NISSAN AUTO RECEIVABLES CORP /DE
8-K, 1999-09-09
ASSET-BACKED SECURITIES
Previous: POPULAR NORTH AMERICA INC, 424B3, 1999-09-09
Next: STEWART ENTERPRISES INC, 8-K, 1999-09-09



<PAGE>

                                    FORM 8-K

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                       SECURITIES AND EXCHANGE ACT OF 1934


Date of Report:   September 9, 1999
- ----------------------------

(Date of earliest event reported)

                       NISSAN AUTO RECEIVABLES CORPORATION
             ON BEHALF OF NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST
         --------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



            DELAWARE                       333-82763            33-0479655
 (State or Other Jurisdiction of   (Commission File Number)   (I.R.S. Employer
         Incorporation)                                      Identification No.)




                              990 WEST 190TH STREET
                           TORRANCE, CALIFORNIA 90502
                           --------------------------
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (310) 719-8013



ITEM 5. OTHER EVENTS

                  On September 1, 1999, Nissan Auto Receivables Corporation
("NARC") and Nissan Motor Acceptance Corporation ("NMAC") entered into that
certain Purchase Agreement, dated as of August 1, 1999 (the "Purchase
Agreement"), pursuant to which NMAC transferred to NARC certain retail
installment sales contracts relating to certain new, near-new and used
automobiles and light-duty trucks (the "Receivables") and related property. On
September 1, 1999, Nissan Auto Receivables 1999-A Owner Trust, a Delaware
business trust created pursuant to that certain Trust Agreement, dated as of
August 6, 1999, as amended by the Amended and Restated Trust Agreement, dated as
of August 6, 1999 (the "Amended and Restated Trust Agreement"), by and between
NARC, as depositor, and Chase Manhattan Bank Delaware, as Owner Trustee (the
"Trust"), entered into that certain Sale and Servicing Agreement, dated as of
August 1, 1999 (the "Sale and Servicing Agreement"), with NARC, as seller, and
NMAC, as servicer, pursuant to which the Receivables and related property were
transferred to the Trust. Also on September 1, 1999, the Trust caused the
issuance, pursuant to an Indenture, dated as of August 1, 1999 (the
"Indenture"), by and between the Trust, as issuer, and Norwest Bank Minnesota,
National Association, as indenture trustee (the "Indenture Trustee"), of the
Notes in the following classes: Class A-1, Class A-2 and Class A-3
(collectively, the "Notes"). Also on September 1, 1999, NARC, as seller, NMAC,
as servicer, and the Indenture Trustee entered into that certain Yield
Supplement Agreement, dated as of August 1, 1999 (the "Yield Supplement
Agreement"), relating to the yield supplement account to be maintained for the
benefit of the holders of the Notes. Also on September 1, 1999, the Trust, as
issuer, NMAC, as administrator, and the Indenture Trustee entered into that
certain Administration Agreement, dated as of August 1, 1999, relating to the
provision by NMAC of certain

<PAGE>

services relating to the Notes. The Notes, with an aggregate scheduled
principal balance, as of August 1, 1999, of $662,590,000, were sold to
Merrill Lynch, Pierce, Fenner & Smith Incorporated ("Merrill Lynch"), Banc of
America Securities LLC, Chase Securities Inc. and J.P. Morgan Securities Inc.
as underwriters (the "Underwriters"), pursuant to an Underwriting Agreement,
dated as of August 25, 1999, by and among NARC, NMAC and Merrill Lynch, on
behalf of itself and as the representative of the Underwriters. The Notes
have been registered pursuant to the Securities Act of 1933, as amended,
under a Registration Statement on Form S-3 (Commission File No. 333-82763).

                  Attached as Exhibit 4.1 is the Sale and Servicing Agreement,
as Exhibit 4.2 is the Indenture, as Exhibit 4.3 is the Purchase Agreement, as
Exhibit 4.4 is the Amended and Restated Trust Agreement, as Exhibit 4.5 is the
Administration Agreement and as Exhibit 4.6 is the Yield Supplement Agreement.



ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

(a)  Not applicable.

(b) Not applicable.

(c)  Exhibits

         The exhibit number corresponds with Item 601(a) of Regulation S-K.
<TABLE>
<CAPTION>
         EXHIBIT NO.              DESCRIPTION
         -----------              -----------
         <S>                      <C>
         Exhibit 4.1              Sale and Servicing Agreement, dated as of
                                  August 1, 1999, by and among the Trust, as
                                  issuer, NARC, as seller, and NMAC, as
                                  servicer.

         Exhibit 4.2              Indenture, dated as of August 1, 1999, by
                                  and between the Trust, as issuer, and the
                                  Indenture Trustee.

         Exhibit 4.3              Purchase Agreement, dated as of August 1,
                                  1999, by and between NARC, as purchaser, and
                                  NMAC, as seller.

         Exhibit 4.4              Amended and Restated Trust Agreement, dated as
                                  of August 6, 1999, by and between NARC, as
                                  depositor, and Chase Manhattan Bank Delaware,
                                  as Owner Trustee.

         Exhibit 4.5              Administration Agreement, dated as of August
                                  1, 1999, by and among the Trust, as issuer,
                                  NMAC, as administrator, and the Indenture
                                  Trustee.

         Exhibit 4.6              Yield Supplement Agreement, dated as of August
                                  1, 1999, by and among NARC, as seller, NMAC,
                                  as servicer, and the Indenture Trustee.
</TABLE>

<PAGE>


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.

                             NISSAN AUTO RECEIVABLES CORPORATION


                             By: /s/ TOMOAKI SHIMAZU
                                 ----------------------------------------------
                             Name:  Tomoaki Shimazu
                             Title: Treasurer, Assistant Secretary and Director

September 9, 1999



<PAGE>



                                            EXHIBIT INDEX


Item 601(a) of Regulation S-K
<TABLE>
<CAPTION>
EXHIBIT NO.                       DESCRIPTION
- -----------                       -----------
<S>                               <C>
Exhibit 4.1                       Sale and Servicing Agreement, dated as of
                                  August 1, 1999, by and among the Trust, as
                                  issuer, NARC, as seller, and NMAC, as
                                  servicer.

Exhibit 4.2                       Indenture, dated as of August 1, 1999, by and
                                  between the Trust, as issuer, and the
                                  Indenture Trustee.

Exhibit 4.3                       Purchase Agreement, dated as of August 1,
                                  1999, by and between NARC, as purchaser, and
                                  NMAC, as seller.

Exhibit 4.4                       Amended and Restated Trust Agreement, dated as
                                  of August 6, 1999, by and between NARC, as
                                  depositor, and Chase Manhattan Bank Delaware,
                                  as Owner Trustee.

Exhibit 4.5                       Administration Agreement, dated as of August
                                  1, 1999, by and among the Trust, as issuer,
                                  NMAC, as administrator, and the Indenture
                                  Trustee.

Exhibit 4.6                       Yield Supplement Agreement, dated as of August
                                  1, 1999, by and among NARC, as seller, NMAC,
                                  as servicer, and the Indenture Trustee.

</TABLE>


<PAGE>
                                                                EXHIBIT 4.1


                          SALE AND SERVICING AGREEMENT



                                      among



                   NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST
                                   as Issuer,


                      NISSAN AUTO RECEIVABLES CORPORATION,
                                   as Seller,


                                       and


                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                   as Servicer




                           Dated as of August 1, 1999



<PAGE>

                                TABLE OF CONTENTS

                                    ARTICLE I

                                   DEFINITIONS
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 1.01          Definitions................................................................................1
SECTION 1.02          Usage of Terms............................................................................18
</TABLE>
                                   ARTICLE II

                            CONVEYANCE OF RECEIVABLES
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 2.01          Conveyance of Receivables.................................................................19
SECTION 2.02          Custody of Receivables Files..............................................................20
SECTION 2.03          Acceptance by Issuer......................................................................21
</TABLE>
                                   ARTICLE III

                                 THE RECEIVABLES
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 3.01          Representations and Warranties of the Seller with Respect to the Receivables..............21
SECTION 3.02          Repurchase upon Breach....................................................................24
SECTION 3.03          Duties of Servicer as Custodian...........................................................25
SECTION 3.04          Instructions; Authority To Act............................................................25
SECTION 3.05          Custodian's Indemnification...............................................................25
SECTION 3.06          Effective Period and Termination..........................................................26
</TABLE>
                                   ARTICLE IV

                   ADMINISTRATION AND SERVICING OF RECEIVABLES
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 4.01          Duties of Servicer........................................................................26
SECTION 4.02          Collection of Receivable Payments.........................................................28
SECTION 4.03          Realization upon Receivables..............................................................28
SECTION 4.04          Maintenance of Security Interests in Financed Vehicles....................................28
SECTION 4.05          Covenants of Servicer.....................................................................28
SECTION 4.06          Purchase of Receivables upon Breach.......................................................28
SECTION 4.07          Servicing Fee and Expenses................................................................29
SECTION 4.08          Servicer's Certificate....................................................................29
SECTION 4.09          Annual Statement as to Compliance; Notice of Default......................................30
SECTION 4.10          Annual Independent Certified Public Accountants' Report...................................30
SECTION 4.11          Access to Certain Documentation and Information Regarding
                      Receivables...............................................................................31
SECTION 4.12          Appointment of Subservicer................................................................31

</TABLE>

                                      i
<PAGE>

<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 4.13          Amendments to Schedule of Receivables.....................................................31
</TABLE>
                                    ARTICLE V

                DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO THE
                      CERTIFICATEHOLDERS AND THE NOTEHOLDERS
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 5.01          Establishment of Accounts.................................................................31
SECTION 5.02          Collections...............................................................................33
SECTION 5.03          Application of Collections................................................................34
SECTION 5.04          Advances..................................................................................34
SECTION 5.05          Additional Deposits.......................................................................35
SECTION 5.06          Payments and Distributions................................................................35
SECTION 5.07          Reserve Account...........................................................................38
SECTION 5.08          Yield Supplement Account..................................................................40
SECTION 5.09          Statements to Certificateholders and Noteholders..........................................41
SECTION 5.10          Net Deposits.................................................................(Nissan 1999-42
</TABLE>
                                   ARTICLE VI

                                   THE SELLER
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 6.01          Representations of Seller.................................................................42
SECTION 6.02          Additional Covenants of the Seller........................................................43
SECTION 6.03          Liability of Seller; Indemnities..........................................................45
SECTION 6.04          Merger or Consolidation of, or Assumption of the Obligations of, Seller...................46
SECTION 6.05          Limitation on Liability of Seller and Others..............................................47
SECTION 6.06          Seller May Own Certificates or Notes......................................................47
</TABLE>
                                   ARTICLE VII

                                  THE SERVICER
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 7.01          Representations of Servicer...............................................................48
SECTION 7.02          Indemnities of Servicer...................................................................49
SECTION 7.03          Merger or Consolidation of, or Assumption of the Obligations
                      of, Servicer..............................................................................50
SECTION 7.04          Limitation on Liability of Servicer and Others............................................51
SECTION 7.05          NMAC Not To Resign as Servicer............................................................51
</TABLE>
                                  ARTICLE VIII

                                     DEFAULT
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 8.01          Servicer Default..........................................................................52
SECTION 8.02          Appointment of Successor..................................................................53
</TABLE>

                                      ii
<PAGE>

<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 8.03          Repayment of Advances.....................................................................54
SECTION 8.04          Notification .............................................................................54
SECTION 8.05          Waiver of Past Defaults...................................................................54
</TABLE>
                                   ARTICLE IX

                       TERMINATION; RELEASE OF RECEIVABLES
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 9.01          Optional Purchase of All Receivables......................................................55
SECTION 9.02          Release of Receivables....................................................................55
</TABLE>
                                    ARTICLE X

                                  MISCELLANEOUS
<TABLE>
<S>                   <C>                                                                                       <C>
SECTION 10.01         Amendment.................................................................................56
SECTION 10.02         Protection of Title to Trust..............................................................58
SECTION 10.03         Notices...................................................................................60
SECTION 10.04         Assignment by the Seller or the Servicer..................................................60
SECTION 10.05         Limitations on Rights of Others...........................................................60
SECTION 10.06         Severability..............................................................................60
SECTION 10.07         Separate Counterparts.....................................................................60
SECTION 10.08         Headings..................................................................................60
SECTION 10.09         Governing Law.............................................................................60
SECTION 10.10         Assignment by Issuer......................................................................61
SECTION 10.11         Nonpetition Covenants.....................................................................61
SECTION 10.12         Limitation of Liability of Owner Trustee and Indenture Trustee............................61
</TABLE>

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



                                      iii
<PAGE>

         SALE AND SERVICING AGREEMENT, dated as of August 1, 1999, among
NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST, a Delaware business trust (the
"Issuer"), NISSAN AUTO RECEIVABLES CORPORATION, a Delaware corporation, and
NISSAN MOTOR ACCEPTANCE CORPORATION, a California corporation. Capitalized
terms used herein without definition shall have the respective meanings
assigned to such terms in Article I.

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

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

         WHEREAS, the Servicer is willing to service such receivables.

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

                                    ARTICLE I

                                   DEFINITIONS

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

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

         "ADMINISTRATION AGREEMENT" means the Administration Agreement, dated
as of August 1, 1999, among the Administrator, the Issuer and the Indenture
Trustee.

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

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

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

         "ADVANCE" means the amount, as of the last day of a Collection
Period, that the Servicer is required to advance on the respective Receivable
pursuant to Section 5.04.


                                       1

<PAGE>

         "AFFILIATE" means, with respect to any specified Person, any other
Person controlling or controlled by or under common control with such
specified Person. For the purposes of this definition, "control," when used
with respect to any specified Person, means the power to direct the
management and policies of such Person, directly or indirectly, whether
through the ownership of voting securities, by contract or otherwise; and the
term "controlling" and "controlled" have meanings correlative to the
foregoing.

         "AGGREGATE NOTEHOLDERS' INTEREST DISTRIBUTABLE AMOUNT" means, with
respect to any Distribution Date, the sum of the Noteholders' Interest
Distributable Amount for all Classes of Notes for such Distribution Date.

         "AGREEMENT" means this Sale and Servicing Agreement among Nissan
Auto Receivables 1999-A Owner Trust, as Issuer, NARC, as Seller, and NMAC, as
Servicer.

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

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

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

         "ANNUAL PERCENTAGE RATE" or "APR" of a Receivable means the annual
rate of finance charges stated in such Receivable.

         "ANNUAL USAP REPORT" shall have the meaning specified in Section
4.10.

         "AVAILABLE AMOUNTS" means, with respect to any Distribution Date,
the sum of Available Interest and Available Principal.

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


                                       2

<PAGE>

reinvestment income on the Yield Supplement Account; PROVIDED, HOWEVER, that
in calculating Available Interest, amounts to be paid to the Servicer as
reimbursement for Advances pursuant to Sections 5.06(c)(i), 5.06(c)(ii),
5.06(d)(i) and 5.06(d)(ii) on such Distribution Date shall be excluded.

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

         "BASE SERVICING FEE" means the fee payable to the Servicer on each
Distribution Date, calculated pursuant to Section 4.07, for services rendered
during the related Collection Period, which shall be equal to one-twelfth of
the Servicing Rate multiplied by the Pool Balance as of the first day of the
related Collection Period or, with respect to the first Distribution Date,
the Original Pool Balance.

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

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

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

         "CERTIFICATE DEPOSITORY AGREEMENT" shall have the meaning assigned
to such term in the Trust Agreement.


                                       3

<PAGE>

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

         "CERTIFICATE OF TRUST" shall have the meaning assigned to such term
in the Trust Agreement.

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

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

         "CERTIFICATEHOLDERS" means the holders of the Certificates as
evidenced by the Certificate Register.

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

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

         "CERTIFICATEHOLDERS' MONTHLY PRINCIPAL DISTRIBUTABLE AMOUNT" means,
with respect to any Distribution Date, the Certificateholders' Percentage of
the Allocable Principal for such Distribution Date.

         "CERTIFICATEHOLDERS' PERCENTAGE" means the following: (i) for each
Distribution Date until the principal amount of all of the Notes has been
paid in full, 0%; and (ii) for each Distribution Date after the Distribution
Date on which the principal amount of all of the Notes is reduced to zero,
100%.

         "CERTIFICATEHOLDERS' PRINCIPAL CARRYOVER SHORTFALL" means, with
respect to any Distribution Date, the excess, if any, of the
Certificateholders' Monthly Principal Distributable Amount over the amount in
respect of principal that is actually distributed to the Certificateholders
on such current Distribution Date.

         "CERTIFICATEHOLDERS' PRINCIPAL DISTRIBUTABLE AMOUNT" means, with
respect to any Distribution Date, (i) the Certificateholders' Monthly
Principal Distributable Amount for such Distribution Date, and (ii) on the
Final Scheduled Distribution Date for the Certificates, the amount necessary
to reduce the outstanding principal amount of the Certificates to zero;
PROVIDED, HOWEVER, that the Certificateholders' Principal Distributable
Amount shall not exceed the Certificate Balance.

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

         "CLASS" means any one of the classes of Notes or Certificates, as
the case may be.


                                       4

<PAGE>

         "CLASS A-1 INTEREST RATE" means 5.619% per annum.

         "CLASS A-1 NOTE" means any of the 5.619% Asset Backed Notes, Class
A-1, issued under the Indenture.

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

         "CLASS A-2 INTEREST RATE" means 6.120% per annum.

         "CLASS A-2 NOTE" means any of the 6.120% Asset Backed Notes, Class
A-2, issued under the Indenture.

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

         "CLASS A-3 INTEREST RATE" means 6.470% per annum.

         "CLASS A-3 NOTE" means any of the 6.470% Asset Backed Notes, Class
A-3, issued under the Indenture.

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

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

         "CLOSING DATE" means September 1, 1999.

         "COLLECTION ACCOUNT" means the account designated as such,
established and maintained pursuant to Section 5.01.

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

         "CORPORATE TRUST OFFICE" shall have the meaning assigned to such
term in the Indenture.

         "CUTOFF DATE" means July 31, 1999.

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

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


                                       5

<PAGE>

         "DEALER RECOURSE" means, with respect to a Receivable, all recourse
rights against the Dealer which originated the Receivable, and any successor
Dealer.

         "DEFAULTED RECEIVABLE" means a Receivable (other than an
Administrative Receivable or a Warranty Receivable as to which a Warranty
Purchase Payment or an Administrative Purchase Payment has been made), which,
by its terms, is delinquent more than 120 days or, with respect to
Receivables that are delinquent less than 120 days, the Servicer has (i)
determined, in accordance with its customary servicing procedures, that
eventual payment in full is unlikely or (ii) repossessed the Financed Vehicle.

         "DEFINITIVE CERTIFICATES" and "DEFINITIVE NOTES" shall have the
meanings ascribed thereto in the Trust Agreement and the Indenture,
respectively.

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

         "DISTRIBUTION DATE" means, for each Collection Period, the 15th
calendar day of the following calendar month, or if the 15th day is not a
Business Day, the next following Business Day, commencing September 15, 1999.

         "DTC" means The Depository Trust Company.

         "ELIGIBLE DEPOSIT ACCOUNT" means an account maintained (i) with the
Indenture Trustee or the Owner Trustee as long as the Indenture Trustee's or
the Owner Trustee's short-term unsecured debt obligations have a rating of
"P-1" by Moody's and a rating of "A-1+" by Standard & Poor's (the "REQUIRED
DEPOSIT RATING"), or (ii) in a segregated trust account in the trust
department of the Indenture Trustee or the Owner Trustee, as the case may be.

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

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

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


                                       6

<PAGE>

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

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

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

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

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

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


                                       7

<PAGE>

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

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

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

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

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

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

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

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

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


                                       8

<PAGE>

                           that the Indenture Trustee or the Owner Trustee, as
                           applicable, shall make a demand on the Rated Holding
                           Company to make the payment due under such guarantee;

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

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

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

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

PROVIDED that, unless otherwise expressly stated herein, each of the
foregoing investments shall be denominated in U.S. dollars, shall not be
purchased at a premium, shall mature no later than the Business Day prior to
the Distribution Date immediately following the date of purchase, and shall
be required to be held to such maturity.

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

         "EVENT OF DEFAULT" shall have the meaning assigned to such term in
the Indenture.

         "EXCESS PROCEEDS" shall have the meaning assigned to such term in
Section 6.02(b).

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

         "FINAL SCHEDULED DISTRIBUTION DATE" means, with respect to the Class
A-1 Notes, the Distribution Date in September, 2000; with respect to the
Class A-2 Notes, the Distribution Date


                                       9

<PAGE>

in September, 2003; with respect to the Class A-3 Notes, the Distribution
Date in September, 2003.

         "FINANCED VEHICLE" means a new, near-new or used automobile or
light-duty truck, together with all accessions thereto, securing an Obligor's
indebtedness under the related Receivable.

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

         "INDENTURE" means the Indenture dated as of August 1, 1999, between
the Issuer and the Indenture Trustee.

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

         "INITIAL YIELD SUPPLEMENT AMOUNT" means $19,198,358.85.

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

         "INTEREST PERIOD" with respect to any Distribution Date and (i) the
Class A-1 Notes, means the period from, and including, the preceding
Distribution Date (or, in the case of the initial Interest Period, from and
including the Closing Date) to, but excluding, such Distribution Date; and
(ii) in the case of each other Class of Notes, means the period from, and
including, the 15th day of the preceding calendar month (or, in the case of
the initial Interest Period, from and including the Closing Date) to, but
excluding, the 15th day of the month in which such Distribution Date occurs.


                                      10
<PAGE>

         "INTEREST RATE" means the Class A-1 Interest Rate, the Class A-2
Interest Rate or the Class A-3 Interest Rate.

         "ISSUER" means Nissan Auto Receivables 1999-A Owner Trust.

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

         "LIQUIDATED RECEIVABLE" means a Defaulted Receivable that has been
liquidated by the Servicer.

         "MONTHLY REMITTANCE CONDITIONS" shall have the meaning assigned to such
term in Section 5.02.

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

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

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

         "NISSAN" means Nissan Motor Co., Ltd.

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

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

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

         "NOTE DEPOSITORY AGREEMENT" shall have the meaning assigned to such
term in the Indenture.

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

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

         "NOTE POOL FACTOR" means, with respect to any Class of Notes and any
Distribution Date, a seven-digit decimal figure obtained by dividing the
Outstanding Amount of such Class of


                                      11
<PAGE>

Notes as of the close of business on the last day of the related Collection
Period by the Original Pool Balance.

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

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

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

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

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

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

         "NOTEHOLDERS' MONTHLY PRINCIPAL DISTRIBUTABLE AMOUNT" means, with
respect to any Distribution Date, the Noteholders' Percentage of the Allocable
Principal for such Distribution Date.

         "NOTEHOLDERS' PERCENTAGE" means (i) for each Distribution Date until
the aggregate principal amount of all of the Notes has been paid in full, 100%;
and (ii) thereafter, 0%.

         "NOTEHOLDERS' PRINCIPAL CARRYOVER SHORTFALL" means, with respect to any
Distribution Date and a Class of Notes, the excess, if any, of the Noteholders'
Monthly Principal Distributable Amount for such Class for the preceding
Distribution Date over the amount in respect of


                                      12
<PAGE>

principal that is actually paid as principal on such Class on such current
Distribution Date.

          "NOTEHOLDERS' PRINCIPAL DISTRIBUTABLE AMOUNT" means, with respect to
any Distribution Date and a Class of Notes, (i) the Noteholders' Monthly
Principal Distributable Amount for such Distribution Date, and (ii) on the Final
Scheduled Distribution Date for such Class of Notes, the amount necessary to
reduce the outstanding principal amount of such Class of Notes to zero;
PROVIDED, HOWEVER, that the Noteholders' Principal Distributable Amount with
respect to a Class of Notes shall not exceed the outstanding amount of such
Class of Notes.

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

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

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

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

         "OPTIONAL PURCHASE PERCENTAGE" means 10.00%.

         "OPTIONAL PURCHASE PRICE" means, with respect to any Distribution Date,
the sum of (i) the Outstanding Amount of all Classes of Notes, (ii) the
Noteholders' Interest Distributable Amount for all Classes of Notes for such
Distribution Date, and (iii) the Certificate Balance.

         "ORIGINAL CERTIFICATE BALANCE" means $69,553,742.24.

         "ORIGINAL POOL BALANCE" means the aggregate Principal Balance of the
Receivables on the Cutoff Date.

         "ORIGINAL PRINCIPAL AMOUNT " means $195,850,000 for the Class A-1
Notes, $260,000,000 for the Class A-2 Notes and $206,740,000 for the Class A-3
Notes.

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

         "OUTSTANDING AMOUNT" means the aggregate principal amount of all Notes,
or, if indicated by the context, all Notes of any Class, outstanding at the date
of determination; PROVIDED that for the purposes of determining whether the vote
of the requisite percentage of Noteholders necessary to effect any consent,
waiver, request or demand shall have been obtained, the


                                      13
<PAGE>

Outstanding Amount shall be deemed to be reduced by the amount equal to the
principal amount (without giving effect to this provision) evidenced by any
Note registered in the name of the Seller, the Servicer or any Person
actually known to a Trust Officer of the Owner Trustee or Indenture Trustee,
as the case may be, to be an Affiliate of the Seller or the Servicer.

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

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

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

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

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

         "POOL FACTOR" for a particular Class of Notes or Certificates on any
Distribution Date means a seven-digit decimal figure indicating the principal
amount of such Class of Notes or the


                                      14
<PAGE>

Certificate Balance, as the case may be, as of the close of business on the
last day of the related Collection Period as a fraction of the Original Pool
Balance.

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

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

         "PURCHASE AGREEMENT" means that certain agreement, dated as of August
1, 1999, between NMAC and the Seller, relating to the purchase by the Seller
from NMAC of the Receivables.

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

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

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

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

         "RELEVANT TRUSTEE" means (i) with respect to the control over or
appropriate designation denoting ownership or control over any property
comprising a portion of the Owner Trust Estate that either is not conveyed or
pledged to the Indenture Trustee for the benefit of the Noteholders pursuant to
the Granting Clause of the Indenture or that has been released from the lien of
the Indenture, the Owner Trustee, and (ii) with respect to any property
comprising a portion of the Trust Estate (as defined in the Indenture) that has
not been released from the lien of the Indenture, the Indenture Trustee;
PROVIDED, HOWEVER, that with respect to any property that is under the joint or
separate control of a co-trustee or separate trustee under the Trust Agreement


                                      15
<PAGE>

or the Indenture, respectively, "Relevant Trustee" shall refer to either or both
of the Owner Trustee and such co-trustee or separate trustee or to either or
both of the Indenture Trustee and such co-trustee or separate trustee, as the
case may be.

         "REQUIRED DEPOSIT RATING" shall have the meaning assigned to such term
in the definition of "Eligible Deposit Account."

         "REQUIRED RATE" means, with respect to each Collection Period, the sum
of (i) the Servicing Rate plus (ii) the Class A-3 Interest Rate plus (iii)
0.50%.

         "REQUIRED YIELD SUPPLEMENT AMOUNT" means, with respect to every
Distribution Date, an amount equal to the lesser of (i) the aggregate amount of
Yield Supplement Deposits that would become due for all future Distribution
Dates under the Yield Supplement Agreement, assuming that payments on the
Receivables are made on their scheduled due dates, no Receivable becomes a
prepaid Receivable, and a discount rate of 2.5%, or (ii) the Initial Yield
Supplement Amount.

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

         "RESERVE ACCOUNT INITIAL DEPOSIT" means $5,491,078.07.

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

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

         "SECURITIES ACCOUNT CONTROL AGREEMENT" means the Securities Account
Control Agreement dated August 1, 1999, among the Seller, Norwest Bank
Minnesota, National Association, as Securities Intermediary thereunder and
Norwest Bank Minnesota, National Association, as Indenture Trustee pursuant to
which the Reserve Account and the Yield Supplement Account will be established
and maintained.

         "SECURITYHOLDERS" - see the definition of "Holder."

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

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

         "SERVICER DEFAULT" means an event specified in Section 8.01.

         "SERVICER'S CERTIFICATE" means a certificate completed and executed on
behalf of the Servicer by the president, any executive vice president, any vice
president, the treasurer, any


                                      16
<PAGE>

assistant treasurer, the controller or any assistant controller of the
Servicer pursuant to Section 4.08.

         "SERVICING RATE" means 1.00% per annum.

         "SIMPLE INTEREST METHOD" means the method of allocating a fixed level
payment to principal and interest pursuant to which the portion of such payment
that is allocated to interest is equal to the product of the fixed rate of
interest multiplied by the unpaid principal balance multiplied by the quotient
obtained by calculating the period of time elapsed since the preceding payment
of interest was made and dividing such period of time by 365.

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

         "SPECIFIED RESERVE ACCOUNT BALANCE" means with respect to any
Distribution Date, an amount equal to $5,491,078.07, PROVIDED, HOWEVER, that in
the event that on any Distribution Date (i) the annualized average for the
preceding three Collection Periods (or such smaller number of Collection Periods
as have elapsed since the Cutoff Date) of the percentage equivalents of the
ratios of net losses (i.e., the net balances of all Liquidated Receivables, less
any Net Liquidation Proceeds with respect to such Liquidated Receivables from
that or prior Collection Periods) to the Pool Balance as of the first day of
each such Collection Period exceeds 3.5% or (ii) the average for the preceding
three Collection Periods (or such smaller number of Collection Periods as have
elapsed since the Cutoff Date) of the percentage equivalents of the ratios of
the number of Receivables that are delinquent 60 days or more to the outstanding
number of Receivables exceeds 2.0%, then the Specified Reserve Account Balance
for such Distribution Date (and for each succeeding Distribution Date until the
relevant averages have not exceeded the specified percentages in clauses (i) and
(ii) above for three successive Distribution Dates) shall be a dollar amount
equal to the greater of (i) $5,491,078.07 and (ii) 10% of the outstanding
principal balance of the Notes and the Certificates as of the preceding
Distribution Date (after giving effect to payments of principal made on such
Distribution Date).

         "STANDARD & POOR'S" means Standard & Poor's Ratings Services, a
Division of the McGraw-Hill Companies.

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

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


                                      17
<PAGE>

         "TOTAL SERVICING FEE" means the sum of the Base Servicing Fee and the
Supplemental Servicing Fee.

         "TRUST" means the Issuer.

         "TRUST AGREEMENT" means Trust Agreement, dated August 6, 1999, as
amended by the Amended and Restated Trust Agreement, dated as of August 6, 1999,
between the Seller and the Owner Trustee.

         "TRUST COLLECTION ACCOUNT" shall have the meaning assigned to such term
in Section 5.01(c).

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

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

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

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

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

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

         "YIELD SUPPLEMENT ACCOUNT" means the segregated trust account
established and maintained for the benefit of the Noteholders pursuant to
Section 5.08(a).


                                      18
<PAGE>

         "YIELD SUPPLEMENT AGREEMENT" means the agreement, dated as of the date
of this agreement, among the Seller, NMAC and Norwest Bank Minnesota, National
Association, as Indenture Trustee, substantially in the form attached hereto as
EXHIBIT A.

         "YIELD SUPPLEMENT AMOUNT" means, with respect to any Distribution Date,
the aggregate amount on deposit in the Yield Supplement Account after giving
effect to the withdrawal therefrom of the related Yield Supplement Deposit and
without regard to any amounts on deposit therein in respect of interest or
investment earnings earned on the investment of amounts on deposit therein in
Eligible Investments for any period.

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

         "YIELD SUPPLEMENTED RECEIVABLE" means any Receivable that has an APR
less than the Required Rate.


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



                                   ARTICLE II

                            CONVEYANCE OF RECEIVABLES

         SECTION 2.01      CONVEYANCE OF RECEIVABLES.

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


                                      19
<PAGE>

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

                  (ii) amounts on deposit in the Accounts;

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

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

                  (v) the right of the Seller through NMAC in any Dealer
         Recourse;

                  (vi) the right of the Seller under this Agreement, the
         Purchase Agreement and the Yield Supplement Agreement;

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

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

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

                  (x) all proceeds of the foregoing.

                  Concurrently therewith and in exchange therefor, the Issuer
shall deliver to, or to the order of, the Seller the Notes and the Certificates.

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

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


                                      20
<PAGE>

grant of a security interest from the Seller to the Issuer, and the Issuer
shall have all the rights, powers and privileges of a secured party under the
UCC.

         (d) In connection with the foregoing conveyance, the Servicer shall
maintain its computer system so that, from and after the time of sale of the
Receivables to the Issuer under this Agreement, the Servicer's master computer
records that refer to any Receivable indicate clearly the interest of the Issuer
in such Receivables and that such Receivable is owned by the Issuer and
controlled by the Issuer. Indication of the Issuer's ownership of a Receivable
shall be deleted from or modified on the Servicer's computer systems when, and
only when, the Receivable has been paid in full, repurchased or assigned
pursuant to this Agreement.

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

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

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

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

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

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

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


                                      21

<PAGE>


                                   ARTICLE III

                                 THE RECEIVABLES

         SECTION 3.01  REPRESENTATIONS AND WARRANTIES OF THE SELLER WITH RESPECT
TO THE RECEIVABLES. The Seller makes the following representations and
warranties as to the Receivables on which the Issuer is deemed to have relied in
acquiring the Receivables. Such representations and warranties speak as of the
execution and delivery of this Agreement and as of the Closing Date, but shall
survive the sale, transfer and assignment of the Receivables to the Issuer and
the pledge thereof to the Indenture Trustee pursuant to the Indenture.

         (a) CHARACTERISTICS OF RECEIVABLES. Each Receivable (i) has been
originated in the United States of America by a Dealer for the retail sale of a
Financed Vehicle in the ordinary course of such Dealer's business, has been
fully and properly executed by the parties thereto, has been purchased by the
Seller from NMAC pursuant to the Purchase Agreement, which in turn has purchased
such Receivables from such Dealer under an existing dealer agreement with NMAC,
and has been validly assigned by such Dealer to NMAC, which in turn has been
validly assigned pursuant to the Purchase Agreement by NMAC to the Seller in
accordance with its terms, (ii) created a valid, subsisting and enforceable
security interest in favor of NMAC in such Financed Vehicle, which security
interest has been assigned pursuant to the Purchase Agreement by NMAC to the
Seller, which in turn has been assigned by the Seller to the Issuer in
accordance with the terms hereof, (iii) contains customary and enforceable
provisions such that the rights and remedies of the holder thereof are adequate
for realization against the collateral of the benefits of the security, and (iv)
provides for level monthly payments (provided that the payment in the first or
last month in the life of the Receivable may be minimally different from the
level payment) that fully amortize the Amount Financed over an original term of
no greater than 60 months and yield interest at the related APR.

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

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

                                       22

<PAGE>

         (d) BINDING OBLIGATION. Each Receivable represents the genuine, legal,
valid and binding payment obligation in writing of the Obligor, enforceable by
the holder thereof in accordance with its terms subject to the effect of
bankruptcy, insolvency, reorganization, moratorium or other similar laws
affecting creditors' rights generally and by general equitable principles.

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

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

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

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

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

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

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

                                       23

<PAGE>

         (l) TITLE. It is the intention of the Seller that the transfer and
assignment herein contemplated constitute a sale of the Receivables from the
Seller to the Trust and that the beneficial interest in and title to the
Receivables not be part of the Seller's estate in the event of the filing of a
bankruptcy petition by or against the Seller under any bankruptcy law.
Immediately prior to the transfer and assignment herein contemplated, the Seller
had good and marketable title to each Receivable free and clear of all Liens,
and immediately upon the transfer thereof, the Issuer, for the benefit of the
Noteholders and the Certificateholders, shall have good and marketable title to
each Receivable, free and clear of all Liens and rights of others. Each
Receivable File contains the original certificate of title (or a photocopy or
image thereof) or evidence that an application for a certificate of title has
been filed.

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

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

         (o) CHATTEL PAPER. Each Receivable constitutes "chattel paper," as such
term is defined in the UCC.

         (p) SIMPLE INTEREST RECEIVABLES. All of the Receivables are Simple
Interest Receivables.

         (q) ONE ORIGINAL. There is only one original executed copy of each
Receivable.

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

         (s) APR. The APR of each Receivable equals or exceeds 3.90%.

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

         (u) BALANCE. Each Receivable had an original Principal Balance of not
more than $48,841.86 and, as of the Cutoff Date, had a principal balance of not
less than $255.79 and not more than $39,869.16.

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

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

                                       24

<PAGE>

         (x) TRANSFER. Each Receivable prohibits the sale or transfer of the
Financed Vehicle without the consent of NMAC.

         (y) NEW, NEAR-NEW AND USED VEHICLES. Each Financed Vehicle was a new,
near-new or used automobile or light-duty truck at the time the related Obligor
executed the retail installment sale contract.

         (z) ORIGINATION. Each Receivable has an origination date on or after
July 19, 1994.

         (aa) LOCATION OF RECEIVABLE FILES. The Receivable Files shall be kept
at one or more of the locations listed in SCHEDULE B hereto.

         (bb) FORCED-PLACED INSURANCE PREMIUMS. No contract relating to any
Receivable has had forced-placed insurance premiums added to the amount
financed.

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

         (dd) NO FURTHER AMOUNTS OWED ON THE RECEIVABLES. No further amounts are
owed by the Seller to any Obligor under the Receivables.

         SECTION 3.02  REPURCHASE UPON BREACH. The Seller, the Servicer or the
Issuer, as the case may be, shall inform the other parties to this Agreement and
the Indenture Trustee promptly, in writing, upon the discovery of any breach of
the Seller's representations and warranties pursuant to Section 3.01 that
materially and adversely affects any Receivable. Unless the breach shall have
been cured by the last day of the second Collection Period following such
discovery (or, at the Seller's election, the last day of the first Collection
Period following such discovery), the Seller shall be obligated (whether or not
such breach was known to the Seller on the Closing Date), and the Issuer shall
enforce the obligation of the Seller under this Agreement and, if necessary, the
Seller shall enforce the obligation of NMAC under the Purchase Agreement, to
repurchase any Receivable materially and adversely affected by the breach as of
such last day. A breach of the representation in Section 3.01(a)(iv), (t) or (u)
shall be deemed to affect materially and adversely the related Receivable. In
consideration of the purchase of the Receivables, the Seller shall remit the
Warranty Purchase Payment in the manner specified in Section 5.05. For purposes
of this Section 3.02, the Warranty Purchase Payment of a Receivable that is not
consistent with the Seller's warranty pursuant to Section 3.01(a)(iv) shall
include such additional amount as shall be necessary to provide the full amount
of interest as contemplated therein to the date of repurchase. The sole remedy
of the Trust, the Indenture Trustee (by operation of the assignment of the
Issuer's rights hereunder pursuant to the Indenture) or any Securityholder with
respect to a breach of the Seller's representations and warranties pursuant to
Section 3.01 shall be to require the Seller to repurchase Receivables pursuant
to this Section and to enforce the obligation of NMAC to the Seller to
repurchase such Receivables pursuant to the Purchase Agreement.

                                       25

<PAGE>

         SECTION 3.03      DUTIES OF SERVICER AS CUSTODIAN.

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

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

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

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

         SECTION 3.05  CUSTODIAN'S INDEMNIFICATION. The Servicer, as custodian,
shall indemnify the Issuer, the Owner Trustee and the Indenture Trustee for any
and all liabilities, obligations, losses, compensatory damages, payments, costs
or expenses of any kind whatsoever

                                       26

<PAGE>

that may be imposed on, incurred by or asserted against any of them as the
result of any improper act or omission in any way relating to the maintenance
and custody by the Servicer as custodian of the Receivable Files; PROVIDED,
HOWEVER, that the Servicer shall not be liable to the Owner Trustee for any
portion of any such amount resulting from the willful misfeasance, bad faith
or negligence of the Owner Trustee, and the Servicer shall not be liable to
the Indenture Trustee for any portion of any such amount resulting from the
willful misfeasance, bad faith or negligence of the Indenture Trustee.

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


                                   ARTICLE IV

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

         SECTION 4.01      DUTIES OF SERVICER.

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

                                       27

<PAGE>

                  (1) if a default, breach, violation, delinquency or event
         permitting acceleration under the terms of any Receivable shall have
         occurred or, in the judgment of the Servicer, is imminent, the Servicer
         may (A) extend such Receivable for credit related reasons that would be
         acceptable to the Servicer with respect to comparable new, near-new or
         used automobile or light-duty truck receivables that it services for
         itself, if the final scheduled payment date of such Receivable as
         extended would not be later than the last day of the Collection Period
         preceding the Final Scheduled Distribution Date for the Class A-3
         Notes; or (B) make adjustments in an Obligor's payment terms to the
         extent required by law; or

                  (2) if at the end of the scheduled term of any Receivable, the
         outstanding principal amount thereof is such that the final payment to
         be made by the related Obligor is larger than the regularly scheduled
         payment of principal and interest made by such Obligor, the Servicer
         may permit such Obligor to pay such remaining principal amount in more
         than one payment of principal and interest, provided that the last such
         payment shall be due on or prior to the last day of the Collection
         Period preceding the Final Scheduled Distribution Date for the Class
         A-3 Notes; and

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

         (b) The Servicer's duties shall include collection and posting of all
payments, responding to inquiries of Obligors on the Receivables, investigating
delinquencies, sending remittance advises to Obligors, reporting tax information
to Obligors, accounting for collections, furnishing monthly and annual
statements to the Owner Trustee and the Indenture Trustee with respect to
distributions and making Advances pursuant to Section 5.04.

