Document:

<PAGE>

                                                                    Exhibit 10.3

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

                                   NILT TRUST,
                         as Grantor and UTI Beneficiary,

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                  as Servicer,

                                   NILT, INC.,
                                   as Trustee,

                            WILMINGTON TRUST COMPANY,
                              as Delaware Trustee,

                                       and

                        U.S. BANK NATIONAL ASSOCIATION,
                                 as Trust Agent

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

                                   2004-A SUBI
                                   SUPPLEMENT

                           Dated as of _________, 2004

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

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

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                              PAGE
                                                                                              ----
<S>                                                                                           <C>
                                          ARTICLE ELEVEN
                                           DEFINITIONS

Section 11.01.    Definitions.............................................................      2
Section 11.02.    Interpretive Provisions.................................................      2
Section 11.03.    Rights in Respect of the 2004-A SUBI....................................      3

                                          ARTICLE TWELVE
                                   CREATION OF THE 2004-A SUBI

Section 12.01.    Creation of 2004-A SUBI Assets and the 2004-A SUBI......................      3
Section 12.02.    Transfer of 2004-A SUBI Interests.......................................      4
Section 12.03.    Issuance and Form of 2004-A SUBI Certificate............................      4
Section 12.04.    Actions and Filings.....................................................      6
Section 12.05.    Termination of the 2004-A SUBI..........................................      6
Section 12.06.    Representations and Warranties of Trustee...............................      7
Section 12.07.    Transfer and Assignment of Certificates.................................      7

                                         ARTICLE THIRTEEN
                                        2004-A SUBI PLEDGE

Section 13.01.    Registration of the 2004-A SUBI Pledge..................................      7

                                         ARTICLE FOURTEEN
                                       2004-A SUBI ACCOUNTS

Section 14.01.    2004-A SUBI Collection Account..........................................      8
Section 14.02.    2004-A Reserve Account..................................................      8
Section 14.03.    Investment of Monies in 2004-A SUBI Accounts............................      8
Section 14.04.    No Residual Value Account or Payahead Account...........................      9

                                         ARTICLE FIFTEEN
                                     MISCELLANEOUS PROVISIONS

Section 15.01.    Amendment...............................................................      9
Section 15.02.    Governing Law...........................................................     10
Section 15.03.    Notices.................................................................     10
Section 15.04.    Severability of Provisions..............................................     10
Section 15.05.    Effect of Supplement on Titling Trust Agreement.........................     10
Section 15.06.    No Petition.............................................................     11
</TABLE>

                                       -i-

<PAGE>

                               TABLE OF CONTENTS
                                  (CONTINUED)

<TABLE>
<CAPTION>
                                                                                              PAGE
                                                                                              ----
<S>                                                                                           <C>
                                             EXHIBITS

Exhibit A  -  Schedule of 2004-A Leases and 2004-A Leased Vehicles........................    A-1
Exhibit B  -  Form of 2004-A SUBI Certificate.............................................    B-1
</TABLE>

                                      -ii-

<PAGE>

                             2004-A SUBI SUPPLEMENT

      This 2004-A SUBI Supplement, dated as of _________, 2004, is among NILT
Trust, a Delaware statutory trust ("NILT Trust"), as grantor and initial
beneficiary (in such capacity, the "Grantor" and the "UTI Beneficiary,"
respectively), Nissan Motor Acceptance Corporation, a California corporation
("NMAC"), as servicer (in such capacity, the "Servicer"), NILT, Inc., a Delaware
corporation, as trustee (the "Trustee"), Wilmington Trust Company, a Delaware
banking corporation, as Delaware trustee (the "Delaware Trustee"), and U.S. Bank
National Association, a national banking association ("U.S. Bank"), as trust
agent (in such capacity, the "Trust Agent").

                                    RECITALS

      A. Pursuant to the Amended and Restated Trust and Servicing
Agreement, dated as of August 26, 1998 (the "Titling Trust Agreement"), among
the parties hereto, Nissan-Infiniti LT, a Delaware statutory trust (the "Titling
Trust"), was formed to take assignments and conveyances of and hold in trust
various assets (the "Trust Assets");

      B. The UTI Beneficiary, the Servicer and the Titling Trust have entered
into the SUBI Servicing Agreement, dated as of March 1, 1999 (the "Basic
Servicing Agreement"), by and among the UTI Beneficiary, the Servicer, and the
Titling Trust, which provides for, among other things, the servicing of the
Trust Assets by the Servicer;

      C. Pursuant to the Titling Trust Agreement, from time to time the Trustee,
on behalf of the Titling Trust and at the direction of the UTI Beneficiary, will
identify and allocate on the books and records of the Titling Trust certain
Trust Assets and create and issue one or more special units of beneficial
interest (each, a "SUBI"), the beneficiaries of which generally will be entitled
to the net cash flows arising from such Trust Assets;

      D. The parties hereto desire to supplement the Titling Trust Agreement (as
so supplemented by this 2004-A SUBI Supplement, the "SUBI Trust Agreement") to
create a SUBI (the "2004-A SUBI");

      E. The parties hereto desire to identify and allocate to the 2004-A SUBI a
separate portfolio of Trust Assets consisting of leases (the "2004-A Leases"),
the vehicles that are leased under the 2004-A Leases (the "2004-A Vehicles"),
and certain other related assets;

      F. The parties hereto also desire to issue to NILT Trust a certificate
evidencing a 100% beneficial interest in the 2004-A SUBI (the "2004-A SUBI
Certificate").

      G. NILT Trust will transfer the 2004-A SUBI Certificate to Nissan Auto
Leasing LLC II ("NALL II") pursuant to the SUBI Certificate Transfer Agreement,
dated as of _________, 2004 (the "SUBI Certificate Transfer Agreement"). NALL II
will further transfer the 2004-A SUBI Certificate to Nissan Auto Lease Trust
2004-A (the "Trust") pursuant to the Trust SUBI Certificate Transfer Agreement,
dated as of _________, 2004 (the "Trust SUBI Certificate Transfer Agreement"),
between NALL II, as transferor (the "Transferor") and the Trust, as transferee.

                                                                 SUBI Supplement

                                       1

<PAGE>

      H. Pursuant to the Indenture, dated as of _________, 2004 (the
"Indenture"), by and between the Trust, as issuer (the "Issuer") and U.S. Bank,
as Indenture Trustee (the "Indenture Trustee"), the Issuer will (i) issue
$_________ aggregate principal amount of _________% Asset Backed Notes, Class
A-1 (the "Class A-1 Notes"), $_________ aggregate principal amount of _________%
Asset Backed Notes, Class A-2 (the "Class A-2 Notes"), $_________ aggregate
principal amount of Floating Rate Asset Backed Notes, Class A-3a (the "Class
A-3a Notes"), and $_________ aggregate principal amount of _________% Asset
Backed Notes, Class A-3b (the "Class A-3b Notes," and together with the Class
A-1 Notes, the Class A-2 Notes, and the Class A-3a Notes, the "Notes"); and (ii)
pledge the 2004-A SUBI Certificate to the Indenture Trustee for the benefit of
the holders of the Notes.

