include (i)
            securities of issuers that are affiliated with the Purchaser or are
            part of the Purchaser's Family of Investment Companies, (ii) bank
            deposit notes and certificates of deposit, (iii) loan
            participations, (iv) repurchase agreements, (v) securities owned but
            subject to a repurchase agreement and (vi) currency, interest rate
            and commodity swaps.

      (v)         The Purchaser is familiar with Rule 144A and understands that
            the parties listed in the Rule 144A Representation Letter to which
            this certification relates are relying and will continue to rely on
            the statements made herein because one or more sales to the
            Purchaser will be in reliance on Rule 144A. In addition, the
            Purchaser will only purchase for the Purchaser's own account.

      (vi)        Until the date of purchase of the Transferor Certificate, the
            undersigned will notify the parties listed in the Rule 144A
            Transferee Certificate to which this certification relates of any
            changes in the information and conclusions herein. Until such notice
            is given, the Purchaser's purchase of the Certificates will
            constitute a reaffirmation of this certification by the undersigned
            as of the date of such purchase.

------------------------------------------
Name of Purchaser or Advisor

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

IF AN ADVISOR:

------------------------------------------
Name of Purchaser

Dated:
       -----------------------------------

                                       C-10
                                                                    (NALT 2003-A
                                           Amended and Restated Trust Agreement)

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00057-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00057-of-00352.parquet"}]]