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

         (d) The Servicer, at its expense, shall obtain on behalf of the Trust
all licenses, including those required under the Pennsylvania Motor Vehicle
Sales Finance Act, required by

                                       28

<PAGE>

the laws of any jurisdiction to be held by the Trust in connection with
ownership of the Receivables, and shall make all filings and pay all fees as
may be required in connection therewith during the term hereof. Nothing in
the foregoing or in any other section of this Agreement shall be construed to
prevent the Servicer from implementing new programs, whether on an
intermediate, pilot or permanent basis, or on a regional or nationwide basis,
or from modifying its standards, policies and procedures as long as, in each
case, the Servicer does or would implement such programs or modify its
standards, policies and procedures in respect of comparable assets serviced
for itself in the ordinary course of business.

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

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

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

         SECTION 4.05  COVENANTS OF SERVICER.

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

         (b) If the Servicer shall determine not to make an Advance related to
delinquency or non-payment of any Receivable pursuant to Section 5.04 because it
determines that such

                                       29

<PAGE>

Advance would not be recoverable from subsequent collections on such
Receivable, such Receivable shall be designated by the Servicer to be a
Defaulted Receivable, provided that such Receivable otherwise meets the
definition of a Defaulted Receivable.

         SECTION 4.06  PURCHASE OF RECEIVABLES UPON BREACH. The Servicer or the
Issuer shall inform the other party and the Indenture Trustee promptly, in
writing, upon the discovery of any breach by the Servicer of its obligations
under the second sentence of Section 4.01 or under Section 4.02, 4.04 or 4.05
that would materially and adversely affect any Receivable. Unless the breach
shall have been cured by the last day of the second Collection Period following
such discovery (or, at the Servicer's election, the last day of the first
Collection Period following discovery), the Servicer shall (whether or not such
breach was known to the Servicer on the Closing Date) purchase any Receivable
materially and adversely affected by such breach as of such last day. In
consideration of such Receivable, the Servicer shall remit the Administrative
Purchase Payment (as reduced by any Outstanding Advances with respect to such
Receivable) in the manner specified in Section 5.05. For the purposes of this
Section 4.06, the Administrative Purchase Payment shall consist in part of a
release by the Servicer of all rights of reimbursement with respect to
Outstanding Advances with respect to the purchased Receivable. The sole remedy
of the Indenture Trustee, the Owner Trustee, the Trust or the Securityholders
against the Servicer with respect to a breach by the Servicer of its obligations
under the second sentence of Section 4.01 or under Section 4.02, 4.04 or 4.05
shall be to require the Servicer to purchase Receivables pursuant to this
Section 4.06.

         SECTION 4.07  SERVICING FEE AND EXPENSES. As compensation for the
performance of its obligations hereunder, the Servicer shall be entitled to
receive on each Distribution Date the Total Servicing Fee. The Base Servicing
Fee in respect of a Collection Period shall be calculated based on a 360 day
year comprised of twelve 30-day months. Except to the extent otherwise provided
herein, the Servicer shall be required to pay all expenses incurred by it in
connection with its activities under this Agreement (including fees and
disbursements of the Indenture Trustee and independent accountants, taxes
imposed on the Servicer, expenses incurred in connection with distributions and
reports to Securityholders and all other fees and expenses not expressly stated
under this Agreement to be for the account of the Securityholders).

         SECTION 4.08  SERVICER'S CERTIFICATE.

         (a) On or before the tenth day of each month (or, if such tenth day is
not a Business Day, then on the next succeeding Business Day), the Servicer
shall deliver to the Owner Trustee, each Paying Agent, and the Indenture
Trustee, with a copy to each Rating Agency, a Servicer's Certificate containing
all information necessary to make the distributions pursuant to Sections 5.06,
5.07 and 5.08 (including the amount of the aggregate collections on the
Receivables, the aggregate Advances to be made by the Servicer, if any, the
aggregate Administrative Purchase Payments for any Administrative Receivables to
be purchased by the Servicer, and the aggregate Warranty Purchase Payments for
any Warranty Receivables to be purchased by the Seller) for the Collection
Period preceding the date of such Servicer's Certificate, all information
necessary for the Owner Trustee to send

                                       30

<PAGE>

statements to the Certificateholders and the Indenture Trustee to send
statements to the Noteholders pursuant to the Trust Agreement or Indenture,
as the case may be. Each of the Owner Trustee and the Indenture Trustee may
conclusively rely on the information in any Servicer's Certificate and shall
have no duty to confirm or verify the contents thereof.

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

         SECTION 4.09  ANNUAL STATEMENT AS TO COMPLIANCE; NOTICE OF DEFAULT. (a)
The Servicer shall deliver to the Owner Trustee, the Indenture Trustee and each
of the Rating Agencies, on or before June 30 of each year, beginning June 30,
2000, an Officers' Certificate with respect to the prior twelve months ended on
March 31 of such calendar year (or with respect to the initial Officer's
Certificate, the period from the date of the initial issuance of the Securities
to March 31, 2000), stating that that (1) a review of the activities of the
Servicer during the preceding 12-month (or shorter) period and of its
performance under this Agreement has been made under such officer's supervision
and (2) to the best of such officer's knowledge, based on such review, the
Servicer has fulfilled all its obligations under this Agreement throughout such
twelve-month (or shorter) period, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to such
officer and the nature and status thereof. A copy of such Officer's Certificate
may be obtained by any Certificateholder or Noteholder by a request in writing
to the Owner Trustee or the Indenture Trustee addressed as set forth in Section
10.03 hereof.

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

         SECTION 4.10  ANNUAL INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS' REPORT.
The Servicer shall cause a firm of independent certified public accountants, who
may also render other services to the Servicer, the Seller or their Affiliates,
to deliver to the Owner Trustee, the Indenture Trustee and each of the Rating
Agencies, on or before June 30 of each year, beginning June 30, 2000, with
respect to the prior 12 months ended on March 31 of such year (or with respect
to the initial reports, the period from the date of the initial issuance of the
Securities to March 31, 2000) 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

                                       31

<PAGE>

accordance with standards established by AICPA, management's assertion about the
Servicer's compliance with the minimum servicing standards identified in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for
Mortgage Bankers ("USAP") as such standards relate to automobile and light-duty
truck loans serviced for others, and expressing such firm's opinion on such
management assertion (the "Annual USAP Report"). Upon the request of any
Certificateholder or Note Owner, the Owner Trustee or the Indenture Trustee, as
the case may be, shall promptly provide such Certificateholder or Note Owner
with a copy of such Annual USAP Report. For all purposes of this Agreement, the
Owner Trustee and the Indenture Trustee may rely on the representation of any
Person that it is a Certificateholder or a Note Owner, as the case may be.

         SECTION 4.11  ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION REGARDING
RECEIVABLES. The Servicer shall provide to the Owner Trustee and the Indenture
Trustee access to the Receivable Files in such cases where the Securityholders
shall be required by applicable statutes or regulations to review such
documentation. In each case, such access shall be afforded without charge, but
only upon reasonable request and during the normal business hours at the
respective offices of the Servicer. Nothing in this Section shall affect the
obligation of the Servicer to observe any applicable law prohibiting disclosure
of information regarding the Obligors and the failure of the Servicer to provide
access to information as a result of such obligation shall not constitute a
breach of this Section.

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

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

                                       32

<PAGE>


                                    ARTICLE V
                         DISTRIBUTIONS; RESERVE ACCOUNT;
            STATEMENTS TO THE CERTIFICATEHOLDERS AND THE NOTEHOLDERS

         SECTION 5.01      ESTABLISHMENT OF ACCOUNTS.

         (a)  The Servicer, on behalf of the Owner Trustee and the Indenture
Trustee, shall establish the Collection Account in the name of the Indenture
Trustee for the benefit of the Securityholders. The Collection Account shall be
a segregated trust account initially established with the Indenture Trustee and
maintained with the Indenture Trustee as long as (i) the deposits of the
Indenture Trustee have the Required Deposit Rating or (ii) the Collection
Account is maintained in a segregated trust account in the trust department of
the Indenture Trustee; PROVIDED, HOWEVER, that all amounts held in the
Collection Account shall, to the extent permitted by applicable laws, rules and
regulations and as directed by the Servicer, be invested by the Indenture
Trustee in Eligible Investments; otherwise, such amounts shall be maintained in
cash. All such Eligible Investments shall mature not later than the Business Day
preceding the next Distribution Date, in such manner that such amounts invested
shall be available to make the required distributions on the Distribution Date.
Should the short-term unsecured debt obligations of the Indenture Trustee no
longer have the Required Deposit Rating then, unless the Collection Account is
maintained in segregated trust accounts in the trust department of the Indenture
Trustee, the Servicer shall, with the Indenture Trustee's assistance as
necessary and within ten Business Days of receipt of notice from the Indenture
Trustee that the Indenture Trustee no longer has the Required Deposit Rating,
cause the Collection Account (i) to be moved to segregated trust accounts in a
bank or trust company, the short-term unsecured debt obligations of which shall
have the Required Deposit Rating, or (ii) to be moved to the trust department of
the Indenture Trustee.

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

         (c)  Subject to the foregoing, the Servicer, on behalf of the Owner
Trustee and the Indenture Trustee, shall establish and maintain the Collection
Account as an Eligible Deposit Account in the name of and under the exclusive
control of the Indenture Trustee, bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Securityholders. The
Indenture Trustee will be obligated to transfer all amounts remaining on deposit
in the Collection Account on the Distribution Date on which the Notes of all
Classes have been paid in full (or substantially all of the Trust Estate is
otherwise released from the lien of the Indenture) to another Eligible Deposit
Account established pursuant to the Trust Agreement for the benefit of the
Certificateholders (the "Trust Collection Account"), and to take all necessary
or appropriate actions to transfer all of its right, title and interest in the
Collection Account, all funds or investments held therein and all proceeds
thereof, whether or not on behalf of the Securityholders, to the Owner Trustee
for the benefit of the Certificateholders, subject to the limitations set forth
in the Indenture with respect to amounts held for payment to Noteholders that do
not promptly deliver a Note for payment on such Distribution Date. After the
transfer to

                                       33

<PAGE>

the Trust Collection Account described in the immediately preceding sentence,
references in this Agreement to "Collection Account" shall be deemed to be
references to the "Trust Collection Account."

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

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

         SECTION 5.02  COLLECTIONS. (a) Except as otherwise provided in this
Agreement, the Servicer shall remit daily to the Collection Account all payments
received by or on behalf of the Obligors on or in respect of the Receivables
(excluding payments on the Warranty Receivables or the Administrative
Receivables) and all Net Liquidation Proceeds not later than the first Business
Day after receipt thereof. Notwithstanding the foregoing, for so long as (i)
NMAC is the Servicer, (ii) (A) NMAC's short-term unsecured debt obligations are
rated at least "P-1" by Moody's and NMAC's short-term unsecured debt obligations
(or, if NMAC is the Servicer and the Servicer then has no short-term rating from
Standard & Poor's, Nissan Capital of America, Inc.'s short-term unsecured debt
obligations) are rated "A-1" by Standard & Poor's (so long as Moody's and
Standard & Poor's are Rating Agencies), or (B) certain arrangements are made
that are acceptable to the Rating Agencies, and (iii) no Event of Default or
Servicer Default shall have occurred and be continuing (unless waived by the
appropriate Securityholders) (collectively, the "Monthly Remittance
Conditions"); the Servicer shall not be required to remit such collections to
the Collection Account on the foregoing daily basis but shall be entitled to
retain such collections, without segregation from its other funds, until the
Business Day before each Distribution Date at which time the Servicer shall
remit all such collections in respect of the related Collection Period to the
Collection Account in immediately available funds. Commencing with the first day
of the first Collection Period that begins at least two Business Days after the
day on which any Monthly Remittance Condition ceases to be satisfied and for so
long as any Monthly Remittance Condition is not satisfied, all collections then
held by the Servicer shall be immediately deposited into the Collection Account
and all future collections on

                                       34

<PAGE>

or in respect of the Receivables (other than payments on Warranty Receivables
and the Administrative Receivables) and all Net Liquidation Proceeds shall be
remitted by the Servicer to the Collection Account on a daily basis not later
than the first Business Day after receipt thereof.

         (b) The Indenture Trustee or the Owner Trustee shall not be deemed to
have knowledge of any event or circumstances under clause (iii) of the
definition of the Monthly Remittance Condition unless the Indenture Trustee or
the Owner Trustee has received notice of such event or circumstance from the
Seller or the Servicer in an Officer's Certificate or from the Holders of Notes
or Certificates evidencing not less than 25% in principal amount of the
outstanding amount of the Notes and the aggregate balance of the Certificates,
acting together as a single class, or a Trust Officer of the Indenture Trustee
or the Owner Trustee with knowledge hereof or familiarity herewith has actual
knowledge of such event or circumstances. For purposes of this Article V, the
phrase "payments received by or on behalf of the Obligors" shall mean payments
made by Persons other than the Servicer.

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

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

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

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

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

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

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

                                       35

<PAGE>

         SECTION 5.04  ADVANCES.

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

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

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

         (d)  For so long as the Monthly Remittance Conditions are satisfied, in
lieu of causing the Servicer first to deposit and then the Relevant Trustee to
remit to the Servicer the amounts described in clauses (i) through (iii) in
Section 5.04(b) reimbursable in respect on Outstanding Advances, or the amounts
described in Section 5.04(c) applicable in respect of Nonrecoverable Advances,
the Servicer may deduct such amounts from deposits otherwise to be made into the
Collection Account.

                                       36

<PAGE>

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

         SECTION 5.05  ADDITIONAL DEPOSITS. (a) The following additional
deposits shall be made to the Collection Account: (i) the Seller shall remit the
aggregate Warranty Purchase Payments with respect to Warranty Receivables
pursuant to Section 3.02; (ii) the Servicer shall remit (A) the aggregate
Advances pursuant to Section 5.04(a), (B) the aggregate Administrative Purchase
Payments with respect to Administrative Receivables pursuant to Section 4.06,
and (C) the amount required upon any optional purchase of the Receivables by the
Servicer, or any Successor Servicer, pursuant to Section 9.01; and (iii) the
Indenture Trustee shall transfer (A) the Yield Supplement Deposit from the Yield
Supplement Account to the Collection Account pursuant to Section 5.08, plus
reinvestment income on the Yield Supplement Account (in assuring the
availability therein of the related Available Interest) and (B) the amounts
described in Sections 5.06 and 5.07 from the Reserve Account to the Collection
Account pursuant to Section 5.07.

         (b)  All deposits required to be made pursuant to this Section 5.05 by
the Seller or the Servicer, as the case may be, may be made in the form of a
single deposit and shall be made in immediately available funds, no later than
5:00 P.M., New York City time, on the Business Day immediately preceding the
related Distribution Date. At the direction of the Servicer, the Relevant
Trustee shall invest such amounts in Eligible Investments maturing not later
than 3:00 P.M. New York City Time, on the related Distribution Date.

         SECTION 5.06  PAYMENTS AND DISTRIBUTIONS.

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

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

         (c)  Subject to Section 5.06(d), on each Distribution Date, the
Relevant Trustee shall make the following payments and distributions from the
Collection Account (after payment of the Supplemental Servicing Fee to the
extent not previously retained by the Servicer) in the following order of
priority and in the amounts set forth in the Servicer's Certificate for such
Distribution Date; PROVIDED, HOWEVER, that such payments and distributions
shall be made only from those funds deposited in the Collection Account for
the related Collection Period:

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

                                       37

<PAGE>

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

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

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

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

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

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

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

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

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

                                       38

<PAGE>

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

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

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

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

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

                  (v)   to the Class A-1 Noteholders, the Class A-2 Noteholders
         and the Class A-3 Noteholders, on a pro rata basis (based on the
         Outstanding Amount of each Class), until the total amount paid to such
         Noteholders in respect of principal from the Closing Date is equal to
         the Original Principal Amount for such Class of Notes, such amounts to
         be paid from Available Amounts (after giving effect to any reduction in
         Available Amounts described in clauses (iii) and (iv) above);

                  (vi)  after the Notes have been paid in full, to the
         Certificateholders, an amount equal to the Certificateholders'
         Principal Distributable Amount, such amount to be paid from Available
         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (iii) through (v) above); and

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

         (e) For purposes of determining whether an Event of Default pursuant to
Section 5.01(b) of the Indenture has occurred, the amount of principal required
to be paid to the Holders of any Class of Notes on any Distribution Date is the
amount available to be paid thereto pursuant to Section 5.06(c); PROVIDED,
HOWEVER, that (i) the Class A-1 Notes are required to be

                                       39

<PAGE>

paid in full on or before the Final Scheduled Distribution Date for such
Class, meaning that the Class A-1 Noteholders are entitled to have received
on or before such date payments in respect of principal in an aggregate
amount equal to the Original Principal Amount for such Class, together with
all interest accrued thereon through such date; (ii) the Class A-2 Notes are
required to be paid in full on or before the Final Scheduled Distribution
Date for such Class, meaning that the Class A-2 Noteholders are entitled to
have received on or before such date payments in respect of principal in an
aggregate amount equal to the Original Principal Amount for such Class,
together with all interest accrued thereon through such date; and (iii) the
Class A-3 Notes are required to be paid in full on or before the Final
Scheduled Distribution Date for such Class, meaning that the Class A-3
Noteholders are entitled to have received on or before such date payments in
respect of principal in an aggregate amount equal to the Original Principal
Amount for such Class, together with all interest accrued thereon through
such date.

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

         SECTION 5.07  RESERVE ACCOUNT.

         (a)  In order to assure that certain amounts will be available to make
required payments to Noteholders, the Seller will, pursuant to the Securities
Account Control Agreement and the Indenture, establish and maintain with the
Relevant Trustee a segregated trust account (the "RESERVE ACCOUNT") which will
include the money and other property deposited and held therein pursuant to
Sections 5.06(c), 5.06(d) and this Section 5.07. On or prior to the Closing
Date, the Seller shall deposit an amount equal to the Reserve Account Initial
Deposit into the Reserve Account. As and to the extent set forth in Section
5.06(c) or (d), the Relevant Trustee will deposit Available Amounts into the
Reserve Account on each Distribution Date as provided in the Servicer's
Certificate, until the amount on deposit therein equals the Specified Reserve
Account Balance. On each Distribution Date, to the extent that Available Amounts
are insufficient to fully fund the payments and distributions described in
clauses (i) through (vii) of Section 5.06(c) or clauses (i) through (v) of
Section 5.06(d), the Relevant Trustee will withdraw amounts then on deposit in
the Reserve Account, up to the amounts of any such deficiencies, and deposit
such amounts into the Collection Account for application pursuant to such
clauses. On each Distribution Date, as provided in the Servicer's Certificate,
the Relevant Trustee will release to the Seller any amounts remaining on deposit
in the Reserve Account in excess of the Specified Reserve Account Balance. Upon
the termination of the trusts established under the Trust Agreement and the
Indenture, as directed in writing by the Servicer, the Relevant Trustee will

                                       40

<PAGE>

release to the Seller any amounts remaining on deposit in the Reserve Account.
Upon any such distribution to the Seller, the Issuer, Owner Trustee,
Certificateholders, Indenture Trustee and Noteholders will have no further
rights in, or claims to, such amounts.

         (b)  All amounts held in the Reserve Account shall be invested by the
Relevant Trustee, as directed in writing by the Servicer, in Eligible
Investments. All such Eligible Investments shall mature not later than the
Business Day preceding the next Distribution Date, in such manner that such
amounts invested shall be available to make the required deposits on the
Distribution Date; provided that if permitted by the Rating Agencies, monies on
deposit therein may be invested in Eligible Investments that mature later than
the Business Day preceding the next Distribution Date. Earnings, if any, on
investment of funds in the Reserve Account shall be paid to the Seller on each
Distribution Date to the extent that funds on deposit in the Reserve Account
exceed the Specified Reserve Account Balance, and losses and any investment
expenses shall be charged against the funds on deposit therein. The Relevant
Trustee shall incur no liability for the selection of investments or for losses
thereon absent its own negligence or willful misfeasance. The Relevant Trustee
shall have no liability in respect of losses incurred as a result of the
liquidation of any investment prior to its stated maturity date or the failure
of the Servicer to provide timely written investment directions.

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

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

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

         SECTION 5.08  YIELD SUPPLEMENT ACCOUNT.

         (a)  In order to assure that sufficient amounts to make required
distributions of interest to Noteholders will be available, the Seller will,
pursuant to the Securities Account Control Agreement, the Yield Supplement
Agreement and the Indenture, establish and maintain with the

                                       41

<PAGE>

Relevant Trustee a segregated trust account (the "YIELD SUPPLEMENT ACCOUNT")
which will include the money and other property deposited and held therein
pursuant to Section 5.06 and this Section 5.08.

         (b)  On or prior to the Closing Date, the Seller shall deposit an
amount equal to the Initial Yield Supplement Amount into the Yield Supplement
Account pursuant to the Yield Supplement Agreement. On each Distribution
Date, to the extent amounts on deposit in the Yield Supplement Account are
sufficient therefor, the Relevant Trustee will withdraw amounts then on
deposit in the Yield Supplement Account and deposit such amounts into the
Collection Account for application pursuant to Section 5.06. On each
Distribution Date, if the amount on deposit in the Yield Supplement Account
(after giving effect to all deposits thereto or withdrawals therefrom on such
Distribution Date) is greater than the Required Yield Supplement Amount, the
Relevant Trustee will distribute such excess to the Seller. Upon the
termination of the trusts established under the Trust Agreement and the
Indenture, as directed in writing by the Servicer, the Relevant Trustee will
release to the Seller any amounts remaining on deposit in the Yield
Supplement Account. Upon any such distribution to the Seller, the Issuer,
Owner Trustee, Indenture Trustee and Certificateholders will have no further
rights in, or claims to, such amounts.

         (c) All amounts held in the Yield Supplement Account shall be invested
by the Relevant Trustee, as directed in writing by the Servicer, in Eligible
Investments. All such Eligible Investments shall mature not later than the
Business Day preceding the next Distribution Date, in such manner that such
amounts invested shall be available to make the required deposits on the
Distribution Date; provided that if permitted by the Rating Agencies, monies on
deposit therein may be invested in Eligible Investments that mature later than
the Business Day preceding the next Distribution Date. Earnings, if any, on
investment of funds in the Yield Supplement Account shall be deposited in the
Collection Account on each Distribution Date, and losses and any investment
expenses shall be charged against the funds on deposit therein. The Relevant
Trustee shall incur no liability for the selection of investments or for losses
thereon absent its own negligence or willful misfeasance. The Relevant Trustee
shall have no liability in respect of losses incurred as a result of the
liquidation of any investment prior to its stated maturity date or the failure
of the Servicer to provide timely written investment directions.

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

         (e)  The Seller will grant to the Relevant Trustee, for the benefit
of the Noteholders, a security interest in all funds (including Eligible
Investments) in the Yield Supplement Account (including the Initial Yield
Supplement Amount) and the proceeds thereof, and the Relevant Trustee shall
have all of the rights of a secured party under the UCC with respect thereto.
If for

                                       42

<PAGE>

any reason the Yield Supplement Account is no longer an Eligible Deposit
Account, the Relevant Trustee shall promptly cause the Yield Supplement
Account to be moved to another institution or otherwise changed so that the
Yield Supplement Account becomes an Eligible Deposit Account.

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

         SECTION 5.09  STATEMENTS TO CERTIFICATEHOLDERS AND NOTEHOLDERS.

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

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

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

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

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

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

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

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

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

                                       43

<PAGE>

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

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

         SECTION 5.10 NET DEPOSITS. For so long as each Monthly Remittance
Condition is satisfied (or the rating agency confirmation described in Section
5.02(d) has been obtained), the Servicer (in whatever capacity) may make the
remittances pursuant to Sections 5.02 and 5.05 above net of amounts to be
distributed to the Servicer (in whatever capacity) pursuant to Section 5.06.
Accounts between the Seller and the Servicer will be adjusted accordingly.
Nonetheless, the Servicer shall account for all of the above described
remittances and distributions (except for the Supplemental Servicing Fee to the
extent that the Servicer is entitled to retain such amounts) in the Servicer's
Certificate as if the amounts were deposited and/or transferred separately.

                                   ARTICLE VI

                                   THE SELLER

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

         (a) ORGANIZATION AND GOOD STANDING. The Seller has been duly organized
and is validly existing as a corporation in good standing under the laws of the
State of Delaware, with corporate power and authority to own its properties and
to conduct its business as such properties are currently owned and such business
is presently conducted, and had at all relevant times, and has, corporate power,
authority and legal right to acquire and own the Receivables. The location of
the Seller's chief executive office and principal place of business is Torrance,
California.

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

         (c) POWER AND AUTHORITY. The Seller has the corporate power and
authority to execute and deliver this Agreement and to carry out its terms. The
Seller has full power and authority to sell and assign the property to be sold
and assigned to and deposited as part of the Owner Trust Estate or the Trust
Estate, as the case may be, and has duly authorized such sale and assignment to
the Trust, the Owner Trustee or the Indenture Trustee, as the case may be, by
all necessary


                                      44
<PAGE>

corporate action; and the execution, delivery and performance of this
Agreement has been duly authorized by the Seller by all necessary corporate
action.

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

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

         (f) NO PROCEEDINGS. There are no proceedings or investigations pending,
or, to the best of the Seller's knowledge, threatened, before any court,
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Seller or its properties: (i) asserting the
invalidity of this Agreement, the Trust Agreement, the Indenture, the Securities
Account Control Agreement, the Yield Supplement Agreement, the Certificates or
the Notes; (ii) seeking to prevent the issuance of the Certificates or the Notes
or the consummation of any of the transactions contemplated by this Agreement,
the Trust Agreement, the Indenture, the Securities Account Control Agreement or
the Yield Supplement Agreement; (iii) seeking any determination or ruling that
would materially and adversely affect the performance by the Seller of its
obligations under, or the validity or enforceability of, this Agreement, the
Trust Agreement, the Indenture, the Securities Account Control Agreement, the
Yield Supplement Agreement, the Certificates or the Notes; or (iv) relating to
the Seller and that would adversely affect the federal or any state income tax
attributes of the Issuer, the Certificates or the Notes.

         SECTION 6.02      ADDITIONAL COVENANTS OF THE SELLER.

         (a) The Seller agrees with the Certificateholders, the Note Owners and
each Rating Agency that the Seller shall not issue any additional securities
that could reasonably be expected to materially and adversely affect the rating
of any Class of Notes issued pursuant to the Basic Documents unless it shall
have first obtained the written consent of each Rating Agency to the effect that
such issuance will not materially adversely affect such rating; provided that,
the


                                      45
<PAGE>

issuance of another series of certificates or notes pursuant to an agreement
with terms substantially similar to the terms of the Basic Documents shall
not be deemed to materially and adversely affect the ratings on the Notes.
The Seller shall provide a copy of any such consent to the Owner Trustee and
the Indenture Trustee.

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

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

                  (2) incur any indebtedness, or assume or guaranty any
         indebtedness of any other entity, other than (A) any indebtedness
         incurred in connection with any certificates or notes (as defined in
         the Seller's Certificate of Incorporation), provided that any such
         future indebtedness incurred in connection with any certificates or
         notes must be rated at least with the same ratings given the
         outstanding certificates or notes by each nationally recognized
         statistical rating organization that has rated the outstanding
         certificates or notes or, prior to the issuing of such future
         indebtedness incurred in connection with any certificates or notes, the
         Seller shall have received confirmation from each nationally recognized
         statistical rating organization that has rated the outstanding
         certificates or notes that the ratings of the outstanding certificates
         or notes will not be adversely affected by the issuance of such future
         indebtedness and (B) any indebtedness to NMAC or any of its Affiliates
         incurred in connection with the acquisition of receivables, which
         indebtedness shall be subordinated to all other obligations of the
         Seller and shall be nonrecourse debt of the Seller, except with respect
         to proceeds of the receivables in excess of such proceeds necessary to
         pay all obligations in relation to the certificates or the notes
         ("Excess Proceeds"), and shall not constitute a claim against the
         Seller to the extent that Excess Proceeds are insufficient to pay such
         indebtedness;

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

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


                                      46
<PAGE>

                  Article Three, Article Four and Article Fifteen of the
                  Seller's Certificate of Incorporation, as amended; and

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

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

                           (iv) each nationally recognized statistical rating
                  organization that has rated any issue of certificates or notes
                  pursuant to any agreement or any series of class of
                  certificates or notes shall confirm in writing that the rating
                  of such certificates or notes shall not be adversely affected
                  by such consolidation or merger;

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

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

or

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

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

         (a) The Seller shall indemnify, defend and hold harmless the Trust, the
Owner Trustee, the Indenture Trustee from and against any taxes that may at any
time be asserted against any such Person with respect to, as of the date hereof,
the sale of the Receivables to the


                                      47
<PAGE>

Trust or the issuance and original sale of the Notes and the Certificates,
including any sales, gross receipts, general corporation, tangible personal
property, privilege or license taxes (but, in the case of the Trust, not
including any taxes asserted with respect to ownership of the Receivables or
federal or other income taxes arising out of the transactions contemplated by
this Agreement and the Basic Documents) and costs and expenses in defending
against the same.

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

                  Indemnification under this Section 6.03 shall survive the
termination of this Agreement and shall include reasonable fees and expenses of
counsel and expenses of litigation. If the Seller shall have made any indemnity
payment to any Person entitled thereto pursuant to this Section 6.03 and such
Person thereafter shall collect any of such amounts from others, such Person
shall promptly repay such amounts to the Seller, without interest (except to the
extent the recipient collects interest from others).

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

         SECTION 6.04 MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
OBLIGATIONS OF, SELLER. Subject to Section 6.02, any Person (i) into which the
Seller may be merged or consolidated, (ii) resulting from any merger, conversion
or consolidation to which the Seller shall be a party, (iii) succeeding to the
business of the Seller or (iv) that is a corporation more than 50% of the voting
stock of which is owned directly or indirectly by Nissan, which Person in any of
the foregoing cases executes an agreement of assumption to perform every
obligation of the


                                      48
<PAGE>

Seller under this Agreement, will be the successor to the Seller under this
Agreement without the execution or filing of any document or any further act
on the part of any of the parties to this Agreement; PROVIDED, HOWEVER, that
(x) immediately after giving effect to such transaction, no representation or
warranty made pursuant to Section 6.01 shall have been breached and no
Servicer Default, and no event that, after notice or lapse of time, or both,
would become a Servicer Default, shall have occurred and be continuing, (y)
the Seller shall have delivered to the Owner Trustee and the Indenture
Trustee an Officer's Certificate stating that such consolidation, merger or
succession and such agreement or assumption comply with this Section 6.04 and
that all conditions precedent, if any, provided for in this Agreement
relating to such transaction have been complied with and (z) the Seller shall
have delivered to the Owner Trustee and the Indenture Trustee an Opinion of
Counsel either (A) stating that, in the opinion of such counsel, based on
customary qualifications and assumptions, all financing statements and
continuation statements and amendments thereto have been executed and filed
that are necessary fully to perfect the interest of the Issuer and the
Indenture Trustee, respectively, in the Receivables, and reciting the details
of such filings, or (B) stating that, in the opinion of such counsel, no such
action shall be necessary to preserve and protect such interest. The Seller
shall provide notice of any merger, consolidation or succession pursuant to
this Section 6.04 to each Rating Agency. Notwithstanding anything herein to
the contrary, the execution of the foregoing agreement of assumption and
compliance with clauses (x), (y) and (z) above shall be conditions to the
consummation of the transactions referred to in clauses (i), (ii), (iii) or
(iv) above.

         SECTION 6.05      LIMITATION ON LIABILITY OF SELLER AND OTHERS.

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

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

         SECTION 6.06 SELLER MAY OWN CERTIFICATES OR NOTES. The Seller and any
Affiliate of the Seller may in its individual or any other capacity become the
owner or pledgee of


                                      49
<PAGE>

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

                                   ARTICLE VII

                                  THE SERVICER

         SECTION 7.01 REPRESENTATIONS OF SERVICER. The Servicer makes the
following representations on which the Issuer is deemed to have relied in
acquiring the Receivables. The representations speak as of the execution and
delivery of this Agreement and as of the Closing Date.

         (a) ORGANIZATION AND GOOD STANDING. The Servicer is duly organized and
is validly existing as a corporation in good standing under the laws of the
state of its incorporation, with corporate power and authority to own its
properties and to conduct its business as such properties are currently owned
and such business is presently conducted, and had at all relevant times, and
has, corporate power, authority and legal right to acquire, own, sell and
service the Receivables and to hold the Receivable Files as custodian on behalf
of the Owner Trustee and the Indenture Trustee. The location of the Servicer's
chief executive office and principal place of business is Torrance, California.

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

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

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

         (e) NO VIOLATION. The consummation of the transactions contemplated by
this Agreement and the fulfillment of the terms hereof do not conflict with,
result in any breach of any of the terms and provisions of, nor constitute (with
or without notice or lapse of time) a default under, the articles of
incorporation or by-laws of the Servicer, or any indenture,


                                      50
<PAGE>

agreement or other instrument to which the Servicer is a party or by which it
shall be bound; nor result in the creation or imposition of any Lien upon any
of its properties pursuant to the terms of any such indenture, agreement or
other instrument (other than the Basic Documents); nor violate any law or any
order, rule or regulation applicable to the Servicer of any court or of any
federal or state regulatory body, administrative agency or other governmental
instrumentality having jurisdiction over the Servicer or its properties;
which breach, default, conflict, Lien or violation in any case would have a
material adverse effect on the ability of the Seller to perform its
obligations under this Agreement.

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

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

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

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

                  (c) The Servicer shall indemnify, defend and hold harmless the
Owner Trustee and the Indenture Trustee from and against all Damages arising out
of or incurred in connection with the acceptance or performance of the trusts
and duties herein contained, except to the extent that such Damage: (i) shall be
due to the willful misfeasance, bad faith, or negligence (except for errors in
judgment) of the Owner Trustee or the Indenture Trustee, as the case may be;
(ii) relates to any tax other than the taxes with respect to which the Seller
shall be


                                      51
<PAGE>

required to indemnify the Owner Trustee or the Indenture Trustee; (iii) shall
arise from the breach by the Owner Trustee or the Indenture Trustee of any of
their respective representations or warranties set forth in the Basic
Documents; (iv) shall be one as to which the Seller is required to indemnify
the Owner Trustee or the Indenture Trustee and as to which such Person has
received payment of indemnity from the Seller; or (v) shall arise out of or
be incurred in connection with the performance by the Indenture Trustee of
the duties of Successor Servicer hereunder.

                  Promptly after receipt by a party indemnified under this
Section 7.02 (for purposes of this paragraph, an "Indemnified Party") of notice
of the commencement of any action, such Indemnified Party will, if a claim in
respect thereof is to be made against the Servicer under this Section 7.02,
notify the Servicer of the commencement thereof. If any such action is brought
against any Indemnified Party under this Section 7.02 and it notifies the
Servicer of the commencement thereof, the Servicer will assume the defense
thereof, with counsel reasonably satisfactory to such Indemnified Party (who
may, unless there is, as evidenced by an Opinion of Counsel to the Indemnified
Party stating that there is, a conflict of interest, be counsel to the
Servicer), and the Servicer will not be liable to such Indemnified Party under
this Section 7.02 for any legal or other expenses subsequently incurred by such
Indemnified Party in connection with the defense thereof, other than reasonable
costs of investigation. The obligations set forth in this Section 7.02 shall
survive the termination of this Agreement or the resignation or removal of the
Servicer, the Owner Trustee or the Indenture Trustee and shall include
reasonable fees and expenses of counsel and expenses of litigation. If the
Servicer shall have made any indemnity payments pursuant to this Section 7.02
and the Person to or on behalf of whom such payments are made thereafter
collects any of such amounts from others, such Person shall promptly repay such
amounts to the Servicer, without interest (except to the extent received by such
Person).

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

         SECTION 7.03 MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
OBLIGATIONS OF, SERVICER. Any Person (i) into which the Servicer may be merged
or consolidated, (ii) resulting from any merger, conversion or consolidation to
which the Servicer shall be a party, (iii) succeeding to the business of the
Servicer, or (iv) so long as NMAC acts as Servicer, that is a corporation more
than 50% of the voting stock of which is owned directly or indirectly by Nissan,
which Person in any of the foregoing cases executes an agreement of assumption
to perform every obligation of the Servicer under this Agreement, will be the
successor to the Servicer under this Agreement without the execution or filing
of any paper or any further act on the part of any of the parties to this
Agreement; PROVIDED, HOWEVER, that (x) immediately after


                                      52
<PAGE>

giving effect to such transaction, no Servicer Default, and no event which,
after notice or lapse of time, or both, would become a Servicer Default,
shall have occurred and be continuing, (y) the Servicer shall have delivered
to the Owner Trustee and the Indenture Trustee an Officer's Certificate
stating that such consolidation, merger or succession and such agreement of
assumption comply with this Section 7.03 and that all conditions precedent
provided for in this Agreement relating to such transaction have been
complied with and (z) the Servicer shall have delivered to the Owner Trustee
and the Indenture Trustee an Opinion of Counsel either (A) stating that, in
the opinion of such counsel, based on customary qualifications and
assumptions, all financing statements and continuation statements and
amendments thereto have been executed and filed that are necessary fully to
preserve and protect the interest of the Issuer and the Indenture Trustee in
the Receivables, and reciting the details of such filings, or (B) stating
that, in the opinion of such counsel, no such action shall be necessary to
prefect such interest. The Servicer shall provide notice of any merger,
consolidation or succession pursuant to this Section 7.03 to each Rating
Agency. Notwithstanding anything herein to the contrary, the execution of the
foregoing agreement of assumption and compliance with clauses (x), (y) and
(z) above shall be conditions to the consummation of the transactions
referred to in clauses (i), (ii), (iii) or (iv) above.

         SECTION 7.04      LIMITATION ON LIABILITY OF SERVICER AND OTHERS.

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

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

         SECTION 7.05 NMAC NOT TO RESIGN AS SERVICER. Subject to the provisions
of Section 7.03, NMAC shall not resign from the obligations and duties hereby
imposed on it as Servicer under this Agreement except upon determination that
the performance of its duties


                                      53
<PAGE>

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

                                  ARTICLE VIII

                                     DEFAULT

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

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

         (b) any failure by the Servicer (or the Seller, as long as NMAC is the
Servicer) to duly observe or perform in any material respect any other covenants
or agreements of the Servicer (or the Seller, as long as NMAC is the Servicer)
set forth in this Agreement (including its obligation to purchase Receivables
pursuant to Section 4.06), which failure shall materially and adversely affect
the rights of the Certificateholders or the Noteholders and shall continue
unremedied for a period of 90 days after giving of written notice of the failure
to (i) the Servicer (or the Seller, as long as NMAC is the Servicer) by the
Owner Trustee or the Indenture Trustee, or (ii) the Servicer (or the Seller, as
long as NMAC is the Servicer) and the Owner Trustee or the


                                      54
<PAGE>

Indenture Trustee by Holders of Notes evidencing not less than 25% of the
Outstanding Amount or Holders of Certificates evidencing not less than 25% of
the Certificate Balance; or

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

then, and in each and every case, so long as the Servicer Default shall not have
been remedied, either the Indenture Trustee or the Holders of Notes evidencing a
majority of the Outstanding Amount of the Notes (but excluding for purposes of
such calculation and action all Notes held or beneficially owned by NMAC, NARC
or any of their Affiliates unless all of the Notes are held or beneficially
owned by NMAC, NARC or any of their Affiliates), by notice then given in writing
to the Servicer (and to the Indenture Trustee and the Owner Trustee if given by
the Noteholders) may terminate all of the rights and obligations (other than the
obligations set forth in Section 7.02 hereof) of the Servicer under this
Agreement. On or after the receipt by the Servicer of such written notice, all
authority and power of the Servicer under this Agreement, whether with respect
to the Notes, the Certificates or the Receivables or otherwise, shall, without
further action, pass to and be vested in the Indenture Trustee or such Successor
Servicer as may be appointed under Section 8.02; and, without limitation, the
Indenture Trustee and the Owner Trustee are hereby authorized and empowered to
execute and deliver, for the benefit of the predecessor Servicer, as
attorney-in-fact or otherwise, any and all documents and other instruments, and
to do or accomplish all other acts or things necessary or appropriate to effect
the purposes of such notice of termination, whether to complete the transfer and
endorsement of the Receivables and related documents, or otherwise. The
predecessor Servicer shall cooperate with the Successor Servicer and the Owner
Trustee in effecting the termination of the responsibilities and rights of the
predecessor Servicer under this Agreement, including, without limitation, the
transfer to the Successor Servicer for administration by it of all cash amounts
that shall at the time be held by the predecessor Servicer for deposit, or have
been deposited by the predecessor Servicer, in the Accounts or thereafter
received with respect to the Receivables that shall at that time be held by the
predecessor Servicer and the delivery of the Receivables Files and the related
accounts and records maintained by the predecessor Servicer. All reasonable
costs and expenses (including attorneys' fees) incurred in connection with
transferring the Receivable Files to the Successor Servicer and amending this
Agreement to reflect such succession as Servicer pursuant to this Section 8.01
shall be paid by the predecessor Servicer upon presentation of reasonable
documentation of such costs and expenses. Notwithstanding the foregoing, in the
event the predecessor Servicer is the Indenture Trustee, the original Servicer
hereunder shall reimburse the Indenture Trustee for all reasonable costs and
expenses as described in the immediately preceding sentence. Upon receipt of
notice of the occurrence of a Servicer Default, the Indenture Trustee shall give
notice thereof to the Rating Agencies.

         SECTION 8.02      APPOINTMENT OF SUCCESSOR.