      I. The parties hereto also desire to register a pledge of the 2004-A SUBI
Certificate to the Indenture Trustee for the benefit of the holders of the
Notes.

      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 ELEVEN
                                   DEFINITIONS

      Section 11.01. Definitions. Capitalized terms used herein that are not
otherwise defined shall have the meanings ascribed thereto in the Agreement of
Definitions, dated as of _________, 2004, by and among 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"), NALL II, NILT, Inc., as Trustee, Wilmington Trust
Company, as Delaware Trustee and owner trustee (in such capacity, the "Owner
Trustee") and U.S. Bank, as Trust Agent and Indenture Trustee.

      Section 11.02. Interpretive Provisions. For all purposes of this 2004-A
SUBI Supplement, 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 2004-A SUBI
Supplement include all Exhibits hereto, (iii) references to words such as
"herein," "hereof" and the like shall refer to this 2004-A SUBI Supplement 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 2004-A SUBI Supplement,
(v) the term "include" and all 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 2004-A SUBI 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 2004-A SUBI 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

                                                                 SUBI Supplement

                                       2

<PAGE>

promulgated thereunder. Any reference in this 2004-A SUBI Supplement to a Person
shall include the successor or assignee of such Person.

      Section 11.03. Rights in Respect of the 2004-A SUBI. Each Holder and
Registered Pledgee of the 2004-A SUBI Certificate (including the Trust) is a
third-party beneficiary of the SUBI Trust Agreement insofar as the Titling Trust
Agreement and this 2004-A SUBI Supplement apply to the 2004-A SUBI, the Holders
of the 2004-A SUBI Certificate, and the Registered Pledgees of the 2004-A SUBI
Certificate. Therefore, to that extent, references in the SUBI Trust Agreement
to the ability of a "Holder," "Related Beneficiary," or a "Registered Pledgee"
of a SUBI Certificate to take any action shall be deemed to refer to the Trust
acting at its own instigation or upon the instruction of the requisite voting
percentage of holders of Securities or Rated Securities, as specified in the
Indenture or the Trust Agreement, as applicable.

                                 ARTICLE TWELVE
                           CREATION OF THE 2004-A SUBI

      Section 12.01. Creation of 2004-A SUBI Assets and the 2004-A SUBI.

      (a) Pursuant to Section 3.01(a) of the Titling Trust Agreement, the UTI
Beneficiary directs the Trustee to create, and the Trustee hereby creates, one
Sub-Trust which shall be known as the "2004-A SUBI." The 2004-A SUBI shall
represent a special unit of beneficial interest solely in the 2004-A SUBI
Assets.

      (b) Pursuant to Section 3.01(a) of the Titling Trust Agreement, the UTI
Beneficiary hereby directs the Trustee to identify and allocate or to cause to
be identified and allocated to the 2004-A SUBI on the books and records of the
Titling Trust a separate Sub-Trust of Trust Assets consisting of 2004-A Eligible
Leases and the related Leased Vehicles and other associated Trust Assets owned
by the Titling Trust and not allocated to any Other SUBI or reserved for
allocation to any Other SUBI (or owned or acquired by the Trustee on behalf of
the Titling Trust but not yet allocated to, or reserved for allocation to, any
specific Sub-Trust). Such Trust Assets (the "2004-A SUBI Assets") shall be
accounted for and held in trust independently from all other Trust Assets within
the Titling Trust. Based upon their identification and allocation by the
Servicer pursuant to the 2004-A Servicing Supplement, the Trustee hereby
identifies and allocates as 2004-A SUBI Assets the 2004-A Leases and 2004-A
Vehicles more particularly described on the Schedule of 2004-A Leases and 2004-A
Vehicles and the related Trust Assets described above, each such 2004-A SUBI
Asset to be identified on the books and accounts of the Titling Trust as being
allocated to the 2004-A SUBI.

      (c) The Titling Trust is hereby granted the power and authority and is
authorized, and the Trustee is authorized on behalf of the Titling Trust, to
execute, deliver and perform its obligations under the Basic Documents.

                                                                 SUBI Supplement

                                       3

<PAGE>

      Section 12.02. Transfer of 2004-A SUBI Interests.

      (a) Interests in the 2004-A SUBI may not be transferred or assigned by the
UTI Beneficiary, and any such purported transfer or assignment shall be deemed
null, void, and of no effect herewith; provided, however, that the 2004-A SUBI
Certificate and the interests in the 2004-A SUBI represented thereby may be (i)
sold to the Transferor pursuant to the SUBI Certificate Transfer Agreement, (ii)
sold, transferred and assigned by the Transferor absolutely, or transferred and
assigned or a security interest therein granted, in connection with a
Securitized Financing, (iii) transferred to the Indenture Trustee or any
subsequent Registered Pledgee to itself or any other Person following the
occurrence of an Indenture Default (which has not been rescinded) or any similar
term in any subsequent Securitized Financing secured by the 2004-A SUBI
Certificate or any interest therein and (iv) transferred to each direct or
indirect permitted transferee of the Indenture Trustee or such subsequent
Registered Pledgee, in each case in the circumstances contemplated in, and
subject to the conditions set forth in, Section 3.04(b) of the Titling Trust
Agreement. Each such transfer shall be registrable upon surrender of the 2004-A
SUBI Certificate to be transferred for registration of the transfer at the
corporate trust office of the Trustee (or the Trust Agent, if applicable),
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by the Holder thereof or such Holder's attorney duly
authorized in writing, and thereupon a new 2004-A SUBI Certificate of a like
aggregate fractional undivided interest will be issued to the designated
permitted transferee.

      (b) For any transfer of the 2004-A SUBI Certificate or an interest therein
to be effective, on or prior to the date of any absolute sale, transfer, or
assignment, the related transferee must execute and deliver to the Trustee the
non-petition covenant and the agreement required pursuant to Section 3.04(b) of
the Titling Trust Agreement.

      Section 12.03. Issuance and Form of 2004-A SUBI Certificate.