         (a) Upon the Servicer's receipt of notice of termination pursuant to
Section 8.01 or the Servicer's resignation in accordance with the terms of this
Agreement, the predecessor Servicer shall continue to perform its functions as
Servicer under this Agreement, in the case of termination, only until the date
specified in such termination notice or, if no such date is specified in a
notice of termination, until receipt of such notice and, in the case of
resignation,


                                      55
<PAGE>

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

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

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

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

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


                                      56

<PAGE>

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

                                   ARTICLE IX

                       TERMINATION; RELEASE OF RECEIVABLES

         SECTION 9.01      OPTIONAL PURCHASE OF ALL RECEIVABLES.

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

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


                                      57

<PAGE>

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

         SECTION 9.02      RELEASE OF RECEIVABLES.

         (a) Upon repurchase of any Receivable by the Seller pursuant to Section
3.02 or by the Servicer pursuant to Section 4.06 or Section 9.01, the Issuer and
the Indenture Trustee on behalf of the Noteholders, shall, without further
action, be deemed to transfer, assign, set-over and otherwise convey to the
Seller or the Servicer, as the case may be, all right, title and interest of the
Issuer in, to and under such repurchased Receivable, all monies due or to become
due with respect thereto and all proceeds thereof and the other property
conveyed to the Issuer hereunder pursuant to Section 2.01 with respect to such
Receivable, and all security and any documents relating thereto, such assignment
being an assignment outright and not for security; and the Seller or the
Servicer, as applicable, shall thereupon own each such Receivable, and all such
related security and documents, free of any further obligation to the Issuer,
the Owner Trustee, the Certificateholders, the Indenture Trustee or the
Noteholders with respect thereto.

         (b) The Issuer and Indenture Trustee shall execute such documents and
instruments of transfer and assignment and take such other actions as shall be
reasonably requested by the Seller or the Servicer, as the case may be, to
effect the conveyance of such Receivable pursuant to Sections 3.02, 4.06 and
9.01.

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



                                    ARTICLE X

                                  MISCELLANEOUS

         SECTION 10.01     AMENDMENT.

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

                           (1) to cure any ambiguity, correct or supplement any
                  provision herein that may be inconsistent with any other
                  provision herein, or make any other


                                      58

<PAGE>

                  provisions with respect to matters or questions arising
                  hereunder that are not inconsistent with the provisions
                  herein; provided that (i) the amendment will not materially
                  and adversely affect the interest of any Noteholder or
                  Certificateholder and (ii) the Servicer shall have delivered
                  an Officer's Certificate to the Indenture Trustee and the
                  Owner Trustee stating that such amendment will not materially
                  and adversely affect the interest of any Noteholder or
                  Certificateholder; and

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

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

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

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

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

for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement or of modifying in any
manner the rights of those Noteholders or Certificateholders; PROVIDED, HOWEVER,
that no amendment shall:

                  (x) increase or reduce in any manner the amount of, or
                  accelerate or delay the timing of, collections of payments on
                  the Receivables or distributions that are required to be made
                  for the benefit of those Noteholders or Certificateholders or
                  change the Interest Rate or the Specified Reserve Account
                  Balance (except as


                                      59

<PAGE>

                  described above under clause (2) of subsection (a) above)
                  without the consent of each "adversely affected" Noteholder
                  or Certificateholder; or

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

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

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

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

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

         SECTION 10.02     PROTECTION OF TITLE TO TRUST.

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

         (b) The Seller and the Servicer shall notify the Owner Trustee and the
Indenture Trustee within 30 days after any change of its name, identity or
corporate structure in any manner that would, could or might make any financing
statement or continuation statement filed in accordance with paragraph (a) above
seriously misleading within the meaning of Section


                                      60

<PAGE>

9-402(7) of the UCC, and shall promptly file appropriate amendments to all
previously filed financing statements or continuation statements.

         (c) Each of the Seller and the Servicer shall notify the Owner
Trustee and the Indenture Trustee of any relocation of its principal
executive office within 30 days after such relocation, if, as a result of
such relocation, the applicable provisions of the UCC would require the
filing of any amendment of any previously filed financing or continuation
statement or of any new financing statement and shall promptly file any such
amendment or new financing statement. The Servicer shall at all times
maintain each office from which it shall service Receivables, and its
principal executive office, within the United States of America.

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

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

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

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


                                      61

<PAGE>

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

                  (A) upon the execution and delivery of this Agreement and of
         each amendment hereto, an Opinion of Counsel, based on customary
         assumptions and qualifications, stating that, in the opinion of such
         counsel, either (A) all financing statements and continuation
         statements have been executed and filed that are necessary to perfect
         the interest of the Owner Trustee and the Indenture Trustee in the
         Receivables, and reciting the details of such filings or referring to
         prior Opinions of Counsel in which such details are given, or (B) no
         such action shall be necessary to preserve and protect such interest;
         and

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

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

         SECTION 10.03     NOTICES. All demands, notices, communications and
instructions upon or to the Seller, the Servicer, the Owner Trustee, the
Indenture Trustee or the Rating Agencies under this Agreement shall be in
writing, personally delivered or mailed by certified mail, return receipt
requested, and shall be deemed to have been duly given upon receipt (a) in
the case of the Seller, to Nissan Auto Receivables Corporation, 990 West
190th Street, Torrance, California 90502, Attention of Secretary ((310)
719-8013), (b) in the case of the Servicer, to Nissan Motor Acceptance
Corporation, 990 West 190th Street, Torrance, California 90502, Attention of
Secretary ((310) 719-8000), (c) in the case of the Issuer or the Owner
Trustee, at the Corporate Trust Office, (d) in the case of the Indenture
Trustee, at the Corporate Trust Office, (e) in the case of Moody's, to
Moody's Investors Service, Inc., ABS Monitoring Department, 99 Church Street,
New York, New York 10007, and (f) in the case of Standard & Poor's, to
Standard & Poor's Ratings Group, 55 Water Street, New York, New York
10041-0003, Attention: Asset Backed Surveillance Department; or, as to each
of the foregoing, at such other address as shall be designated by written
notice to the other parties.

         SECTION 10.04     ASSIGNMENT BY THE SELLER OR THE SERVICER.
Notwithstanding anything to the contrary contained herein, except as provided
in Sections 6.04 and 7.03 of this Agreement and as provided in the provisions
of this Agreement concerning the resignation or termination of the Servicer,
this Agreement may not be assigned by the Seller or the Servicer without the
prior written consent of the Indenture Trustee, the Owner Trustee, the
Holders of


                                      62

<PAGE>

Notes evidencing not less than 66 2/3% of the Outstanding Amount and the
Holders of Certificates evidencing not less than 66 2/3% of the Certificate
Balance.

         SECTION 10.05     LIMITATIONS ON RIGHTS OF OTHERS. The provisions of
this Agreement are solely for the benefit of the Seller, the Servicer, the
Issuer, the Owner Trustee, the Certificateholders, the Indenture Trustee and
the Noteholders, and nothing in this Agreement, whether express or implied,
shall be construed to give to any other Person any legal or equitable right,
remedy or claim in the Owner Trust Estate or under or in respect of this
Agreement or any covenants, conditions or provisions contained herein.

         SECTION 10.06     SEVERABILITY. Any provision of this Agreement that
is prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof, and
any such prohibition or unenforceability in any jurisdiction shall not
invalidate or render unenforceable such provision in any other jurisdiction.

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

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

         SECTION 10.09     GOVERNING LAW. This Agreement shall be construed
in accordance with the laws of the State of New York, without reference to
its conflict of law provisions, and the obligations, rights and remedies of
the parties hereunder shall be determined in accordance with such laws.

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

         SECTION 10.11     NONPETITION COVENANTS.

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


                                      63

<PAGE>

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

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


                                      64

<PAGE>

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

                                   NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST

                                   By: CHASE MANHATTAN BANK DELAWARE,
                                   not in its individual capacity but solely as
                                   Owner Trustee on behalf of the Trust


                                   By:    /s/ JOHN J. CASHIN
                                         ---------------------------------
                                   Name:  JOHN J. CASHIN
                                         ---------------------------------
                                   Title: VICE PRESIDENT
                                         ---------------------------------

                                   NISSAN AUTO RECEIVABLES
                                   CORPORATION, as Seller


                                   By:    /s/ TOMOAKI SHIMAZU
                                         ---------------------------------
                                   Name:  TOMOAKI SHIMAZU
                                         ---------------------------------
                                   Title: TREASURER
                                         ---------------------------------



                                   NISSAN MOTOR ACCEPTANCE
                                   CORPORATION, as Servicer


                                   By:    /s/ TOMOAKI SHIMAZU
                                         ---------------------------------
                                   Name:  TOMOAKI SHIMAZU
                                         ---------------------------------
                                   Title: TREASURER
                                         ---------------------------------


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

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


By:    /s/ S. DIGNAN
      ---------------------------------
Name:  S. DIGNAN
      ---------------------------------
Title: CORPORATE TRUST OFFICER
      ---------------------------------


                                     S-1

<PAGE>

                                   SCHEDULE A

                             Schedule of Receivables

                  (Delivered to the Trust on the Closing Date)



<PAGE>



                                   SCHEDULE B

                           LOCATION OF THE RECEIVABLES

1.       NISSAN MOTOR ACCEPTANCE CORPORATION
         2901 Kinwest Parkway
         Irving, Texas  75063

2.       NISSAN MOTOR ACCEPTANCE CORPORATION
         990 W. 190th Street
         Torrance, California  90502

3.       KESTREL RECORDS MANAGEMENT
         1235 N. Union Bower
         Irving, Texas  75061

4.       DATA LOK DATA STORAGE CENTER
         727 Kingswill Place
         Carson, California  90746


<PAGE>

                                  EXHIBIT A


                           Form of Yield Supplement
                                  Agreement

                              (See Exhibit 4.6)


<PAGE>
                                                              EXHIBIT 4.2

                                    INDENTURE





                   NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST

                                    as Issuer







                                       and







                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION

                              as Indenture Trustee







                           Dated as of August 1, 1999


<PAGE>

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                             PAGE
                                    ARTICLE I

                   DEFINITIONS AND INCORPORATION BY REFERENCE
<S>                   <C>                                                                                      <C>
SECTION 1.01          Definitions................................................................................2
SECTION 1.02          Usage of Terms.............................................................................7
SECTION 1.03          Incorporation by Reference of Trust Indenture Act..........................................7
</TABLE>
                                   ARTICLE II

                                    THE NOTES
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 2.01          Form.......................................................................................8
SECTION 2.02          Execution, Authentication and Delivery.....................................................8
SECTION 2.03          Temporary Notes............................................................................9
SECTION 2.04          Registration; Registration of Transfer and Exchange........................................9
SECTION 2.05          Mutilated, Destroyed, Lost or Stolen Notes................................................10
SECTION 2.06          Persons Deemed Owners.....................................................................11
SECTION 2.07          Payments of Principal and Interest........................................................11
SECTION 2.08          Cancellation..............................................................................12
SECTION 2.09          Release of Collateral.....................................................................12
SECTION 2.10          Book-Entry Notes..........................................................................12
SECTION 2.11          Notices to Clearing Agency................................................................13
SECTION 2.12          Definitive Notes..........................................................................13
SECTION 2.13          Tax Treatment.............................................................................14
</TABLE>
                                   ARTICLE III

                                    COVENANTS
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 3.01          Payment of Principal and Interest.........................................................14
SECTION 3.02          Maintenance of Office or Agency...........................................................14
SECTION 3.03          Money for Payments To Be Held in Trust....................................................14
SECTION 3.04          Existence.................................................................................16
SECTION 3.05          Protection of Trust Estate................................................................16
SECTION 3.06          Opinions as to Trust Estate...............................................................17
SECTION 3.07          Performance of Obligations; Servicing of Receivables......................................17
SECTION 3.08          Negative Covenants........................................................................19
SECTION 3.09          Annual Statement as to Compliance.........................................................20
SECTION 3.10          Issuer May Consolidate, etc., Only on Certain Terms.......................................20
SECTION 3.11          Successor or Transferee...................................................................22
SECTION 3.12          No Other Business.........................................................................22
</TABLE>

                                      -i-
<PAGE>
                                TABLE OF CONTENTS
                                   (continued)
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 3.13          No Borrowing..............................................................................22
SECTION 3.14          Servicer's Notice Obligations.............................................................23
SECTION 3.15          Guarantees, Loans, Advances and Other Liabilities.........................................23
SECTION 3.16          Capital Expenditures......................................................................23
SECTION 3.17          Removal of Administrator..................................................................23
SECTION 3.18          Restricted Payments.......................................................................23
SECTION 3.19          Notice of Events of Default...............................................................23
SECTION 3.20          Further Instruments and Actions...........................................................24
</TABLE>
                                   ARTICLE IV

                           SATISFACTION AND DISCHARGE
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 4.01          Satisfaction and Discharge of Indenture...................................................24
SECTION 4.02          Application of Trust Money................................................................25
SECTION 4.03          Repayment of Moneys Held by Paying Agent..................................................25
</TABLE>
                                    ARTICLE V

                                    REMEDIES
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 5.01          Events of Default.........................................................................25
SECTION 5.02          Acceleration of Maturity; Rescission and Annulment........................................26
SECTION 5.03          Collection of Indebtedness and Suits for Enforcement by Indenture Trustee.................27
SECTION 5.04          Remedies; Priorities......................................................................29
SECTION 5.05          Optional Preservation of the Receivables..................................................30
SECTION 5.06          Limitation of Suits.......................................................................30
SECTION 5.07          Unconditional Rights of Noteholders To Receive Principal and Interest.....................31
SECTION 5.08          Restoration of Rights and Remedies........................................................31
SECTION 5.09          Rights and Remedies Cumulative............................................................31
SECTION 5.10          Delay or Omission Not a Waiver............................................................32
SECTION 5.11          Control by Noteholders....................................................................32
SECTION 5.12          Waiver of Past Defaults...................................................................32
SECTION 5.13          Undertaking for Costs.....................................................................33
SECTION 5.14          Waiver of Stay or Extension Laws..........................................................33
SECTION 5.15          Action on Notes...........................................................................33
SECTION 5.16          Performance and Enforcement of Certain Obligations........................................33
</TABLE>
                                   ARTICLE VI

                              THE INDENTURE TRUSTEE


                                      -ii-
<PAGE>
                                TABLE OF CONTENTS
                                   (continued)
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 6.01          Duties of Indenture Trustee...............................................................34
SECTION 6.02          Rights of Indenture Trustee...............................................................35
SECTION 6.03          Individual Rights of Indenture Trustee....................................................36
SECTION 6.04          Indenture Trustee's Disclaimer............................................................37
SECTION 6.05          Notice of Defaults........................................................................37
SECTION 6.06          Reports by Indenture Trustee to Holders...................................................37
SECTION 6.07          Compensation and Indemnity................................................................38
SECTION 6.08          Replacement of Indenture Trustee..........................................................38
SECTION 6.09          Successor Indenture Trustee by Merger.....................................................39
SECTION 6.10          Appointment of Co-Indenture Trustee or Separate Indenture Trustee.........................40
SECTION 6.11          Eligibility; Disqualification.............................................................41
SECTION 6.12          Preferential Collection of Claims Against Issuer..........................................41
</TABLE>
                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 7.01          Note Registrar To Furnish Names and Addresses of Noteholders..............................41
SECTION 7.02          Preservation of Information; Communications to Noteholders................................42
SECTION 7.03          Reports by Issuer.........................................................................42
SECTION 7.04          Reports by Indenture Trustee..............................................................43
</TABLE>
                                  ARTICLE VIII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 8.01          Collection of Money.......................................................................43
SECTION 8.02          Accounts..................................................................................43
SECTION 8.03          General Provisions Regarding Accounts.....................................................44
SECTION 8.04          Release of Trust Estate...................................................................45
SECTION 8.05          Release of Receivables Upon Purchase by the Seller or the Servicer........................46
SECTION 8.06          Opinion of Counsel........................................................................46
</TABLE>
                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 9.01          Supplemental Indentures Without Consent of Noteholders....................................46
SECTION 9.02          Supplemental Indentures with Consent of Noteholders.......................................47
SECTION 9.03          Execution of Supplemental Indentures......................................................49
SECTION 9.04          Effect of Supplemental Indenture..........................................................49
SECTION 9.05          Conformity with Trust Indenture Act.......................................................49
</TABLE>

                                      -iii-
<PAGE>

<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 9.06          Reference in Notes to Supplemental Indentures.............................................49
</TABLE>
                                    ARTICLE X

                            TERMINATION OF THE TRUST
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 10.01         Termination of the Trusts Created by Indenture............................................50
SECTION 10.02         Optional Purchase of All Receivables......................................................50
</TABLE>
                                   ARTICLE XI

                                  MISCELLANEOUS
<TABLE>
<S>                   <C>                                                                                      <C>
SECTION 11.01         Compliance Certificates and Opinions, etc.................................................51
SECTION 11.02         Form of Documents Delivered to Indenture Trustee..........................................53
SECTION 11.03         Acts of Noteholders.......................................................................53
SECTION 11.04         Notices, to Indenture Trustee, Issuer and Rating Agencies.................................54
SECTION 11.05         Notices to Noteholders; Waiver............................................................54
SECTION 11.06         Alternate Payment and Notice Provisions...................................................55
SECTION 11.07         Conflict with Trust Indenture Act.........................................................55
SECTION 11.08         Effect of Headings and Table of Contents..................................................55
SECTION 11.09         Successors and Assigns....................................................................55
SECTION 11.10         Severability..............................................................................55
SECTION 11.11         Benefits of Indenture.....................................................................56
SECTION 11.12         Governing Law.............................................................................56
SECTION 11.13         Counterparts..............................................................................56
SECTION 11.14         Recording of Indenture....................................................................56
SECTION 11.15         Trust Obligation..........................................................................56
SECTION 11.16         No Petition...............................................................................57
SECTION 11.17         Inspection................................................................................57
</TABLE>

EXHIBIT A                FORM OF CLASS A-1 NOTE, CLASS A-2 NOTE AND CLASS A-3
                         NOTE


                                      -iv-
<PAGE>

                              CROSS-REFERENCE TABLE
                         (not a part of this Indenture)
<TABLE>
<CAPTION>
   TIA                                                                                                    INDENTURE
SECTION                                                                                                     SECTION
<S>                                                                                                            <C>
(Section)310(a) (1)............................................................................................6.11
      (a) (2)..................................................................................................6.11
      (a) (3)..................................................................................................N.A.
      (a) (4)..................................................................................................N.A.
      (a) (5)..................................................................................................6.11
      (b) .....................................................................................................5.04
                                                                                                               6.08
                                                                                                               6.11
                                                                                                              11.04
      (c) .....................................................................................................N.A.
(Section)311(a) ...............................................................................................6.12
      (b) .....................................................................................................6.12
      (c) .....................................................................................................N.A.
(Section)312(a) ...............................................................................................7.02
      (b) .....................................................................................................7.02
      (c) .....................................................................................................7.02
(Section)313(a) ...............................................................................................7.04
      (b) (1)..................................................................................................N.A.
      (b) (2)..................................................................................................7.04
      (c) .....................................................................................................7.04
                                                                                                              11.04
      (d) .....................................................................................................7.04
(Section)314(a) ...............................................................................................3.09
                                                                                                               7.03
                                                                                                              11.04
      (b) ....................................................................................................11.14
      (c) (1) .................................................................................................3.10
                                                                                                               6.02
                                                                                                            8.05(b)
                                                                                                               6.02
                                                                                                              11.01
      (c) (2)..................................................................................................3.06
                                                                                                               3.10
                                                                                                               6.02
                                                                                                            8.05(b)
                                                                                                               8.06
      (c) (3)..................................................................................................N.A.
      (d) .....................................................................................................N.A.
      (d) .....................................................................................................N.A.
</TABLE>


                                      v
<PAGE>
<TABLE>
<CAPTION>
   TIA                                                                                                    INDENTURE
SECTION                                                                                                     SECTION
<S>                                                                                                            <C>
      (e) ....................................................................................................11.05
      (f) ....................................................................................................4.01.
(Section)315(a) ...............................................................................................6.01
      (b) .....................................................................................................6.05
      (c) .....................................................................................................5.02
                                                                                                               5.08
      (d) ..................................................................................................6.01(c)
      (e) .....................................................................................................5.13
(Section)316(a) (last sentence).............................................................................6.01(c)
      (a) (1) (A)...........................................................................................6.01(c)
      (a) (1) (B)..............................................................................................5.12
      (a) (2)..................................................................................................N.A.
      (b) .....................................................................................................5.01
                                                                                                            5.04(b)
      (c) .....................................................................................................2.06
(Section)317(a) (1) ...........................................................................................5.04
      (a) (2) ..............................................................................................5.03(c)
                                                                                                            5.03(d)
      (b) .....................................................................................................4.03
(Section)318(a) ..............................................................................................11.07
</TABLE>
- ---------
N.A. means not applicable


                                      vi

<PAGE>


         INDENTURE, dated as of August 1, 1999, between NISSAN AUTO
RECEIVABLES 1999-A OWNER TRUST, a Delaware business trust (the "Issuer"), and
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association,
as trustee and not in its individual capacity (the "Indenture Trustee").

         Each party agrees as follows for the benefit of the other party and for
the equal and ratable benefit of (i) the Holders of the Issuer's 5.619% Asset
Backed Notes, Class A-1 (the "Class A-1 Notes"), 6.120% Asset Backed Notes,
Class A-2 (the "Class A-2 Notes"), 6.470% Asset Backed Notes, Class A-3 (the
"Class A-3 Notes" and, together with the Class A-1 and the Class A-2 Notes, the
"Notes") and (ii) for the purposes of the Granting Clause below, the
Certificateholders:

                                 GRANTING CLAUSE

         The Issuer hereby Grants to the Indenture Trustee at the Closing Date,
as Indenture Trustee for the benefit of the Holders of the Notes and
Certificates, the following:

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

         (ii)   amounts on deposit in the Accounts;

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

         (iv)   the right of the Issuer in any proceeds from claims on any
physical damage, credit life, credit disability or other insurance policies
covering the Financed Vehicles or the Obligors;

         (v)    the right of the Issuer (through the Seller and NMAC) in any
Dealer Recourse;

         (vi)   the right of the Issuer (through the Seller) under the Sale and
Servicing Agreement, the Purchase Agreement and the Yield Supplement Agreement;

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

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

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

         (x)    all proceeds of the foregoing (collectively, the "Collateral").


                                      1
<PAGE>

         The foregoing Grant is made in trust to secure the payment of principal
of and interest on, and any other amounts owing in respect of, the Notes,
equally and ratably without prejudice, priority or distinction, and to secure
compliance with the provisions of this Indenture, and subject to the subordinate
claims thereon of the Holder of the Certificates, all as provided in this
Indenture.

         The Indenture Trustee, as Indenture Trustee on behalf of the Holders of
the Notes and for the benefit of the Certificateholders, acknowledges such
Grant, accepts the trusts under this Indenture in accordance with the provisions
of this Indenture and agrees to perform its duties required in this Indenture to
the best of its ability to the end that the interests of the Holders of the
Notes may be adequately and effectively protected and the rights of the
Certificateholders secured.

                                    ARTICLE I
                   DEFINITIONS AND INCORPORATION BY REFERENCE

         SECTION 1.01 DEFINITIONS. Except as otherwise specified herein or if
the context may otherwise require, capitalized terms used but not otherwise
defined herein have the meanings ascribed thereto in the Trust Agreement, the
Sale and Servicing Agreement and the Securities Account Control Agreement, as
the case may be, for all purposes of this Indenture. Except as otherwise
provided in this Indenture, whenever used herein the following words and
phrases, unless the context otherwise requires, shall have the following
meanings:

         "ACTION" has the meaning specified in Section 11.03(a).

         "ADMINISTRATION AGREEMENT" means the Administration Agreement, dated as
of August 1, 1999, among the Administrator, the Issuer and the Indenture
Trustee.

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

         "APPLICANT" has the meaning specified in Section 7.01.

         "AUTHORIZED OFFICER" means with respect to the Issuer, any officer of
the Owner Trustee who is authorized to act for the Owner Trustee in matters
relating to the Issuer identified as such on any list of Authorized Officers
delivered by the Owner Trustee to the Indenture Trustee.

         "BOOK-ENTRY NOTES" means a beneficial interest in the Class A-1 Notes,
the Class A-2 Notes and the Class A-3 Notes, ownership and transfers of which
shall be made through book entries by a Clearing Agency as described in Section
2.10.

         "BUSINESS DAY" means any day except a Saturday, a Sunday or a day on
which banks in New York, New York, Los Angeles, California, Wilmington, Delaware
or Minneapolis, Minnesota are authorized or obligated by law, regulation,
executive order or decree to be closed.

         "CERTIFICATES" means the Certificates of the Issuer issued under the
Trust Agreement.


                                      2
<PAGE>

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

         "CLASS A-1 RATE" means 5.619% per annum (computed on the basis of
actual number of days in the related Interest Period and a 360-day year).

         "CLASS A-1 NOTES" means the 5.619% Asset Backed Notes, Class A-1,
substantially in the form attached hereto as Exhibit A.

         "CLASS A-2 RATE" means 6.120% per annum (computed on the basis of a
360-day year consisting of twelve 30-day months).

         "CLASS A-2 NOTES" means the 6.120% Asset Backed Notes, Class A-2,
substantially in the form attached hereto as Exhibit A.

         "CLASS A-3 RATE" means 6.470% per annum (computed on the basis of a
360-day year consisting of twelve 30-day months).

         "CLASS A-3 NOTES" means the 6.470% Asset Backed Notes, Class A-3,
substantially in the form attached hereto as Exhibit A.

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

         "CLEARING AGENCY PARTICIPANT" means a broker, dealer, bank, other
financial institution or other Person for whom from time to time a Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.

         "CLOSING DATE" means September 1, 1999.

         "CODE" means the Internal Revenue Code of 1986, as amended, and the
Treasury Regulations promulgated thereunder.

         "COLLATERAL" has the meaning specified in the Granting Clause of this
Indenture.

         "CORPORATE TRUST OFFICE" means the principal office of the Indenture
Trustee at which at any particular time its corporate trust business shall be
administered, which office at the date of execution of this Agreement is located
at Norwest Center, 6th Street and Marquette Avenue, MAC N9311-161, Minneapolis,
Minnesota 55479-0070; Attention: Nissan Auto Receivables 1999-A Owner Trust, or
at such other address as the Indenture Trustee may designate from time to time
by notice to the Noteholders, the Issuer and the Administrator, or the principal
corporate trust office of any successor Indenture Trustee at the address
designated by such successor Indenture Trustee by notice to the Noteholders, the
Issuer and the Administrator.

         "DEFAULT" means any occurrence that is, or with notice or the lapse of
time or both would become, an Event of Default.

         "DEFINITIVE NOTES" has the meaning specified in Section 2.10.


                                      3
<PAGE>

         "EVENT OF DEFAULT" has the meaning specified in Section 5.01.

         "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended.

         "EXECUTIVE OFFICER" means, with respect to any corporation, the Chief
Executive Officer, Chief Operating Officer, Chief Financial Officer, President,
Executive Vice President, any Vice President, the Secretary or the Treasurer of
such corporation; and with respect to any partnership, any general partner
thereof.

         "GRANT" means mortgage, pledge, bargain, sell, warrant, alienate,
remise, release, convey, assign, transfer, create, and grant a lien upon and a
security interest in and right of set-off against, deposit, set over and confirm
pursuant to this Indenture. A Grant of the Collateral or of any other agreement
or instrument shall include all rights, powers and options (but none of the
obligations) of the granting party thereunder, including the immediate and
continuing right to claim for, collect, receive and give receipt for principal
and interest payments in respect of the Collateral and all other moneys payable
thereunder, to give and receive notices and other communications, to make
waivers or other agreements, to exercise all rights and options, to bring
Proceedings in the name of the granting party or otherwise, and generally to do
and receive anything that the granting party is or may be entitled to do or
receive thereunder or with respect thereto.

         "HOLDER" or "NOTEHOLDER" means the Person in whose name a Note is
registered on the Note Register.

         "INDENTURE TRUSTEE" means Norwest Bank Minnesota, National Association,
a national banking association, as Indenture Trustee under this Indenture, or
any successor Indenture Trustee under this Indenture.

         "INDEPENDENT" means, when used with respect to any specified Person,
that the Person is in fact independent of the Seller, the Servicer, the
Administrator, the Issuer or any other obligor on the Notes or any Affiliate of
any of the foregoing Persons because, among other things, such Person (a) is not
an employee, officer or director or otherwise controlled thereby or under common
control therewith, (b) does not have any direct financial interest or any
material indirect financial interest therein (whether as holder of securities
thereof or party to contract therewith or otherwise), and (c) is not and has not
within the preceding twelve months been a promoter, underwriter, trustee,
partner, director or person performing similar functions therefor or otherwise
had legal, contractual or fiduciary or other duties to act on behalf of or for
the benefit thereof.

         "INDEPENDENT CERTIFICATE" means a certificate or opinion to be
delivered to the Indenture Trustee, made by an Independent appraiser or other
expert appointed by an Issuer Order and approved by the Indenture Trustee in the
exercise of reasonable care, and such opinion or certificate shall state that
the signer has read the definition of "Independent" in this Indenture and that
the signer is Independent within the meaning thereof.

         "INTEREST PERIOD" means, with respect to the Class A-1 Notes, the
period from (and including) any Distribution Date to (but excluding) the next
Distribution Date, except that the


                                      4
<PAGE>

first interest period will be from (and including) the Closing Date to (but
excluding) September 15, 1999, and, with respect to the Class A-2 Notes and
the Class A-3 Notes, the period from (and including) the 15th day of each
calendar month to (but excluding) the 15th day of the succeeding calendar
month, except that the first interest period will be from (and including) the
Closing Date to (but excluding) September 15, 1999.

         "INTEREST RATE" means the Class A-1 Rate, the Class A-2 Rate or the
Class A-3 Rate, as indicated by the context.

         "ISSUER" means Nissan Auto Receivables 1999-A Owner Trust unless and
until a successor replaces it and, thereafter, means the successor and, for
purposes of any provision contained herein and required by the TIA, each other
obligor on the Notes.

         "ISSUER ORDER" and "ISSUER REQUEST" mean a written order or request
signed in the name of the Issuer by any one of its Authorized Officers and
delivered to the Indenture Trustee.

         "NOTE" means a Class A-1 Note, a Class A-2 Note or a Class A-3 Note.

         "NOTE DEPOSITORY AGREEMENT" means the agreement entitled "Letter of
Representations" dated on or before the Closing Date among the Clearing Agency,
the Issuer and the Indenture Trustee with respect to certain matters relating to
the duties thereof with respect to the Book-Entry Notes.

         "NOTE OWNER" means, with respect to a Book-Entry Note, any Person who
is the beneficial owner of such Book-Entry Note, as reflected on the books of
the Clearing Agency or on the books of a Person maintaining an account with such
Clearing Agency (directly as a Clearing Agency Participant or as an indirect
participant, in each case in accordance with the rules of such Clearing Agency).

         "NOTE REGISTER" means the Register of Noteholders' information
maintained by the Note Registrar pursuant to Section 2.04.

         "NOTE REGISTRAR" means the Indenture Trustee unless and until a
successor Note Registrar shall have been appointed pursuant to Section 2.04.

         "OFFICER'S CERTIFICATE" means a certificate signed by any Authorized
Officer of the Issuer, under the circumstances described in, and otherwise
complying with, the applicable requirements of Section 11.01, and delivered to
the Indenture Trustee.

         "OPINION OF COUNSEL" means one or more written opinions of counsel who
may, except as otherwise expressly provided in this Indenture, be an employee of
or counsel to the Issuer, the Seller or the Servicer and which counsel shall be
satisfactory to the Owner Trustee, the Indenture Trustee or the Rating Agencies,
as the case may be.

         "OUTSTANDING" means, as of the date of determination, all Notes
theretofore authenticated and delivered under this Indenture except:


                                      5
<PAGE>

         (a) Notes theretofore canceled by the Note Registrar or delivered to
the Note Registrar for cancellation;

         (b) Notes or portions thereof the payment for which money in the
necessary amount has been theretofore deposited with the Indenture Trustee or
any Paying Agent in trust for the Holders of such Notes; and

         (c) Notes in exchange for or in lieu of which other Notes have been
authenticated and delivered pursuant to this Indenture unless proof satisfactory
to the Indenture Trustee is presented that any such Notes are held by a bona
fide purchaser;

PROVIDED, that in determining whether the Holders of the requisite percentage of
the Outstanding Amount of the Notes, or any Class of Notes, have given any
request, demand, authorization, direction, notice, consent, or waiver hereunder
or under any Basic Document, Notes owned by the Issuer, any other obligor upon
the Notes, the Seller or any Affiliate of any of the foregoing Persons shall be
disregarded and deemed not to be Outstanding, except that, in determining
whether the Indenture Trustee shall be protected in relying upon any such
request, demand, authorization, direction, notice, consent, or waiver, only
Notes that the Indenture Trustee knows to be so owned shall be so disregarded.
Notes so owned that have been pledged in good faith may be regarded as
Outstanding if the pledgee establishes to the satisfaction of the Indenture
Trustee the pledgee's right so to act with respect to such Notes and that the
pledgee is not the Issuer, any other obligor upon the Notes, the Seller or any
Affiliate of any of the foregoing Persons.

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

         "OWNER TRUSTEE" means Chase Manhattan Bank Delaware, not in its
individual capacity but solely as Owner Trustee under the Trust Agreement, or
any successor Owner Trustee under the Trust Agreement.

         "PAYING AGENT" means the Indenture Trustee or any other Person that
meets the eligibility standards for the Indenture Trustee specified in Section
6.11 that has been authorized by the Issuer to make payments to and
distributions from the Collection Account, including payment of principal of or
interest on the Notes on behalf of the Issuer.

         "PREDECESSOR NOTE" means, with respect to any particular Note, every
previous Note evidencing all or a portion of the same debt as that evidenced by
such particular Note; and, for the purpose of this definition, any Note
authenticated and delivered under Section 2.05 in lieu of a mutilated, lost,
destroyed or stolen Note shall be deemed to evidence the same debt as the
mutilated, lost, destroyed or stolen Note.

         "PROCEEDING" means any suit in equity, action at law or other judicial
or administrative proceeding.


                                      6
<PAGE>

         "REGISTERED HOLDER" means the Person in whose name a Note is registered
on the Note Register on the applicable Record Date.

         "RESPONSIBLE OFFICER" means, with respect to the Indenture Trustee, any
officer within the Corporate Trust Office of the Indenture Trustee, including
any Vice President, Assistant Vice President, Assistant Treasurer, Assistant
Secretary or any other officer of the Indenture Trustee customarily performing
functions similar to those performed by any of the above designated officers and
also, with respect to a particular matter, any other officer to whom such matter
is referred because of such officer's knowledge of and familiarity with the
particular subject.

         "SALE AND SERVICING AGREEMENT" means the Sale and Servicing Agreement,
dated as of August 1, 1999, among the Issuer, Nissan Auto Receivables
Corporation, as Seller, and Nissan Motor Acceptance Corporation, as Servicer,
and as to which the Indenture Trustee is a third party beneficiary of certain
provisions.

         "SECURITIES ACT" means the Securities Act of 1933, as amended.

         "SECURITIES ACCOUNT CONTROL AGREEMENT" shall have the meaning assigned
to such term in the Sale and Servicing Agreement.

         "SELLER" shall mean Nissan Auto Receivables Corporation, in its
capacity as seller under the Sale and Servicing Agreement, and its successor in
interest.

         "SERVICER" shall mean Nissan Motor Acceptance Corporation, in its
capacity as servicer under the Sale and Servicing Agreement, and any Successor
Servicer thereunder.

         "SUCCESSOR SERVICER" has the meaning specified in Section 3.07.

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

         "TRUST INDENTURE ACT" or "TIA" means the Trust Indenture Act of 1939 as
in force on the date hereof, unless otherwise specifically provided.

         "UCC" means, unless the context otherwise requires, the Uniform
Commercial Code, as in effect in the relevant jurisdiction at the relevant time.

         SECTION 1.02      USAGE OF TERMS. With respect to all terms in this
Indenture, the singular includes the plural and the plural the singular;
words importing any gender include the other genders; references to "writing"
include printing, typing, lithography and other means of reproducing words in
a visible form; references to agreements and other contractual instruments
include all subsequent amendments, amendments and restatements and
supplements thereto or changes therein entered into in accordance with their
respective terms and not prohibited by this Indenture; references to Persons
include their permitted successors and assigns; references to

                                      7
<PAGE>

laws include their amendments and supplements, the rules and regulations
thereunder and any successors thereto; and the term "including" means
"including without limitation."

         SECTION 1.03      INCORPORATION BY REFERENCE OF TRUST INDENTURE ACT.
Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and made a part of this Indenture. The following
TIA terms used in this Indenture have the following meanings:

         "COMMISSION" means the Securities and Exchange Commission.

         "INDENTURE SECURITIES" means the Notes.

         "INDENTURE SECURITY HOLDER" means a Noteholder.

         "INDENTURE TO BE QUALIFIED" means this Indenture.

         "INDENTURE TRUSTEE" or "INSTITUTIONAL TRUSTEE" means the Indenture
Trustee.

         "OBLIGOR" on the indenture securities means the Issuer and any other
obligor on the indenture securities.

         All other TIA terms used in this Indenture that are defined in the TIA,
defined in the TIA by reference to another statute or defined by Commission rule
have the meanings so assigned to them.

                                   ARTICLE II
                                    THE NOTES

         SECTION 2.01      FORM. The Class A-1 Notes, the Class A-2 Notes and
the Class A-3 Notes, in each case together with the Indenture Trustee's
certificate of authentication, shall be in substantially the form set forth
in EXHIBIT A, with such appropriate insertions, omissions, substitutions and
other variations as are required or permitted by this Indenture, and may have
such letters, numbers or other marks of identification and such legends or
endorsements placed thereon as may, consistently herewith, be determined by
the officers executing such Notes, as evidenced by their execution thereof.
Any portion of the text of any Note may be set forth on the reverse thereof,
with an appropriate reference thereto on the face of the Note.

         The Definitive Notes shall be typewritten, printed, lithographed or
engraved or produced by any combination of these methods (with or without steel
engraved borders), all as determined by the officers executing such Notes, as
evidenced by their execution of such Notes.

         Each Note shall be dated the date of its authentication. The terms of
the Notes set forth in EXHIBIT A are part of the terms of this Indenture.

         SECTION 2.02      EXECUTION, AUTHENTICATION AND DELIVERY. The Notes
shall be executed on behalf of the Issuer by any of its Authorized Officers.
The signature of any such Authorized Officer on the Notes may be manual or
facsimile. Notes bearing the manual or

                                      8
<PAGE>

facsimile signature of individuals who were at any time Authorized Officers
of the Issuer shall bind the Issuer, notwithstanding that such individuals or
any of them have ceased to hold such offices prior to the authentication and
delivery of such Notes or did not hold such offices at the date of such
Notes. The Indenture Trustee shall upon Issuer Order authenticate and deliver
the Class A-1 Notes for original issue in an aggregate principal amount of
$195,850,000, the Class A-2 Notes for original issue in an aggregate
principal amount of $260,000,000, and the Class A-3 Notes for original issue
in an aggregate principal amount of $206,740,000. The aggregate principal
amount of the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes
outstanding at any time may not exceed such respective amounts except as
provided in Section 2.05. The Notes shall be issuable as registered Notes in
the minimum denomination $1,000. Each Note shall be dated the date of its
authentication.

         No Note shall be entitled to any benefit under this Indenture or be
valid or obligatory for any purpose, unless there appears on such Note a
certificate of authentication substantially in the form included in EXHIBIT A,
executed by the Indenture Trustee by the manual or facsimile signature of one of
its authorized signatories, and such certificate upon any Note shall be
conclusive evidence, and the only evidence, that such Note has been duly
authenticated and delivered hereunder.

         SECTION 2.03      TEMPORARY NOTES. Pending the preparation of
Definitive Notes, the Issuer may execute, and upon receipt of an Issuer Order
the Indenture Trustee shall authenticate and deliver, temporary Notes that
are printed, lithographed, typewritten, mimeographed or otherwise produced,
of the tenor of the Definitive Notes in lieu of which they are issued and
with such variations not inconsistent with the terms of this Indenture as the
officers executing such Notes may determine, as evidenced by their execution
of such Notes. If temporary Notes are issued, the Issuer will cause
Definitive Notes to be prepared without unreasonable delay. After the
preparation of Definitive Notes, the temporary Notes shall be exchangeable
for Definitive Notes upon surrender of the temporary Notes at the office or
agency of the Issuer to be maintained as provided in Section 3.02, without
charge to the Holder. Upon surrender for cancellation of any one or more
temporary Notes of any Class, the Issuer shall execute, and the Indenture
Trustee shall authenticate and deliver in exchange therefor, a like principal
amount of Definitive Notes of such Class of authorized denominations. Until
so exchanged, the temporary Notes shall in all respects be entitled to the
same benefits under this Indenture as Definitive Notes.

         SECTION 2.04      REGISTRATION; REGISTRATION OF TRANSFER AND EXCHANGE.

         (a) The Note Registrar shall maintain a Note Register in which, subject
to such reasonable regulations as it may prescribe, the Note Registrar shall
provide for the registration of Notes and transfers and exchanges of Notes as
provided in this Indenture. The Indenture Trustee is hereby initially appointed
Note Registrar for the purpose of registering Notes and transfers and exchanges
of Notes as provided in this Indenture. In the event that, subsequent to the
Closing Date, the Indenture Trustee notifies the Issuer that it is unable to act
as Note Registrar, the Issuer shall appoint another bank or trust company,
having an office or agency located in the Borough of Manhattan, The City of New
York, agreeing to act in accordance with the provisions of this


                                      9
<PAGE>

Indenture applicable to it, and otherwise acceptable to the Indenture
Trustee, to act as successor Note Registrar under this Indenture.