      (a) The 2004-A SUBI shall be represented by a 2004-A SUBI Certificate that
shall represent a 100% beneficial interest in the 2004-A SUBI and the 2004-A
SUBI Assets, as further set forth herein. The 2004-A SUBI Certificate shall,
upon transfer to the Trust, be registered in the name of the Trust, representing
the beneficial interest in the 2004-A SUBI Assets allocated from the UTI. The
Trustee shall register a pledge of the 2004-A SUBI Certificate in favor of the
Indenture Trustee (for the benefit of the holders of the Notes), as provided in
Article Thirteen, and shall deliver the 2004-A SUBI Certificate to the Indenture
Trustee. The 2004-A SUBI Certificate shall be substantially in the form of
Exhibit B attached hereto, with such appropriate insertions, omissions,
substitutions and other variations as are required by this 2004-A SUBI
Supplement and may have such letters, numbers or other marks of identification
and such legends and endorsements placed thereon as may, consistently herewith
and with the Titling Trust Agreement, be directed by the UTI Beneficiary. Any
portion of any 2004-A SUBI Certificate may be set forth on the reverse thereof,
in which case the following reference to the portion of the text on the reverse
shall be inserted on the face thereof, in relative proximity to and prior to the
signature of the Trustee executing such 2004-A SUBI Certificate:

                                                                 SUBI Supplement

                                       4
<PAGE>

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

      In addition, the 2004-A SUBI Certificate will bear a legend to the
following effect:

            THIS 2004-A SUBI 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 2004-A SUBI CERTIFICATE, AGREES THAT THIS 2004-A SUBI
      CERTIFICATE MAY BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED
      ONLY IN COMPLIANCE WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS,
      INCLUDING 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 AND IN
      ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED
      STATES OR ANY OTHER APPLICABLE JURISDICTIONS.

      The 2004-A SUBI Certificate shall be printed, lithographed, typewritten,
mimeographed, photocopied, or otherwise produced or may be produced in any other
manner as may, consistently herewith and with the Titling Trust Agreement, be
determined by the UTI Beneficiary. The 2004-A SUBI Certificate and the interest
in the 2004-A SUBI evidenced thereby shall constitute a "security" within the
meaning of Section 8-102(a)(15) of the UCC and a "certificated security" within
the meaning of Section 8-102(a)(4) of the UCC.

      (b) If (i) the 2004-A SUBI Certificate is mutilated and surrendered to the
Trustee, or the Trustee receives evidence to its satisfaction of the
destruction, loss, or theft of the 2004-A SUBI Certificate, and (ii) there is
delivered to the Trustee such security or indemnity as may reasonably be
required by it to hold the Trust and the Trustee, as applicable, harmless, then
the Trustee shall execute and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost, or stolen 2004-A SUBI Certificate, a replacement
2004-A SUBI Certificate. Every 2004-A SUBI Certificate issued pursuant to this
Section 12.03(b) in replacement of any mutilated, destroyed, lost, or stolen
2004-A SUBI Certificate shall constitute an original additional contractual
obligation of the Trust, whether or not the mutilated, destroyed, lost, or
stolen 2004-A SUBI Certificate shall be at any time enforceable by anyone, and
shall be entitled to all of the benefits of the SUBI Trust Agreement equally and
proportionately with any and all other 2004-A SUBI Certificates duly issued
hereunder. The provisions of this Section 12.03(b) are exclusive and preclude
(to the extent lawful) all other rights and remedies with respect to the
replacement or payment of mutilated, destroyed, lost, or stolen 2004-A SUBI
Certificates.

                                                                 SUBI Supplement

                                       5

<PAGE>

      Section 12.04. Actions and Filings. The UTI Beneficiary and the Trustee
shall undertake all other and future actions and activities as may be deemed
reasonably necessary by the Servicer pursuant to the Servicing Agreement to
perfect (or evidence) and confirm the foregoing allocations of Trust Assets to
the 2004-A SUBI, including filing or causing to be filed UCC financing
statements and executing and delivering all related filings, documents or
writings as may be deemed reasonably necessary by the Servicer or the Registered
Pledgee hereunder or under any other Basic Document. The UTI Beneficiary hereby
irrevocably makes and appoints each of the Trustee and the Servicer, and any of
their respective officers, employees, or agents, as the true and lawful
attorney-in-fact of the UTI Beneficiary (which appointment is coupled with an
interest and is irrevocable) with power to sign on behalf of the UTI Beneficiary
any financing statements, continuation statements, security agreements,
mortgages, assignments, affidavits, letters of authority, notices, or similar
documents necessary or appropriate to be executed or filed pursuant to this
Section.

      Section 12.05. Termination of the 2004-A SUBI.

      (a) In connection with any purchase by the Servicer of the corpus of the
Trust pursuant to Article Nine of the Trust Agreement, the succession of the
Servicer to the interest in the 2004-A SUBI represented by the 2004-A SUBI
Certificate, or should all of the interest in the 2004-A SUBI thereafter be held
by the UTI Beneficiary or the Holders of the UTI Certificates, whether by
transfer, sale, or otherwise, then upon the direction of such Holders, the
2004-A SUBI shall be terminated, the 2004-A SUBI Certificate shall be returned
to the Trustee and canceled, and the Servicer shall reallocate all 2004-A SUBI
Assets to the UTI.

      (b) So long as the Notes are Outstanding, the 2004-A SUBI shall not be
dissolved unless (a) required by law or (b) at the direction of the Holder of
the 2004-A SUBI Certificate (but only with the consent of the Registered
Pledgee); provided, however, that upon the sale of the Trust Estate pursuant to
Section 5.04 of the Indenture, this 2004-A SUBI Supplement shall terminate and
the 2004-A SUBI shall be terminated; provided further, that such termination
shall affect the Titling Trust only insofar as such termination relates to the
2004-A SUBI. Such termination shall not entitle the legal representatives of the
2004-A SUBI or any Holder of a 2004-A SUBI Certificate to take any action for a
partition or winding up of the Titling Trust or any Trust Assets except with
respect to the 2004-A SUBI Assets and the rights, obligations and Liabilities of
the parties hereto shall not otherwise be affected. In connection with the sale
of the Trust Estate pursuant to Section 5.04 of the Indenture, the Registered
Pledgee shall have the right to direct the Holder of the 2004-A SUBI Certificate
to dissolve the 2004-A SUBI in accordance with the provisions of the Indenture,
and the 2004-A SUBI Assets shall be distributed out of the Titling Trust at the
direction of the Holder of the 2004-A SUBI Certificate acting in accordance with
instructions from the Registered Pledgee, and the purchaser shall take delivery
of such 2004-A SUBI Assets. The Trustee and the other parties hereto shall
cooperate with the Owner Trustee or the Trustee, as applicable, to cause the
related 2004-A Vehicles to be retitled as directed by the purchaser. The
proceeds of such sale shall be distributed in the following amounts and
priority:

                                                                 SUBI Supplement

                                       6

<PAGE>

            (i) to the Indenture Trustee, all amounts required to be paid under
      Section 6.07 of the Indenture, or to the Owner Trustee, all amounts
      required to be paid under Section 8.01 of the Trust Agreement, as the case
      may be;

            (ii) to the Servicer, any Payment Date Advance Reimbursement;

            (iii) to the Servicer, amounts due in respect of unpaid Servicing
      Fees; and

            (iv) to the Certificate Distribution Account (or, if the Lien of the
      Indenture is outstanding, the Note Distribution Account) to be distributed
      pursuant to Section 5.04(b) of the Indenture.