                  If a Person other than the Indenture Trustee is appointed by
the Issuer as Note Registrar, the Issuer will give the Indenture Trustee prompt
written notice of the appointment of such Note Registrar and of the location,
and any change in the location, of the Note Register, and the Indenture Trustee
shall have the right to inspect the Note Register at all reasonable times and to
obtain copies thereof, and the Indenture Trustee shall have the right to rely
upon a certificate executed on behalf of the Note Registrar by an Executive
Officer thereof as to the names and addresses of the Holders of the Notes and
the principal amounts and number of such Notes.

         (b) Upon the proper surrender for registration of transfer of any Note
at the office or agency of the Issuer to be maintained as provided in Section
3.02, the Issuer shall execute, and the Indenture Trustee shall authenticate in
the name of the designated transferee or transferees, one or more new Notes of
the same Class in authorized denominations of a like aggregate principal amount.

         (c) At the option of the Holder, Notes may be exchanged for other Notes
of the same Class in any authorized denominations, of a like aggregate principal
amount, upon surrender of the Notes to be exchanged at such office or agency.
Whenever any Notes are so surrendered for exchange, the Issuer shall execute,
and the Indenture Trustee shall authenticate and the Noteholder shall obtain
from the Indenture Trustee, the Notes which the Noteholder making the exchange
is entitled to receive. Every Note presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer in
form satisfactory to the Indenture Trustee and the Note Registrar duly executed
by the Holder thereof or his attorney duly authorized in writing.

         (d) No service charge shall be made for any registration of transfer or
exchange of Notes, but the Indenture Trustee may require payment of a sum
sufficient to cover any tax or governmental charge that may be imposed in
connection with any transfer or exchange of Notes.

         (e) All Notes surrendered for registration of transfer or exchange
shall be canceled and subsequently destroyed by the Indenture Trustee.

         SECTION 2.05      MUTILATED, DESTROYED, LOST OR STOLEN NOTES. If (i)
any mutilated Note is surrendered to the Indenture Trustee, or the Indenture
Trustee receives evidence to its satisfaction of the destruction, loss or
theft of any Note, and (ii) there is delivered to the Indenture Trustee such
security or indemnity as may be required by it to hold the Issuer and the
Indenture Trustee harmless, then, in the absence of notice to the Issuer, the
Note Registrar or the Indenture Trustee that such Note has been acquired by a
bona fide purchaser, the Issuer shall execute, and upon its request the
Indenture Trustee shall authenticate and deliver, in exchange for or in lieu
of any such mutilated, destroyed, lost or stolen Note, a replacement Note of
the same Class. In connection with the issuance of any new Note under this
Section 2.05, the Issuer may require payment by the Holder of such Note of a
sum sufficient to cover any tax or other governmental charge that may be
imposed in relation thereto.

                                      10

<PAGE>


         If, after the delivery of such replacement Note or payment of a
destroyed, lost or stolen Note, a bona fide purchaser of the original Note in
lieu of which such replacement Note was issued presents for payment such
original Note, the Issuer and the Indenture Trustee shall be entitled to recover
such replacement Note (or such payment) from the Person to whom it was delivered
or any Person taking such replacement Note from such Person to whom such
replacement Note was delivered or any assignee of such Person, except a bona
fide purchaser, and shall be entitled to recover upon the security or indemnity
provided therefor to the extent of any loss, damage, cost or expense incurred by
the Issuer or the Indenture Trustee in connection therewith.

         Every replacement Note issued pursuant to this Section 2.05 in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute an
original additional contractual obligation of the Issuer, whether or not the
mutilated, destroyed, lost or stolen Note shall be at any time enforceable by
anyone, and shall be entitled to all the benefits of this Indenture equally and
proportionately with any and all other Notes of the same Class duly issued
hereunder.

         The provisions of this Section 2.05 are exclusive and shall preclude
(to the extent lawful) all other rights and remedies with respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

         SECTION 2.06   PERSONS DEEMED OWNERS. Prior to due presentment for
registration of transfer of any Note, the Issuer, the Indenture Trustee and any
agent of the Issuer or the Indenture Trustee may treat the Person in whose name
any Note is registered (as of the day of determination) as the owner of such
Note for the purpose of receiving payments of principal of and interest, if any,
on such Note and for all other purposes whatsoever, and none of the Issuer, the
Indenture Trustee or any agent of the Issuer or the Indenture Trustee shall be
affected by notice to the contrary.

         SECTION 2.07   PAYMENTS OF PRINCIPAL AND INTEREST.

         (a) The Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes
shall accrue interest during each Interest Period at the Class A-1 Rate, the
Class A-2 Rate and the Class A-3 Rate, respectively, and such interest shall
be payable on each related Distribution Date as specified in the applicable
Note, pursuant to Section 5.06 of the Sale and Servicing Agreement and to
Section 3.01 of this Indenture. Any installment of interest or principal
payable on any Note that is punctually paid or duly provided for by the
Issuer on the applicable Distribution Date shall be paid to the Person in
whose name such Note (or one or more Predecessor Notes) is registered on the
Record Date. With respect to Notes registered on the Record Date in the name
of the nominee of the Clearing Agency (initially, such nominee to be Cede &
Co.), payment will be made by wire transfer in immediately available funds to
the account designated by such nominee, except for the final installment of
principal payable with respect to such Note on a Distribution Date or on the
applicable Final Scheduled Distribution Date, which shall be payable as
provided below. Such payment will be made by check mailed first-class postage
prepaid to such Person's address as it appears on the Note Register on such
Record Date or by wire transfer to the account specified by the registered
holder of any Note with a face amount of at least

                                     11

<PAGE>


$10,000,000. The funds represented by any such checks returned undelivered
shall be held in accordance with Section 3.03.

         (b) The principal of each Note shall be payable in installments on
each Distribution Date pursuant to Section 5.06 of the Sale and Servicing
Agreement. Notwithstanding the foregoing, the entire unpaid principal amount
of the Notes shall be due and payable, if not previously paid, from and after
the date on which the Indenture Trustee or the Holders of a majority of the
Outstanding Amount of the Notes, voting as a single class (excluding for such
purpose the outstanding principal amount of any Notes held of record or
beneficially owned by NARC, NMAC or any of their Affiliates, unless at such
time all of the Notes are held of record or beneficially owned by NARC, NMAC
or any of their Affiliates), have declared the Notes to be immediately due
and payable in the manner provided in Section 5.02 in connection with an
Event of Default. All principal payments on each Class of Notes shall be made
pro rata to the Noteholders of such Class entitled thereto. In accordance
with Section 10.01, the Indenture Trustee shall notify the Person in whose
name a Note is registered at the close of business on the Record Date
preceding the Distribution Date on which the final installment of principal
of and interest on such Note will be paid. Such notice shall be mailed or
transmitted by facsimile not less than 15 nor more than 30 days prior to such
final Distribution Date, shall specify that such final installment will be
payable only upon presentation and surrender of such Note and shall specify
the place where such Note may be presented and surrendered for payment of
such installment.

         SECTION 2.08   CANCELLATION. All Notes surrendered for payment,
registration of transfer or exchange shall, if surrendered to any Person
other than the Indenture Trustee, be delivered to the Indenture Trustee and
shall be promptly canceled by the Indenture Trustee. The Issuer may at any
time deliver to the Indenture Trustee for cancellation any Notes previously
authenticated and delivered hereunder which the Issuer may have acquired in
any manner whatsoever, and all Notes so delivered shall be promptly canceled
by the Indenture Trustee. No Notes shall be authenticated in lieu of or in
exchange for any Notes canceled as provided in this Section, except as
expressly permitted by this Indenture. All canceled Notes may be held or
disposed of by the Indenture Trustee in accordance with its standard
retention or disposal policy as in effect at the time unless the Issuer shall
direct by an Issuer Order that they be destroyed or returned to it; PROVIDED,
that such Issuer Order is timely and the Notes have not been previously
disposed of by the Indenture Trustee.

         SECTION 2.09   RELEASE OF COLLATERAL. Subject to Sections 10.01 and
11.01 and the terms of the Basic Documents, the Indenture Trustee shall
release property from the lien of this Indenture only upon receipt of an
Issuer Request accompanied by an Officer's Certificate, an Opinion of Counsel
and Independent Certificates in accordance with TIA Sections 314(c) and
314(d)(l) or an Opinion of Counsel in lieu of such Independent Certificates
to the effect that the TIA does not require any such Independent Certificates.

         SECTION 2.10   BOOK-ENTRY NOTES. The Notes, upon original issuance,
will be issued in the form of typewritten Notes representing the Book-Entry
Notes, to be delivered to The Depository Trust Company, the initial Clearing
Agency, or a custodian therefor, by, or on

                                     12

<PAGE>


behalf of, the Issuer. The Book-Entry Notes shall be registered initially on
the Note Register in the name of Cede & Co., the nominee of the initial
Clearing Agency, and no Note Owner thereof will receive a Definitive Note
representing such Note Owner's interest in such Note, except as provided in
Section 2.12. Unless and until definitive, fully registered Notes (the
"Definitive Notes") have been issued to such Note Owners pursuant to Section
2.12:

         (a)      the provisions of this Section shall be in full force and
effect;

         (b) the Note Registrar and the Indenture Trustee shall be entitled to
deal with the Clearing Agency for all purposes of this Indenture (including the
payment of principal of and interest on the Notes and the giving of instructions
or directions hereunder) as the authorized representative of the Note Owners;

         (c) to the extent that the provisions of this Section conflict with any
other provisions of this Indenture, the provisions of this Section shall
control;

         (d) the rights of Note Owners shall be exercised only through the
Clearing Agency and shall be limited to those established by law and agreements
between such Note Owners and the Clearing Agency and/or the Clearing Agency
Participants pursuant to the Note Depository Agreement. Unless and until
Definitive Notes are issued pursuant to Section 2.12, the initial Clearing
Agency will make book-entry transfers among the Clearing Agency Participants and
receive and transmit payments of principal of and interest on the Notes to such
Clearing Agency Participants; and

         (e) whenever this Indenture requires or permits actions to be taken
based upon instructions or directions of Holders of Notes evidencing a specified
percentage of the Outstanding Amount of the Notes or of the Notes of any Class,
the Clearing Agency shall be deemed to represent such percentage only to the
extent that it has received instructions to such effect from Note Owners and/or
Clearing Agency Participants owning or representing, respectively, such required
percentage of the beneficial interest in the Notes and has delivered such
instructions to the Indenture Trustee.

         SECTION 2.11   NOTICES TO CLEARING AGENCY. Whenever a notice or
other communication to the Noteholders is required under this Indenture,
unless and until Definitive Notes shall have been issued to such Note Owners
pursuant to Section 2.12, the Indenture Trustee shall give all such notices
and communications specified herein to be given to Holders of the Notes to
the Clearing Agency and shall be deemed to have been given as of the date of
delivery to the Clearing Agency.

         SECTION 2.12   DEFINITIVE NOTES. If (i) the Seller, the Owner
Trustee or the Administrator advises the Indenture Trustee in writing that
the Clearing Agency is no longer willing or able to properly discharge its
responsibilities with respect to the Book-Entry Notes and the Seller, the
Owner Trustee and the Administrator are unable to locate a qualified
successor (and if the Administrator has made such determination, the
Administrator has given written notice thereof to the Indenture Trustee),
(ii) the Seller, the Indenture Trustee or the Administrator at its option
advises each other such party in writing that it elects to terminate the
book-entry

                                     13

<PAGE>


system through the Clearing Agency, or (iii) after the occurrence of an Event
of Default or a Servicer Default, Note Owners representing beneficial
interests aggregating a majority of the Outstanding Amount of the Notes of
all Classes advise the Indenture Trustee and the Clearing Agency in writing
that the continuation of a book-entry system through the Clearing Agency or a
successor thereto is no longer in the best interests of the Note Owners
acting together as a single Class, then the Clearing Agency shall notify all
Note Owners and the Indenture Trustee of the occurrence of such event and of
the availability of Definitive Notes to Note Owners requesting the same. Upon
surrender to the Indenture Trustee of the typewritten Notes representing the
Book-Entry Notes by the Clearing Agency, accompanied by registration
instructions, the Issuer shall execute and the Indenture Trustee shall
authenticate the Definitive Notes in accordance with the instructions of the
Clearing Agency. None of the Issuer, the Note Registrar or the Indenture
Trustee shall be liable for any delay in delivery of such instructions and
may conclusively rely on, and shall be protected in relying on, such
instructions. Upon the issuance of Definitive Notes, the Indenture Trustee
shall recognize the Holders of the Definitive Notes as Noteholders. The
Indenture Trustee, Issuer and Administrator shall not be liable for any
inability to locate a qualified successor Clearing Agency. From and after the
date of issuance of Definitive Notes, all notices to be given to Noteholders
will be mailed thereto at their addresses of record in the Note Register as
of the relevant Record Date. Such notices will be deemed to have been given
as of the date of mailing.

         SECTION 2.13   TAX TREATMENT. The Issuer has entered into this
Indenture, and the Notes will be issued, with the intention that, for
federal, state and local income, single business and franchise tax purposes,
the Notes will qualify as indebtedness of the Issuer secured by the Trust
Estate. The Issuer, by entering into this Indenture, and each Noteholder, by
its acceptance of a Note (and each Note Owner by its acceptance of an
interest in the applicable Book-Entry Note), agree to treat the Notes for
federal, state and local income, single business and franchise tax purposes
as indebtedness of the Issuer.

                                   ARTICLE III
                                    COVENANTS

         SECTION 3.01   PAYMENT OF PRINCIPAL AND INTEREST. In accordance with
the terms of this Indenture, the Issuer will duly and punctually (i) pay the
principal of and interest, if any, on the Notes in accordance with the terms
of the Notes and (ii) release from the Collection Account all other amounts
distributable or payable from the Owner Trust Estate under the Trust
Agreement, the Sale and Servicing Agreement and the Administration Agreement.
Without limiting the foregoing and in order to fulfill such obligations,
pursuant to Sections 8.02 and 8.03 hereof, the Issuer will cause the Servicer
to direct the Indenture Trustee to apply all amounts on deposit in the
Collection Account, the Reserve Account and the Yield Supplement Account on a
Distribution Date deposited therein pursuant to the Sale and Servicing
Agreement (i) (a) for the benefit of the Class A-1 Notes, to the Class A-1
Noteholders, (b) for the benefit of the Class A-2 Notes, to the Class A-2
Noteholders, and (c) for the benefit of the Class A-3 Notes, to the Class A-3
Noteholders, and (ii) for the benefit of the Certificateholders, to or as
directed by the Owner Trustee or the Administrator, as set forth in Section
5.06, 5.07 and 5.08 of the Sale and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a payment to any

                                     14

<PAGE>


Noteholder or Certificateholder of interest and/or principal shall be
considered as having been paid by the Issuer to such Noteholder or
Certificateholder for all purposes of this Indenture.

         SECTION 3.02   MAINTENANCE OF OFFICE OR AGENCY. The Issuer will
maintain in the Borough of Manhattan, The City of New York, an office or
agency where Notes may be surrendered for registration of transfer or
exchange, and where notices and demands to or upon the Issuer in respect of
the Notes and this Indenture may be served. The Issuer hereby initially
appoints the Indenture Trustee to serve as its agent for the foregoing
purposes. The Issuer will give prompt written notice to the Indenture Trustee
of the location, and of any change in the location, of any such office or
agency. If at any time the Issuer shall fail to maintain any such office or
agency or shall fail to furnish the Indenture Trustee with the address
thereof, such surrenders, notices and demands may be made or served at the
Corporate Trust Office, and the Issuer hereby appoints the Indenture Trustee
as its agent to receive all such surrenders, notices and demands.

         SECTION 3.03   MONEY FOR PAYMENTS TO BE HELD IN TRUST. As provided in
Sections 8.02 and 8.03, all payments of amounts due and payable with respect
to any Notes that are to be made from amounts withdrawn from the Collection
Account, the Reserve Account or the Yield Supplement Account pursuant to
Sections 8.02 and 8.03 shall be made on behalf of the Issuer by the Indenture
Trustee or by the Paying Agent, and no amounts so withdrawn from such
accounts for payments of Notes shall be paid over to the Issuer, the Owner
Trustee or the Administrator except as provided in this Section.

         On or before each Distribution Date, the Issuer shall deposit in the
Collection Account or, in accordance with the Sale and Servicing Agreement,
cause to be deposited (including the provision of instructions to the Indenture
Trustee to make any required withdrawals from the Reserve Account or the Yield
Supplement Account and to deposit such amounts in the Collection Account), an
aggregate sum sufficient to pay the amounts then becoming due under the Notes
and the Certificates, such sum to be held in trust for the benefit of the
Persons entitled thereto, and (unless the Paying Agent is the Indenture Trustee)
shall promptly notify the Indenture Trustee of its action or failure so to act.

         The Indenture Trustee, as Paying Agent, hereby agrees with the Issuer
that it will, and the Issuer will cause each Paying Agent other than the
Indenture Trustee, as a condition to its acceptance of its appointment as Paying
Agent, to execute and deliver to the Indenture Trustee an instrument in which
such Paying Agent shall agree with the Indenture Trustee, subject to the
provisions of this Section, that such Paying Agent will:

         (a) hold all sums held by it for the payment of amounts due with
respect to the Notes or Certificates or for release to the Issuer for payment on
the Certificates in trust for the benefit of the Persons entitled thereto until
such sums shall be paid to such Persons or otherwise disposed of as herein
provided and pay or release such sums to such Persons as herein provided;

         (b) give the Indenture Trustee notice of any default by the Issuer (or
any other obligor upon the Notes) of which it has actual knowledge in the making
of any payment required to be

                                     15

<PAGE>


made with respect to the Notes or the release of any amounts to the Issuer to
be paid to the Certificateholders;

         (c) at any time during the continuance of any such default, upon the
written request of the Indenture Trustee, forthwith pay to the Indenture Trustee
all sums so held in trust by such Paying Agent;

         (d) immediately resign as a Paying Agent and forthwith pay to the
Indenture Trustee all sums held by it in trust for the payment of Notes (or for
release to the Issuer) if at any time it ceases to meet the standards required
to be met by a Paying Agent at the time of its appointment; and

         (e) comply with all requirements of the Code with respect to the
withholding from any payments made by it on any Notes or Certificates (or
assisting the Issuer to withhold from payment to the Certificateholders) of any
applicable withholding taxes imposed thereon and with respect to any applicable
reporting requirements in connection therewith.

         The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer
Order direct any Paying Agent to pay to the Indenture Trustee all sums held in
trust by such Paying Agent, such sums to be held by the Indenture Trustee upon
the same trusts as those upon which the sums were held by such Paying Agent; and
upon such payment by any Paying Agent to the Indenture Trustee, such Paying
Agent shall be released from all further liability with respect to such money.

         Subject to applicable laws with respect to escheat of funds, any money
held by the Indenture Trustee or any Paying Agent in trust for the payment of
any amount due with respect to any Note and remaining unclaimed after such
amount has become due and payable and after the Indenture Trustee has taken the
steps described in this paragraph shall be discharged from such trust and be
paid to Children's Hospital Los Angeles upon presentation thereto of an Issuer
Request; and the Holder of such Note shall thereafter, as an unsecured general
creditor, look only to the Issuer for payment thereof, and all liability of the
Indenture Trustee or such Paying Agent with respect to such trust money shall
thereupon cease. In the event that any Noteholder shall not surrender its Notes
for retirement within six months after the date specified in the written notice
of final payment described in Section 2.07, the Indenture Trustee will give a
second written notice to the registered Noteholders that have not surrendered
their Notes for final payment and retirement. If within one year after such
second notice any Notes have not been surrendered, the Indenture Trustee shall,
at the expense and direction of the Issuer, cause to be published once, in a
newspaper published in the English language, customarily published on each
Business Day and of general circulation in The City of New York, notice that
such money remains unclaimed and that, after a date specified therein, which
shall not be less than 30 days from the date of such publication, any unclaimed
balance of such money then remaining will be paid to Children's Hospital Los
Angeles. The Indenture Trustee shall also adopt and employ, at the expense and
direction of the Issuer, any other reasonable means of notification of such
repayment specified by the Issuer or the Administrator.

                                     16

<PAGE>


         SECTION 3.04   EXISTENCE. The Issuer will keep in full effect its
existence, rights and franchises as a business trust under the laws of the
State of Delaware (unless it becomes, or any successor Issuer hereunder is or
becomes, organized under the laws of any other State or of the United States
of America, in which case the Issuer will keep in full effect its existence,
rights and franchises under the laws of such other jurisdiction) and will
obtain and preserve its qualification to do business in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of this Indenture, the Notes, the Collateral and each other
instrument or agreement included in the Trust Estate or the Owner Trust
Estate.

         SECTION 3.05   PROTECTION OF TRUST ESTATE. The Issuer will from time
to time execute and deliver all such supplements and amendments hereto and
all such financing statements, continuation statements, instruments of
further assurance and other instruments, and will take such other action
necessary or advisable to:

         (a) maintain or preserve the lien and security interest (and the
priority thereof) of this Indenture or carry out more effectively the purposes
hereof;

         (b) perfect, publish notice of or protect the validity of any Grant
made or to be made by this Indenture;

         (c) enforce any of the Collateral; or

         (d) preserve and defend title to the Trust Estate and the rights of the
Indenture Trustee and the Noteholders in such Trust Estate against the claims of
all persons and parties.

         The Issuer hereby designates the Indenture Trustee its agent and
attorney-in-fact to execute any financing statement, continuation statement or
other instrument required to be executed pursuant to this Section 3.05.

         SECTION 3.06   OPINIONS AS TO TRUST ESTATE.

         (a) On the Closing Date, the Issuer shall furnish to the Indenture
Trustee an Opinion of Counsel either stating that, in the opinion of such
counsel, such action has been taken with respect to the execution, recording and
filing of this Indenture, any indentures supplemental hereto, any requisite
financing statements and continuation statements and any other requisite
documents necessary to perfect and make effective the lien and security interest
of this Indenture or stating that, in the opinion of such counsel, no such
action is necessary to make such lien and security interest effective.

         (b) As and when specified in Section 10.02(h) of the Sale and Servicing
Agreement, the Issuer shall furnish to the Indenture Trustee an Opinion of
Counsel either stating that, in the opinion of such counsel, such action has
been taken with respect to the execution, recording, filing or re-recording and
refiling of this Indenture, any indentures supplemental hereto, any financing
statements and continuation statements and any other requisite documents
necessary to maintain the lien and security interest created by this Indenture
or stating that in the opinion of such counsel no such action is necessary to
maintain such lien and security interest. Such

                                     17

<PAGE>


Opinion of Counsel shall also describe the execution, recording, filing or
re-recording and refiling of this Indenture, any indentures supplemental
hereto, any financing statements and continuation statements and any other
documents that will, in the opinion of such counsel, be required to maintain
the lien and security interest of this Indenture until the date in the
following calendar year on which such Opinion of Counsel must again be
delivered.

         SECTION 3.07   PERFORMANCE OF OBLIGATIONS; SERVICING OF RECEIVABLES.

         (a) The Issuer will not take any action and will use its best efforts
not to permit any action to be taken by others that would release any Person
from any of such Person's material covenants or obligations under any instrument
or agreement included in the Trust Estate or that would result in the amendment,
hypothecation, subordination, termination or discharge of, or impair the
validity or effectiveness of, any such instrument or agreement, except as
expressly provided in the Basic Documents.

         (b) The Issuer may contract with other Persons to assist it in
performing its duties under this Indenture, and any performance of such duties
by a Person identified to the Indenture Trustee in an Officer's Certificate of
the Issuer shall be deemed to be action taken by the Issuer. Initially, the
Issuer has contracted with the Servicer and the Administrator to assist the
Issuer in performing its duties under this Indenture.

         (c) The Issuer will punctually perform and observe all of its
obligations and agreements contained in the Basic Documents and in the
instruments and agreements included in the Trust Estate, including but not
limited to filing or causing to be filed all UCC financing statements and
continuation statements required to be filed by the terms of the Trust
Agreement, this Indenture and the Sale and Servicing Agreement in accordance
with and within the time periods provided for herein and therein. Except as
otherwise expressly provided therein, the Issuer shall not waive, amend, modify,
supplement or terminate any Basic Document or any provision thereof without the
consent of the Indenture Trustee or the Holders of a majority of the Outstanding
Amount of the Notes, voting as a single class (excluding for such purposes the
outstanding principal amount of any Notes held of record or beneficially owned
by NMAC, NARC or any of their Affiliates, unless at such time all of the Notes
are held of record or beneficially owned by NARC, NMAC or any of their
Affiliates).

         (d) If an Authorized Officer of the Issuer shall have knowledge of the
occurrence of a Servicer Default under the Sale and Servicing Agreement, the
Issuer shall promptly notify the Indenture Trustee and the Rating Agencies
thereof, and shall specify in such notice the action, if any, the Issuer is
taking with respect of such default. If a Servicer Default shall arise from the
failure of the Servicer to perform any of its duties or obligations under the
Sale and Servicing Agreement with respect to the Receivables, the Issuer shall
take all reasonable steps available to it to remedy such failure.

         (e) As promptly as possible after the giving of notice of termination
to the Servicer of the Servicer's rights and powers pursuant to Section 8.01 of
the Sale and Servicing Agreement, the Issuer shall appoint a successor servicer
(the "Successor Servicer"), and such Successor Servicer shall accept its
appointment by a written assumption in a form acceptable to the

                                     18

<PAGE>


Indenture Trustee. In the event that a Successor Servicer has not been
appointed and accepted its appointment as set forth in Section 8.02 the Sale
and Servicing Agreement, the Indenture Trustee without further action shall
automatically be appointed the Successor Servicer and shall thereafter be
entitled to the Total Servicing Fee, unless the Indenture Trustee is then
legally unable so to act and promptly notifies the Owner Trustee of such
fact. Upon delivery of any such notice to the Indenture Trustee, the
Indenture Trustee shall identify and appoint a new servicer as the Successor
Servicer under the Sale and Servicing Agreement. The Indenture Trustee may
resign as the Servicer by appointing or petitioning a court of competent
jurisdiction to appoint as Successor Servicer any established institution
having a net worth of not less than $100,000,000 and whose regular business
includes the servicing of automobile sales contract receivables and that will
enter into a servicing agreement with the Issuer having substantially the
same provisions as the provisions of the Sale and Servicing Agreement
applicable to the Servicer, and then giving written notice of such
resignation to the Issuer. Upon such appointment, the Indenture Trustee will
be released from the duties and obligations of acting as Successor Servicer,
such release effective upon the effective date of the servicing agreement
entered into between the Successor Servicer and the Issuer.

         In connection with any such appointment, the Indenture Trustee may make
such arrangements for the compensation of such successor as it and such
Successor Servicer shall agree, subject to the limitations set forth below and
in the Sale and Servicing Agreement, and in accordance with Section 8.02 of the
Sale and Servicing Agreement, the Issuer shall enter into an agreement with such
Successor Servicer for the servicing of the Receivables (such agreement to be in
form and substance satisfactory to the Indenture Trustee). If the Indenture
Trustee shall succeed to the Servicer's duties as servicer of the Receivables as
provided herein, it shall do so in its individual capacity and not in its
capacity as Indenture Trustee and, accordingly, the provisions of Article VI
hereof shall be inapplicable to the Indenture Trustee in its duties as Successor
Servicer and the servicing of the Receivables. In case the Indenture Trustee
shall become the Successor Servicer, the Indenture Trustee shall be entitled to
appoint as a subservicer any one of its affiliates, PROVIDED that the Indenture
Trustee, in its capacity as Successor Servicer, shall remain fully liable for
the actions and omissions of such Affiliate.

         (f) Upon any termination of the Servicer's rights and powers pursuant
to the Sale and Servicing Agreement, the Issuer shall promptly notify the
Indenture Trustee. As soon as a Successor Servicer is appointed, the Issuer
shall notify the Indenture Trustee of such appointment, specifying in such
notice the name and address of such Successor Servicer.

         (g) Without derogating from the absolute nature of the assignment
granted to the Indenture Trustee under this Indenture or the rights of the
Indenture Trustee hereunder, the Issuer agrees (i) that it will not, without the
prior written consent of the Indenture Trustee and the Holders of a majority in
Outstanding Amount of the Notes, voting as a single class (excluding for such
purposes the outstanding principal amount of any Notes held of record or
beneficially owned by NMAC, NARC or any of their Affiliates, unless at such time
all of the Notes are held of record or beneficially owned by NARC, NMAC or any
of their Affiliates), amend, modify, waive, supplement, terminate or surrender,
or agree to any amendment, modification, waiver, supplement, termination or
surrender of, the terms of any Collateral (except to the extent

                                     19

<PAGE>


otherwise provided in the Sale and Servicing Agreement) or the Basic
Documents, or waive timely performance or observance by the Servicer or the
Seller under the Sale and Servicing Agreement; and (ii) that any such
amendment shall not (A) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections of payments on the Receivables
or distributions that are required to be made for the benefit of the
Noteholders or change the Interest Rate or the Specified Reserve Account
Balance (except as otherwise provided in the Basic Documents), in each case
without the consent of each of the "adversely affected" Noteholders, or (B)
reduce the aforesaid percentage of the Notes that is required to consent to
any such amendment, without the consent of the Holders of all the outstanding
Notes. If any such amendment, modification, supplement or waiver shall be so
consented to by the Indenture Trustee or such Holders, the Issuer agrees,
promptly following a request by the Indenture Trustee to agree to such
amendment and to execute and deliver, in its own name and at its own expense,
such agreements, instruments, consents and other documents as the Indenture
Trustee may deem necessary or appropriate in the circumstances to implement
such amendment and to cause the relevant Basic Documents, as amended, to be
enforceable against the Issuer. For the purposes of clause (ii) above, an
amendment will be deemed not to "adversely affect" a Noteholder of any Class
only if each Rating Agency confirms that such amendment will not result in a
reduction or withdrawal of its rating on such Class of Notes.

         SECTION 3.08   NEGATIVE COVENANTS. So long as any Notes are
Outstanding, the Issuer shall not:

         (a) except as expressly permitted by Basic Documents, sell, transfer,
exchange or otherwise dispose of any of the properties or assets of the Issuer,
including those included in the Trust Estate, unless directed to do so by the
Indenture Trustee;

         (b) claim any credit on, or make any deduction from the principal or
interest payable in respect of, the Notes (other than amounts properly withheld
from such payments under the Code) or assert any claim against any present or
former Noteholder by reason of the payment of the taxes levied or assessed upon
any part of the Trust Estate;

         (c) except as may be expressly permitted hereby, (A) permit the
validity or effectiveness of this Indenture to be impaired, or permit the lien
of this Indenture to be amended, hypothecated, subordinated, terminated or
discharged, or permit any Person to be released from any covenants or
obligations with respect to the Notes under this Indenture, (B) permit any lien,
charge, excise, claim, security interest, mortgage or other encumbrance (other
than the lien of this Indenture) to be created on or extend to or otherwise
arise upon or burden the Trust Estate or any part thereof or any interest
therein or the proceeds thereof (other than tax liens, mechanics' liens and
other liens that arise by operation of law, in each case on any of the Financed
Vehicles and arising solely as a result of an action or omission of the related
Obligor), (C) permit the lien of this Indenture not to constitute a valid first
priority (other than with respect to any such tax, mechanics' or other lien)
security interest in the Trust Estate, or (D) dissolve or liquidate in whole or
in part; or

                                     20

<PAGE>

         (d) assume or incur any indebtedness other than the Notes or as
expressly contemplated by this Indenture (in connection with the obligation to
reimburse Advances from the Trust Estate, or to pay expenses from the Trust
Estate) or by the Basic Documents as in effect on the date hereof.

         SECTION 3.09 ANNUAL STATEMENT AS TO COMPLIANCE. The Issuer will cause
the Servicer to deliver to the Indenture Trustee concurrently with its delivery
thereof to the Issuer the annual statement of compliance described in Section
4.09 of the Sale and Servicing Agreement. In addition, on the same date annually
upon which such annual statement of compliance is to be delivered by the
Servicer, the Issuer shall deliver to the Indenture Trustee an Officer's
Certificate stating, as to the Authorized Officer signing such Officer's
Certificate, that:

         (a) a review of the activities of the Issuer during such year and of
its performance under this Indenture has been made under such Authorized
Officer's supervision; and

         (b) to the best of such Authorized Officer's knowledge, based on such
review, the Issuer has complied with all conditions and covenants under this
Indenture throughout such year, or, if there has been a default in its
compliance with any such condition or covenant, specifying each such default
known to such Authorized Officer and the nature and status thereof.

         SECTION 3.10  ISSUER MAY CONSOLIDATE, ETC., ONLY ON CERTAIN TERMS.

         (a) The Issuer shall not consolidate or merge with or into any other
Person, unless:

                  (i) the Person (if other than the Issuer) formed by or
         surviving such consolidation or merger shall be a Person organized and
         existing under the laws of the United States of America or any State or
         the District of Columbia and shall expressly assume, by an indenture
         supplemental hereto, executed and delivered to the Indenture Trustee,
         in form satisfactory to the Indenture Trustee, the duty to make due and
         punctual payment of the principal of and interest on all Notes and the
         performance or observance of every agreement and covenant of this
         Indenture on the part of the Issuer to be performed or observed, all as
         provided herein;

                  (ii) immediately after giving effect to such transaction, no
         Default or Event of Default shall have occurred and be continuing;

                  (iii) no Rating Agency shall have notified the Indenture
         Trustee and the Owner Trustee that such transaction might or would
         result in the removal or reduction of the rating then assigned thereby
         to any Class of Notes;

                  (iv) the Issuer shall have received an Opinion of Counsel (and
         shall have delivered copies thereof to the Indenture Trustee) to the
         effect that such transaction will not have any material adverse tax
         consequence to the Issuer, any Noteholder or any Certificateholder;

                                       21

<PAGE>

                  (v) any action that is necessary to maintain each lien and
         security interest created by the Trust Agreement, the Sale and
         Servicing Agreement or this Indenture shall have been taken; and

                  (vi) the Issuer shall have delivered to the Indenture Trustee
         an Officer's Certificate and an Opinion of Counsel each stating that
         such consolidation or merger and any related supplemental indenture
         complies with this Article III and that all conditions precedent
         provided in this Indenture relating to such transaction have been
         complied with (including any filing required by the Exchange Act).

         (b) The Issuer shall not convey or transfer any of its properties or
assets, including those included in the Trust Estate, to any Person, unless:

                  (i) the Person that acquires by conveyance or transfer such
         properties and assets of the Issuer shall (A) be a United States
         citizen or a Person organized and existing under the laws of the United
         States of America or any state or the District of Columbia, (B)
         expressly assume, by an indenture supplemental hereto, executed and
         delivered to the Indenture Trustee, in form satisfactory to the
         Indenture Trustee, the duty to make due and punctual payment of the
         principal of and interest on all Notes and the performance or
         observance of every agreement and covenant of this Indenture on the
         part of the Issuer to be performed or observed, all as provided herein,
         (C) expressly agrees by means of such supplemental indenture that all
         right, title and interest so conveyed or transferred shall be subject
         and subordinate to the rights of Holders of the Notes, (D) unless
         otherwise provided in such supplemental indenture, expressly agrees to
         indemnify, defend and hold harmless the Issuer, the Owner Trustee and
         the Indenture Trustee against and from any loss, liability or expense
         arising under or related to this Indenture and the Notes, and (E)
         expressly agrees by means of such supplemental indenture that such
         Person (or if a group of Persons, then one specified Person) shall make
         all filings that counsel satisfactory to such purchaser or transferee
         and the Indenture Trustee determines must be made with (1) the
         Commission (and any other appropriate Person) required by the Exchange
         Act or the appropriate authorities in any state in which the Notes have
         been sold pursuant to any qualification or exemption under the
         securities or "blue sky" laws of such state, in connection with the
         Notes or (2) the Internal Revenue Service or the relevant state or
         local taxing authorities of any jurisdiction;

                  (ii) immediately after giving effect to such transaction, no
         Default or Event of Default shall have occurred and be continuing;

                  (iii) no Rating Agency shall have notified the Indenture
         Trustee and the Owner Trustee that such transaction might or would
         result in the removal or reduction of the rating then assigned thereby
         to any Class of Notes;

                  (iv) the Issuer shall have received an Opinion of Counsel (and
         shall have delivered copies thereof to the Indenture Trustee) to the
         effect that such transaction will not have any material adverse tax
         consequence to the Issuer, any Noteholder or any Certificateholder;

                                       22

<PAGE>

                  (v) any action that is necessary to maintain each lien and
         security interest created by the Trust Agreement, the Sale and
         Servicing Agreement or this Indenture shall have been taken; and

                  (vi) the Issuer shall have delivered to the Indenture Trustee
         an Officer's Certificate and an Opinion of Counsel each stating that
         such conveyance or transfer and such supplemental indenture comply with
         this Article III and that all conditions precedent herein provided for
         relating to such transaction have been complied with (including any
         filing required by the Exchange Act).

         SECTION 3.11  SUCCESSOR OR TRANSFEREE.

         (a) Upon any consolidation or merger of the Issuer in accordance with
Section 3.10(a), the Person formed by or surviving such consolidation or merger
(if other than the Issuer) shall succeed to, and be substituted for, and may
exercise every right and power of, the Issuer under this Indenture with the same
effect as if such Person had been named as the Issuer herein.

         (b) Upon a conveyance or transfer of all the assets and properties of
the Issuer pursuant to Section 3.10(b), Nissan Auto Receivables 1999-A Owner
Trust will be released from every covenant and agreement of this Indenture to be
observed or performed on the part of the Issuer with respect to the Notes and
the Certificates immediately upon the delivery of written notice to the
Indenture Trustee stating that Nissan Auto Receivables 1999-A Owner Trust is to
be so released.

         SECTION 3.12 NO OTHER BUSINESS. Unless and until the Issuer shall have
been released from its duties and obligations hereunder, the Issuer shall not
engage in any business other than financing, purchasing, owning, selling and
managing the Receivables in the manner contemplated by the Basic Documents and
activities incidental thereto

         SECTION 3.13 NO BORROWING. Unless and until the Issuer shall have been
released from its duties and obligations hereunder, the Issuer shall not issue,
incur, assume, guarantee or otherwise become liable, directly or indirectly, for
any indebtedness except for the Notes or other obligations permitted hereunder
(including the obligation to reimburse Advances or certain expenses of the
Servicer) or under another Basic Document (including indemnification expenses of
the Issuer and certain fees and expenses of the Administrator) .

         SECTION 3.14 SERVICER'S NOTICE OBLIGATIONS. The Issuer shall cause the
Servicer to comply with all of its duties and obligations with respect to the
preparation of reports, the delivery of Officer's Certificates and Opinions of
Counsel and the giving of instructions and notices under the Sale and Servicing
Agreement (including, but not limited to, under Sections 4.08, 4.09, 4.11, 4.13,
5.09 and Article IX thereof).

         SECTION 3.15 GUARANTEES, LOANS, ADVANCES AND OTHER LIABILITIES. Unless
and until the Issuer shall have been released from its duties and obligations
hereunder, except as contemplated by the Sale and Servicing Agreement or this
Indenture, the Issuer shall not make any loan or advance or credit to, or
guarantee (directly or indirectly or by an instrument having


                                       23

<PAGE>


the effect of assuring another's payment or performance on any obligation or
capability of so doing or otherwise), endorse or otherwise become
contingently liable, directly or indirectly, in connection with the
obligations, stocks or dividends of, or own, purchase, repurchase or acquire
(or agree contingently to do so) any stock, obligations, assets or securities
of, or any other interest in, or make any capital contribution to, any other
Person.

         SECTION 3.16 CAPITAL EXPENDITURES. Unless and until the Issuer shall
have been released from its duties and obligations hereunder, the Issuer shall
not make any expenditure (by long-term or operating lease or otherwise) for
capital assets (either realty or personalty).

         SECTION 3.17 REMOVAL OF ADMINISTRATOR. So long as any Notes are
Outstanding, the Issuer shall not remove the Administrator without cause unless
so instructed by the Owner Trustee or the Indenture Trustee and unless each
Rating Agency shall have received 10 days' written notice thereof and shall not
have notified the Indenture Trustee, the Administrator or the Owner Trustee that
such removal might or would result in the removal or reduction of the rating
then assigned thereby to any Class of Notes or the Certificates.

         SECTION 3.18 RESTRICTED PAYMENTS. The Issuer shall not, directly or
indirectly, (i) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Servicer, the Owner Trustee or any Certificateholder or
otherwise with respect to any ownership or equity interest or security in or of
the Issuer, (ii) redeem, purchase, retire or otherwise acquire for value any
such ownership or equity interest or security or (iii) set aside or otherwise
segregate any amounts for any such purpose; PROVIDED, HOWEVER, that the Issuer
may make, or cause to be made, (x) distributions to the Servicer, the Owner
Trustee and the Certificateholders as contemplated by, and to the extent funds
are available for such purpose under, the Sale and Servicing Agreement or the
Trust Agreement, and (y) payments to the Owner Trustee or the Indenture Trustee
pursuant to the Administration Agreement. The Issuer will not, directly or
indirectly, make payments to or distributions from the Collection Account except
in accordance with the Basic Documents.

         SECTION 3.19 NOTICE OF EVENTS OF DEFAULT. The Issuer shall give the
Indenture Trustee and each Rating Agency prompt written notice of each Event of
Default hereunder, each default on the part of the Servicer or the Seller of its
obligations under the Sale and Servicing Agreement (including any Servicer
Defaults) and each default on the part of NMAC of its obligations under the
Purchase Agreement. The Indenture Trustee shall notify each Noteholder of record
in writing of any Event of Default promptly upon a Responsible Officer obtaining
actual knowledge thereof. Such notices will be provided in accordance with
Section 2.11.

         SECTION 3.20 FURTHER INSTRUMENTS AND ACTIONS. Upon request of the
Indenture Trustee, the Issuer will execute and deliver such further instruments
and do such further acts as may be reasonably necessary or proper to carry out
more effectively the purpose of this Indenture.

                                       24

<PAGE>

                                   ARTICLE IV
                           SATISFACTION AND DISCHARGE

         SECTION 4.01 SATISFACTION AND DISCHARGE OF INDENTURE. This Indenture
shall cease to be of further effect with respect to the Notes except as to (i)
rights of registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal thereof and interest thereon, (iv) Sections 3.03, 3.04, 3.05, 3.08,
3.10, 3.12 and 3.13, (v) the rights, obligations and immunities of the Indenture
Trustee hereunder (including the rights of the Indenture Trustee under Section
6.07 and the obligations of the Indenture Trustee under Sections 3.03 and 4.02),
and (vi) the rights of Noteholders and the Certificateholders as beneficiaries
hereof with respect to the property so deposited with the Indenture Trustee
payable to all or any of them, and the Indenture Trustee, on demand of and at
the expense of the Issuer, shall execute proper instruments acknowledging
satisfaction and discharge of this Indenture with respect to the Notes, when:

         (a) either (1) all Notes theretofore authenticated and delivered (other
than Notes that have been destroyed, lost or stolen and that have been replaced
or paid as provided in Section 2.05 and Notes for whose payment money has
theretofore been deposited in trust or segregated and held in trust by the
Issuer and thereafter repaid to the Issuer or discharged from such trust, as
provided in Section 3.03) have been delivered to the Indenture Trustee for
cancellation or (2) all Notes not theretofore delivered to the Indenture Trustee
for cancellation have become due and payable or will become due and payable
within one year (either because the Final Scheduled Distribution Date for the
Class A-3 Notes is within one year or because the Indenture Trustee has received
notice of the exercise of the option granted pursuant to Section 9.01 of the
Sale and Servicing Agreement) and the Issuer has irrevocably deposited or caused
to be irrevocably deposited with the Indenture Trustee cash or direct
obligations of or obligations guaranteed by the United States of America (which
will mature prior to the date such amounts are payable), in trust for such
purpose, in an amount sufficient to pay and discharge the entire indebtedness on
such Notes not theretofore delivered to the Indenture Trustee for cancellation
when due;

         (b) the Issuer has paid or caused to be paid all other sums payable
hereunder by the Issuer; and

         (c) the Issuer has delivered to the Indenture Trustee an Officer's
Certificate, an Opinion of Counsel and (if required by the TIA or the Indenture
Trustee) an Independent Certificate from a firm of certified public accountants,
each meeting the applicable requirements of Section 11.01 and, subject to
Section 11.02, each stating that all conditions precedent herein provided for
relating to the satisfaction and discharge of this Indenture have been complied
with.

         SECTION 4.02 APPLICATION OF TRUST MONEY. All moneys deposited with the
Indenture Trustee pursuant to Section 4.01 hereof shall be held in trust and (a)
applied by it in accordance with the provisions of the Notes and this Indenture
to the payment, either directly or through any Paying Agent, as the Indenture
Trustee may determine, to the Holders of the particular Notes for the payment of
which such moneys have been deposited with the Indenture Trustee, of all sums
due and to become due thereon for principal and interest or (b) released to


                                       25

<PAGE>


the Owner Trustee for distribution to the Certificateholders or application
pursuant to the Trust Agreement or the Sale and Servicing Agreement; but such
moneys need not be segregated from other funds except to the extent required
herein or in the Sale and Servicing Agreement or required by law.

         SECTION 4.03 REPAYMENT OF MONEYS HELD BY PAYING AGENT. In connection
with the satisfaction and discharge of this Indenture with respect to the Notes,
all moneys then held by any Paying Agent other than the Indenture Trustee under
the provisions of this Indenture with respect to such Notes shall, upon demand
of the Issuer, be paid to the Indenture Trustee to be held and applied according
to Section 3.03 or 4.02 and thereupon such Paying Agent shall be released from
all further liability with respect to such moneys.

                                    ARTICLE V
                                    REMEDIES

         SECTION 5.01 EVENTS OF DEFAULT. "Event of Default," wherever used
herein, means any one of the following events (whatever the reason for such
Event of Default and whether it shall be voluntary or involuntary or be effected
by operation of law or pursuant to any judgment, decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

         (a) default in the payment of any interest on any Note when the same
becomes due and payable, and such default shall continue for a period of five
days;

         (b) default in the payment of the principal of or any installment of
the principal of any Note when the same becomes due and payable;

         (c) default in the observance or performance of any covenant or
agreement of the Issuer made in this Indenture (other than a covenant or
agreement, a default in the observance or performance of which is elsewhere in
this Section specifically dealt with) which shall continue or not be cured for a
period of 90 days after there shall have been given, by registered or certified
mail, to the Issuer by the Indenture Trustee or to the Issuer and the Indenture
Trustee by the Holders of at least 25% of the Outstanding Amount of the Notes,
acting together as a single class, a written notice specifying such default or
incorrect representation or warranty and requiring it to be remedied and stating
that such notice is a notice of Default hereunder;

         (d) any representation or warranty of the Issuer made in this Indenture
or in any certificate or other writing delivered pursuant hereto or in
connection herewith shall prove to have been incorrect in any material respect
as of the time when the same shall have been made, and such default shall
continue or not be cured, or the circumstance or condition in respect of which
such misrepresentation or warranty was incorrect shall not have been eliminated
or otherwise cured, for a period of 30 days after there shall have been given,
by registered or certified mail, to the Issuer by the Indenture Trustee or to
the Issuer and the Indenture Trustee by the Holders of at least 25% of the
Outstanding Amount of the Notes, acting together as a single Class, a written
notice specifying such default or incorrect representation or warranty and
requiring it to be remedied and stating that such notice is a notice of Default
hereunder;

                                       26

<PAGE>

         (e) the filing of a decree or order for relief by a court having
jurisdiction in the premises in respect of the Issuer or any substantial part of
the Trust Estate in an involuntary case under any applicable federal or state
bankruptcy, insolvency or other similar law now or hereafter in effect, or
appointing a receiver, liquidator, assignee, custodian, trustee, sequestrator or
similar official of the Issuer or for any substantial part of the Trust Estate,
or ordering the winding-up or liquidation of the Issuer's affairs, and such
decree or order shall remain unstayed and in effect for a period of 90
consecutive days; or

         (f) the commencement by the Issuer of a voluntary case under any
applicable federal or state bankruptcy, insolvency or other similar law now or
hereafter in effect, or the consent by the Issuer to the entry of an order for
relief in an involuntary case under any such law, or the consent by the Issuer
to the appointment or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official of the Issuer or for any
substantial part of the Trust Estate, or the making by the Issuer of any general
assignment for the benefit of creditors, or the failure by the Issuer generally
to pay its debts as such debts become due, or the taking of any action by the
Issuer in furtherance of any of the foregoing.

         The Issuer shall deliver to the Indenture Trustee, within five Business
Days after the occurrence thereof, written notice in the form of an Officer's
Certificate of any Default which with the giving of notice or the lapse of time
would become an Event of Default under clause (d), the status of such Default
and any action the Issuer is taking or proposes to take with respect thereto.

         SECTION 5.02 ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT. If an
Event of Default should occur and be continuing, then and in every such case the
Indenture Trustee or the Holders of a majority of the Outstanding Amount of the
Notes, voting as a single class (excluding for such purposes the outstanding
principal amount of any Notes held of record or beneficially owned by NMAC, NARC
or any of their Affiliates, unless at such time all of the Notes are held of
record or beneficially owned by NARC, NMAC or any of their Affiliates) may
declare all the Notes to be immediately due and payable, by a notice in writing
to the Issuer (and to the Indenture Trustee if given by Noteholders), and upon
any such declaration the unpaid principal amount of such Notes, together with
accrued and unpaid interest thereon through the date of acceleration, shall
become immediately due and payable.

         At any time after such declaration of acceleration of maturity has been
made and before a judgment or decree for payment of the money due has been
obtained by the Indenture Trustee as hereinafter in this Article V provided, the
Holders of a majority of the Outstanding Amount of the Notes, voting as a single
class (excluding for such purposes the outstanding principal amount of any Notes
held of record or beneficially owned by NMAC, NARC or any of their Affiliates,
unless at such time all of the Notes are held of record or beneficially owned by
NARC, NMAC or any of their Affiliates), by written notice to the Issuer and the
Indenture Trustee, may rescind and annul such declaration and its consequences
if:

         (a) the Issuer has paid or deposited with the Indenture Trustee a sum
sufficient to pay:

                                       27

<PAGE>

                  (i) all payments of principal of and interest on the Notes and
         all other amounts that would then be due hereunder or upon such Notes
         if the Event of Default giving rise to such acceleration had not
         occurred; and

                  (ii) all sums paid or advanced by the Indenture Trustee
         hereunder and the reasonable compensation, expenses, disbursements and
         advances of the Indenture Trustee and its agents and counsel; and

         (b) all Events of Default, other than the nonpayment of the principal
of the Notes that has become due solely by such acceleration, have been cured or
waived as provided in Section 5.12.

         No such rescission shall affect any subsequent default or impair any
right consequent thereto.

         SECTION 5.03 COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY
INDENTURE TRUSTEE.

         (a) The Issuer covenants that if (i) default is made in the payment of
any interest on any Note, so long as any amounts remain unpaid with respect to
the Notes, when the same becomes due and payable, and such default continues for
a period of five days, or (ii) default is made in the payment of the principal
of or any installment of the principal of any Note when the same becomes due and
payable, the Issuer will, upon demand of the Indenture Trustee, pay to the
Indenture Trustee, for the benefit of the Holders of the Notes, the whole amount
then due and payable on the Notes for principal and interest, with interest upon
the overdue principal and, to the extent payment at such rate of interest shall
be legally enforceable, upon overdue installments of interest at the rate borne
by the Notes and in addition thereto such further amount as shall be sufficient
to cover the costs and expenses of collection, including the reasonable
compensation, expenses, disbursements and advances of the Indenture Trustee and
its agents and counsel.

         (b) In case the Issuer shall fail forthwith to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an express
trust, may institute a Proceeding for the collection of the sums so due and
unpaid, and may prosecute such Proceeding to judgment or final decree, and may
enforce the same against the Issuer or other obligor upon such Notes and collect
in the manner provided by law out of the property of the Issuer or other obligor
upon such Notes, wherever situated, the moneys adjudged or decreed to be
payable.

         (c) If an Event of Default occurs and is continuing, the Indenture
Trustee may, as more particularly provided in Section 5.04, in its discretion,
proceed to protect and enforce its rights and the rights of the Noteholders and,
incidentally thereto, the Certificateholders, by such appropriate Proceedings as
the Indenture Trustee shall deem most effective to protect and enforce any such
rights, whether for the specific enforcement of any covenant or agreement in
this Indenture or in aid of the exercise of any power granted herein, or to
enforce any other proper remedy or legal or equitable right vested in the
Indenture Trustee by this Indenture or by law.

                                       28

<PAGE>

         (d) In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the Trust Estate, Proceedings under Title 11 of the United States Code or any
other applicable federal or state bankruptcy, insolvency or other similar law,
or in case a receiver, assignee or trustee in bankruptcy or reorganization,
liquidator, sequestrator or similar official shall have been appointed for or
taken possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial Proceedings relative to the Issuer
or other obligor upon the Notes, or to the creditors or property of the Issuer
or such other obligor, then, irrespective of whether the principal of any Notes
shall then be due and payable as therein expressed or by declaration or
otherwise and irrespective of whether the Indenture Trustee shall have made any
demand pursuant to the provisions of this Section, the Indenture Trustee shall
be entitled and empowered, by intervention in such Proceedings or otherwise:

                  (i) to file and prove a claim or claims for the whole amount
         of principal and interest owing and unpaid in respect of the Notes, and
         to file such other papers or documents as may be necessary or advisable
         in order to have the claims of the Indenture Trustee (including any
         claim for reasonable compensation to the Indenture Trustee and each
         predecessor Indenture Trustee, and their respective agents, attorneys
         and counsel, and for reimbursement of all expenses and liabilities
         incurred, and all advances made, by the Indenture Trustee and each
         predecessor Indenture Trustee, except as a result of negligence or bad
         faith) and of the Noteholders allowed in such Proceedings;

                  (ii) unless prohibited by applicable law and regulations, to
         vote on behalf of the Holders of Notes in any election of a trustee, a
         standby trustee or Person performing similar functions in any such
         Proceedings;

                  (iii) to collect and receive any moneys or other property
         payable or deliverable on any such claims and to distribute all amounts
         received with respect to the claims of the Noteholders and of the
         Indenture Trustee on their behalf; and

                  (iv) to file such proofs of claim and other papers or
         documents as may be necessary or advisable in order to have the claims
         of the Indenture Trustee or the Holders of Notes allowed in any
         judicial proceedings relative to the Issuer, its creditors and its
         property; and any trustee, receiver, liquidator, custodian or other
         similar official in any such Proceeding is hereby authorized by each of
         such Noteholders to make payments to the Indenture Trustee and, in the
         event that the Indenture Trustee shall consent to the making of
         payments directly to such Noteholders, to pay to the Indenture Trustee
         such amounts as shall be sufficient to cover reasonable compensation to
         the Indenture Trustee, each predecessor Indenture Trustee and their
         respective agents, attorneys and counsel, and all other expenses and
         liabilities incurred, and all advances made, by the Indenture Trustee
         and each predecessor Indenture Trustee except as a result of negligence
         or bad faith.

         (e) Nothing herein contained shall be deemed to authorize the Indenture
Trustee to authorize or consent to or vote for or accept or adopt on behalf of
any Noteholder any plan of


                                       29

<PAGE>

reorganization, arrangement, adjustment or composition affecting the Notes or
the rights of any Holder thereof or to authorize the Indenture Trustee to
vote in respect of the claim of any Noteholder in any such proceeding except,
as aforesaid, to vote for the election of a trustee in bankruptcy or similar
Person.

         (f) All rights of action and of asserting claims under this Indenture,
or under any of the Notes, may be enforced by the Indenture Trustee without the
possession of any of the Notes or the production thereof in any trial or other
Proceedings relative thereto, and any such action or Proceedings instituted by
the Indenture Trustee shall be brought in its own name as trustee of an express
trust, and any recovery of judgment, subject to the payment of the expenses,
disbursements and compensation of the Indenture Trustee, each predecessor
Indenture Trustee and their respective agents and attorneys, shall be for the
ratable benefit of the Holders of the Notes.

         (g) In any Proceedings brought by the Indenture Trustee (and also any
Proceedings involving the interpretation of any provision of this Indenture to
which the Indenture Trustee shall be a party), the Indenture Trustee shall be
held to represent all the Noteholders, and it shall not be necessary to make any
Noteholder a party to any such Proceedings.

         SECTION 5.04  REMEDIES; PRIORITIES.

         (a) If an Event of Default shall have occurred and be continuing and
result in the acceleration of the Notes, the Indenture Trustee shall make
payments on the Notes and the Certificates as set forth in Section 5.06(d) of
the Sale and Servicing Agreement, rather than pursuant to Section 5.06(c)
thereof.

         (b) If the Indenture Trustee, in compliance with Section 5.04(a) is
deemed to have a conflict of interest under the TIA and is required to resign as
Indenture Trustee hereunder, the Indenture Trustee, pursuant to Section 6.10,
may appoint one or more indenture trustees to act separately hereunder for each
Class of Notes.

         (c) In accordance with Section 5.04(b), if an Event of Default shall
have occurred and be continuing, the Indenture Trustee may do one or more of the
following (subject to Section 5.05):

                  (i) institute Proceedings in its own name and as trustee of an
         express trust for the collection of all amounts then payable on the
         Notes or under this Indenture with respect thereto, whether by
         declaration or otherwise, enforce any judgment obtained, and collect
         from the Issuer and any other obligor upon such Notes moneys adjudged
         due;

                  (ii) institute Proceedings from time to time for the complete
         or partial foreclosure of this Indenture with respect to the Trust
         Estate;

                  (iii) exercise any remedies of a secured party under the UCC
         and take any other appropriate action to protect and enforce the rights
         and remedies of the Indenture Trustee and the Noteholders; and

                                       30

<PAGE>

                  (iv) sell the Trust Estate or any portion thereof or rights or
         interest therein, at one or more public or private sales called and
         conducted in any manner permitted by law; PROVIDED, HOWEVER, that the
         Indenture Trustee may not sell or otherwise liquidate the Trust Estate
         following an Event of Default, other than an Event of Default described
         in Section 5.01(a) or (b), unless (A) the Holders of 100% of the
         Outstanding Amount of the Notes, voting as a single class, consent
         thereto (but excluding for purposes of such vote all Notes held or
         beneficially owned by NMAC, NARC or any of their Affiliates, unless at
         such time all of the Notes are held or beneficially owned by NMAC, NARC
         and their Affiliates), or (B) the proceeds of such sale or liquidation
         distributable to the Noteholders are sufficient to discharge in full
         all amounts then due and unpaid upon the Notes for principal and
         interest, or (C) the Indenture Trustee determines that the Trust Estate
         may not continue to provide sufficient funds on an ongoing basis to
         make all payments of principal of and interest on the Notes as they
         would have become due if the Notes had not been declared due and
         payable, and the Indenture Trustee obtains the consent of Holders of a
         66 2/3% of the Outstanding Amount of the Notes, voting as a single
         class (but excluding for purposes of such vote all Notes held or
         beneficially owned by NMAC, NARC or any of their Affiliates, unless at
         such time all of the Notes are held or beneficially owned by NMAC, NARC
         and their Affiliates). In determining such sufficiency or insufficiency
         with respect to clause (B) and (C), the Indenture Trustee may, but need
         not, obtain and rely upon an opinion of an Independent investment
         banking or accounting firm of national reputation as to the feasibility
         of such proposed action and as to the sufficiency of the Trust Estate
         for such purpose.

         (d) The Indenture Trustee may fix a record date and payment date for
any payment to Noteholders pursuant to this Section. At least 15 days before
such record date, the Issuer shall mail to each Noteholder and the Indenture
Trustee a notice that states the related record date, payment date and amount to
be paid.

         SECTION 5.05  OPTIONAL PRESERVATION OF THE RECEIVABLES. If the Notes
have been declared to be due and payable under Section 5.02 following an Event
of Default and such declaration and its consequences have not been rescinded and
annulled, the Indenture Trustee may, unless otherwise directed by the Holders of
at least a majority of the Outstanding Amount of the Notes, voting as a single
class (excluding from such action and calculation any Notes held by NMAC, NARC
or any of their Affiliates, unless at such time all of the Notes are held of
record or beneficially owned by NARC, NMAC or any of their Affiliates), but need
not, elect to maintain possession of the Trust Estate and direct the Issuer,
Servicer and Administrator not to take steps to liquidate the Receivables. It is
the desire of the parties hereto and the Noteholders that there be at all times
sufficient funds for the payment of principal of and interest on the Notes, and
the Indenture Trustee shall take such desire into account when determining
whether or not to maintain possession of the Trust Estate. In determining
whether to maintain possession of the Trust Estate, the Indenture Trustee may,
but need not, obtain and rely upon an opinion of an Independent investment
banking or accounting firm of national reputation as to the feasibility of such
proposed action and as to the sufficiency of the Trust Estate for such purpose.

                                       31

<PAGE>

         SECTION 5.06  LIMITATION OF SUITS. No Holder of any Note shall have any
right to institute any Proceeding, judicial or otherwise, with respect to this
Indenture or for the appointment of a receiver or trustee, or for any other
remedy hereunder unless such Holder has previously given written notice to the
Indenture Trustee of a continuing Event of Default, and:

         (a) the Event of Default arises from the Servicer's failure to remit
payments when due; or

         (b) the Holders of not less than 25% of the Outstanding Amount of the
Notes, voting as a single class (excluding for such purpose the outstanding
principal amount of any Notes held of record or beneficially owned by NARC, NMAC
or any of their Affiliates, unless at such time all of the Notes are held of
record or beneficially owned by NARC, NMAC or any of their Affiliates) have made
written request to the Indenture Trustee to institute such Proceeding in respect
of such Event of Default in its own name as Indenture Trustee hereunder and have
offered to the Indenture Trustee reasonable indemnity against the costs,
expenses and liabilities to be incurred in complying with such request and the
Indenture Trustee for 60 days after its receipt of such notice, request and
offer of indemnity has failed to institute such Proceedings.

         It is understood and intended that no one or more Holders of Notes
shall have any right in any manner whatever by virtue of, or by availing of, any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders of Notes or to obtain or to seek to obtain priority or preference
over any other Holders or to enforce any right under this Indenture, except in
the manner herein provided.

         In the event the Indenture Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of Notes,
each representing less than a majority of the Outstanding Amount of the Notes,
the Indenture Trustee in its sole discretion may determine what action, if any,
shall be taken, notwithstanding any other provisions of this Indenture.

         SECTION 5.07  UNCONDITIONAL RIGHTS OF NOTEHOLDERS TO RECEIVE PRINCIPAL
AND INTEREST. Notwithstanding any other provisions in this Indenture, the Holder
of any Note shall have the right, which is absolute and unconditional, to
receive payment of the principal of and interest, if any, on such Note on or
after the respective due dates thereof expressed in such Note and in this
Indenture (in each case with reference to the calculations to be made pursuant
to the Sale and Servicing Agreement) and to institute suit for the enforcement
of any such payment, and such right shall not be impaired without the consent of
such Holder.

         SECTION 5.08  RESTORATION OF RIGHTS AND REMEDIES. If the Indenture
Trustee or any Noteholder has instituted any Proceeding to enforce any right or
remedy under this Indenture and such Proceeding has been discontinued or
abandoned for any reason or has been determined adversely to the Indenture
Trustee or to such Noteholder, then and in every such case the Issuer, the
Indenture Trustee and the Noteholders shall, subject to any determination in
such Proceeding, be restored severally and respectively to their former
positions hereunder, and thereafter all rights and remedies of the Indenture
Trustee and the Noteholders shall continue as though no such Proceeding had been
instituted.

                                       32

<PAGE>

         SECTION 5.09  RIGHTS AND REMEDIES CUMULATIVE. No right or remedy herein
conferred upon or reserved to the Indenture Trustee or to the Noteholders is
intended to be exclusive of any other right or remedy, and every right and
remedy shall, to the extent permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or otherwise. The assertion or employment of any right or remedy
hereunder, or otherwise, shall not prevent the concurrent assertion or
employment of any other appropriate right or remedy.

         SECTION 5.10  DELAY OR OMISSION NOT A WAIVER. No delay or omission of
the Indenture Trustee or any Holder of any Note to exercise any right or remedy
accruing upon any Default or Event of Default shall impair any such right or
remedy or constitute a waiver of any such Default or Event of Default or an
acquiescence therein. Every right and remedy given by this Article V or by law
to the Indenture Trustee or to the Noteholders may be exercised from time to
time, and as often as may be deemed expedient, by the Indenture Trustee or by
the Noteholders, as the case may be.

         SECTION 5.11  CONTROL BY NOTEHOLDERS. The Holders of a majority of the
Outstanding Amount of the Notes, voting as a single class (excluding for such
purpose the outstanding principal amount of any Notes held of record or
beneficially owned by NARC, NMAC or any of their Affiliates, unless at such time
all of the Notes are held of record or beneficially owned by NARC, NMAC or any
of their Affiliates), shall have the right to direct the time, method and place
of conducting any Proceeding for any remedy available to the Indenture Trustee
with respect to the Notes or exercising any trust or power conferred on the
Indenture Trustee; PROVIDED that:

         (a) such direction shall not be in conflict with any rule of law or
with this Indenture; and

         (b) any direction to the Indenture Trustee to sell or liquidate the
Trust Estate shall be by Holders of Notes representing not less than the
applicable percentage of the Outstanding Amount of the Notes set forth in
Section 5.04(c)(iv); and

         (c) the Indenture Trustee may take any other action deemed proper by
the Indenture Trustee that is not inconsistent with such direction.

         Notwithstanding the rights of Noteholders set forth in this Section,
subject to Section 6.01, the Indenture Trustee need not take any action that it
determines might involve it in liability or might materially adversely affect
the rights of any Noteholders not consenting to such action.

         SECTION 5.12  WAIVER OF PAST DEFAULTS. Prior to the declaration of the
acceleration of the maturity of the Notes as provided in Section 5.02 or the
liquidation or sale of the Trust Estate pursuant to Section 5.04, the Holders of
a majority of the Outstanding Amount of the Notes, voting as a single class
(excluding for such purposes the outstanding principal amount of any Notes held
of record or beneficially owned by NMAC, NARC or any of their Affiliates, unless
at such time all of the Notes are held of record or beneficially owned by NARC,
NMAC or any of their Affiliates) may waive any past Default, Event of Default or


                                       33

<PAGE>


Servicer Default and its consequences except (a) a Servicer Default in making
any deposits into the Collection Account or (b) a Servicer Default or an Event
of Default in respect of a covenant or provision hereof that cannot be modified
or amended without the consent of the Holder of each Note. In the case of any
such waiver, the Issuer, the Indenture Trustee and the Holders of the Notes
shall be restored to their former positions and rights hereunder, respectively.

         Upon any such waiver, such Default shall cease to exist and be deemed
to have been cured and not to have occurred, and any Event of Default arising
therefrom shall be deemed to have been cured and not to have occurred, for every
purpose of this Indenture; but no such waiver shall extend to any subsequent or
other Default or Event of Default or impair any right consequent thereto.

         SECTION 5.13  UNDERTAKING FOR COSTS. All parties to this Indenture
agree, and each Holder of any Note or Note Owner by such Holder's acceptance of
such Note or beneficial interest therein, as the case may be, shall be deemed to
have agreed, that any court may in its discretion require, in any suit for the
enforcement of any right or remedy under this Indenture, or in any suit against
the Indenture Trustee for any action taken, suffered or omitted by it as
Indenture Trustee, the filing by any party litigant in such suit of an
undertaking to pay the costs of such suit, and that such court may in its
discretion assess reasonable costs, including reasonable attorneys' fees,
against any party litigant in such suit, having due regard to the merits and
good faith of the claims or defenses made by such party litigant; but the
provisions of this Section shall not apply to (a) any suit instituted by the
Indenture Trustee, (b) any suit instituted by any Noteholder, or a group of
Noteholders, in each case holding in the aggregate more than 10% of the
Outstanding Amount of the Notes, (c) any suit instituted by any Noteholder for
the enforcement of the payment of principal of or interest on any Note on or
after the respective due dates expressed in such Note and in this Indenture.

         SECTION 5.14  WAIVER OF STAY OR EXTENSION LAWS. The Issuer covenants
(to the extent that it may lawfully do so) that it will not at any time
insist upon, or plead or in any manner whatsoever, claim or take the benefit
or advantage of, any stay or extension law wherever enacted, now or at any
time hereafter in force, that may affect the covenants or the performance of
this Indenture; and the Issuer (to the extent that it may lawfully do so)
hereby expressly waives all benefit or advantage of any such law, and
covenants that it will not hinder, delay or impede the execution of any power
herein granted to the Indenture Trustee, but will suffer and permit the
execution of every such power as though no such law had been enacted.

         SECTION 5.15  ACTION ON NOTES. The Indenture Trustee's right to seek
and recover judgment on the Notes or under this Indenture shall not be
affected by the seeking, obtaining or application of any other relief under
or with respect to this Indenture. Neither the lien of this Indenture nor any
rights or remedies of the Indenture Trustee or the Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the levy of any execution under such judgment upon any portion
of the Trust Estate or upon any of the assets of the Issuer. Any money or
property collected by the Indenture Trustee shall be applied in accordance
with Section 5.04(a).

                                       34

<PAGE>

         SECTION 5.16      PERFORMANCE AND ENFORCEMENT OF CERTAIN OBLIGATIONS.

         (a) Promptly following a request from the Indenture Trustee to do so
and at the Administrator's expense, the Issuer shall take all such lawful action
as the Indenture Trustee may request to compel or secure the performance and
observance by the Seller and the Servicer, as applicable, of each of their
obligations to the Issuer or to each other under or in connection with the Sale
and Servicing Agreement or by the Seller of its remedies under or in connection
with the Purchase Agreement, and to exercise any and all rights, remedies,
powers and privileges lawfully available to the Issuer under or in connection
with the Sale and Servicing Agreement or the Purchase Agreement to the extent
and in the manner directed by the Indenture Trustee, including the transmission
of notices of default on the part of the Seller or the Servicer thereunder and
the institution of legal or administrative actions or proceedings to compel or
secure performance by the Seller or the Servicer of each of their respective
obligations under the Sale and Servicing Agreement or the Purchase Agreement.

         (b) If an Event of Default has occurred and is continuing, the
Indenture Trustee may, and at the direction (which direction shall be in writing
or by telephone, confirmed in writing promptly thereafter) of the Holders of a
majority of the Outstanding Amount of the Notes, voting as a single class
(excluding for such purposes the outstanding principal amount of any Notes held
of record or beneficially owned by NMAC, NARC or any of their Affiliates, unless
at such time all of the Notes are held of record or beneficially owned by NARC,
NMAC or any of their Affiliates), shall, exercise all rights, remedies, powers,
privileges and claims of the Issuer against the Seller or the Servicer under or
in connection with the Sale and Servicing Agreement or the Purchase Agreement,
or against the Administrator under the Administration Agreement, including the
right or power to take any action to compel or secure performance or observance
by the Seller, the Servicer or the Administrator, of each of their obligations
to the Issuer thereunder and to give any consent, request, notice, direction,
approval, extension, or waiver thereunder and any right of the Issuer to take
such action shall be suspended.

                                   ARTICLE VI
                              THE INDENTURE TRUSTEE

         SECTION 6.01  DUTIES OF INDENTURE TRUSTEE. The Indenture Trustee,
both prior to and after the occurrence of a Servicer Default under the Sale
and Servicing Agreement, undertakes to perform such duties and only such
duties as are specifically set forth in this Indenture.

         (a) The Indenture Trustee, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or other
instruments furnished to the Indenture Trustee that shall be specifically
required to be furnished pursuant to any provision of this Indenture, shall
examine them to determine whether they conform on their face to the requirements
of this Indenture.

         (b) No provision of this Indenture shall be construed to relieve the
Indenture Trustee from liability for its own negligent action, its own negligent
failure to act, its own bad faith or its own willful misfeasance; provided,
however, that:

                                       35

<PAGE>

                  (i) the duties and obligations of the Indenture Trustee shall
         be determined solely by the express provisions of this Indenture, the
         Indenture Trustee shall not be liable except for the performance of
         such duties and obligations as are specifically set forth in this
         Indenture, no implied covenants or obligations shall be read into this
         Indenture against the Indenture Trustee, the permissive right of the
         Indenture Trustee to do things enumerated in this Indenture shall not
         be construed as a duty and, in the absence of bad faith on the part of
         the Indenture Trustee, the Indenture Trustee may conclusively rely, as
         to the truth of the statements and the correctness of the opinions
         expressed therein, upon any certificates or opinions furnished to the
         Indenture Trustee and conforming on their face to the requirements of
         this Indenture;

                  (ii) the Indenture Trustee shall not be personally liable for
         an error of judgment made in good faith by a Responsible Officer,
         unless it shall be proved that the Indenture Trustee was negligent in
         performing its duties in accordance with the terms of this Indenture;
         and

                  (iii) the Indenture Trustee shall not be personally liable
         with respect to any action taken, suffered or omitted to be taken in
         good faith in accordance with the direction of (i) the Holders of at
         least a majority of the Outstanding Amount of the Notes, voting as a
         single class (excluding for such purposes the outstanding principal
         amount of any Notes held of record or beneficially owned by NARC, NMAC
         or any of their Affiliates, unless at such time all of the Notes are
         held of record or beneficially owned by NARC, NMAC or any of their
         Affiliates), relating to the time, method and place of conducting any
         proceeding for any remedy available to the Indenture Trustee, or
         exercising any trust or power conferred upon the Indenture Trustee
         under this Indenture.

         (c) The Indenture Trustee shall not be required to expend or risk its
own funds or otherwise incur financial liability in the performance of any of
its duties under this Indenture, or in the exercise of any of its rights or
powers, if there shall be reasonable grounds for believing that the repayment of
such funds or adequate indemnity against such risk or liability is not
reasonably assured to it.

         (d) All information obtained by the Indenture Trustee regarding the
Obligors and the Receivables contained in the Trust, whether upon the exercise
of its rights under this Indenture or otherwise, shall be maintained by the
Indenture Trustee in confidence and shall not be disclosed to any other Person,
unless such disclosure is required by any applicable law or regulation or
pursuant to subpoena.

         (e) If (i) pursuant to Section 3.02 of the Sale and Servicing
Agreement, a Responsible Officer of the Indenture Trustee discovers that a
representation or warranty with respect to a Receivable was incorrect as of the
time specified with respect to such representation and warranty and such
incorrectness materially and adversely affects such Receivable, or (ii) pursuant
to Section 4.06 of the Sale and Servicing Agreement, a Responsible Officer of
the Indenture Trustee discovers that a covenant of the Servicer has been
breached with respect to a


                                       36

<PAGE>


Receivable that would materially and adversely affect such Receivable, the
Indenture Trustee shall give prompt written notice to the Servicer and the
Owner Trustee of such incorrectness.

         SECTION 6.02      RIGHTS OF INDENTURE TRUSTEE.

         (a)      Except as otherwise provided in Section 6.01:

                  (i) the Indenture Trustee may rely and shall be protected in
         acting or refraining from acting upon any resolution, Officer's
         Certificate, certificate of an authorized signatory, certificate of
         auditors or any other certificate, statement, instrument, opinion,
         report, notice, request, consent, order, appraisal, bond or other paper
         or document believed by it to be genuine and to have been signed or
         presented by the proper party or parties;

                  (ii) the Indenture Trustee may consult with counsel and any
         Opinion of Counsel shall be full and complete authorization and
         protection in respect of any action taken or suffered or omitted by it
         under this Indenture in good faith and in accordance with such Opinion
         of Counsel;

                  (iii) the Indenture Trustee shall be under no obligation to
         exercise any of the rights or powers vested in it by this Indenture or
         the Sale and Servicing Agreement, or to institute, conduct or defend
         any litigation under this Indenture, or in relation to this Indenture
         or the Sale and Servicing Agreement, at the request, order or direction
         of any of the Noteholders pursuant to the provisions of this Indenture
         or the Sale and Servicing Agreement, unless such Noteholders shall have
         offered to the Indenture Trustee reasonable security or indemnity
         against the costs, expenses and liabilities that may be incurred
         therein or thereby;

                  (iv) the Indenture Trustee shall not be personally liable for
         any action taken, suffered or omitted by it in good faith and
         reasonably believed by it to be authorized or within the discretion or
         rights or powers conferred upon it by this Indenture;

                  (v) the Indenture Trustee shall not be bound to recalculate,
         reverify, or make any investigation into the facts of matters stated in
         any resolution, certificate, statement, instrument, opinion, report,
         notice, request, consent, order, approval, bond or other paper or
         document, unless requested in writing to do so by Holders of Notes
         evidencing not less than 25% of the aggregate Outstanding Amount of the
         Notes; PROVIDED, HOWEVER, that if the payment within a reasonable time
         to the Indenture Trustee of the costs, expenses or liabilities likely
         to be incurred by it in the making of such investigation is, in the
         opinion of the Indenture Trustee, not reasonably assured to the
         Indenture Trustee by the security afforded to it by the terms of this
         Indenture, the Indenture Trustee may require reasonable indemnity
         against such cost, expense or liability as a condition to so
         proceeding; the reasonable expense of every such examination shall be
         paid by the Administrator or, if paid by the Indenture Trustee, shall
         be reimbursed by the Administrator upon demand; and nothing in this
         clause shall derogate from the obligation of the Servicer to observe
         any applicable law prohibiting disclosure of information regarding the
         Obligors; and

                                       37

<PAGE>

                  (vi) the Indenture Trustee may execute any of the trusts or
         powers under this Indenture or perform any duties under this Indenture
         either directly or by or through agents or attorneys or a custodian.

         (b) No Noteholder will have any right to institute any proceeding with
respect to this Indenture except upon satisfying the conditions set forth in
Section 5.06.

         SECTION 6.03  INDIVIDUAL RIGHTS OF INDENTURE TRUSTEE. The Indenture
Trustee in its individual or any other capacity may become the Holder,
beneficial owner or pledgee of Notes and may otherwise deal with the Issuer or
its Affiliates with the same rights it would have if it were not Indenture
Trustee. Any Paying Agent, Note Registrar, co-registrar or co-paying agent may
do the same with like rights. However, in so doing the Indenture Trustee must
comply with Sections 6.11 and 6.12.

         SECTION 6.04  INDENTURE TRUSTEE'S DISCLAIMER. The Indenture Trustee
makes no representations as to the validity or sufficiency of this Indenture or
of the Notes (other than the execution by the Indenture Trustee on behalf of the
Trust of, and the certificate of authentication on, the Notes), or of the
Certificates. The Indenture Trustee shall have no obligation to perform any of
the duties of the Servicer or the Administrator unless explicitly set forth in
this Indenture. The Indenture Trustee shall at no time have any responsibility
or liability for or with respect to the legality, validity and enforceability of
the Notes or any Receivable, any ownership interest in any Financed Vehicle, or
the maintenance of any such ownership interest, or for or with respect to the
efficacy of the Trust or its ability to generate the payments to be distributed
to Noteholders under this Indenture, including without limitation the validity
of the assignment of the Receivables to the Trust or of any intervening
assignment; the existence, condition, location and ownership of any Receivable
or Financed Vehicle; the existence and enforceability of any physical damage or
credit life or credit disability insurance; the existence and contents of any
retail installment sales contract or any computer or other record thereof; the
completeness of any retail installment sales contract; the performance or
enforcement of any retail installment sales contract; the compliance by the
Issuer with any covenant or the breach by the Issuer, Seller or Servicer of any
warranty or representation made under this Indenture or in any Basic Document or
other related document and the accuracy of any such warranty or representation
prior to the Indenture Trustee's receipt of notice or other discovery of any
noncompliance therewith or any breach thereof; the acts or omissions of the
Issuer, Seller or the Servicer; or any action by the Indenture Trustee taken at
the instruction of the Servicer, PROVIDED, HOWEVER, that the foregoing shall not
relieve the Indenture Trustee of its obligation to perform its duties under this
Indenture. Except with respect to a claim based on the failure of the Indenture
Trustee to perform its duties under this Indenture or based on the Indenture
Trustee's willful misconduct, bad faith or negligence, no recourse shall be had
for any claim based on any provision of this Indenture, the Notes or
Certificates or assignment thereof against the institution serving as the
Indenture Trustee in its individual capacity. The Indenture Trustee shall not
have any personal obligation, liability or duty whatsoever to any Noteholder or
any other Person with respect to any such claim, and any such claim shall be
asserted solely against the Trust or any indemnitor who shall furnish indemnity
as provided in this Indenture. The Indenture Trustee shall not be accountable


                                       38

<PAGE>


for the use or application by the Issuer of any of the Notes or of the proceeds
of such Notes, or for the use or application of any funds paid to the Servicer
in respect of the Notes.

         SECTION 6.05  NOTICE OF DEFAULTS. If a Responsible Officer of the
Indenture Trustee knows that a Default has occurred and is continuing, the
Indenture Trustee shall mail to each Noteholder notice of such Default within 10
days of the occurrence thereof. Except in the case of a Default in payment of
principal of or interest on any Note, the Indenture Trustee may withhold such
notice if and so long as a committee of its Responsible Officers in good faith
determines that withholding the notice is in the interests of Noteholders.

         SECTION 6.06  REPORTS BY INDENTURE TRUSTEE TO HOLDERS. The Indenture
Trustee shall deliver or cause to be delivered annually to each Noteholder of
record such information as may be required to enable such holder to prepare its
federal and state income tax returns. The Indenture Trustee shall also deliver
or cause to be delivered annually to each Noteholder of record a report relating
to its eligibility and qualification to continue as Indenture Trustee under this
Indenture, any amounts advanced by it under this Indenture, the amount, interest
rate and maturity date of certain indebtedness owed by the Trust to such
Indenture Trustee, in its individual capacity, the property and funds physically
held by such Indenture Trustee in its capacity as such, and any action taken by
it that materially affects the Notes and that has not been previously reported.

         SECTION 6.07  COMPENSATION AND INDEMNITY. The Issuer shall pay or shall
cause the Servicer to pay to the Indenture Trustee from time to time reasonable
compensation for its services. The Indenture Trustee's compensation shall not be
limited by any law on compensation of a trustee of an express trust. The Issuer
shall reimburse or shall cause the Servicer to reimburse the Indenture Trustee
for all reasonable out-of-pocket expenses incurred or made by it, including
costs of collection, in addition to the compensation for its services. Such
expenses shall include the reasonable compensation and expenses, disbursements
and advances of the Indenture Trustee's agents, counsel, accountants and
experts. The Administrator shall indemnify or shall cause the Servicer to
indemnify the Indenture Trustee against any and all loss, liability or expense
(including reasonable attorneys' fees) incurred by it in connection with the
administration of this trust and the performance of its duties hereunder. The
Indenture Trustee shall notify the Administrator and the Servicer promptly of
any claim for which it may seek indemnity. Failure by the Indenture Trustee to
so notify the Administrator and the Servicer shall not relieve the Administrator
or the Servicer of its obligations hereunder. The Administrator shall defend or
shall cause the Servicer to defend any such claim, and the Indenture Trustee may
have separate counsel and the Administrator shall pay or shall cause the
Servicer to pay the fees and expenses of such counsel. Neither the Administrator
nor the Servicer need reimburse any expense or indemnify against any loss,
liability or expense incurred by the Indenture Trustee through the Indenture
Trustee's own willful misconduct, negligence or bad faith.