      Section 12.06. Representations and Warranties of Trustee. The Trustee
hereby reaffirms, as of the Cutoff Date, the representations, warranties and
covenants set forth in Section 5.12 of the Titling Trust Agreement, on which the
Grantor and UTI Beneficiary, each of its permitted assignees, and each Holder or
Related Beneficiary of a 2004-A SUBI Certificate (and beneficial owner of any
portion thereof, including the Trust and the Trust Certificateholders) may rely.
For purposes of this Section, any reference in Section 5.12 of the Titling Trust
Agreement to the Titling Trust Agreement shall be deemed to constitute
references to the SUBI Trust Agreement.

      Section 12.07. Transfer and Assignment of Certificates. For purposes of
the SUBI Trust Agreement, the third sentence of Section 3.04(b) of the Titling
Trust Agreement is hereby amended to read as follows:

      Notwithstanding the foregoing, prior to becoming the Registered Pledgee or
Holder of a SUBI Certificate or otherwise becoming entitled to distributions or
any other rights hereunder, the related transferee, assignee, or pledgee in each
case must (i) give a non-petition covenant substantially similar to that set
forth in Section 8.08 of the Titling Trust Agreement and (ii) execute an
agreement in favor of each Holder from time to time of a UTI Certificate and any
certificate evidencing an Other SUBI to release all Claims to the UTI Assets and
the related Other SUBI Assets, respectively, and, if such release is not given
effect, to subordinate fully all Claims it may be deemed to have against the UTI
Assets or such Other SUBI Assets, as the case may be.

      For so long as the 2004-A SUBI Certificate remains outstanding, each
Supplement shall contain a similar amendment with respect to such Section.

                                ARTICLE THIRTEEN
                               2004-A SUBI PLEDGE

      Section 13.01. Registration of the 2004-A SUBI Pledge. The parties hereto
hereby acknowledge the Trust's pledge, assignment, and grant to the Indenture
Trustee, for the benefit of the holders of the Notes, under the Indenture of a
security interest in the 2004-A SUBI Certificate together with all rights
appurtenant thereto and proceeds thereof, to secure the Notes. The Trustee
hereby acknowledges such pledge, assignment, and grant of security interest, and
the

                                                                 SUBI Supplement

                                       7

<PAGE>

Trustee agrees to cause the Indenture Trustee to be listed in the Certificate
Register as the Registered Pledgee of the Trust's 2004-A SUBI Certificate. The
Trust has caused the Trustee to deliver the 2004-A SUBI Certificate to the
Indenture Trustee, as Registered Pledgee, who shall have the rights with respect
thereto described herein and in the Indenture.

                                ARTICLE FOURTEEN
                              2004-A SUBI ACCOUNTS

      Section 14.01. 2004-A SUBI Collection Account.

      (a) With respect to the 2004-A SUBI, the Trustee, at the direction of the
Servicer, shall establish, and the Trust Agent shall maintain, in the name of
the Trustee, for the exclusive benefit of the holders of interests in the 2004-A
SUBI, the 2004-A SUBI Collection Account, which account shall constitute a SUBI
Collection Account. The 2004-A SUBI Collection Account initially shall be
established with U.S. Bank, as Trust Agent, so long as the Trust Agent has the
Required Deposit Rating. If the Trust Agent at any time does not have the
Required Deposit Rating, the Servicer shall, with the assistance of the Trust
Agent, as necessary, cause such 2004-A SUBI Collection Account to be moved as
described in Section 4.02(a) of the Titling Trust Agreement. The 2004-A SUBI
Collection Account shall relate solely to the 2004-A SUBI and the 2004-A SUBI
Assets, and funds therein shall not be commingled with any other monies, except
as otherwise provided for in, or contemplated by, the SUBI Trust Agreement or in
the Servicing Agreement. All deposits into the 2004-A SUBI Collection Account
shall be made as described in the Servicing Agreement.

      (b) On each Deposit Date and Payment Date, pursuant to the instructions
from the Servicer, the Trustee (acting through the Trust Agent) shall make
deposits and withdrawals from the 2004-A SUBI Collection Account as set forth in
the 2004-A Servicing Supplement.

      (c) Any transfer of funds to a Holder of a 2004-A SUBI Certificate shall
be made as directed pursuant to the Basic Documents.

      Section 14.02. 2004-A Reserve Account.

      (a) Pursuant to Section 5.01 of the Trust Agreement, the Servicer, on
behalf of the Trust, shall establish and maintain the Reserve Account (i) with
the Indenture Trustee, until the Outstanding Amount is reduced to zero, and (ii)
thereafter with the Owner Trustee. Deposits and withdrawals from the Reserve
Account shall be made as directed pursuant to the Basic Documents, including
Section 8.04(b) of the Indenture, Section 10.01 of the Indenture, Section 8.04
of the Servicing Agreement and Section 14.03 of this 2004-A SUBI Supplement.

      Section 14.03. Investment of Monies in 2004-A SUBI Accounts. All amounts
held in the 2004-A SUBI Collection Account and the Reserve Account shall be
invested in Permitted Investments in accordance with Section 4.02(a) of the
Titling Trust Agreement. Any investment earnings on the 2004-A SUBI Collection
Account and the Reserve Account will be taxable to the Transferor.

                                                                 SUBI Supplement

                                       8

<PAGE>

      Section 14.04. No Residual Value Surplus Account or Payahead Account. The
parties hereby acknowledge that there shall be no Residual Value Surplus Account
or Payahead Account (as defined in the Titling Trust Agreement).

                                ARTICLE FIFTEEN
                            MISCELLANEOUS PROVISIONS

      Section 15.01. Amendment.

      (a) This 2004-A SUBI Supplement (and, accordingly, the Titling Trust
Agreement as it relates to the 2004-A SUBI) may be amended by the parties
hereto:

            (i) without the consent of the Holders, to cure any ambiguity, to
      correct or supplement any provision herein that may be inconsistent with
      any other provision herein, to add any other provision with respect to
      matters or questions arising hereunder that is not inconsistent with the
      SUBI Trust Agreement, or to 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

            (ii) from time to time (including to change the manner in which the
      Reserve Account is funded or to eliminate the Reserve Account, or to
      change the remittance schedule for depositing SUBI Collections and other
      amounts into the 2004-A SUBI Collection Account), provided that (A) each
      Rating Agency receives prior written notice 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 the 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
      2004-A SUBI Certificate or the 2004-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 the 2004-A SUBI or the 2004-A SUBI Certificate or
      distributions (or the interest thereon) required to be made on any Notes
      or the Trust Certificates or reduce the Interest Rate of any Note or (B)
      reduce the percentage of the aggregate principal amount of the 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.

                                                                 SUBI Supplement

                                       9

<PAGE>

      (b) Any amendment to this 2004-A SUBI Supplement shall amend the Titling
Trust Agreement only insofar as such amendment relates to the 2004-A SUBI.

      Section 15.02. Governing Law. This 2004-A SUBI Supplement shall be created
under and governed by and construed under the internal 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 15.03. Notices. The notice provisions of Section 8.03 of the
Titling Trust Agreement shall apply equally to this 2004-A SUBI Supplement. A
copy of each notice or other writing required to be delivered to the Trustee
pursuant to the SUBI Trust Agreement also shall be delivered to (i) the Owner
Trustee at Wilmington Trust Company, Rodney Square North, 1100 North Market
Street, Wilmington, Delaware 19890 (telecopier no. (302) 651-8882), Attention:
Corporate Trust Administration; (ii) the Servicer at 990 West 190th Street,
Torrance, California 90502 (telecopier no. (310) 324-2542), Attention:
Treasurer; and (iii) the Trust Agent at Wrigley Building, 400 North Michigan
Avenue, 2nd Floor, Chicago, Illinois 60611, Attention: NILT Inc. (telecopier no.
(312) 836-6701).

      Section 15.04. Severability of Provisions. If any one or more of the
covenants, agreements, provisions, or terms of this 2004-A SUBI Supplement
(including any amendment hereto) shall be for any reason whatsoever held
invalid, then such covenants, agreements, provisions, or terms shall be deemed
severable from the remaining covenants, agreements, provisions, or terms of this
2004-A SUBI Supplement, as the same may be amended, and shall in no way affect
the validity or enforceability of the other provisions of the SUBI Trust
Agreement or of the 2004-A SUBI Certificate or the rights of the Registered
Pledgees thereof. To the extent permitted by applicable law, the parties hereto
waive any provision of law that renders any covenant, agreement, provision, or
term of this 2004-A SUBI Supplement invalid or unenforceable in any respect.

      Section 15.05. Effect of Supplement on Titling Trust Agreement.

      (a) Except as otherwise specifically provided herein or unless the context
otherwise requires, (i) the parties hereto shall continue to be bound by all
provisions of the Titling Trust Agreement, (ii) all references in the Titling
Trust Agreement to the Titling Trust Agreement shall be to the SUBI Trust
Agreement and (iii) the provisions set forth herein shall operate either as
additions to or modifications of the extant obligations of the parties under the
Titling Trust Agreement, as the context may require. In the event of any
conflict between this 2004-A SUBI Supplement and the Titling Trust Agreement in
respect of the 2004-A SUBI, the provisions of this 2004-A SUBI Supplement shall
prevail.

      (b) For purposes of determining the obligations of the parties hereto
under this 2004-A SUBI Supplement with respect to the 2004-A SUBI, except as
otherwise indicated by the context, general references in the Titling Trust
Agreement to (i) a SUBI Account shall be deemed to refer more specifically to a
2004-A SUBI Account, (ii) a SUBI shall be deemed to refer more specifically to
the 2004-A SUBI, (iii) a SUBI Collection Account shall be deemed to refer more
specifically to the 2004-A SUBI Collection Account, (iv) a SUBI Asset shall be
deemed to refer

                                                                 SUBI Supplement

                                       10

<PAGE>

more specifically to a 2004-A SUBI Asset, (v) a SUBI Supplement shall be deemed
to refer more specifically to this 2004-A SUBI Supplement and (vi) a Servicing
Supplement shall be deemed to refer more specifically to the 2004-A Servicing
Supplement.

      Section 15.06. No Petition. Each of the parties hereto and each Holder of
a 2004-A SUBI Certificate, and each Registered Pledgee, by acceptance of a
2004-A SUBI Certificate, covenants and agrees that prior to the date that is one
year and one day after the date upon which all obligations under each
Securitized Financing have been paid in full, it will not (and, to the fullest
extent permitted by applicable law, the Trustee shall not have the power to)
institute against, or join any other Person in instituting against, the Grantor,
the Trustee, the Titling Trust, any Special Purpose Affiliate or any
Beneficiary, any bankruptcy, reorganization, arrangement, insolvency or
liquidation Proceeding or other Proceeding under any federal or state bankruptcy
or similar law. This Section shall survive the complete or partial termination
of this 2004-A SUBI Supplement, the resignation or removal of the Trustee under
the SUBI Trust Agreement and the complete or partial resignation or removal of
the Servicer under the SUBI Trust Agreement or the Servicing Agreement.

                                                                 SUBI Supplement

                                       11

<PAGE>

      IN WITNESS WHEREOF, the Grantor and UTI Beneficiary, the Servicer, the
Trustee, the Delaware Trustee and, solely for the limited purposes set forth in
Sections 14.01, 14.02, 14.03 and 14.04, the Trust Agent, have caused this 2004-A
SUBI Supplement to be duly executed by their respective officers as of the day
and year first above written.

                                     NILT TRUST, as Grantor and UTI Beneficiary

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

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

                                     NISSAN MOTOR ACCEPTANCE
                                     CORPORATION, as Servicer

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

                                     NILT, INC., as Trustee

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

                                     WILMINGTON TRUST COMPANY, as
                                     Delaware Trustee

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

                                     U.S. BANK NATIONAL ASSOCIATION, as
                                     Trust Agent

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

                                                               (SUBI Supplement)

                                       S-1

<PAGE>

      Receipt of this original counterpart of this 2004-A SUBI Supplement is
hereby acknowledged on this ___ day of _________, 2004 .