         The Administrator's payment obligations to the Indenture Trustee
pursuant to this Section shall survive the discharge of this Indenture. When the
Indenture Trustee incurs expenses after the occurrence of a Default specified in
Section 5.01(f) or (g) with respect to the Issuer, the


                                       39

<PAGE>

expenses are intended to constitute expenses of administration under Title 11
of the United States Code or any other applicable federal or state
bankruptcy, insolvency or similar law.

         SECTION 6.08  REPLACEMENT OF INDENTURE TRUSTEE. The Indenture Trustee
may resign at any time by providing written notice of its resignation to the
Issuer. The Administrator may remove the Indenture Trustee if:

         (a) the Indenture Trustee fails to comply with Section 6.11;

         (b) the Indenture Trustee is adjudged a bankrupt or insolvent;

         (c) a receiver or other public officer takes charge of the Indenture
Trustee or its property; or

         (d) the Indenture Trustee otherwise becomes legally or practically
incapable of fulfilling its duties hereunder.

         If the Indenture Trustee resigns or is removed or if a vacancy exists
in the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein as the retiring Indenture Trustee), the Servicer
shall promptly appoint a successor Indenture Trustee. No resignation or removal
of the Indenture Trustee and no appointment of a successor Indenture Trustee
shall become effective until the acceptance of appointment by the successor
Indenture Trustee pursuant to this Section 6.08.

         A successor Indenture Trustee shall deliver a written acceptance of its
appointment to the retiring Indenture Trustee, to the Servicer and to the
Administrator. Thereupon the resignation or removal of the retiring Indenture
Trustee shall become effective, and the successor Indenture Trustee shall have
all the rights, powers and duties of the Indenture Trustee under this Indenture.
The successor Indenture Trustee shall mail a notice of its succession to
Noteholders. The retiring Indenture Trustee shall promptly transfer all property
held by it as Indenture Trustee to the successor Indenture Trustee.

         If a successor Indenture Trustee does not take office within 30 days
after the retiring Indenture Trustee resigns or is removed, the retiring
Indenture Trustee, the Administrator or the Holders of a majority in Outstanding
Amount of the Notes may petition any court of competent jurisdiction for the
appointment of a successor Indenture Trustee.

         If the Indenture Trustee fails to comply with Section 6.11, any
Noteholder may at any time thereafter petition any court of competent
jurisdiction for the removal of the Indenture Trustee and the appointment of a
successor Indenture Trustee.

         Notwithstanding the replacement of the Indenture Trustee pursuant to
this Section, the Issuer's and the Administrator's obligations under Section
6.07 shall continue for the benefit of the retiring Indenture Trustee.

                                       40

<PAGE>

         SECTION 6.09  SUCCESSOR INDENTURE TRUSTEE BY MERGER. If the Indenture
Trustee consolidates with, merges or converts into, or transfers all or
substantially all its corporate trust business or assets to, another Person, the
resulting, surviving or transferee corporation without any further act shall be
the successor Indenture Trustee if such surviving Person or transferee
corporation or banking shall be otherwise qualified and eligible under Section
6.11. The Indenture Trustee shall provide the Issuer, the Servicer and the
Rating Agencies reasonable prior written notice of any such transaction.

         In case at the time such successor or successors by merger, conversion
or consolidation to the Indenture Trustee shall succeed to the trusts created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any such successor to the Indenture Trustee may adopt the certificate of
authentication of any predecessor trustee, and deliver such Notes so
authenticated; and in case at that time any of the Notes shall not have been
authenticated, any successor to the Indenture Trustee may authenticate such
Notes either in the name of any predecessor hereunder or in the name of the
successor to the Indenture Trustee; and in all such cases such certificates
shall have the full force which it is anywhere in the Notes or in this Indenture
provided that the certificate of the Indenture Trustee shall have.

         SECTION 6.10  APPOINTMENT OF CO-INDENTURE TRUSTEE OR SEPARATE INDENTURE
TRUSTEE.

         (a) Notwithstanding any other provisions of this Indenture, at any
time, for the purpose of meeting any legal requirement of any jurisdiction in
which any part of the Trust Estate may at the time be located, the Indenture
Trustee shall have the power and may execute and deliver all instruments to
appoint one or more Persons to act as a co-trustee or co-trustees, or separate
trustee or separate trustees, of all or any part of the Trust, and to vest in
such Person or Persons, in such capacity and for the benefit of the Noteholders,
such title to the Trust Estate, or any part hereof, and, subject to the other
provisions of this Section, such powers, duties, obligations, rights and trusts
as the Indenture Trustee may consider necessary or desirable. No co-trustee or
separate trustee hereunder shall be required to meet the terms of eligibility as
a trustee under Section 6.11 and no notice to Noteholders of the appointment of
any co-trustee or separate trustee shall be required under Section 6.08 hereof.

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

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

                                       41

<PAGE>


         singly by such separate trustee or co-trustee, but solely at the
         direction of the Indenture Trustee;

                  (ii) no trustee hereunder shall be personally liable by reason
         of any act or omission of any other trustee hereunder; and

                  (iii) the Indenture Trustee may at any time accept the
         resignation of or remove any separate trustee or co-trustee.

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

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

         SECTION 6.11  ELIGIBILITY; DISQUALIFICATION. The Indenture Trustee
shall at all times satisfy the requirements of TIA Section 310(a). The Indenture
Trustee shall have a combined capital and surplus of at least $50,000,000 as set
forth in its most recent published annual report of condition and it or its
parent shall have a long-term debt rating of "Baa3" or better by Moody's or
shall otherwise be acceptable to Moody's. The Indenture Trustee shall comply
with TIA Section 310(b), including the optional provision permitted by the
second sentence of TIA Section 310(b)(9); PROVIDED, HOWEVER, that there shall be
excluded from the operation of TIA Section 310(b)(1) any indenture or indentures
under which other securities of the Issuer are outstanding if the requirements
for such exclusion set forth in TIA Section 310(b)(1) are met.

         SECTION 6.12  PREFERENTIAL COLLECTION OF CLAIMS AGAINST ISSUER. The
Indenture Trustee shall comply with TIA Section 311(a), excluding any creditor
relationship listed in TIA Section 311(b). An Indenture Trustee who has resigned
or been removed shall be subject to TIA Section 311(a) to the extent indicated.


                                       42

<PAGE>

                                   ARTICLE VII
                         NOTEHOLDERS' LISTS AND REPORTS

         SECTION 7.01  NOTE REGISTRAR TO FURNISH NAMES AND ADDRESSES OF
NOTEHOLDERS. The Note Registrar shall furnish or cause to be furnished to the
Indenture Trustee, the Owner Trustee, the Servicer or the Administrator, within
15 days after receipt by the Note Registrar of a written request therefrom, a
list of the names and addresses of the Noteholders of any Class as of the most
recent Record Date. If three or more Noteholders, or one or more Holders
evidencing not less than 25% of the Outstanding Amount of the Notes (hereinafter
referred to as "Applicants"), apply in writing to the Indenture Trustee, and
such application states that the Applicants desire to communicate with other
Noteholders with respect to their rights under this Indenture or under the Notes
and such application is accompanied by a copy of the communication that such
Applicants propose to transmit, then the Indenture Trustee shall, within five
Business Days after the receipt of such application, afford such Applicants
access, during normal business hours, to the current list of Noteholders. Such
Indenture Trustee may elect not to afford the requesting Noteholders access to
the list of Noteholders if it agrees to mail the desired communication by proxy,
on behalf of and at the expense of the requesting Noteholders, to all
Noteholders of such series. Every Noteholder, by receiving and holding a Note,
agrees with the Indenture Trustee and the Issuer that none of the Indenture
Trustee, the Owner Trustee, the Issuer, the Servicer or the Administrator shall
be held accountable by reason of the disclosure of any such information as to
the names and addresses of the Noteholders under this Indenture, regardless of
the source from which such information was derived.

         If the Indenture Trustee shall cease to be the Note Registrar, then
thereafter the Administrator will furnish or cause to be furnished to the
Indenture Trustee not more than five days after the most recent Record Date or
at such other times as the Indenture Trustee reasonably may request in writing,
a list, in such form as the Indenture Trustee reasonably may require, of the
names and addresses of the Holders of Notes as of such Record Date.

         SECTION 7.02  PRESERVATION OF INFORMATION; COMMUNICATIONS TO
NOTEHOLDERS.

         (a) The Indenture Trustee shall preserve, in as current a form as is
reasonably practicable, the names and addresses of the Holders of Notes
contained in the most recent list furnished to the Indenture Trustee as provided
in Section 7.01 and the names and addresses of Holders of Notes received by the
Indenture Trustee in its capacity as Note Registrar. The Indenture Trustee may
destroy any list furnished to it as provided in such Section 7.01 upon receipt
of a new list so furnished.

         (b) Noteholders may communicate pursuant to TIA Section 312(b) with
other Noteholders with respect to their rights under this Indenture or under the
Notes.

         (c) The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 3.12(c).

                                       43

<PAGE>

         SECTION 7.03      REPORTS BY ISSUER.

         (a)      The Issuer shall:

                  (i) file with the Indenture Trustee, within 15 days after the
         Issuer is required to file the same with the Commission, copies of the
         annual reports and of the information, documents and other reports (or
         copies of such portions of any of the foregoing as the Commission may
         from time to time by rules and regulations prescribe) that the Issuer
         may be required to file with the Commission pursuant to Section 13 or
         15(d) of the Exchange Act;

                  (ii) file with the Indenture Trustee and the Commission in
         accordance with the rules and regulations prescribed from time to time
         by the Commission such additional information, documents and reports
         with respect to compliance by the Issuer with the conditions and
         covenants of this Indenture as may be required from time to time by
         such rules and regulations; and

                  (iii) supply to the Indenture Trustee (and the Indenture
         Trustee shall transmit by mail to all Noteholders described in TIA
         Section 313(c)) such summaries of any information, documents and
         reports required to be filed by the Issuer pursuant to clauses (i) and
         (ii) of this Section 7.03(a) and by rules and regulations prescribed
         from time to time by the Commission.

         (b) Unless the Issuer otherwise determines, the fiscal year of the
Issuer shall end on March 31 of each year.

         SECTION 7.04  REPORTS BY INDENTURE TRUSTEE. If required by TIA Section
313(a), within 60 days after each anniversary of the Closing Date beginning with
November 1, 2000, the Indenture Trustee shall mail to each Noteholder as
required by TIA Section 313(c) a brief report dated as of such date that
complies with TIA Section 313(a). The Indenture Trustee also shall comply with
TIA Section 313(b).

         A copy of each report at the time of its mailing to Noteholders shall
be filed by the Indenture Trustee with the Commission and each stock exchange,
if any, on which the Notes are listed. The Issuer shall notify the Indenture
Trustee if and when the Notes are listed on any stock exchange.

                                  ARTICLE VIII
                      ACCOUNTS, DISBURSEMENTS AND RELEASES

         SECTION 8.01  COLLECTION OF MONEY. Except as otherwise expressly
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any fiscal agent or other intermediary, all money and other property payable to
or receivable by the Indenture Trustee pursuant to this Indenture. The Indenture
Trustee shall apply all such money received by it as provided in this Indenture.
Except as otherwise expressly provided in this Indenture, if any default occurs
in the

                                       44

<PAGE>


making of any payment or performance under any agreement or instrument that
is part of the Trust Estate, the Indenture Trustee may take such action as
may be appropriate to enforce such payment or performance, including the
institution and prosecution of appropriate Proceedings. Any such action shall
be without prejudice to any right to claim a Default or Event of Default
under this Indenture and any right to proceed thereafter as provided in
Article V.

         SECTION 8.02  ACCOUNTS.

         (a) On or prior to the Closing Date, the Issuer shall cause the
Servicer to establish and maintain, in the name of the Indenture Trustee, for
the benefit of the Noteholders and, to the extent set forth herein, the
Certificateholders, the Collection Account as provided in Section 5.01 of the
Sale and Servicing Agreement.

         (b) On or prior to the Closing Date, the Issuer will cause the Seller
to, pursuant to the Securities Account Control Agreement, establish and maintain
with the Indenture Trustee, for the benefit of the Noteholders, the Reserve
Account and the Yield Supplement Account as provided in Section 5.07 and Section
5.08, respectively, of the Sale and Servicing Agreement.

         (c) The Indenture Trustee shall transfer all amounts remaining on
deposit in the Collection Account on the Distribution Date on which the Notes of
all Classes have been paid in full (or substantially all of the Trust Estate is
otherwise released from the lien of this Indenture) to the Trust Collection
Account and shall take all necessary or appropriate actions to transfer all of
its right, title and interest in the Collection Account, all funds or
investments held therein and all proceeds thereof, whether or not on behalf of
the Securityholders, to the Owner Trustee for the benefit of the
Certificateholders, subject to the limitations set forth herein with respect to
amounts held for payment to Noteholders that do not promptly deliver a Note for
payment on such Distribution Date.

         SECTION 8.03  GENERAL PROVISIONS REGARDING ACCOUNTS.

         (a) So long as no Default or Event of Default shall have occurred and
be continuing, all or a portion of the funds in the Collection Account shall be
invested in Eligible Investments and reinvested by the Indenture Trustee at the
written direction of the Servicer, subject to the provisions of Section 5.01 of
the Sale and Servicing Agreement. All income or other gain from investments of
moneys deposited in the Collection Account shall be deposited by the Indenture
Trustee in the Collection Account and paid to the Servicer as servicing
compensation on each Distribution Date, and any loss resulting from such
investments shall be charged to such account. The Servicer will not direct the
Indenture Trustee, and the Issuer shall cause the Servicer not, to make any
investment of any funds or to sell any investment held in the Collection Account
unless the security interest Granted and perfected in such account will continue
to be perfected in such investment or the proceeds of such sale, in either case
without any further action by any Person, and, in connection with any direction
to the Indenture Trustee to make any such investment or sale, if requested by
the Indenture Trustee, the Servicer shall deliver to the Indenture Trustee an
Opinion of Counsel, acceptable to the Indenture Trustee, to such effect.

                                       45

<PAGE>

         (b) So long as no Default or Event of Default shall have occurred and
be continuing, all or a portion of the funds in the Reserve Account and the
Yield Supplement Account shall be invested in Eligible Investments and
reinvested by the Indenture Trustee at the written direction of the Seller,
subject to the provisions of Section 5.07 and Section 5.08, respectively, of the
Sale and Servicing Agreement and the provisions of the Securities Account
Control Agreement. All income or other gain from investments of moneys deposited
in the Reserve Account shall be paid by the Indenture Trustee to the Seller on
each Distribution Date to the extent that funds on deposit in the Reserve
Account exceed the Specified Reserve Account Balance. All income or other gain
from investments of moneys deposited in the Yield Supplement Account shall be
deposited into the Collection Account on each Distribution Date. Subject to the
right of the Indenture Trustee to make withdrawals therefrom, as directed by the
Servicer, for the purposes and in the amounts set forth in Section 5.06 of the
Sale and Servicing Agreement, the Reserve Account and the Yield Supplement
Account and all funds held therein shall be the property of the Seller and not
the property of the Trust, the Owner Trustee or the Indenture Trustee. The
Seller will grant to the Indenture Trustee, for the benefit of the Noteholders,
a security interest in all funds (including Eligible Investments) in the Reserve
Account and the Yield Supplement Account (including the Reserve Account Initial
Deposit and the Initial Yield Supplement Amount) and the proceeds thereof, and
the Indenture Trustee shall have all of the rights of a secured party under the
UCC with respect thereto; provided that all income from the investment of funds
in the Reserve Account, to the extent that funds on deposit in the Reserve
Account exceed the Specified Reserve Account Balance, and the right to receive
such income are retained by the Seller and are not transferred, assigned or
otherwise conveyed hereunder. The Seller will not direct the Indenture Trustee
to make any investment of any funds or to sell any investment held in the
Reserve Account or the Yield Supplement Account unless the security interest
granted and perfected in such account will continue to be perfected in such
investment or the proceeds of such sale, in either case without any further
action by any Person, and, in connection with any direction to the Indenture
Trustee to make any such investment or sale, if requested by the Indenture
Trustee, the Seller shall deliver to the Indenture Trustee an Opinion of
Counsel, acceptable to the Indenture Trustee, to such effect.

         (c) Subject to Section 6.01(c), the Indenture Trustee shall not in any
way be held liable by reason of any insufficiency in the Collection Account, the
Reserve Account or the Yield Supplement Account resulting from any loss on any
Eligible Investment included therein at the direction of the Servicer or the
Seller, as the case may be, except for losses attributable to the Indenture
Trustee's failure to make payments on such Eligible Investments issued by the
Indenture Trustee, in its commercial capacity as principal obligor and not as
trustee, in accordance with the terms thereof.

         (d) If (i) the Servicer or the Seller shall have failed to give
investment directions for any funds on deposit in the Collection Account, the
Reserve Account or the Yield Supplement Account, as the case may be, to the
Indenture Trustee by 5:00 p.m. Eastern Time (or such other time as may be agreed
by the Servicer and Indenture Trustee) on any Business Day or (ii) a Default or
Event of Default shall have occurred and be continuing with respect to the Notes
but the Notes shall not have been declared due and payable pursuant to Section
5.02 or (iii) if such Notes shall have been declared due and payable following
an Event of Default, amounts

                                       46

<PAGE>


collected or receivable from the Trust Estate are being applied in accordance
with Section 5.05 as if there had not been such a declaration, then the
Indenture Trustee shall, to the fullest extent practicable, invest and
reinvest funds in the Accounts in one or more Eligible Investments specified
in clauses (i), (iv) or (vi) of the definition of Eligible Investments
provided in the Sale and Servicing Agreement. If the Indenture Trustee
invests and reinvests funds in the Reserve Account or the Yield Supplement
Account pursuant to clause (ii) or clause (iii) above, the Indenture Trustee
shall issue a prohibition notice to the securities intermediary as provided
in the Securities Account Control Agreement. If the Default or Event of
Default that caused the Indenture Trustee to assume control over the
investment of funds in the Reserve Account and Yield Supplement Account has
been waived and the acceleration, if any, of the Notes has been rescinded,
the Indenture Trustee shall issue a rescission of prohibition notice to the
securities intermediary as provided in the Securities Account Control
Agreement.

         SECTION 8.04  RELEASE OF TRUST ESTATE.

         (a) Subject to the payment of its fees and expenses pursuant to Section
6.07, the Indenture Trustee may, and when required by the provisions of this
Indenture shall, execute instruments to release property from the lien of this
Indenture, or convey the Indenture Trustee's interest in the same, in a manner
and under circumstances that are not inconsistent with the provisions of this
Indenture. No party relying upon an instrument executed by the Indenture Trustee
as provided in this Article VIII shall be bound to ascertain the Indenture
Trustee's authority, inquire into the satisfaction of any conditions precedent
or see to the application of any moneys.

         (b) The Indenture Trustee shall, at such time as there are no Notes
outstanding and all sums due the Indenture Trustee pursuant to Section 6.07 have
been paid, release any remaining portion of the Trust Estate that secured the
Notes from the lien of this Indenture and release to or to the order of the
Issuer, or, in the case of the Reserve Account or the Yield Supplement Account,
to the Seller, any funds entitled thereto then on deposit in the Collection
Account, the Reserve Account and the Yield Supplement Account, as the case may
be. The Indenture Trustee shall release property from the lien of this Indenture
pursuant to this Section 8.04(b) only upon receipt of an Issuer Request
accompanied by an Officer's Certificate and (if required by the TIA) Independent
Certificates in accordance with TIA Sections 314(c) and 314(d)(1) meeting the
applicable requirements of Section 11.01.

         SECTION 8.05  RELEASE OF RECEIVABLES UPON PURCHASE BY THE SELLER OR THE
SERVICER. (a) Upon repurchase of any Receivable by the Seller pursuant to
Section 3.02 of the Sale and Servicing Agreement or any purchase of any
Receivable by the Servicer pursuant to Section 4.06 or Section 9.01 of the Sale
and Servicing Agreement, the Indenture Trustee, on behalf of the Noteholders,
shall, without further action, be deemed to release, transfer, assign, set-over
and otherwise convey to the Seller or the Servicer, as the case may be, all
right, title and interest in, to and under such repurchased Receivable, all
monies due or to become due with respect thereto and all proceeds thereof and
the other property with respect to such Receivable, and all security and any
documents relating thereto, such assignment being an assignment outright and not
for security; and the Seller or the Servicer, as applicable, shall thereupon own

                                       47

<PAGE>

each such Receivable, and all such related security and documents, free of any
further obligation to the Issuer, the Indenture Trustee or the Noteholders with
respect thereto.

         (b) The Indenture Trustee shall execute such documents and instruments
of transfer and assignment and take such other actions as shall be reasonably
requested by the Seller or the Servicer, as the case may be, to effect the
conveyance of such Receivable pursuant to Sections 3.02, 4.06 and 9.01 of the
Sale and Servicing Agreement.

         SECTION 8.06  OPINION OF COUNSEL. The Indenture Trustee shall
receive at least seven days notice when requested by the Issuer to take any
action pursuant to Section 8.04(a), accompanied by copies of any instruments
involved, and the Indenture Trustee shall also require, except in connection
with any action contemplated by Section 8.04(b), as a condition to such
action, an Opinion of Counsel, in form and substance satisfactory to the
Indenture Trustee, stating the legal effect of any such action, outlining the
steps required to complete the same, and concluding that all conditions
precedent to the taking of such action have been complied with and such
action will not materially and adversely impair the security for the Notes or
the rights of the Noteholders in contravention of the provisions of this
Indenture; provided, however, that such Opinion of Counsel shall not be
required to express an opinion as to the fair value of the Trust Estate.
Counsel rendering any such opinion may rely, without independent
investigation, on the accuracy and validity of any certificate or other
instrument delivered to the Indenture Trustee in connection with any such
action.

                                   ARTICLE IX
                             SUPPLEMENTAL INDENTURES

         SECTION 9.01  SUPPLEMENTAL INDENTURES WITHOUT CONSENT OF NOTEHOLDERS.

         (a) Without the consent of the Holders of any Notes but with prior
notice to the Rating Agencies, the Issuer and the Indenture Trustee, when
authorized by an Issuer Order, at any time and from time to time, may enter into
one or more indentures supplemental hereto (which shall conform to the
provisions of the TIA as in force at the date of the execution thereof), in form
satisfactory to the Indenture Trustee, for any of the following purposes:

                  (i) to correct or amplify the description of any property at
         any time subject to the lien of this Indenture, or to better assure,
         convey and confirm unto the Indenture Trustee any property subject or
         required to be subjected to the lien of this Indenture, or to subject
         to the lien of this Indenture additional property;

                  (ii) to evidence the succession, in compliance with the
         applicable provisions hereof, of another person to the Issuer, and the
         assumption by any such successor of the covenants of the Issuer
         contained herein and in the Notes;

                  (iii) to add to the covenants of the Issuer, for the benefit
         of the Holders of the Notes, or to surrender any right or power herein
         conferred upon the Issuer;

                                       48

<PAGE>

                  (iv) to convey, transfer, assign, mortgage or pledge any
         property to or with the Indenture Trustee;

                  (v) to cure any ambiguity, to correct or supplement any
         provision herein or in any supplemental indenture that may be
         inconsistent with any other provision herein or in any supplemental
         indenture or to make any other provisions with respect to matters or
         questions arising under this Indenture or in any supplemental indenture
         to the extent such action shall not adversely affect the interests of
         the Holders of the Notes;

                  (vi) to evidence and provide for the acceptance of the
         appointment hereunder by a successor trustee with respect to the Notes
         and to add to or change any of the provisions of this Indenture as
         shall be necessary to facilitate the administration of the trusts
         hereunder by more than one trustee, pursuant to the requirements of
         Article VI; or

                  (vii) to modify, eliminate or add to the provisions of this
         Indenture to such extent as shall be necessary to effect the
         qualification of this Indenture under the TIA or under any similar
         federal statute hereafter enacted and to add to this Indenture such
         other provisions as may be expressly required by the TIA.

         The Indenture Trustee is hereby authorized to join in the execution of
any such supplemental indenture and to make any further appropriate agreements
and stipulations that may be therein contained.

         (b) The Issuer and the Indenture Trustee, when authorized by an Issuer
Order, may, also without the consent of any of the Holders of the Notes, enter
into an indenture or indentures supplemental hereto for the purpose of adding
any provisions to, or changing in any manner or eliminating any of the
provisions of, this Indenture or of modifying in any manner the rights of the
Holders of the Notes under this Indenture; PROVIDED, HOWEVER, that such action
shall not materially and adversely affect the interests of any Noteholder.

         SECTION 9.02  SUPPLEMENTAL INDENTURES WITH CONSENT OF NOTEHOLDERS. The
Issuer and the Indenture Trustee, when authorized by an Issuer Order, also may,
with prior notice to the Rating Agencies and with the consent of the Holders of
a majority of the Outstanding Amount of the Notes, voting as a single class
(excluding for such purpose the outstanding principal amount of any Notes held
of record or beneficially owned by NARC, NMAC or any of their Affiliates, unless
at such time all of the Notes are held of record or beneficially owned by NARC,
NMAC or any of their Affiliates), by Action of such Holders delivered to the
Issuer and the Indenture Trustee, enter into an indenture or indentures
supplemental hereto for the purpose of adding any provisions to, or changing in
any manner or eliminating any of the provisions of, this Indenture or of
modifying in any manner the rights of the Holders of the Notes under this
Indenture; provided, however, that no such supplemental indenture shall, without
the consent of the Holder of each Outstanding Note affected thereby:

         (a) change the due date of any installment of principal of or interest
on any Note, or reduce the principal amount thereof, the Interest Rate thereon
or redemption price therefor, or


                                       49

<PAGE>

change any place of payment where, or the coin or currency in which, any Note
or the interest thereon is payable;

         (b) impair the right to institute suit for the enforcement of the
provisions of this Indenture requiring the application of funds available
therefor, as provided in Article V, to the payment of any such amount due on the
Notes on or after the respective due dates thereof;

         (c) reduce the percentage of the Outstanding Amount of the Notes, the
consent of the Holders of which is required for any such supplemental indenture,
or the consent of the Holders of which is required for any waiver of compliance
with certain provisions of this Indenture or certain defaults hereunder and
their consequences provided for in this Indenture;

         (d) modify or alter the provisions of the proviso to the definition of
the term "Outstanding";

         (e) reduce the percentage of the Outstanding Amount of the Notes
required to direct the Indenture Trustee to sell or liquidate the Trust Estate
if the proceeds of that sale would be insufficient to pay the principal amount
of and accrued but unpaid interest on the Notes pursuant to Section 5.04(c)(iv);

         (f) reduce any percentage required to amend the sections of the
Indenture that specify the applicable percentage of Outstanding Amount of the
Notes necessary to amend the Indenture; or

         (g) permit the creation of any lien ranking prior to or on a parity
with the lien of this Indenture with respect to any part of the Trust Estate or,
except as otherwise permitted or contemplated herein, terminate the lien of this
Indenture on any property at any time subject hereto or deprive the Holder of
any Note of the security provided by the lien of this Indenture.

         The Indenture Trustee may in its discretion determine whether or not
any Notes would be adversely affected by any supplemental indenture and any such
determination shall be conclusive upon the Holders of all Notes, whether
theretofore or thereafter authenticated and delivered hereunder. The Indenture
Trustee shall not be liable for any such determination made in good faith.

         It shall not be necessary for any Action of Noteholders under this
Section to approve the particular form of any proposed supplemental indenture,
but it shall be sufficient if such Action shall approve the substance thereof.

         Promptly after the execution by the Issuer and the Indenture Trustee of
any supplemental indenture pursuant to this Section, the Indenture Trustee shall
mail to the Holders of the Notes to which such amendment or supplemental
indenture relates a notice setting forth in general terms the substance of such
supplemental indenture. Any failure of the Indenture Trustee to mail such
notice, or any defect therein, shall not, however, in any way impair or affect
the validity of any such supplemental indenture.

                                       50

<PAGE>

         SECTION 9.03  EXECUTION OF SUPPLEMENTAL INDENTURES. In executing, or
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modification thereby of the trusts created
by this Indenture, the Indenture Trustee shall be entitled to receive, and
subject to Sections 6.01 and 6.02, shall be fully protected in relying upon, an
Opinion of Counsel from external counsel stating that the execution of such
supplemental indenture is authorized or permitted by this Indenture. The
Indenture Trustee may, but shall not be obligated to, enter into any such
supplemental indenture that affects the Indenture Trustee's own rights, duties,
liabilities or immunities under this Indenture or otherwise.

         SECTION 9.04  EFFECT OF SUPPLEMENTAL INDENTURE. Upon the execution of
any supplemental indenture pursuant to the provisions hereof, this Indenture
shall be and shall be deemed to be modified and amended in accordance therewith
with respect to the Notes affected thereby, and the respective rights,
limitations of rights, obligations, duties, liabilities and immunities under
this Indenture of the Indenture Trustee, the Issuer and the Holders of the Notes
shall thereafter be determined, exercised and enforced hereunder subject in all
respects to such modifications and amendments, and all the terms and conditions
of any such supplemental indenture shall be and be deemed to be part of the
terms and conditions of this Indenture for any and all purposes.

         SECTION 9.05  CONFORMITY WITH TRUST INDENTURE ACT. Every amendment of
this Indenture and every supplemental indenture executed pursuant to this
Article IX shall conform to the requirements of the Trust Indenture Act as then
in effect so long as this Indenture shall then be qualified under the Trust
Indenture Act.

         SECTION 9.06 REFERENCE IN NOTES TO SUPPLEMENTAL INDENTURES. Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear a notation in form approved by the Indenture Trustee as to any matter
provided for in such supplemental indenture. If the Issuer or the Indenture
Trustee shall so determine, new Notes so modified as to conform, in the opinion
of the Indenture Trustee and the Issuer, to any such supplemental indenture may
be prepared and executed by the Issuer and authenticated and delivered by the
Indenture Trustee in exchange for Outstanding Notes.

                                    ARTICLE X
                            TERMINATION OF THE TRUST

         SECTION 10.01 TERMINATION OF THE TRUSTS CREATED BY INDENTURE.

         (a) The trusts created hereby and the respective obligations and
responsibilities of the Issuer, the Administrator and the Indenture Trustee
shall terminate upon (i) the purchase as of any Distribution Date by the Seller
or Servicer, or any successor to the Servicer, at its option of the Receivables
primarily comprising the corpus of the Owner Trust Estate as described in
Section 10.02, (ii) the payment to the Noteholders of all amounts required to be
paid to them pursuant to this Agreement and the release to the Issuer of all
remaining amounts or investments on deposit in the Accounts, or (iii) the
maturity or liquidation of the last Receivable and the disposition of all
property held as part of the Owner Trust Estate; PROVIDED, HOWEVER, that in no

                                       51

<PAGE>

event shall the trust created by this Indenture continue beyond the expiration
of 21 years from the death of the last survivor of the descendants of Rose
Kennedy, formerly of Massachusetts, living on the date of this Indenture. The
Owner Trustee shall promptly notify the Indenture Trustee and each Rating Agency
of any prospective termination pursuant to this Section.

         (b) Notice of any termination, specifying the Distribution Date upon
which the Noteholders must surrender their Notes to the Indenture Trustee for
payment of the final distribution and retirement of the Notes, shall be given
promptly by the Indenture Trustee (at the written direction of the
Administrator) by letter to the Noteholders mailed not later than the 15th day
and not earlier than the 25th day prior to the date on which such final
distribution is expected to occur specifying (i) the Distribution Date upon
which final payment of the Notes shall be made upon presentation and surrender
of Notes at the office of the Indenture Trustee therein specified, (ii) the
amount of any such final payment, and (iii) if applicable, that the Record Date
otherwise applicable to such Distribution Date is not applicable, payments being
made only upon presentation and surrender of the Notes at the office of the
Indenture Trustee therein specified. The Indenture Trustee shall give such
notice to the Note Registrar (if other than the Indenture Trustee) at the time
such notice is given to Noteholders. In the event such notice is given, the
Seller, the Servicer, or any successor to the Servicer, or the Trustee, as the
case may be, shall make deposits into the Collection Account in accordance with
Section 5.02 of the Sale and Servicing Agreement, or, in the case of an optional
purchase of Receivables, pursuant to Section 10.02, shall deposit the amount
specified in Section 10.02. Upon presentation and surrender of the Notes, the
Indenture Trustee shall cause to be distributed to Noteholders amounts
distributable on such Distribution Date pursuant to Section 5.06 of the Sale and
Servicing Agreement.

         SECTION 10.02  OPTIONAL PURCHASE OF ALL RECEIVABLES. If the Servicer or
any successor to the Servicer shall notify the Owner Trustee and the Indenture
Trustee of its intention to exercise the option granted to it in the Sale and
Servicing Agreement to repurchase the outstanding Receivables primarily
comprising the Owner Trust Estate, then the Owner Trustee and the Indenture
Trustee shall give written notice thereof to each Securityholder and the Rating
Agencies as soon as practicable after their receipt of notice from the Servicer.
Upon deposit by the Servicer or any successor to the Servicer of the amount
necessary to effect such purchase of the corpus of the Owner Trust Estate, the
Indenture Trustee shall make the final distributions to the Noteholders and
Certificateholders as set forth in Section 5.06 of the Sale and Servicing
Agreement and Section 10.01 and shall promptly transfer all of its right, title
and interest in and to any amounts or investments remaining on deposit in the
Accounts (excluding any portion thereof necessary to make distributions to
Noteholders described in Section 3.03) to the Owner Trustee for the benefit of
the Certificateholders and release from the lien of this Indenture all of the
remaining Collateral. The Indenture Trustee shall execute, deliver and file all
agreements, certificates, instruments or other documents necessary or reasonably
requested by the Issuer in order to effect such release and the transfer to the
Issuer of the Collateral.


                                       52

<PAGE>

                                   ARTICLE XI
                                  MISCELLANEOUS

         SECTION 11.01     COMPLIANCE CERTIFICATES AND OPINIONS, ETC.

         (a) Upon any application or request by the Issuer to the Indenture
Trustee to take any action under any provision of this Indenture, the Issuer
shall, upon written request therefor from the Indenture Trustee, furnish to the
Indenture Trustee (i) an Officer's Certificate stating that all conditions
precedent, if any, provided for in this Indenture relating to the proposed
action have been complied with, (ii) an Opinion of Counsel stating that in the
opinion of such counsel all such conditions precedent, if any, have been
complied with, and (iii) (if required by the TIA) an Independent Certificate
from a firm of certified public accountants meeting the applicable requirements
of this Section, except that, in the case of any such application or request as
to which the furnishing of such documents is specifically required by any
provision of this Indenture, no such written request from the Indenture Trustee
need be furnished (and only such expressly required documents need be delivered
in connection therewith).

         (b) Every certificate or opinion with respect to compliance with a
condition or covenant provided for in this Indenture shall include:

                  (i) a statement that each signatory of such certificate or
         opinion has read or has caused to be read such covenant or condition
         and the definitions herein relating thereto;

                  (ii) a brief statement as to the nature and scope of the
         examination or investigation upon which the statements or opinions
         contained in such certificate or opinion are based;

                  (iii) a statement that, in the opinion of each such signatory,
         such signatory has made such examination or investigation as is
         necessary to enable such signatory to express an informed opinion as to
         whether or not such covenant or condition has been complied with; and

                  (iv) a statement as to whether, in the opinion of each such
         signatory, such condition or covenant has been complied with.

         (c) (i) Prior to the deposit of any Collateral or other property or
securities with the Indenture Trustee that is to be made the basis for the
release of any property or securities subject to the lien of this Indenture, the
Issuer shall, in addition to any obligation imposed in Section 11.01(a) or
elsewhere in this Indenture, furnish to the Indenture Trustee an Officer's
Certificate certifying or stating the opinion of each person signing such
certificate as to the fair value (within 90 days of such deposit) to the Issuer
of the Collateral or other property or securities to be so deposited.

                  (ii) Whenever the Issuer is required to furnish to the
         Indenture Trustee an Officer's Certificate certifying or stating the
         opinion of any signatory thereof as to the


                                      53
<PAGE>

         matters described in clause (i) above, the Issuer shall also deliver
         to the Indenture Trustee an Independent Certificate as to the same
         matters, if the fair value to the Issuer of the securities to be so
         deposited and of all other such securities made the basis of any
         such withdrawal or release since the commencement of the
         then-current calendar year of the Issuer, as set forth in the
         certificates delivered pursuant to clause (i) above and this clause
         (ii), is 10% or more of the Outstanding Amount of the Notes, but
         such a certificate need not be furnished with respect to any
         securities so deposited, if the fair value thereof to the Issuer as
         set forth in the related Officer's Certificate is less than $25,000
         or less than one percent of the Outstanding Amount of the Notes.

                  (iii) Whenever any property or securities are to be released
         from the lien of this Indenture, the Issuer shall also furnish to the
         Indenture Trustee an Officer's Certificate certifying or stating the
         opinion of each person signing such certificate as to the fair value
         (within 90 days of such release) of the property or securities proposed
         to be released and stating that in the opinion of such person the
         proposed release will not impair the security under this Indenture in
         contravention of the provisions hereof.

                  (iv) Whenever the Issuer is required to furnish to the
         Indenture Trustee an Officer's Certificate certifying or stating the
         opinion of any signatory thereof as to the matters described in clause
         (iii) above, the Issuer shall also furnish to the Indenture Trustee an
         Independent Certificate as to the same matters if the fair value of the
         property or securities and of all other property, other than property
         as contemplated by clause (v) below or securities released from the
         lien of this Indenture since the commencement of the then-current
         calendar year, as set forth in the certificates required by clause
         (iii) above and this clause (iv), equals 10% or more of the Outstanding
         Amount of the Notes, but such certificate need not be furnished in the
         case of any release of property or securities if the fair value thereof
         as set forth in the related Officer's Certificate is less than $25,000
         or less than one percent of the then Outstanding Amount of the Notes.

                  (v) Notwithstanding Section 2.09 or any other provision of
         this Section, the Issuer may, without compliance with the requirements
         of the other provisions of this Section, (A) collect, liquidate, sell
         or otherwise dispose of Receivables and Financed Vehicles as and to the
         extent permitted or required by the Basic Documents and (B) make cash
         payments out of the Accounts as and to the extent permitted or required
         by the Basic Documents so long as the Issuer shall deliver to the
         Indenture Trustee every six months, commencing March 1, 2000, an
         Officer's Certificate of the Issuer stating that all such dispositions
         of Collateral that occurred during the preceding six calendar months
         were in the ordinary course of the Issuer's business and that the
         proceeds thereof were applied in accordance with the Basic Documents.

         SECTION 11.02     FORM OF DOCUMENTS DELIVERED TO INDENTURE TRUSTEE.
In any case where several matters are required to be certified by, or covered
by an opinion of, any specified Person, it is not necessary that all such
matters be certified by, or covered by the opinion of, only one such Person,
or that they be so certified or covered by only one document, but one such
Person may certify or give an opinion with respect to some matters and one or
more other such

                                      54
<PAGE>

Persons as to other matters, and any such Person may certify or give an opinion
as to such matters in one or several documents.

         Any certificate or opinion of an Authorized Officer of the Issuer may
be based, insofar as it relates to legal matters, upon a certificate or opinion
of, or representations by, counsel, unless such officer knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to the matters upon which such officer's
certificate or opinion is based are erroneous. Any such certificate of an
Authorized Officer or Opinion of Counsel may be based, insofar as it relates to
factual matters, upon a certificate or opinion of, or representations by, an
officer or officers of the Servicer, the Seller, the Issuer or the
Administrator, stating that the information with respect to such factual matters
is in the possession of the Servicer, the Seller, the Issuer or the
Administrator, unless such counsel knows, or in the exercise of reasonable care
should know, that the certificate or opinion or representations with respect to
such matters are erroneous.

         Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

         Whenever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee, it is provided that the Issuer
shall deliver any document as a condition of the granting of such application,
or as evidence of the Issuer's compliance with any term hereof, it is intended
that the truth and accuracy, at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of the
facts and opinions stated in such document shall in such case be conditions
precedent to the right of the Issuer to have such application granted or to the
sufficiency of such certificate or report. The foregoing shall not, however, be
construed to affect the Indenture Trustee's right to rely upon the truth and
accuracy of any statement or opinion contained in any such document as provided
in Article VI.

         SECTION 11.03     ACTS OF NOTEHOLDERS.

         (a) Any request, demand, authorization, direction, notice, consent,
waiver or other action provided by this Indenture to be given or taken by
Noteholders may be embodied in and evidenced by one or more instruments of
substantially similar tenor signed by such Noteholders in person or by agents
duly appointed in writing; and except as herein otherwise expressly provided
such action shall become effective when such instrument or instruments are
delivered to the Indenture Trustee, and, where it is hereby expressly required,
to the Issuer. Such instrument or instruments (and the action embodied therein
and evidenced thereby) are herein sometimes referred to as the "Action" of the
Noteholders signing such instrument or instruments. Proof of execution of any
such instrument or of a writing appointing any such agent shall be sufficient
for any purpose of this Indenture and (subject to Section 6.01) conclusive in
favor of the Indenture Trustee and the Issuer, if made in the manner provided in
this Section.

         (b) The fact and date of the execution by any person of any such
instrument or writing may be proved in any manner that the Indenture Trustee
deems sufficient.


                                      55
<PAGE>

         (c) The ownership of Notes shall be proved by the Note Register.

         (d) Any request, demand, authorization, direction, notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder of every
Note issued upon the registration thereof or in exchange therefor or in lieu
thereof, in respect of anything done, omitted or suffered to be done by the
Indenture Trustee or the Issuer in reliance thereon, whether or not notation of
such action is made upon such Note.

         SECTION 11.04     NOTICES, TO INDENTURE TRUSTEE, ISSUER AND RATING
AGENCIES. Any request, demand, authorization, direction, notice, consent,
waiver or Action of Noteholders or other documents provided or permitted by
this Indenture shall be in writing and if such request, demand,
authorization, direction, notice, consent, waiver or Action of Noteholders is
to be made upon, given or furnished to or filed with:

         (a) the Indenture Trustee by any Noteholder or by the Issuer, it shall
be sufficient for every purpose hereunder if made, given, furnished or filed in
writing to or with the Indenture Trustee at its Corporate Trust Office, or

         (b) the Issuer by the Indenture Trustee or by any Noteholder, it shall
be sufficient for every purpose hereunder if in writing and mailed first-class,
postage prepaid to the Issuer addressed to: Nissan Auto Receivables 1999-A Owner
Trust, c/o Chase Manhattan Bank Delaware, 1201 Market Street, Wilmington,
Delaware 19801, Attention: Nissan Auto Receivables 1999-A Owner Trust, with a
copy to Nissan Motor Acceptance Corporation, 990 West 190th Street, Torrance,
California 90502, Attention: Secretary, or at any other address previously
furnished in writing to the Indenture Trustee by the Issuer or the
Administrator. The Issuer shall promptly transmit any notice received by it from
the Noteholders to the Indenture Trustee.

         Notices required to be given to the Rating Agencies by the Issuer, the
Indenture Trustee or the Owner Trustee shall be in writing, personally delivered
or mailed by certified mail, return receipt requested, to (i) in the case of
Moody's, at the following address: Moody's Investors Service, Inc., ABS
Monitoring Department, 99 Church Street, New York, New York 10007, and (ii) in
the case of Standard & Poor's, at the following address: Standard & Poor's
Ratings Group, 55 Water Street, New York, New York 10041-0003, Attention: Asset
Backed Surveillance Department, or as to each of the foregoing, at such other
address as shall be designated by written notice to the other parties.

         SECTION 11.05     NOTICES TO NOTEHOLDERS; WAIVER. Where this
Indenture provides for notice to Noteholders of any event, such notice shall
be sufficiently given (unless otherwise herein expressly provided) if in
writing and mailed, first-class, postage prepaid to each Noteholder affected
by such event, at his address as it appears on the Note Register, not later
than the latest date, and not earlier than the earliest date, prescribed for
the giving of such notice. In any case where notice to Noteholders is given
by mail, neither the failure to mail such notice nor any defect in any notice
so mailed to any particular Noteholder shall affect the sufficiency of such
notice with respect to other Noteholders, and any notice that is mailed in
the manner herein provided shall conclusively be presumed to have been duly
given.

                                      56
<PAGE>

         Where this Indenture provides for notice in any manner, such notice may
be waived in writing by any Person entitled to receive such notice, either
before or after the event, and such waiver shall be the equivalent of such
notice. Waivers of notice by Noteholders shall be filed with the Indenture
Trustee but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such a waiver.

         In case, by reason of the suspension of regular mail service as a
result of a strike, work stoppage or similar activity, it shall be impractical
to mail notice of any event to Noteholders when such notice is required to be
given pursuant to any provision of this Indenture, then any manner of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed to
be a sufficient giving of such notice.

         Where this Indenture provides for notice to the Rating Agencies,
failure to give such notice shall not affect any other rights or obligations
created hereunder, and shall not under any circumstance constitute a Default or
Event of Default.

         SECTION 11.06     ALTERNATE PAYMENT AND NOTICE PROVISIONS.
Notwithstanding any provision of this Indenture or any of the Notes to the
contrary, the Issuer may enter into any agreement with any Holder of a Note
providing for a method of payment, or notice by the Indenture Trustee or any
Paying Agent to such Holder, that is different from the methods provided for
in this Indenture for such payments or notices. The Issuer will furnish to
the Indenture Trustee a copy of each such agreement and the Indenture Trustee
will cause payments to be made and notices to be given in accordance with
such agreements.

         SECTION 11.07     CONFLICT WITH TRUST INDENTURE ACT. If any
provision hereof limits, qualifies or conflicts with another provision hereof
that is required to be included in this Indenture by any of the provisions of
the Trust Indenture Act, such required provision shall control.

         The provisions of TIA Sections 310 through 317 that impose duties on
any person (including the provisions automatically deemed included herein unless
expressly excluded by this Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

         SECTION 11.08     EFFECT OF HEADINGS AND TABLE OF CONTENTS. The
Article and Section headings herein and the Table of Contents are for
convenience only and shall not affect the construction hereof.

         SECTION 11.09     SUCCESSORS AND ASSIGNS. All covenants and
agreements in this Indenture and the Notes by the Issuer shall bind its
successors and assigns, whether so expressed or not. All agreements of the
Indenture Trustee in this Indenture shall bind its successors, co-trustees
and agents.

         SECTION 11.10     SEVERABILITY. If any one or more of the covenants,
agreements, provisions or terms of this Indenture shall be for any reason
whatsoever held invalid or unenforceable in any jurisdiction, then such
covenants, agreements, provisions or terms shall be

                                      57
<PAGE>

deemed severable from the remaining covenants, agreements, provisions or
terms of this Indenture and shall in no way affect the validity or
enforceability of the other provisions of this Indenture or of the Notes or
the Certificates or the rights of the Holders thereof.

         SECTION 11.11     BENEFITS OF INDENTURE. Nothing in this Indenture
or in the Notes, express or implied, shall give to any Person, other than the
parties hereto and their successors hereunder, and the Noteholders, and any
other party secured hereunder, and any other Person with an ownership
interest in any part of the Trust Estate, any benefit or any legal or
equitable right, remedy or claim under this Indenture.

         SECTION 11.12     GOVERNING LAW. This indenture shall be governed by
and construed in accordance with the laws of the state of New York, without
reference to its conflict of law provisions, and the obligations, rights and
remedies of the parties hereunder shall be determined in accordance with such
laws.

         SECTION 11.13     COUNTERPARTS. This Indenture may be executed
simultaneously in any number of counterparts, each of which shall be deemed
to be an original, and all of which shall constitute but one and the same
instrument.

         SECTION 11.14     RECORDING OF INDENTURE. If this Indenture is
subject to recording in any appropriate public recording offices, such
recording is to be effected by the Issuer and at its expense accompanied by
an Opinion of Counsel (which may be counsel to the Indenture Trustee or any
other counsel reasonably acceptable to the Indenture Trustee) to the effect
that such recording is necessary either for the protection of the Noteholders
or any other Person secured hereunder or for the enforcement of any right or
remedy granted to the Indenture Trustee under this Indenture.

         SECTION 11.15     TRUST OBLIGATION. No recourse may be taken,
directly or indirectly, with respect to the obligations of the Issuer, the
Owner Trustee or the Indenture Trustee on the Notes or Certificates or under
this Indenture or any certificate or other writing delivered in connection
herewith or therewith, against (i) the Indenture Trustee or the Owner Trustee
in its individual capacity, (ii) any Certificateholder or other owner of a
beneficial interest in the Issuer or (iii) any partner, owner, beneficiary,
agent, officer, director, employee or agent of the Indenture Trustee or the
Owner Trustee in its individual capacity, any Certificateholder or other
owner of a beneficial interest in the Issuer, the Owner Trustee or the
Indenture Trustee or of any successor or assign of the Indenture Trustee or
the Owner Trustee in its individual capacity, except as any such Person may
have expressly agreed (it being understood that the Indenture Trustee and the
Owner Trustee have no such obligations in their individual capacity) and
except that any such partner, owner or beneficiary shall be fully liable, to
the extent provided by applicable law, for any unpaid consideration for
stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity. For all purposes of this Indenture, in the performance
of any duties or obligations of the Issuer hereunder, the Owner Trustee shall
be subject to, and entitled to the benefits of, the terms and provisions of
Article VI, VII and VIII of the Trust Agreement.

                                      58
<PAGE>

         SECTION 11.16     NO PETITION. The Indenture Trustee, by entering
into this Indenture, and each Noteholder, by accepting a Note, hereby
covenant and agree that they will not at any time institute against the
Issuer, or join in any institution against the Seller or the Issuer of any
bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States federal or state
bankruptcy or similar law, in connection with any obligations relating to the
Notes, the Certificates or any of the Basic Documents.

         SECTION 11.17     INSPECTION. The Issuer agrees that, on reasonable
prior notice, it will permit any representative of the Indenture Trustee,
during the Issuer's normal business hours, to examine all the books of
account, records, reports and other papers of the Issuer, to make copies and
extracts therefrom, to cause (at the expense of the requesting party) such
books to be audited by Independent certified public accountants, and to
discuss the Issuer's affairs, finances and accounts with the Issuer's
officers, employees, and Independent certified public accountants, all at
such reasonable times and as often as may be reasonably requested. The
Indenture Trustee shall and shall cause its representatives to hold in
confidence all such information except to the extent disclosure may be
required by law (and all reasonable applications for confidential treatment
are unavailing) and except to the extent that the Indenture Trustee may
reasonably determine that such disclosure is consistent with its obligations
hereunder.

                                      59
<PAGE>


         IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused
this Indenture to be duly executed by their respective officers, thereunto duly
authorized and duly attested, all as of the day and year first above written.

                       NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST

                       By: CHASE MANHATTAN BANK DELAWARE,
                            not in its individual capacity but
                            solely as Owner Trustee


                        By:  /s/ JOHN J. CASHIN
                             ---------------------------------
                             Name: John J. Cashin
                             Title: Vice President



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


                        By:  /s/ S. DIGNAN
                             ---------------------------------
                             Name: S. Dignan
                             Title: Corporate Trust Officer


                                      S-1
<PAGE>

         STATE OF CALIFORNIA

         COUNTY OF
                   ----------

         BEFORE ME, the undersigned authority, a Notary Public in and for
said county and state, on this day personally appeared              ,known to
                                                       ------------
me to be the person and officer whose name is subscribed to the foregoing
instrument and acknowledged to me that the same was the act of the said CHASE
MANHATTAN BANK DELAWARE, not in its individual capacity but as Owner Trustee
of the NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST, a Delaware business trust,
and that such person executed the same as the act of said business trust for
the purpose and consideration therein expressed, and in the capacities
therein stated.

         GIVEN UNDER MY HAND AND SEAL OF OFFICE, this      day of           ,
                                                      ----        ----------
1999.


                              ------------------------------------------------
                              Notary Public in and for the State of California



(Seal)

My commission expires:


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



<PAGE>

         STATE OF CALIFORNIA

         COUNTY OF
                  -----------

         BEFORE ME, the undersigned authority, a Notary Public in and for said
county and state, on this day personally appeared           , known to me to be
                                                  ----------
the person and officer whose name is subscribed to the foregoing instrument and
acknowledged to me that the same was the act of NORWEST BANK MINNESOTA, NATIONAL
ASSOCIATION, a national banking association, not in its individual capacity but
as Indenture Trustee in connection with the Nissan Auto Receivables 1999-A Owner
Trust, a Delaware business trust, and that such person executed the same as the
act of said corporation for the purpose and consideration therein stated.

         GIVEN UNDER MY HAND AND SEAL OF OFFICE, this      day of           ,
                                                      ----        ----------
1999.


                              ------------------------------------------------
                              Notary Public in and for the State of California



(Seal)

My commission expires:


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

<PAGE>


                                  EXHIBIT A

         (Form of Class A-1 Note, Class A-2 Note and Class A-3 Note)

         UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE ISSUER OR ITS
AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS
REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN
AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.

         THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH
HEREIN. ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

         THIS NOTE IS NOT AN OBLIGATION OF, AND WILL NOT BE INSURED OR
GUARANTEED BY, ANY GOVERNMENTAL AGENCY OR NISSAN AUTO RECEIVABLES CORPORATION,
NISSAN MOTOR ACCEPTANCE CORPORATION, NISSAN NORTH AMERICA, INC., NISSAN MOTOR
CO., LTD., ANY TRUSTEE OR ANY OF THEIR AFFILIATES. THE PRINCIPAL AND INTEREST ON
THIS NOTE IS PAYABLE SOLELY FROM PAYMENTS ON THE RECEIVABLES AND AMOUNTS ON
DEPOSIT IN THE RESERVE ACCOUNT AND THE YIELD SUPPLEMENT ACCOUNT.


                                     A-1

<PAGE>






         No.                                                   $

                   NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST

                 CLASS [A-1][A-2][A-3]   % ASSET BACKED NOTES

         Nissan Auto Receivables 1999-A Owner Trust, a business trust
organized and existing under the laws of the State of Delaware (herein
referred to as the "Issuer"), for value received, hereby promises to pay to
          , or registered assigns, the principal sum of        DOLLARS ($    )
payable on each Distribution Date in an aggregate amount, if any, payable
from the Collection Account in respect of the principalo n the Class [A-1]
[A-2][A-3] Notes pursuant to Section 3.01 of the Indenture dated as of August
1, 1999 (the "Indenture"), between the Issuer and Norwest Bank Minnesota,
National Association, as Indenture Trustee (the "Indenture Trustee") and
Sections 5.06(c) and (d) of the Sale and Servicing Agreement dated as of
August 1, 1999 among the Issuer, NARC, as Seller, and NMAC, as Servicer
(which amounts shall be limited to the portion of Available Amounts specified
in such sections); PROVIDED, HOWEVER, that the entire unpaid principal amount
of this Note shall be due and payable on the earlier of the Distribution Date
occurring in [       ] (the "Class [A-1][A-2][A-3] Final Scheduled
Distribution Date") and the Distribution Date described in Section 10.01 of
the Indenture. Capitalized terms used but not defined herein have the
meanings ascribed thereto in the Indenture and the Sale and Servicing
Agreement, as the case may be.

         The Issuer will pay interest on this Note at the rate per annum shown
above on each Distribution Date until the principal of this Note is paid or made
available for payment, on the principal amount of this Note outstanding on the
preceding Distribution Date (after giving effect to all payments of principal
made on the preceding Distribution Date), subject to certain limitations
contained in Section 3.01 of the Indenture. Interest on this Note will accrue
for each Distribution Date during the calendar month preceding such Distribution
Date (or in the case of the first Distribution Date, from the Closing Date).
Interest will be computed on the basis specified in the Indenture for each
Interest Period. Such principal of and interest on this Note shall be paid in
the manner specified on the reverse hereof.

         The principal of and interest on this Note is payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.


                                     A-2

<PAGE>

         Reference is made to the further provisions of this Note set forth on
the reverse hereof, which shall have the same effect as though fully set forth
on the face of this Note.

         Unless the certificate of authentication hereon has been executed by
the Indenture Trustee whose name appears below by manual signature, this Note
shall not be entitled to any benefit under the Indenture referred to on the
reverse hereof, or be valid or obligatory for any purpose.

         IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer, as of the date set forth
below.

Date:
     ---------------------

                                     NISSAN AUTO RECEIVABLES 1999-A
                                     OWNER TRUST

                                     By: CHASE MANHATTAN BANK DELAWARE,
                                             not in its individual capacity but
                                             solely as Owner Trustee under the
                                             Trust Agreement


                                     By:
                                         --------------------------------------
                                             Authorized Signatory


                                      A-3

<PAGE>

                 TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

Date:
     ----------------------

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


                                  By:
                                     ---------------------------------------
                                        Authorized Signatory


                                      A-4

<PAGE>




         This Note is one of a duly authorized issue of Notes of the Issuer,
designated as [   ]% Asset Backed Notes, Class [A-1][A-2][A-3] (herein
called the "Class [A-1][A-2][A-3] Notes"), all issued under the Indenture, to
which Indentures and all indentures supplemental thereto reference is hereby
made for a statement of the respective rights and obligations thereunder of
the Issuer, the Indenture Trustee and the Holders of the Notes. The Class
[A-1][A-2][A-3] Notes are subject to all terms of the Indenture.

         The Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes
(collectively, the "Notes") are and will be equally and ratably secured by
the collateral pledged as security therefor as provided in the Indenture.

         Principal of the Class [A-1][A-2][A-3] Notes will be payable on each
Distribution Date in an amount described in the Indenture. "Distribution
Date" means the fifteenth day of each month, or, if any such date is not a
Business Day, the next succeeding Business Day, commencing September 15, 1999.

         Notwithstanding the foregoing, the entire unpaid principal amount of
the Notes shall be due and payable on the date on which an Event of Default
shall have occurred and be continuing and the Indenture Trustee or the
Holders of a majority of the Outstanding Amount of the Notes, voting as a
single class (excluding for such purpose the outstanding principal amount of
any Notes held of record or beneficially owned by NARC, NMAC or any of their
Affiliates, unless at such time all of the Notes are held of record or
beneficially owned by NARC, NMAC or any of their Affiliates), have declared
the Notes to be immediately due and payable in the manner provided in Section
5.02 of the Indenture or following the termination or liquidation of the
Trust Estate in connection with the exercise by the Servicer of its option to
purchase the Receivables pursuant to Section 9.01 of the Sale and Servicing
Agreement and Section 10.02 of the Indenture. All principal payments on the
Class [A-1][A-2][A-3] Notes shall be made pro rata to the Class [A-1][A-2]
[A-3] Noteholders entitled thereto.

         Payments of interest on this Note due and payable on each
Distribution Date, together with the installment of principal, if any, to the
extent not in full payment of this Note, shall be paid to the Person in whose
name of such Note (or one or more Predecessor Notes) is registered on the
Record Date. With respect to Notes registered on the Record Date in the name
of the nominee of the Clearing Agency (initially, such nominee to be Cede &
Co.), payments will be made by wire transfer in immediately available funds
to the account designated by such nominee, except for the final installment
of principal payable with respect to such Note on a Distribution Date or on
the applicable Final Scheduled Distribution Date, which shall be payable as
provided below. Such payment will be made by check mailed first-class postage
prepaid to such Person's address as it appears on the Note Register on such
Record Date or by wire transfer to the account specified by the registered
holder of any Note with a face amount of at least $10,000,000. Any reduction
in the principal amount of this Note (or any one or more Predecessor Notes)
effected by any payments made on any Distribution Date shall be binding upon
all future Holders of this Note and of any Note issued upon the registration
of transfer hereof or in exchange hereof or in lieu hereof, whether or not
noted hereon. If funds are expected to be available, as provided in the
Indenture, for payment in full of the then remaining unpaid principal amount
of this Note on a


                                      A-5

<PAGE>

Distribution Date, then the Indenture Trustee, in the name of and on behalf
of the Issuer, will notify the Person who was the Registered Holder hereof as
of the Record Date preceding such Distribution Date by notice mailed or
transmitted by facsimile prior to such Distribution Date, and the amount then
due and payable shall be payable only upon presentation and surrender of this
Note at the Indenture Trustee's principal Corporate Trust Office or at the
office of the Indenture Trustee's agent appointed for such purposes located
in The City of New York.

         The Issuer shall pay interest on overdue installments of interest at
the Class [A-1][A-2][A-3] Rate to the extent lawful.

         As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered on the Note
Register upon surrender of this Note for registration of transfer at the
office or agency designated by the Issuer pursuant to the Indenture, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee as set forth in Section 2.04 of the
Indenture, and thereupon one or more new Notes of authorized denominations
and in the same aggregate principal amount will be issued to the designated
transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental
charge that may be imposed in connection with any such registration of
transfer or exchange.

         Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Owner Trustee or the Indenture Trustee on the
Notes or under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Indenture Trustee or the Owner Trustee
in its individual capacity, (ii) any owner of a beneficial interest in the
Issuer or (iii) any partner, owner, beneficiary, agent, officer, director or
employee of the Indenture Trustee or the Owner Trustee in its individual
capacity, any holder of a beneficial interest in the Issuer, the Owner
Trustee or the Indenture Trustee or of any successor or assign of the
Indenture Trustee or the Owner Trustee in its individual capacity, except as
any such Person may have expressly agreed (it being understood that the
Indenture Trustee and the Owner Trustee have no such obligations in their
individual capacity) and except that any such partner, owner or beneficiary
shall be fully liable, to the extent provided by applicable law, for any
unpaid consideration for stock, unpaid capital contribution or failure to pay
any installment or call owing to such entity.

         The Holder of this Note by its acceptance hereof agrees that, except
as expressly provided in the Basic Documents, in the case of an Event of
Default under the Indenture, the Holder shall have no claim against any of
the foregoing for any deficiency, loss or claim therefrom; provided, however,
that nothing contained herein shall be taken to prevent recourse to, and
enforcement against, the assets of the Issuer for any and all liabilities,
obligations and undertakings contained in the Indenture or in this Note.

         Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
by accepting the benefits of the Indenture


                                      A-6

<PAGE>

that such Noteholder or Note Owner will not at any time institute against the
Seller or the Issuer, or join in any institution against the Seller or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings under any United States federal or state bankruptcy
or similar law in connection with any obligations relating to the Notes, the
Indenture or the Basic Documents.

         The Issuer has entered into the Indenture and this Note is issued
with the intention that, for federal, state and local income, single business
and franchise tax purposes, the Notes will qualify as indebtedness of the
Issuer secured by the Trust Estate. Each Noteholder, by acceptance of a Note
(and each Note Owner by acceptance of a beneficial interest in a Note),
agrees to treat the Notes for federal, state and local income, single
business and franchise tax purposes as indebtedness of the Issuer.

         Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day
of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes, whether or not
this Note be overdue, and none of the Issuer, the Indenture Trustee or any
such agent shall be affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Holders of the Notes under the Indenture at
any time by the Issuer and the Indenture Trustee, when authorized by an
Issuer Order, with prior notice to the Rating Agencies and with the consent
of the Holders of a majority of the Outstanding Amount of the Notes, voting
as a single class (excluding for such purpose the outstanding principal
amount of any Notes held of record or beneficially owned by NARC, NMAC or any
of their Affiliates, unless at such time all of the Notes are held of record
or beneficially owned by NARC, NMAC or any of their Affiliates). Section 5.12
of the Indenture also contains provisions permitting the Holders of a
majority of the Outstanding Amount of the Notes, voting as a single class
(excluding for such purpose the outstanding principal amount of any Notes
held of record or beneficially owned by NARC, NMAC or any of their
Affiliates, unless at such time all of the Notes are held of record or
beneficially owned by NARC, NMAC or any of their Affiliates), on behalf of
the Holders of all the Notes, to waive compliance by the Issuer with certain
provisions of the Indenture and certain past defaults under the Indenture and
their consequences. Any such consent or waiver by the Holder of this Note (or
any one or more Predecessor Notes) shall be conclusive and binding upon such
Holder and upon all future Holders of this Note and of any Note issued upon
the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note. The
Indenture also permits the Indenture Trustee to amend or waive certain terms
and conditions set forth in the Indenture without the consent of Holders of
the Notes issued thereunder.

         The term "Issuer" as used in this Note includes any successor to the
Issuer under the Indenture.


                                      A-7

<PAGE>

         The Issuer is permitted by the Indenture, under certain
circumstances, to merge or consolidate, subject to the rights of the
Indenture Trustee and the Holders of Notes under the Indenture.

         The Notes are issuable only in registered form in denominations as
provided in the Indenture, subject to certain limitations therein set forth.

         This Note and the Indenture shall be construed in accordance with
the laws of the State of New York, without reference to its conflict of law
provisions, and the obligations, rights and remedies of the parties hereunder
and thereunder shall be determined in accordance with such laws.

         No reference herein to the Indenture and no provision of this Note
or of the Indenture shall alter or impair the obligation of the Issuer, which
is absolute and unconditional, to pay the principal of and interest on this
Note at the times, place and rate, and in the coin or currency herein
prescribed.


                                      A-8
<PAGE>

                              ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee:______

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

- --------------------------------------------------------------------------------
                       (name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints , attorney, to transfer said Note on the books kept for
registration thereof, with full power of substitution in the premises.

Dated:                     */
      ---------------------
Signature Guaranteed:
                           */
- ---------------------------
         */ NOTICE: The signature to this assignment must correspond with the
name of the registered owner as it appears on the face of the within Note in
every particular, without alteration, enlargement or any change whatever. Such
signature must be guaranteed by an "eligible guarantor institution" meeting the
requirements of the Note Registrar, which requirements include membership or
participation in STAMP or such other "signature guarantee program" as may be
determined by the Note Registrar in addition to, or in substitution for, STAMP,
all in accordance with the Securities Exchange Act of 1934, as amended.


                                      A-9

<PAGE>
                                                                    EXHIBIT 4.3

                               PURCHASE AGREEMENT


                  This PURCHASE AGREEMENT is made as of this 1st day of August,
1999, by and between NISSAN MOTOR ACCEPTANCE CORPORATION, a California
corporation (the "Seller"), having its principal executive office at 990 W.
190th Street, Torrance, California 90502, and NISSAN AUTO RECEIVABLES
CORPORATION, a Delaware corporation (the "Purchaser"), having its principal
executive office at 990 W. 190th Street, Torrance, California 90502.

                  WHEREAS, in the regular course of its business, the Seller
purchases certain motor vehicle retail installment sale contracts secured by new
and used automobiles and light duty trucks from motor vehicle dealers.

                  WHEREAS, the Seller and the Purchaser wish to set forth the
terms pursuant to which the Receivables (as hereinafter defined) are to be sold
by the Seller to the Purchaser, which Receivables will be transferred by the
Purchaser pursuant to the Sale and Servicing Agreement (as hereinafter defined),
to the NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST, which will issue notes backed
by such Receivables and the other property of the Trust (the "Notes") and
certificates representing fractional undivided interests in such Receivables and
the other property of the Trust (the "Certificates").

                  NOW, THEREFORE, in consideration of the foregoing, other good
and valuable consideration, and the mutual terms and covenants contained herein,
the parties hereto agree as follows:

                                    ARTICLE I
                               CERTAIN DEFINITIONS

                  Terms not defined in this Agreement shall have the respective
meanings assigned such terms set forth in the Sale and Servicing Agreement or
Trust Agreement, as the case may be. As used in this Agreement, the following
terms shall, unless the context otherwise requires, have the following meanings
(such meanings to be equally applicable to the singular and plural forms of the
terms defined):

                  "Agreement" means this Purchase Agreement and all amendments
hereof and supplements hereto.

                  "Assignment" means the document of assignment attached to this
Agreement as EXHIBIT A.

                  "Certificates" shall have the meaning specified in the
introductory paragraphs of this Agreement.

                                      1

<PAGE>


                  "Closing" shall have the meaning specified in Section 2.2.

                  "Closing Date" means September 1, 1999.

                  "Collections" means all amounts collected by the Servicer
(from whatever source) on or with respect to the Receivables.

                  "Damages" shall have the meaning specified in Section 5.4(a).

                  "Distribution Date" means, for each Collection Period, the
15th day of the following month or, if such 15th day is not a Business Day, the
next succeeding Business Day.

                  "Notes" shall have the meaning specified in the introductory
paragraphs of this Agreement.

                  "Prospectus" has the meaning assigned to such term in the
Underwriting Agreement.

                  "Purchaser" means Nissan Auto Receivables Corporation, a
Delaware corporation, and its successors and assigns.

                  "Rating Agency" means Standard & Poor's Ratings Services, a
Division of the McGraw-Hill Companies or Moody's Investors Service, Inc. or any
successors thereto.

                  "Receivable" means any retail installment sale contract that
appears on the Schedule of Receivables.

                  "Receivables Purchase Price" means $732,143,742.24.

                  "Repurchase Event" shall have the meaning specified in Section
6.2.

                  "Sale and Servicing Agreement" means the Sale and Servicing
Agreement by and among Nissan Auto Receivables Corporation, as seller, Nissan
Motor Acceptance Corporation, as servicer, and the Trust dated as of August 1,
1999, as the same may be amended, amended and restated, supplemented or
modified.

                  "Schedule of Receivables" means the list of Receivables
annexed to the Assignment as SCHEDULE A thereto.

                  "Securities" means the Notes and the Certificates.

                  "Seller" means Nissan Motor Acceptance Corporation, a
California corporation, and its successors and assigns.

                  "Trust" means the Nissan Auto Receivables 1999-A Owner Trust.

                                      2
<PAGE>


                  "Trust Agreement" means the Trust Agreement dated as of August
6, 1999, as amended by the Amended and Restated Trust Agreement by and between
Nissan Auto Receivables Corporation, as seller, and Chase Manhattan Bank
Delaware, as owner trustee, dated as of August 6, 1999, as the same may be
amended, amended and restated, supplemented or modified.

                  "Underwriting Agreement" means the Underwriting Agreement by
and between Merrill, Lynch, Pierce, Fenner & Smith Incorporated and the
Purchaser, dated August 25, 1999.

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

                                ARTICLE II
                        PURCHASE AND SALE OF RECEIVABLES

                  2.1 PURCHASE AND SALE OF RECEIVABLES.

                  On the Closing Date, subject to the terms and conditions of
this Agreement, the Seller agrees to sell to the Purchaser, and the Purchaser
agrees to purchase from the Seller, the Receivables and the other property
relating thereto (as defined below).

                  (a) TRANSFER OF RECEIVABLES. On the Closing Date and
simultaneously with the transactions pursuant to the Sale and Servicing
Agreement, the Seller shall sell, transfer, assign and otherwise convey to the
Purchaser, without recourse,

                           (i) all right, title and interest of the Seller in
         and to the Receivables (including all related Receivable Files) and all
         monies due thereon or paid thereunder or in respect thereof after the
         Cutoff Date;

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

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

                           (iv) the right of the Seller in any Dealer Recourse;

                                      3

<PAGE>


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

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

                           (vii) all proceeds of the foregoing.

                  (b) RECEIVABLES PURCHASE PRICE. In consideration for the
Receivables and other properties described in Section 2.1(a), the Purchaser
shall, on the Closing Date, pay to the Seller the Receivables Purchase Price. An
amount equal to approximately 90.315% of the Receivables Purchase Price shall be
paid to the Seller in cash, net of any costs of the Purchaser related to the
establishment of the Trust and the offering of the Securities, by federal wire
transfer (same day) funds. The remaining approximately 9.685% of the Receivables
Purchase Price shall be deemed paid by the Purchaser to the Seller and then
immediately returned by the Seller to the Purchaser as a contribution to
capital.

                  2.2 THE CLOSING. The sale and purchase of the Receivables
shall take place at a closing (the "Closing") at the offices of O'Melveny &
Myers LLP, 400 South Hope Street, Los Angeles, CA 90071 on the Closing Date,
simultaneously with the closings under: (a) the Sale and Servicing Agreement
pursuant to which (i) the Purchaser will assign all of its right, title and
interests in and to the Receivables and other property conveyed pursuant to
Section 2.1(a) to the Trustee for the benefit of the Securityholders; and (ii)
the Purchaser will deposit the foregoing into the Trust in exchange for the
Securities; and (b) the Underwriting Agreement, pursuant to which the Purchaser
will sell to the underwriters named therein the Class A-1 Notes, the Class A-2
Notes and the Class A-3 Notes.

                                 ARTICLE III
                         REPRESENTATIONS AND WARRANTIES

                  3.1 WARRANTIES OF THE PURCHASER. The Purchaser hereby
represents and warrants to the Seller as of the date hereof and as of the
Closing Date:

                  (a) ORGANIZATION, ETC. The Purchaser has been duly organized
and is validly existing as a corporation in good standing under the laws of the
State of Delaware, with corporate power and authority to execute and deliver
this Agreement and to perform the terms and provisions hereof.

                  (b) DUE AUTHORIZATION AND NO VIOLATION. This Agreement has
been duly authorized, executed and delivered by the Purchaser, and constitutes a
legal, valid and binding obligation of the Purchaser, enforceable in accordance
with its terms, subject to the effect of bankruptcy, insolvency, reorganization,
moratorium or other similar laws affecting creditors' rights generally and to
general equitable principles. The consummation of the transactions contemplated
by this Agreement and the fulfillment of the terms hereof do not conflict with,

                                      4

<PAGE>


result in a breach of any of the terms or provisions of, nor constitute (with or
without notice or lapse of time) a default under, or result in the creation or
imposition of any Lien to the Purchaser upon any of the property or assets of
the Purchaser pursuant to the terms of, any indenture, mortgage, deed of trust,
loan agreement, guarantee, lease financing agreement or similar agreement or
instrument under which the Purchaser is a debtor or guarantor, nor will such
action result in any violation of the provisions of the Certificate of
Incorporation or the By-laws of the Purchaser; which breach, default, conflict,
Lien or violation in any case would have a material adverse effect on the
ability of the Seller to perform its obligations under this Agreement.

                  (c) NO LITIGATION. There are no proceedings or investigations
pending to which the Purchaser is a party or of which any property of the
Purchaser is the subject, and, to the best of the Purchaser's knowledge, no such
proceedings are threatened or contemplated by governmental authorities or
threatened by others; other than such proceedings that would not have a material
adverse effect upon the ability of the Purchaser to perform its obligations
under, or the validity and enforceability of, this Agreement.

                  3.2 REPRESENTATIONS AND WARRANTIES OF THE SELLER. (a) The
Seller hereby represents and warrants to the Purchaser as of the date hereof and
as of the Closing Date:

                           (i) ORGANIZATION, ETC. The Seller has been duly
         organized and is validly existing as a corporation in good standing
         under the laws of the State of California and is in good standing in
         each jurisdiction in the United States of America in which the conduct
         of its business or the ownership of its property requires such
         qualification and where the failure to so qualify would have a material
         adverse effect on the ability of the Seller to perform its obligations
         under this Agreement.

                           (ii) POWER AND AUTHORITY. The Seller has the
         corporate power and authority to sell and assign the property sold and
         assigned to the Purchaser hereunder and has duly authorized such sale
         and assignment to the Purchaser by all necessary corporate action. This
         Agreement has been duly authorized, executed and delivered by the
         Seller and constitutes a legal, valid and binding obligation of the
         Seller, enforceable in accordance with its terms, subject to the effect
         of bankruptcy, insolvency, reorganization, moratorium or other similar
         laws affecting creditors' rights generally and by general equitable
         principles.

                           (iii) NO VIOLATION. The consummation of the
         transaction contemplated by this Agreement, and the fulfillment of the
         terms hereof, do not conflict with, or result in a breach of any of the
         terms or provisions of, nor constitute (with or without notice or lapse
         of time) a default under, or result in the creation or imposition of
         any Lien upon any of the property or assets of the Seller pursuant to
         the terms of, any indenture, mortgage, deed of trust, loan agreement,
         guarantee, lease financing agreement or similar agreement or instrument
         under which the Seller is a debtor or guarantor, nor will such action
         result in any violation of the provisions of the Articles of
         Incorporation or the By-Laws of the Seller; which breach, default,
         conflict, Lien or violation in any case would have a

                                      5

<PAGE>


         material adverse effect on the ability of the Seller to perform its
         obligations under this Agreement.

                           (iv) NO PROCEEDINGS. There are no proceedings or
         investigations pending to which the Seller is a party or of which any
         property of the Seller is the subject, and, to the best of the Seller's
         knowledge, no such proceedings are threatened or contemplated by
         governmental authorities or threatened by others, other than such
         proceedings that would not have a material adverse effect upon the
         ability of the Seller to perform its obligations under, or the validity
         and enforceability of, this Agreement.

                  (b) The Seller makes the following representations and
warranties as to the Receivables on which the Purchaser relies in accepting the
Receivables. Such representations and warranties speak as of the execution and
delivery of this Agreement, but shall survive the sale, transfer, and assignment
of the Receivables to the Purchaser hereunder and the subsequent assignment and
transfer pursuant to the Sale and Servicing Agreement:

                           (i) CHARACTERISTICS OF RECEIVABLES. Each Receivable
         (a) has been originated in the United States of America by a Dealer for
         the retail sale of a Financed Vehicle in the ordinary course of such
         Dealer's business, has been fully and properly executed by the parties
         thereto, has been purchased by the Seller from such Dealer under an
         existing dealer agreement with the Seller, and has been validly
         assigned by such Dealer to the Seller, (b) created a valid, subsisting
         and enforceable security interest in favor of the Seller in such
         Financed Vehicle, (c) contains customary and enforceable provisions
         such that the rights and remedies of the holder thereof are adequate
         for realization against the collateral of the benefits of the security,
         and (d) provides for level monthly payments (provided that the payment
         in the first or last month in the life of the Receivable may be
         minimally different from the level payment) that fully amortize the
         Amount Financed over an original term of no greater than 60 months and
         yield interest at the related Annual Percentage Rate.

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

                           (iii) COMPLIANCE WITH LAW. Each Receivable and the
         sale of the Financed Vehicle complied at the time it was originated or
         made and at the execution of this Agreement complies in all material
         respects with all requirements of applicable federal, state and local
         laws, and regulations thereunder, including usury laws, the Federal
         Truth-in-Lending Act, the Equal Credit Opportunity Act, the Fair Credit
         Reporting Act, the Fair Debt Collection Practices Act, the Federal
         Trade Commission Act, the Magnuson-Moss Warranty Act, the Soldiers and
         Sailors Civil Relief Act of 1940, the

                                      6
<PAGE>

         Federal Reserve Board's Regulations B and Z, and state adaptations
         of the National Consumer Credit Protection Act and of the Uniform
         Consumer Credit Code, state "Lemon Laws" designed to prevent fraud
         in the sale of automobiles and other consumer credit laws and equal
         credit opportunity and disclosure laws.

                           (iv) BINDING OBLIGATION. Each Receivable represents
         the genuine, legal, valid and binding payment obligation in writing of
         the Obligor, enforceable by the holder thereof in accordance with its
         terms, subject to the effect of bankruptcy, insolvency, reorganization,
         moratorium or other similar laws affecting creditors' rights generally
         and by general equitable principles.

                           (v) SECURITY INTEREST IN FINANCED VEHICLE. (a)
         Immediately prior to the sale, assignment and transfer thereof to the
         Purchaser, each Receivable was secured by a validly perfected first
         priority security interest in the Financed Vehicle in favor of the
         Seller as secured party or all necessary or all appropriate actions
         shall have been commenced that would result in the valid perfection of
         a first priority security interest in the Financed Vehicle in favor of
         the Seller as secured party, and (b) as of the Cutoff Date, according
         to the records of the Seller, no Financed Vehicle has been repossessed
         and not reinstated.

                           (vi) RECEIVABLES IN FORCE. No Receivable has been
         satisfied, subordinated or rescinded, nor has any Financed Vehicle been
         released from the lien granted by the related Receivable in whole or in
         part.

                           (vii) NO WAIVER. No provision of a Receivable has
         been waived in such a manner that is prohibited by the provisions of
         the Sale and Servicing Agreement or that would cause such Receivable to
         fail to meet all of the other requirements and warranties made by the
         Seller herein with respect thereto.

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

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

                           (x) NO DEFAULT. Except for payment defaults
         continuing for a period of not more than 29 days as of the Cutoff Date,
         no default, breach, violation or event permitting acceleration under
         the terms of any Receivable has occurred; and no continuing condition
         that with notice or the lapse of time would constitute a default,
         breach, violation or event permitting acceleration under the terms of
         any Receivable has


                                      7
<PAGE>

         arisen (other than deferrals and waivers of late payment charges or
         fees permitted under the Sale and Servicing Agreement).

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

                           (xii) TITLE. It is the intention of the Seller that
         the transfer and assignment herein contemplated constitute a sale of
         the Receivables from the Seller to the Purchaser and that the
         beneficial interest in and title to the Receivables not be part of the
         Seller's estate in the event of the filing of a bankruptcy petition by
         or against the Seller under any bankruptcy law. Immediately prior to
         the transfer and assignment herein contemplated, the Seller had good
         and marketable title to each Receivable free and clear of all Liens
         and, immediately upon the transfer thereof, the Purchaser shall have
         good and marketable title to each Receivable, free and clear of all
         Liens and rights of others. Each Receivable File contains the original
         certificate of title (or a photocopy or image thereof) or evidence that
         an application for a certificate of title has been filed.

                           (xiii) LAWFUL ASSIGNMENT. No Receivable has been
         originated in, or shall be subject to the laws of, any jurisdiction
         under which the sale, transfer and assignment of such Receivable under
         this Agreement or pursuant to transfers of the Certificates are
         unlawful, void or voidable.

                           (xiv) ALL FILINGS MADE. All filings (including,
         without limitation, UCC filings) necessary in any jurisdiction to give
         the Purchaser a first priority perfected ownership interest in the
         Receivables have been made or have been delivered in form suitable for
         filing to the Purchaser .

                           (xv) CHATTEL PAPER. Each Receivable constitutes
         "chattel paper", as such term is defined in the UCC.

                  (xvi) SIMPLE INTEREST RECEIVABLES. All of the Receivables are
Simple Interest Receivables.

                           (xvii) ONE ORIGINAL. There is only one original
executed copy of each Receivable.

                           (xviii) NO AMENDMENTS. No Receivable has been amended
         such that the amount of the Obligor's Scheduled Payments has been
         increased.

                           (xix) APR. The Annual Percentage Rate of each
Receivable equals or exceeds 3.90%.


                                      8
<PAGE>

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

                           (xxi) BALANCE. Each Receivable had an original
         principal balance of not more than $48,841.86 and, as of the Cutoff
         Date, had a principal balance of not less than $255.79 and not more
         than $39,869.16.

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

                           (xxiii) BANKRUPTCY. No Obligor was the subject of a
         bankruptcy proceeding (according to the records of the Seller) as of
         the Cutoff Date.

                           (xxiv) TRANSFER. Each Receivable prohibits the sale
         or transfer of the Financed Vehicle without the consent of the Seller.