                                     U.S. BANK NATIONAL ASSOCIATION,
                                          as Indenture Trustee

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

                                                                 SUBI Supplement

                                       S-2

<PAGE>

                                                                       EXHIBIT A

                  SCHEDULE OF 2004-A LEASES AND 2004-A VEHICLES

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

                                                               (SUBI Supplement)

                                      A-1

<PAGE>

                                                                       EXHIBIT B

                        FORM OF 2004 - A SUBI CERTIFICATE

         THIS 2004-A SUBI CERTIFICATE MAY NOT BE TRANSFERRED OR ASSIGNED
      EXCEPT UPON THE TERMS AND SUBJECT TO THE CONDITIONS SPECIFIED HEREIN

                              NISSAN - INFINITI LT

             2004-A SPECIAL UNIT OF BENEFICIAL INTEREST CERTIFICATE

            evidencing a fractional undivided interest in the 2004-A SUBI Assets
            of Nissan-Infiniti LT, a statutory trust organized pursuant to the
            Delaware Statutory Trust Act (the "Trust").

            (This Certificate does not represent any interest in the UTI Assets
            or any Other SUBI Assets of the Trust or an obligation, of, or
            interest in, NILT Trust, Nissan Motor Acceptance Corporation, NILT,
            Inc., or any of their respective Affiliates.)

      THIS 2004-A SUBI 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 2004-A SUBI CERTIFICATE, AGREES THAT THIS 2004-A SUBI CERTIFICATE MAY
      BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE TRANSFERRED ONLY IN COMPLIANCE
      WITH THE SECURITIES ACT AND OTHER APPLICABLE LAWS, INCLUDING 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 AND IN ACCORDANCE WITH ALL
      APPLICABLE SECURITIES LAWS OF ANY STATE OF THE UNITED STATES OR ANY OTHER
      APPLICABLE JURISDICTIONS.

No. R-___

evidencing a 100% interest in all 2004-A SUBI Assets (as defined below).

      This 2004-A Special Unit of Beneficial Interest Certificate does not
represent an interest in or obligation of Nissan Motor Acceptance Corporation,
NILT, Inc. or any of their respective affiliates.

      THIS CERTIFIES THAT ________________ is the registered owner of a
nonassessable, fully-paid, 100% beneficial interest in the 2004-A SUBI Assets
owned by Nissan-Infiniti LT (the "Titling Trust").

                                                               (SUBI Supplement)

                                      B-1

<PAGE>

      The Titling Trust was created pursuant to the Amended and Restated Trust
and Servicing Agreement, dated as of August 26, 1998, as amended, supplemented,
or restated from time to time (the "Titling Trust Agreement"), among NILT Trust,
as grantor and initial beneficiary (in such capacities, the "Grantor" and the
"UTI Beneficiary," respectively), NILT, Inc., as trustee (the "Trustee"), Nissan
Motor Acceptance Corporation, as servicer (the "Servicer"), Wilmington Trust
Company, as Delaware trustee (the "Delaware Trustee"), and U.S. Bank National
Association, as trust agent (the "Trust Agent").

      This certificate is a duly authorized 2004-A SUBI Certificate, and is
issued under and is subject to the terms, provisions and conditions of the
Titling Trust Agreement and the 2004-A SUBI Supplement thereto, dated as of
_________, 2004 (the "2004-A SUBI Supplement" and, together with the Titling
Trust Agreement, the "SUBI Trust Agreement"). Capitalized terms used herein that
are not otherwise defined shall have the meanings ascribed thereto in the
Agreement of Definitions, dated as of _________, 2004, by and among Nissan Auto
Lease Trust 2004-A, as issuer, NILT Trust, as Grantor and UTI Beneficiary, the
Titling Trust, Nissan Motor Acceptance Corporation, in its individual capacity,
as servicer and administrative agent, Nissan Auto Leasing LLC II, NILT, Inc., as
trustee to the Titling Trust, Wilmington Trust Company, as owner trustee and
Delaware trustee, and U.S. Bank National Association, as trust agent and
indenture trustee. By acceptance of this 2004-A SUBI Certificate, the Holder
hereof assents to the terms and conditions of the SUBI Trust Agreement and
agrees to be bound thereby. A summary of certain of the pertinent provisions of
the SUBI Trust Agreement is set forth below.

      The assets of the Titling Trust allocated to the 2004-A SUBI will
generally consist of (i) cash capital, (ii) the 2004-A Leases (iii) the 2004-A
Vehicles, (iv) certain related Trust Assets and (v) all of the Titling Trust's
rights thereunder, including the right to proceeds arising therefrom or in
connection therewith.

      Under the Titling Trust Agreement, from time to time the UTI Beneficiary
may direct the Trustee to issue to or upon the order of the UTI Beneficiary one
or more certificates (each, a "SUBI Certificate") representing a beneficial
interest in certain specified Leased Vehicles, Leases and related Trust Assets
(such assets, the "SUBI Assets"). Upon the issuance of the SUBI Certificates
relating to the SUBI Assets, the beneficial interest in the Trust and the Trust
Assets represented by the UTI shall be reduced by the amount of the Trust Assets
represented by such SUBI Certificates. This certificate was issued pursuant to
the 2004-A SUBI Supplement and represents a 100% beneficial interest in the
2004-A SUBI Assets.

      The UTI and the 2004-A SUBI shall each constitute a separate series of the
Titling Trust pursuant to Section 3806(b)(2) of the Delaware Statutory Trust Act
for which separate and distinct records shall be maintained. The 2004-A SUBI
Certificate and the interest in the 2004-A SUBI represented thereby constitutes
a "security" within the meaning of Section 8-102(a)(15) of the Delaware UCC and
a "certificated security" within the meaning of Section 8-102(a)(4) of the
Delaware UCC.

      The 2004-A SUBI Supplement may be amended by the parties thereto upon the
terms and subject to the conditions set forth in the 2004-A SUBI Supplement.

                                                                 SUBI Supplement

                                      B-2

<PAGE>

      The Holder, by acceptance of this 2004-A SUBI Certificate, covenants and
agrees that prior to the date that is one year and one day after the date upon
which all obligations under each Securitized Financing have been paid in full,
it will not institute against, or join any other Person in instituting against,
the Grantor, the Trustee, the Titling Trust, any Beneficiary or a Special
Purpose Affiliate, any bankruptcy, reorganization, arrangement, insolvency or
liquidation Proceeding or other Proceedings under any federal or state
bankruptcy or similar law. Such covenant shall survive the termination of the
SUBI Trust Agreement, the resignation or removal of the Trustee under the SUBI
Trust Agreement or the complete or partial resignation of the Servicer under the
SUBI Trust Agreement or the Servicing Agreement.

      The Holder hereof hereby (i) expressly waives any claim it may have to any
proceeds or assets of the Trustee and to all of the Trust Assets other than
those from time to time included within the 2004-A SUBI as 2004-A SUBI Assets
and those proceeds or assets derived from or earned by such 2004-A SUBI Assets
and (ii) expressly subordinates in favor of the Holder of any certificate
evidencing an Other SUBI or a UTI Certificate any claim to any Other SUBI or UTI
Assets that, notwithstanding the waiver contained in clause (i), may be
determined to exist.

      The Trustee shall keep the certificate register with respect to this
2004-A SUBI Certificate, and the Holder of this 2004-A SUBI Certificate shall
notify the Trustee of any change of address or instructions on the distribution
of funds.

      The 2004-A SUBI shall be deemed dissolved solely with respect to the
2004-A SUBI Assets, and not as to any Trust Assets allocated to any other
Sub-Trust, upon the written direction to the Trustee by the Holder of the 2004-A
SUBI Certificate to revoke and dissolve the 2004-A SUBI. So long as the Notes
are outstanding, the 2004-A SUBI shall not be dissolved except (a) as required
by law or (b) at the direction of the Holder of the 2004-A SUBI Certificate (but
only with the consent of the Registered Pledgee); provided, however, upon any
sale of the Trust Estate pursuant to Section 5.04 of the Indenture, the
Registered Pledgee shall have the right to direct the Holder of the 2004-A SUBI
Certificate to dissolve the 2004-A SUBI in accordance with the provisions of the
Indenture. Upon such dissolution of the Titling Trust with respect to the 2004-A
SUBI and delivery of the 2004-A SUBI Certificate to the Trustee for
cancellation, the Trustee shall distribute to the Holder of the 2004-A SUBI
Certificate or its designee all 2004-A SUBI Assets and shall cause the
Certificates of Title to the 2004-A Vehicles to be issued in the name of, or at
the direction of, the Holder of the 2004-A SUBI Certificate (which may include
reallocation of the 2004-A SUBI Assets relating to the 2004-A Vehicles to the
UTI). The Holder of the 2004-A SUBI Certificate to whom such 2004-A SUBI Assets
relating to the 2004-A Vehicles are distributed shall pay or cause to be paid
all applicable titling and registration fees and taxes.

      The Titling Trust or the UTI may terminate upon the terms and subject to
the conditions set forth in the SUBI Trust Agreement.

      No SUBI or SUBI Certificate shall be transferred or assigned except to the
extent specified in the SUBI Trust Agreement or in any related Supplement and,
to the fullest extent permitted by applicable law, any such purported transfer
or assignment other than as so specified shall be deemed null, void, and of no
effect under the SUBI Trust Agreement. Notwithstanding

                                                                 SUBI Supplement

                                      B-3

<PAGE>

the foregoing, any SUBI Certificate and the interest in the SUBI evidenced
thereby may be (i) transferred, assigned or pledged to any Special Purpose
Affiliate or (ii) transferred, assigned or pledged by the Related Beneficiary or
a Special Purpose Affiliate to or in favor of (A) a trustee for one or more
trusts or (B) one or more other entities, in either case solely for the purpose
of securing or otherwise facilitating one or more Securitized Financings.

      This 2004-A SUBI Certificate shall be governed by and construed under the
internal laws of the State of Delaware, without reference to its conflicts of
law provisions.

      Unless this 2004-A SUBI Certificate shall have been executed by an
authorized officer of the Trustee, by manual signature, this 2004-A SUBI
Certificate shall not entitle the holder hereof to any benefit under the SUBI
Trust Agreement or be valid for any purpose.

                                                                 SUBI Supplement

                                      B-4

<PAGE>

      IN WITNESS WHEREOF, NILT, Inc., as Trustee of the Titling Trust and not in
its individual capacity, has caused this 2004-A SUBI Certificate to be duly
executed.

      Dated: _________, 2004

                                         NISSAN-INFINITI LT

                                         By: NILT, INC.,
                                              as Trustee

(SEAL)                                   By:
                                             -----------------------------------
                                             Name:
                                             Title:

ATTEST:

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

This is the 2004-A SUBI Certificate referred to in the within-mentioned
Supplement.

                                         NILT, INC., as Trustee

                                         By:
                                             -----------------------------------
                                                     Authorized Officer

                                                                 SUBI Supplement

                                      B-5

<PAGE>

      FOR VALUE RECEIVED, the undersigned hereby sells, transfers and assigns
unto ______________ the within 2004-A SUBI Certificate, and all rights
thereunder, hereby irrevocably constituting and appointing _____________ as
attorney to transfer said 2004-A SUBI Certificate on the books of the
certificate registrar, with full power of substitution in the premises.

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

                                                                 SUBI Supplement

                                      B-6<PAGE>

                                                                    Exhibit 10.6

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

                               NISSAN-INFINITI LT,
                                as Titling Trust,

                                   NILT TRUST,
                               as UTI Beneficiary,

                                       and

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                  as Servicer,

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

                                     2004-A
                              SERVICING SUPPLEMENT

                           Dated as of _________, 2004

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

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

<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 2004-A LEASES AND 2004-A VEHICLES

Section 8.01.     Identification of 2004-A Leases and 2004-A Vehicles; Securitization Value.........      2
Section 8.02.     Reallocation and Repurchase of 2004-A Leases and 2004-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 2004-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 2004-A Leases and 2004-A Vehicles...........................................    A-1
Exhibit B - Form of Settlement Statement............................................................    B-1
</TABLE>

                                       ii

<PAGE>

                           2004-A SERVICING SUPPLEMENT

      This 2004-A Servicing Supplement, dated as of _________, 2004 (the "2004-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
2004-A SUBI Supplement to the Titling Trust Agreement, dated as of _________,
2004 (the "2004-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 "2004-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 2004-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 _________, 2004, by and among Nissan Auto Lease Trust
2004-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"

                                                            Servicing Supplement

<PAGE>

and the "Delaware Trustee," respectively) and U.S. Bank, 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 2004-A
Servicing Supplement, except as otherwise expressly provided or unless the
context otherwise requires, (i) terms used in this 2004-A Servicing Supplement
include, as appropriate, all genders and the plural as well as the singular,
(ii) references to this 2004-A Servicing Supplement include all Exhibits hereto,
(iii) references to words such as "herein", "hereof", and the like shall refer
to this 2004-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 2004-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 2004-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 2004-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 2004-A Servicing
Supplement to a Person shall include the successor or assignee of such Person.

                                 ARTICLE EIGHT

               SERVICING OF THE 2004-A LEASES AND 2004-A VEHICLES

      Section 8.01 Identification of 2004-A Leases and 2004-A Vehicles;
Securitization Value. The Servicer hereby identifies and allocates as 2004-A
SUBI Assets the Leased Vehicles and the Leases relating to such Leased Vehicles
more particularly described in the Schedule of 2004-A Leases and 2004-A Vehicles
(respectively, the "2004-A Vehicles" and the "2004-A Leases"). The Servicer
shall calculate the Securitization Value for each 2004-A Lease as of the Cutoff
Date.

      Section 8.02 Reallocation and Repurchase of 2004-A Leases and 2004-A
Vehicles; Purchase of Matured Vehicles.

      (a) (i) If the Servicer grants an extension with respect to any 2004-A
Lease, the Servicer shall, on the related Deposit Date, (A) deposit or cause to
be deposited into the 2004-A SUBI Collection Account an amount equal to the
Repurchase Payment and (B) direct the Trustee

                                                            Servicing Supplement

                                       2

<PAGE>

to either reallocate such 2004-A Lease and the related 2004-A Vehicle from the
2004-A SUBI to the UTI or cause such 2004-A Lease and 2004-A Vehicle to be
conveyed to the Servicer; and (ii) if a Lessee changes the domicile of or title
to a 2004-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 2004-A SUBI Collection Account, from
amounts held by the Titling Trust, an amount equal to the Repurchase Payment and
(B) either reallocate such 2004-A Lease and the related 2004-A Vehicle from the
2004-A SUBI to the UTI or cause such 2004-A Lease and 2004-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 2004-A Lease and
2004-A Vehicle as of the Vehicle Representation Date. The Servicer also hereby
represents and warrants that (i) each 2004-A Lease is an 2004-A Eligible Lease,
(ii) it used no adverse selection procedures in selecting any of the 2004-A
Leases or any of the 2004-A Vehicles for allocation to the 2004-A SUBI and (iii)
it is not aware of any bias in the selection of the 2004-A Leases that would
cause delinquencies or losses on the 2004-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 2004-A Leases or
the 2004-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
2004-A Lease or 2004-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 2004-A SUBI Collection Account an amount equal to the
Repurchase Payment, and (ii) direct the Trustee to either reallocate such 2004-A
Lease and the related 2004-A Vehicle from the 2004-A SUBI to the UTI or cause
such 2004-A Lease and 2004-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 2004-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 2004-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 2004-A SUBI shall have no claim
against or interest in such Matured or Defaulted Vehicle.

                                                            Servicing Supplement

                                       3

<PAGE>

      (d) In connection with the purchase by the Servicer of a Matured Vehicle
relating to a 2004-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 2004-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 2004-A Lease and the related 2004-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 2004-A Lease or 2004-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 2004-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 2004-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 2004-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 2004-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 2004-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 2004-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

                                                            Servicing Supplement

                                       4

<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 2004-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 2004-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 2004-A Servicing Supplement, for so long as NMAC is the
Servicer, the Servicer shall be permitted to deposit into the 2004-A SUBI
Collection Account only the net amount distributable to the Trust, as holder of
the 2004-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.

                                                            Servicing Supplement

                                       5

<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 2004-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 2004-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 2004-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
2004-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
2004-A Lease, and shall deposit the Residual Value Surplus, if any, into the
2004-A SUBI Collection Account. If the Net Auction Proceeds are less than the
Securitization Value of the related 2004-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 2004-A SUBI Collection Account. Within six months of
receiving such reimbursement, if the related 2004-A Vehicle has not been sold,
the Servicer shall, if permitted by applicable law, cause such 2004-A Vehicle to
be sold at auction and shall remit the proceeds associated with such auction
sale to the 2004-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 2004-A Lease or 2004-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

                                                            Servicing Supplement

                                       6

<PAGE>

that would materially and adversely affect the interests of the Transferor or
the Trust with respect to the 2004-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 2004-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,
2005, 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.

                                                            Servicing Supplement

                                       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, 2005, 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, 2005, 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 will not be
materially less than 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 materially insufficient 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 materially underfunded 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 2004-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

                                                            Servicing Supplement

                                       8

<PAGE>

      failure to deliver to the Trustee for distribution to or for the account
      of a Holder of the 2004-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
      2004-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 2004-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 2004-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

                                                            Servicing Supplement

                                       9

<PAGE>

      (C) the ordering of the winding up or liquidation of the affairs of the
      Servicer, and in each 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 2004-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 2004-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 2004-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 2004-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 2004-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 2004-A Servicing

                                                            Servicing Supplement

                                       10

<PAGE>

Supplement in accordance with such Section. In the event that the Servicer is
removed as servicer with respect to servicing the 2004-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 2004-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 2004-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 2004-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 2004-A SUBI
Assets, the Servicer shall be entitled to reimbursement for any outstanding
Advances made pursuant to this 2004-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 2004-A Servicing
Supplement shall terminate upon the earlier to occur of (i) the termination of
the 2004-A SUBI or (ii) the resignation or removal of the Servicer with respect
to the 2004-A SUBI in accordance with the terms of the Servicing Agreement. Any
such termination hereunder shall effect a termination only with respect to the
2004-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 2004-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.

                                                            Servicing Supplement

                                       11

<PAGE>

      Section 9.03. Amendment. Notwithstanding the foregoing, this 2004-A
Servicing Supplement (and, accordingly, the Basic Servicing Agreement, insofar
as it relates to the 2004-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 2004-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 2004-A SUBI Certificate or the 2004-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
2004-A SUBI or the 2004-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 2004-A Servicing Supplement to Other
Trust Documents. Unless the context otherwise requires, this 2004-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 2004-A Servicing Supplement and (i) the Titling
Trust Agreement, with respect to the servicing of any Trust Assets, the
provisions of this 2004-A Servicing Supplement shall prevail and (ii) the Basic
Servicing Agreement, the provisions of this 2004-A Servicing Supplement shall
control.

      Section 9.05. Binding Effect. The provisions of this 2004-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.

                                                            Servicing Supplement

                                       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 2004-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 2004-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
2004-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 2004-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
2004-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 2004-A Servicing Supplement.

                                                            Servicing Supplement

                                       13

<PAGE>

      IN WITNESS WHEREOF, the parties hereto have caused this 2004-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:  Steven R. Lambert
                                           Title: President

                                                            Servicing Supplement

                                       S-1

<PAGE>

                                    EXHIBIT A

                  SCHEDULE OF 2004-A LEASES AND 2004-A VEHICLES

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

                                                            Servicing Supplement

                                       A-1

<PAGE>

                                    EXHIBIT B

                          FORM OF SETTLEMENT STATEMENT

                                                            Servicing Supplement

                                       B-1

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00070-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00070-of-00352.parquet"}]]