                           (xxv) NEW, NEAR-NEW AND USED VEHICLES. Each Financed
         Vehicle was a new, near-new or used automobile or light-duty truck at
         the time the related Obligor executed the retail installment sale
         contract.

                  (xxvi) ORIGINATION. Each Receivable has an origination date on
         or after July 19, 1994.

                           (xxvii) FORCED-PLACED INSURANCE PREMIUMS. No contract
         relating to any Receivable has had forced-placed insurance premiums
         added to the amount financed.

                           (xxviii) NO FRAUD OR MISREPRESENTATION. To the
         knowledge of the Seller, no Receivable was originated by a Dealer and
         sold by such Dealer to the Seller with any conduct constituting fraud
         or misrepresentation on the part of such Dealer.

                           (xxix) NO FURTHER AMOUNTS OWED ON THE RECEIVABLES. No
         further amounts are owed by the Seller to any Obligor under the
         Receivables.

                                   ARTICLE IV

                                   CONDITIONS

                  4.1 CONDITIONS TO OBLIGATION OF THE PURCHASER. The obligation
of the Purchaser to purchase the Receivables is subject to the satisfaction of
the following conditions:

                  (a) REPRESENTATIONS AND WARRANTIES TRUE. The representations
and warranties of the Seller hereunder shall be true and correct in all material
respects on the Closing Date with the same effect as if then made, and the
Seller shall have performed in all material respects all obligations to be
performed by it hereunder on or prior to the Closing Date.


                                      9
<PAGE>

                  (b) COMPUTER FILES MARKED. The Seller shall, at its own
expense, on or prior to the Closing Date, indicate in its computer files that
the Receivables have been sold to the Purchaser pursuant to this Agreement and
shall deliver to the Purchaser the Schedule of Receivables certified by an
officer of the Seller to be true, correct and complete in all material respects.

                  (c) DOCUMENTS TO BE DELIVERED BY THE SELLER AT THE CLOSING.

                           (i) THE ASSIGNMENT. At the Closing, the Seller shall
         execute and deliver the Assignment.

                           (ii) EVIDENCE OF UCC FILING. On or prior to the
         Closing Date, the Seller shall record and file, or deliver in a form
         suitable for filing to the Purchaser, at its own expense, a UCC-1
         financing statement in each jurisdiction in which required by
         applicable law, executed by the Seller, as seller or debtor, and naming
         the Purchaser, as purchaser or secured party, and the Owner Trustee, as
         assignee of the Purchaser, naming the Receivables and the other
         property conveyed hereunder as collateral, meeting the requirements of
         the laws of each such jurisdiction and in such manner as is necessary
         to perfect the sale, transfer, assignment and conveyance of such
         Receivables to the Purchaser.

                           (iii) OTHER DOCUMENTS. At the Closing, the Seller
         shall deliver such other documents as the Purchaser may reasonably
         request.

                  (d) OTHER TRANSACTIONS. The transactions contemplated by the
Sale and Servicing Agreement shall be consummated on the Closing Date.

                  4.2 CONDITIONS TO OBLIGATION OF THE SELLER. The obligation of
the Seller to sell the Receivables to the Purchaser is subject to the
satisfaction of the following conditions:

                  (a) REPRESENTATIONS AND WARRANTIES TRUE. The representations
and warranties of the Purchaser hereunder shall be true and correct in all
material respects on the Closing Date with the same effect as if then made, and
the Purchaser shall have performed in all material respects all obligations to
be performed by it hereunder on or prior to the Closing Date.

                  (b) RECEIVABLES PURCHASE PRICE. On the Closing Date, the
Purchaser shall deliver to the Seller the Receivables Purchase Price, as
provided in Section 2.1(b).

                                    ARTICLE V

                             COVENANTS OF THE SELLER

                  The Seller agrees with the Purchaser as follows; PROVIDED,
HOWEVER, that, to the extent that any provision of this ARTICLE V conflicts with
any provision of the Sale and Servicing Agreement, the Sale and Servicing
Agreement shall govern:


                                      10

<PAGE>

                  5.1      PROTECTION OF RIGHT, TITLE AND INTEREST.

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

                  (b) The Seller shall notify the Purchaser within 30 days after
any change of its name, identity or corporate structure in any manner that
would, could or might make any financing statement or continuation statement
filed by the Seller in accordance with paragraph (a) above seriously misleading
within the meaning of Section 9-402(7) of the UCC, and shall promptly file
appropriate amendments to all previously filed financing statements or
continuation statements.

                  (c) The Seller shall notify the Purchaser of any relocation of
its principal executive office within 30 days after such relocation, if, as a
result of such relocation, the applicable provisions of the UCC would require
the filing of any amendment of any previously filed financing or continuation
statement or of any new financing statement and shall promptly file any such
amendment. The Seller shall at all times maintain its principal executive office
within the United States of America.

                  (d) The Seller shall maintain its computer systems so that,
from and after the time of sale hereunder of the Receivables to the Purchaser,
the Seller's master computer records that refer to a Receivable shall indicate
clearly the interest of the Purchaser in such Receivable and that such
Receivable is owned by the Purchaser.

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

                  (f) The Seller shall permit the Purchaser and its agents at
any time during normal business hours upon reasonable advance notice to inspect,
audit and make copies of and abstracts from the Seller's records regarding any
Receivable.

                  5.2      OTHER LIENS OR INTERESTS. Except for the
conveyances hereunder and contemplated pursuant to the Sale and Servicing
Agreement, the Seller shall not sell, pledge, assign or transfer to any other
Person, or grant, create, incur, assume or suffer to exist any Lien on any
interest therein, and the Seller shall defend the right, title and interest
of the Purchaser in, to and under such Receivables against all claims of
third parties claiming through or under the Seller; PROVIDED, HOWEVER, that
the Seller's obligations under this Section 5.2 shall terminate upon the
termination of the Trust pursuant to the Sale and Servicing Agreement.

                                      11
<PAGE>

                  5.3      COSTS AND EXPENSES. The Seller agrees to pay all
reasonable costs and disbursements in connection with the perfection, as
against all third parties, of the Purchaser's right, title and interest in
and to the Receivables.

                  5.4      INDEMNIFICATION.

                  (a) The Seller shall defend, indemnify and hold harmless the
Purchaser from and against any and all costs, expenses, losses, damages, claims
and liabilities (collectively, "Damages"), arising out of or resulting from the
failure of a Receivable to be originated in compliance with all requirements of
law and for any breach of any of the Seller's representations and warranties
contained herein.

                  (b) The Seller shall defend, indemnify and hold harmless the
Purchaser from and against any and all Damages arising out of or resulting from
the use, ownership or operation by the Seller or any affiliate thereof of a
Financed Vehicle.

                  (c) The Seller shall defend, indemnify and hold harmless the
Purchaser from and against any and all taxes that may at any time be asserted
against the Purchaser with respect to the transactions contemplated herein,
including, without limitation, any sales, gross receipts, general corporation,
tangible personal property, privilege, or license taxes (but not including any
taxes asserted with respect to ownership of the Receivables or federal or other
taxes arising out of the transactions contemplated by this Agreement and any
related documents) and costs and expenses in defending against the same.

                  (d) The Seller shall defend, indemnify and hold harmless the
Purchaser from and against any and all Damages to the extent that such Damage
arose out of, or was imposed upon the Purchaser through, the negligence, willful
misfeasance or bad faith of the Seller in the performance of its duties under
the Agreement or by reason of reckless disregard of the Seller's obligations and
duties under this Agreement.

                  (e) The Seller shall defend, indemnify and hold harmless the
Purchaser from and against all Damages arising out of or incurred in connection
with the acceptance or performance of the Seller's trusts and duties as Servicer
under the Sale and Servicing Agreement, except to the extent that such Damages
shall be due to the willful misfeasance, bad faith or negligence of the
Purchaser.

                  These indemnity obligations shall be in addition to any
obligation that the Seller may otherwise have.

                  (f) Promptly after receipt by a party indemnified under this
Section 5.4 (an "Indemnified Party") of notice of the commencement of any
action, such Indemnified Party will, if a claim in respect thereof is to be made
against the Seller under this Section 5.4, notify the Seller of the commencement
thereof. If any such action is brought against any Indemnified Party under this
Section 5.4 and it notifies the Seller of the commencement thereof, the Seller
will assume the defense thereof, with counsel reasonably satisfactory to such
Indemnified Party (who may, unless there is, as evidenced by an opinion of
counsel to the Indemnified Party stating that


                                      12
<PAGE>

there is an unwaivable conflict of interest, be counsel to the Indemnifying
Party), and the Seller will not be liable to such Indemnified Party under
this Section 5.4 for any legal or other expenses subsequently incurred by
such Indemnified Party in connection with the defense thereof, other than
reasonable costs of investigation. The obligations set forth in this Section
5.4 shall survive the termination of this Agreement and shall include
reasonable fees and expenses of counsel and expenses of litigation. If the
Seller shall have made any indemnity payments pursuant to this Section 5.4
and the Person to or on behalf of whom such payments are made thereafter
collects any of such amounts from others, such Person shall promptly repay
such amounts to the Seller, without interest (except to the extent received
by such Person).

         ARTICLE VI

                            MISCELLANEOUS PROVISIONS

                  6.1      OBLIGATIONS OF SELLER. The obligations of the
Seller under this Agreement shall not be affected by reason of any
invalidity, illegality or irregularity of any Receivable.

                  6.2      REPURCHASE EVENTS. The Seller hereby covenants and
agrees with the Purchaser for the benefit of the Purchaser, the Owner
Trustee, the Indenture Trustee and the holders of the Securities, that the
occurrence of a breach of any of the Seller's representations and warranties
contained in Section 3.2(b) shall constitute events obligating the Seller to
repurchase Receivables hereunder ("Repurchase Events"), at the amount of the
Warranty Purchase Payment from the Purchaser or, as described in Section 6.4
below, from the Trust. The repurchase obligation of the Seller shall
constitute the sole remedy of the holders of the Securities, the Owner
Trustee, the Indenture Trustee and the Purchaser against the Seller with
respect to any Repurchase Event.

                  6.3      SELLER'S ASSIGNMENT OF PURCHASED RECEIVABLES. With
respect to all Receivables repurchased by the Seller pursuant to this
Agreement, the Purchaser (without the need of any further written assignment)
shall assign hereby, without recourse, representation or warranty (other than
that it has good and marketable title to such Receivables), to the Seller all
the Purchaser's right, title and interest in and to such Receivables, and all
security and documents relating thereto.

                  6.4      TRUST. The Seller acknowledges that the Purchaser
will, pursuant to the Sale and Servicing Agreement, sell the Receivables to
the Trust and assign its rights under this Agreement to the Owner Trustee and
to the Indenture Trustee for the benefit of the holders of the Securities,
and that the representations and warranties contained in this Agreement and
the rights of the Purchaser under Section 6.2 and the obligations under 6.3
are intended to benefit the Trust and the holders of the Securities. The
Seller hereby consents to such sales and assignments.

                  6.5      AMENDMENT. This Agreement may be amended from time
to time by a written amendment duly executed and delivered by the Seller and
the Purchaser; PROVIDED, HOWEVER, that any such amendment must be consented
to by the Holders of Notes representing a majority of the Outstanding Amount
of the Notes, voting as a single class, or, in the case of any amendment that
does not adversely affect the Indenture Trustee or the Noteholders (as
evidenced

                                      13
<PAGE>

by an Officer's Certificate of the Servicer and an external Opinion of
Counsel indicating that such amendment will not adversely affect the
Indenture Trustee or the Noteholder), the Holders of a majority of the
Certificate Balance.

                  6.6      ACCOUNTANTS' LETTERS.

                  (a) The Seller will cause Deloitte & Touche LLP to review the
characteristics of the Receivables described in the Schedule of Receivables and
to compare those characteristics to the information with respect to the
Receivables contained in the Prospectus.

                  (b) The Seller will cooperate with the Purchaser and Deloitte
& Touche LLP in making available all information and taking all steps reasonably
necessary to permit such accountants to complete the review set forth in Section
6.6(a) and to deliver the letters required of them under the Underwriting
Agreement.

                  6.7      WAIVERS. No failure or delay on the part of the
Purchaser in exercising any power, right or remedy under this Agreement or
the Assignment shall operate as a waiver hereof or thereof, nor shall any
single or partial exercise of any such power, right or remedy preclude any
other or further exercise hereof or thereof or the exercise of any other
power, right or remedy.

                  6.8      NOTICES. All communications and notices pursuant
hereto to either party shall be in writing (including via telecopy) and
addressed or delivered to it at its address (or in the case of telecopy, at
its telecopy number at such address) shown in the opening portion of this
Agreement or at such other address as may be designated by it by notice to
the other party and, if mailed or delivered, shall be deemed given when
mailed or delivered, or transmitted by telecopy.

                  6.9      COSTS AND EXPENSES. The Seller agrees to pay all
expenses incident to the performance of its obligations under this Agreement
and the Seller agrees to pay all reasonable out-of-pocket costs and expenses
of the Purchaser, excluding fees and expenses of counsel, in connection with
the perfection as against third parties of the Purchaser's right, title and
interest in and to the Receivables and the enforcement of any obligation of
the Seller hereunder.

                  6.10     SURVIVAL. The respective agreements,
representations, warranties and other statements by the Seller and the
Purchaser set forth in or made pursuant to this Agreement shall remain in
full force and effect and will survive the Closing.

                  6.11     HEADINGS AND CROSS-REFERENCES. The various
headings in this Agreement are included for convenience only and shall not
affect the meaning or interpretation of any provision of this Agreement.
References in this Agreement to Section names or numbers are to such Sections
of this Agreement.

                  6.12     GOVERNING LAW. This Agreement and the Assignment
shall be governed by and construed in accordance with the internal laws of
the State of New York and the obligations, rights and remedies of the parties
under this Agreement shall be determined in accordance with such laws.

                                      14
<PAGE>

                  6.13     COUNTERPARTS. This Agreement may be executed in
two counterparts and by different parties on separate counterparts, each of
which shall be an original, but all of which together shall constitute one
and the same instrument.

                  6.14      SALE. Each party hereto agrees to treat the
conveyance under this Agreement for all purposes (including, without
limitation, tax and financial accounting purposes) as a sale of the
Receivables on all of its relevant books, records, tax returns, financial
statements and other applicable documents. Although the parties hereto intend
that the transfer and assignment contemplated by this Agreement be a sale, in
the event such transfer and assignment is deemed to be other than a sale, the
parties intend that all filings described in this Agreement shall give the
Purchaser a first priority perfected security interest in, to and under the
Receivables and other property conveyed hereunder and all proceeds of any of
the foregoing. This Agreement shall be deemed to be the grant of a security
interest from the Seller to the Purchaser, and the Purchaser shall have all
the rights, powers and privileges of a secured party under the UCC.

                                      15
<PAGE>

                  IN WITNESS WHEREOF, the parties hereto hereby have caused this
Agreement to be executed by their respective officers thereunto duly authorized
as of the 1st day of August, 1999.

                                    NISSAN MOTOR ACCEPTANCE CORPORATION


                                    By:  /s/ YOICHIRO NAGASHIMA
                                         ------------------------------
                                         Name:     Yoichiro Nagashima
                                         Title:    President



                                    NISSAN AUTO RECEIVABLES CORPORATION


                                    By:  /s/ YOICHIRO NAGASHIMA
                                         ------------------------------
                                         Name:     Yoichiro Nagashima
                                         Title:    President


                                      S-1

<PAGE>
                                                                     Exhibit A

                                   ASSIGNMENT

                  For value received, in accordance with the Purchase Agreement
dated as of August 1, 1999 (the "Purchase Agreement"), between the undersigned
(the "Seller") and Nissan Auto Receivables Corporation (the "Purchaser"), the
undersigned does hereby sell, assign, transfer and otherwise convey unto the
Purchaser, without recourse, the following:

                           (i) all right, title and interest of the Seller in
         and to the Receivables listed on Schedule A hereto (including all
         related Receivable Files) and all monies due thereon or paid thereunder
         or in respect thereof on or after the Cutoff Date;

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

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

                           (iv)  the right of the Seller in any Dealer Recourse;

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

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

                           (vii) all proceeds of the foregoing.

                  The foregoing sale does not constitute and is not intended to
result in any assumption by the Purchaser of any obligation of the undersigned
to the Obligors, insurers or any other person in connection with the
Receivables, Receivable Files, any insurance policies or any agreement or
instrument relating to any of them.

                  This Assignment is made pursuant to and upon the
representations, warranties and agreements on the part of the undersigned
contained in the Purchase Agreement and is to be governed by the Purchase
Agreement.

                  Capitalized terms used herein and not otherwise defined shall
have the respective meanings assigned to such terms in the Purchase Agreement.



<PAGE>

                  IN WITNESS WHEREOF, the undersigned has caused this Assignment
to be duly executed as of the 1st day of August, 1999.

                                   NISSAN MOTOR ACCEPTANCE
                                   CORPORATION



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



<PAGE>

                                   SCHEDULE A

                             Schedule of Receivables

             See schedule attached to the Sale and Servicing Agreement.


                                   Schedule A


<PAGE>


                                                                EXHIBIT 4.4



                   NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST
                           (a Delaware Business Trust)

                      AMENDED AND RESTATED TRUST AGREEMENT

                                     between



                      NISSAN AUTO RECEIVABLES CORPORATION,
                                  as Depositor,



                                       and

                         CHASE MANHATTAN BANK DELAWARE,
                                as Owner Trustee









                           Dated as of August 6, 1999



<PAGE>



                                TABLE OF CONTENTS

<TABLE>
<S>                                                                                                              <C>
ARTICLE I           Definitions..................................................................................1

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

         SECTION 1.02          Usage of Terms....................................................................4

ARTICLE II          Creation of Trust............................................................................4

         SECTION 2.01          Creation of Trust.................................................................4

         SECTION 2.02          Office............................................................................4

         SECTION 2.03          Purposes and Powers...............................................................5

         SECTION 2.04          Power of Attorney.................................................................5

         SECTION 2.05          Declaration of Trust..............................................................6

         SECTION 2.06          Liability of the Certificateholders...............................................6

         SECTION 2.07          Title to Trust Property...........................................................6

         SECTION 2.08          Situs of Trust....................................................................6

         SECTION 2.09          Representations and Warranties of the Depositor...................................6

         SECTION 2.10          Federal Income Tax Allocations....................................................8

ARTICLE III         Certificates and Transfer of Interests.......................................................8

         SECTION 3.01          The Certificates..................................................................8

         SECTION 3.02          Authentication of Certificates....................................................9

         SECTION 3.03          Registration of Transfer and Exchange of Certificates.............................9

         SECTION 3.04          Mutilated, Destroyed, Lost or Stolen Certificates................................10

         SECTION 3.05          Persons Deemed Certificateholders................................................11

         SECTION 3.06          Access to List of Certificateholders' Names and Addresses........................11

         SECTION 3.07          Maintenance of Office or Agency..................................................11

         SECTION 3.08          Appointment of Paying Agent......................................................11

         SECTION 3.09          Ownership by the Depositor of Certificates.......................................12

ARTICLE IV          Actions By Owner Trustee or Certificateholders..............................................12

         SECTION 4.01          Prior Notice to Certificateholders with Respect to Certain Matters...............12

         SECTION 4.02          Action by Certificateholders with Respect to Certain Matters.....................13

         SECTION 4.03          Action with Respect to Bankruptcy................................................13

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

         SECTION 4.05          Majority of the Certificates Control.............................................14
</TABLE>
                                      i

<PAGE>


                                TABLE OF CONTENTS
                                   (CONTINUED)
<TABLE>
<S>                                                                                                             <C>
ARTICLE V           Application of Trust Funds; Certain Duties..................................................14

         SECTION 5.01          Establishment of the Trust Collection Account....................................14

         SECTION 5.02          Application of Amounts in Trust Accounts.........................................15

         SECTION 5.03          Method of Payment................................................................15

         SECTION 5.04          Accounting and Reports to the Noteholders, Certificateholders, the
                               Internal Revenue Service and Others..............................................16

         SECTION 5.05          Signature on Returns; Tax Matter Partner.........................................16

ARTICLE VI          Authority and Duties of Owner Trustee.......................................................16

         SECTION 6.01          General Authority................................................................16

         SECTION 6.02          General Duties...................................................................17

         SECTION 6.03          Duties of the Owner Trustee......................................................17

         SECTION 6.04          No Duties Except as Specified in this Agreement or in Instructions...............18

         SECTION 6.05          No Action Except Under Specified Documents or Instructions.......................19

         SECTION 6.06          Restrictions.....................................................................19

ARTICLE VII         Concerning the Owner Trustee................................................................19

         SECTION 7.01          Rights of the Owner Trustee......................................................19

         SECTION 7.02          Furnishing of Documents..........................................................20

         SECTION 7.03          Representations and Warranties...................................................20

         SECTION 7.04          Reliance; Advice of Counsel......................................................21

         SECTION 7.05          Not Actingin Individual Capacity.................................................21

         SECTION 7.06          Owner Trustee Not Liable for Certificates or Receivables.........................22

         SECTION 7.07          Owner Trustee May Own Certificates and Notes.....................................22

         SECTION 7.08          Sales Finance Licenses...........................................................22

ARTICLE VIII        Compensation of Owner Trustee...............................................................23

         SECTION 8.01          Owner Trustee's Fees and Expenses................................................23

         SECTION 8.02          Indemnification..................................................................23

         SECTION 8.03          Payments to the Owner Trustee....................................................23

ARTICLE IX          Termination of Trust Agreement..............................................................24

         SECTION 9.01          Termination of Trust Agreement...................................................24
</TABLE>

                                     ii
<PAGE>


                                TABLE OF CONTENTS
                                   (CONTINUED)
<TABLE>
<S>                                                                                                             <C>
ARTICLE X           Successor Owner Trustees and Additional Owner Trustees......................................25

         SECTION 10.01         Eligibility Requirements for Owner Trustee.......................................25

         SECTION 10.02         Resignation or Removal of Owner Trustee..........................................25

         SECTION 10.03         Successor Owner Trustee..........................................................26

         SECTION 10.04         Merger or Consolidation of Owner Trustee.........................................26

         SECTION 10.05         Appointment of Co-Trustee or Separate Trustee....................................27

ARTICLE XI          Miscellaneous...............................................................................28

         SECTION 11.01         Supplements and Amendments.......................................................28

         SECTION 11.02         No Legal Title to Owner Trust Estate in Certificateholders.......................29

         SECTION 11.03         Limitations on Rights of Others..................................................29

         SECTION 11.04         Notices..........................................................................29

         SECTION 11.05         Severability.....................................................................30

         SECTION 11.06         Counterparts.....................................................................30

         SECTION 11.07         Successors and Assigns...........................................................30

         SECTION 11.08         No Petition......................................................................30

         SECTION 11.09         No Recourse......................................................................30

         SECTION 11.10         Headings.........................................................................30

         SECTION 11.11         GOVERNING LAW....................................................................31

         SECTION 11.12         NMAC Payment Obligation..........................................................31

</TABLE>
                                     iii


<PAGE>


                                TABLE OF CONTENTS
                                   (CONTINUED)


         Exhibit A             Form of Certificate

         Exhibit B             Form of Transferee's Representation Letter

         Exhibit C             Form of Transferor's Representation Letter

                                     iv
<PAGE>


                  AMENDED AND RESTATED TRUST AGREEMENT, dated as of August 6,
1999, between NISSAN AUTO RECEIVABLES Corporation, a Delaware corporation, as
depositor, and CHASE MANHATTAN BANK DELAWARE, a Delaware banking corporation, as
Owner Trustee, amending and restating in its entirety the Trust Agreement, dated
as of August 6, 1999 (the "Original Trust Agreement"), between the same parties,
and herein referred to as the "Trust Agreement" or this "Agreement."

                  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 agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

         SECTION 1.01 DEFINITIONS. Except as otherwise specified herein or if
the context may otherwise require, capitalized terms used but not otherwise
defined herein have the meanings assigned to such terms in the Sale and
Servicing Agreement and the Indenture for all purposes of this Agreement. Except
as otherwise provided in this Agreement, whenever used herein the following
words and phrases, unless the context otherwise requires, shall have the
following meanings:

         "ADMINISTRATION AGREEMENT" means the Administration Agreement dated as
of August 1, 1999 by and between the Trust, as issuer, NMAC, as Administrator,
the Indenture Trustee and the Owner Trustee pursuant to which NMAC undertakes to
perform certain of the duties and obligations of the Trust and the Owner Trustee
hereunder, under the Sale and Servicing Agreement and under the Indenture.

         "ADMINISTRATOR" means NMAC acting in its capacity as Administrator
under the Administration Agreement.

         "AGREEMENT" means this Amended and Restated Trust Agreement, which
amends and restates the Original Trust Agreement.

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

         "BUSINESS TRUST STATUTE" means Chapter 38 of Title 12 of the Delaware
Code, 12 Del. Code Section 3801 ET SEQ.


                                      1
<PAGE>

         "CERTIFICATE" means any of the Certificates executed by the Trust and
authenticated by the Owner Trustee, evidencing a beneficial ownership interest
in the Trust, substantially in the form set forth in EXHIBIT A hereto.

         "CERTIFICATE OF TRUST" means the Certificate of Trust filed with
respect to the formation of the Trust pursuant to Section 3810(a) of the
Business Trust Statute.

         "CERTIFICATE REGISTER" means the register maintained pursuant to
Section 3.03.

         "CERTIFICATEHOLDER" or "HOLDER" means a Person in whose name a
Certificate is registered in the Certificate Register, except that, solely for
the purposes of giving certain consents, waivers, requests or demands pursuant
to this Agreement, the interest evidenced by any Certificate registered in the
name of NARC or NMAC, or any Person actually known to a Trust Officer of the
Owner Trustee to be controlling, controlled by or under common control with NARC
or NMAC, shall not be taken into account in determining whether the requisite
percentage necessary to effect any such consent, waiver, request or demand shall
have been obtained unless at such time all Certificates are then owned by NARC,
NMAC and their Affiliates.

         "CERTIFICATE REGISTRAR" means The Chase Manhattan Bank unless and until
a successor thereto is appointed pursuant to Section 3.03. The Certificate
Registrar initially designates its offices at 450 West 33rd Street, 15th Floor,
New York NY 10001-2697, as its offices for purposes of Section 3.03.

         "CODE" means the Internal Revenue Code of 1986.

         "CORPORATE TRUST OFFICE" means, with respect to the Owner Trustee, the
principal corporate trust office of the Owner Trustee located at 1201 Market
Street, Wilmington, Delaware 19801; or at such other address as the Owner
Trustee may designate by notice to the Certificateholders, or the principal
corporate trust office of any successor Owner Trustee (the address of which the
successor Owner Trustee will notify the Certificateholders).

         "DEPOSITOR" means NARC in its capacity as depositor hereunder.

         "ERISA" shall have the meaning assigned to such term in Section
3.03(c).

         "EXPENSES" shall have the meaning assigned to such term in Section
8.01.

         "INDENTURE" means the Indenture dated as of August 1, 1999 entered into
between the Trust and the Indenture Trustee named therein pursuant to which a
series of Notes are issued.

         "NMAC" means Nissan Motor Acceptance Corporation, a California
corporation.

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

                                      2
<PAGE>

         "NON-U.S. PERSON" means any Person who is not (i) a citizen or resident
of the United States who is a natural person, (ii) a corporation or partnership
(or an entity treated as a corporation or partnership) organized in or under the
laws of the United States or any state thereof, including the District of
Columbia (unless, in the case of a partnership, Treasury Regulations are adopted
that provide otherwise), (iii) an estate, the income of which is subject to
United States Federal income taxation, regardless of its source, or (iv) a
trust, if a court within the United States is able to exercise primary
supervision over the administration of the trust and one or more United States
persons (as such term is defined in the Code and Treasury Regulations) have the
authority to control all substantial decisions of the trust; except that, to the
extent provided in Treasury Regulations, certain trusts in existence prior to
August 20, 1996 which elected to be treated as United States Persons prior to
such date also shall be United States Persons.

         "NOTES" means the notes issued by the Trust pursuant to the Indenture,
having the payment and other terms set forth in the Indenture.

         "ORIGINAL CERTIFICATE BALANCE" means $69,553,742.24.

         "ORIGINAL TRUST AGREEMENT" shall have the meaning assigned to such term
in the introductory paragraph to this Agreement.

         "OWNER TRUST ESTATE" means all right, title and interest of the Trust
in and to the property and rights assigned to the Trust pursuant to Article II
of the Sale and Servicing Agreement, all funds on deposit from time to time in
the accounts created pursuant to Section 5.01 of the Sale and Servicing
Agreement (excluding any net investment income with respect to amounts held in
such accounts) and all other property of the Trust from time to time, including
any rights of the Owner Trustee and the Trust pursuant to the Sale and Servicing
Agreement and the Administration Agreement, and as assignee of the rights and
interests of the Depositor under the Purchase Agreement.

         "OWNER TRUSTEE" means Chase Manhattan Bank Delaware, a Delaware banking
corporation, not in its individual capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

         "PAYING AGENT" means any paying agent or co-paying agent appointed
pursuant to Section 3.08, and shall initially be The Chase Manhattan Bank.

         "PLAN" shall have the meaning assigned to such term in Section
3.03(c)(1)(ii).

         "SALE AND SERVICING AGREEMENT" means the Sale and Servicing Agreement,
dated as of the date hereof, among the Trust, NARC, as seller, and NMAC, as
servicer.

         "SECRETARY OF STATE" means the Secretary of State of the State of
Delaware.


                                      3
<PAGE>

         "SECURITIES ACCOUNT CONTROL AGREEMENT" shall have the meaning assigned
to such term in the Sale and Servicing Agreement.

         "SECURITYHOLDERS" means the Certificateholders and the Noteholders.

         "TREASURY REGULATIONS" means regulations, including proposed or
temporary regulations, promulgated under the Code. References herein to specific
provisions of proposed or temporary regulations shall include analogous
provisions of final Treasury Regulations or other successor Treasury
Regulations.

         "TRUST" means the Nissan Auto Receivables 1999-A Owner Trust, formed as
a Delaware business trust pursuant to this Agreement and the filing of the
Certificate of Trust.

         "TRUST COLLECTION ACCOUNT" shall have the meaning assigned to such term
in Section 5.01(a).

         "YIELD SUPPLEMENT AGREEMENT" means the Yield Supplement Agreement dated
as of the date hereof among NMAC, the Depositor and the Trust.

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


                                   ARTICLE II

                                CREATION OF TRUST

         SECTION 2.01 CREATION OF TRUST. A Delaware business trust known as
"Nissan Auto Receivables 1999-A Owner Trust" was formed in accordance with the
provisions of the Business Trust Statute pursuant to the Original Trust
Agreement. Under the Original Trust Agreement, the Owner Trustee was authorized
and vested with the power and authority to make and execute contracts,
instruments, certificates, agreements and other writings on behalf of the Trust
as set forth herein and to sue and be sued on behalf of the Trust.

                  The Owner Trustee accepted under the Original Trust Agreement,
and does hereby confirm its acceptance and agreement to hold in trust, for the
benefit of the Certificateholders and such other Persons as may become
beneficiaries hereunder from time to


                                      4
<PAGE>

time, all of the Owner Trust Estate conveyed or to be conveyed to the Trust,
and all monies and proceeds that may be received with respect thereto,
subject to the terms of this Agreement.

         SECTION 2.02 OFFICE. The principal place of business of the Trust for
purposes of Delaware law shall be in care of the Owner Trustee at the Corporate
Trust Office or at such other address in Delaware as the Owner Trustee may
designate by written notice to the Certificateholders and the Servicer. The
Trust may establish additional offices located at such place or places inside or
outside of the State of Delaware as the Owner Trustee may designate by written
notice to the Certificateholders and the Servicer.

         SECTION 2.03      PURPOSES AND POWERS.

         (a) The purpose of the Trust is, and the Trust shall have the power and
authority and is authorized, to engage in the following activities:

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

                  (ii) to acquire the Owner Trust Estate (including the
         Receivables and related property) from the Depositor in exchange for
         the Notes and Certificates pursuant to the Sale and Servicing
         Agreement;

                  (iii) to assign, grant, transfer, pledge, mortgage and convey
         the Owner Trust Estate pursuant to, and on the terms and conditions set
         forth in, the Indenture and to hold, manage and distribute to the
         Certificateholders pursuant to the terms of the Sale and Servicing
         Agreement any portion of the Trust Estate released from the Lien of,
         and remitted to the Trust pursuant to, the Indenture as set forth
         therein and in the Sale and Servicing Agreement;

                  (iv) to enter into and perform its obligations under the Basic
         Documents to which it is to be a party;

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

                  (vi) subject to compliance with the Basic Documents, to engage
         in such other activities as may be required in connection with
         conservation of the Owner Trust Estate and the making of distributions
         to the Certificateholders and the Noteholders and in respect of amounts
         to be released to the Depositor, the Servicer, the Administrator and
         third parties, if any.

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


                                      5
<PAGE>

         SECTION 2.04 POWER OF ATTORNEY. Pursuant to the Administration
Agreement, the Owner Trustee has authorized the Administrator to perform certain
of its administrative duties hereunder, including duties with respect to the
management of the Owner Trust Estate, and in connection therewith hereby grants
the Administrator its revocable power of attorney. Each Certificateholder by
such Holder's acceptance of any Certificate or beneficial interest therein, as
the case may be, shall be deemed to have granted power of attorney to the
Administrator for purposes of actions taken or to be taken with respect to the
Certificates.

         SECTION 2.05 DECLARATION OF TRUST. The Owner Trustee hereby declares
that it will hold the Owner Trust Estate in trust upon and subject to the
conditions set forth herein for the use and benefit of the Certificateholders,
subject to the obligations of the Trust under the Basic Documents. It is the
intention of the parties hereto that the Trust constitute a business trust under
the Business Trust Statute and that this Agreement constitute the governing
instrument of such business trust. It is the intention of the parties hereto
that, solely for income and franchise tax purposes, the Trust shall be treated
as a partnership for any period during which the beneficial ownership interests
in the Trust are held by more than one person, with the assets of the
partnership being the Receivables and other assets held by the Trust, and the
Notes being debt of the partnership. The parties agree that for any such period,
unless otherwise required by appropriate tax authorities, the Trust will file or
cause to be filed annual or other necessary returns, reports and other forms
consistent with the characterization of the Trust as a partnership for such tax
purposes. Effective as of the date hereof, the Owner Trustee shall have all
rights, powers and duties set forth herein and in the Business Trust Statute
with respect to accomplishing the purposes of the Trust. At the direction of the
Depositor, the Owner Trustee caused to be filed the Certificate of Trust
pursuant to the Business Trust Statute, and the Owner Trustee shall file or
cause to be filed such amendments thereto as shall be necessary or appropriate
to satisfy the purposes of this agreement and as shall be consistent with the
provisions hereof.

         SECTION 2.06 LIABILITY OF THE CERTIFICATEHOLDERS . No Certificateholder
shall have any personal liability for any liability or obligation of the Trust,
solely by reason of it being a Certificateholder.

         SECTION 2.07 TITLE TO TRUST PROPERTY. Legal title to all of the Owner
Trust Estate shall be vested at all times in the Trust as a separate legal
entity except where applicable law in any jurisdiction requires title to any
part of the Owner Trust Estate to be vested in a trustee or trustees, in which
case title shall be deemed to be vested in the Owner Trustee, a co-trustee
and/or a separate trustee, as the case may be.

         SECTION 2.08 SITUS OF TRUST. The Trust will be located in Delaware and
administered in the states of Delaware, New York or Minnesota. All bank accounts
maintained by the Owner Trustee on behalf of the Trust shall be located in the
State of Delaware or the State of New York. The Trust shall not have any
employees in any state other than Delaware; PROVIDED, HOWEVER, that nothing
herein shall restrict or prohibit the Owner Trustee from having employees within
or without the State of Delaware. Payments will be received by the Trust only


                                      6
<PAGE>

in Delaware or New York, and payments will be made by the Trust only from
Delaware or New York. The principal office of the Trust will be at the
Corporate Trust Office in Delaware.

         SECTION 2.09 REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR. The
Depositor hereby represents and warrants to the Owner Trustee that as of the
Closing Date:

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

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

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

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

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


                                      7

<PAGE>

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

         SECTION 2.10 FEDERAL INCOME TAX ALLOCATIONS. Net income of the Trust
for any month as determined for federal income tax purposes (and each item of
income, gain, loss and deduction entering into the computation thereof) shall be
allocated:

         (a) in an amount equal to any amount distributed to the
Certificateholders pursuant to the Sale and Servicing Agreement (to the extent
not previously allocated pursuant to this clause); and

         (b) to the Depositor, to the extent of any remaining net income.

If the net income of the Trust for any month is insufficient for the allocations
described in clause (a) above, subsequent net income shall first be allocated to
make up such shortfall before being allocated as provided in the preceding
sentence. Net losses of the Trust, if any, for any month as determined for
federal income tax purposes (and each item of income, gain, loss and deduction
entering into the computation thereof) shall be allocated to the Depositor to
the extent the Depositor has agreed hereunder and under the Sale and Servicing
Agreement and the Indenture to bear the economic burden of such net losses, and
any remaining net losses shall be allocated among the Certificateholders as of
the first Distribution Date following the end of such month in proportion to
their ownership of principal amount of Certificates as of the close of business
on such Distribution Date. The Depositor is authorized to modify the allocations
in this paragraph if necessary or appropriate, in its sole discretion, for the
allocations to fairly reflect the economic income, gain or loss to the Depositor
or to the Certificateholders, or as otherwise required by the Code.


                                   ARTICLE III

                     CERTIFICATES AND TRANSFER OF INTERESTS

         SECTION 3.01 THE CERTIFICATES. The Certificates shall be issued in
minimum denominations of $1,000.00 and in integral multiples of $0.01 in excess
thereof. The Certificates shall be executed on behalf of the Trust by manual or
facsimile signature of a Trust Officer of the Owner Trustee and authenticated on
behalf of the Owner Trustee by the manual or facsimile signature of a Trust
Officer. Certificates bearing the manual or facsimile signatures of


                                       8

<PAGE>

individuals who were, at the time when such signatures shall have been
affixed, authorized to sign on behalf of the Trust, shall be validly issued
and entitled to the benefits of this Agreement, notwithstanding that such
individuals or any of them shall have ceased to be so authorized prior to the
authentication and delivery of such Certificates or did not hold such offices
at the date of authentication and delivery of such Certificates.

         The Certificates may be printed, lithographed, typewritten,
mimeographed or otherwise produced, in any authorized denomination in the
form of EXHIBIT A hereto.

         A transferee of a Certificate shall become a Certificateholder, and
shall be entitled to the rights and subject to the obligations of a
Certificateholder hereunder, upon such transferee's acceptance of a
Certificate duly registered in such transferee's name pursuant to Section
3.03.

         SECTION 3.02 AUTHENTICATION OF CERTIFICATES. Concurrently with the
initial sale of the Receivables to the Trust pursuant to the Sale and
Servicing Agreement, the Owner Trustee shall cause to be executed,
authenticated and delivered on behalf of the Trust to or upon the written
order of the Depositor, Certificates in an aggregate principal amount equal
to the Original Certificate Balance and evidencing the entire ownership of
the Trust. No Certificate shall entitle its holder to any benefit under this
Agreement or be valid for any purpose, unless there shall appear on such
Certificate a certificate of authentication substantially in the form set
forth in EXHIBIT A, executed by the Owner Trustee or the Owner Trustee's
authenticating agent, by manual or facsimile signature of a Trust Officer,
and such authentication shall constitute conclusive evidence, and the only
evidence, that such Certificate shall have been duly authenticated and
delivered hereunder. All Certificates shall be dated the date of their
authentication. The Chase Manhattan Bank shall be the initial authenticating
agent of the Owner Trustee hereunder, and all references herein to
authentication by the Owner Trustee shall be deemed to include the
authenticating agent.

         SECTION 3.03 REGISTRATION OF TRANSFER AND EXCHANGE OF CERTIFICATES.

         (a) The Certificate Registrar shall keep or cause to be kept, at the
office or agency maintained pursuant to Section 3.07, a Certificate Register
in which, subject to such reasonable regulations as it may prescribe, the
Owner Trustee shall provide for the registration of Certificates and of
transfers and exchanges of Certificates as herein provided. The Chase
Manhattan Bank shall be the initial Certificate Registrar. In the event that
the Certificate Registrar shall for any reason become unable to act as
Certificate Registrar, the Certificate Registrar shall promptly give written
notice to such effect to the Depositor, the Owner Trustee and the Servicer.
Upon receipt of such notice, the Servicer shall appoint another bank or trust
company, having an office or agency located in the Borough of Manhattan, The
City of New York, and that shall agree to act in accordance with the
provisions of this Agreement applicable to it, and otherwise acceptable to
the Owner Trustee, to act as successor Certificate Registrar under this
Agreement.


                                       9

<PAGE>

         (b) Upon surrender for registration of transfer of any Certificate
at the office or agency maintained pursuant to Section 3.07, the Owner
Trustee shall execute, authenticate and deliver (or shall cause its
authenticating agent to authenticate and deliver), in the name of the
designated transferee or transferees, one or more new Certificates in
authorized denominations of a like aggregate amount dated the date of
authentication by the Owner Trustee or any authenticating agent. At the
option of a Holder, Certificates may be exchanged for other Certificates of
authorized denominations of a like aggregate amount upon surrender of the
Certificates to be exchanged at the office or agency maintained pursuant to
Section 3.07. The preceding provisions of this Section notwithstanding, the
Owner Trustee shall not make and the Certificate Registrar shall not register
transfer or exchanges of Certificates for a period of 15 days preceding the
due date for any payment with respect to the Certificates.

         (c) Every Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer
in form satisfactory to the Owner Trustee and the Certificate Registrar duly
executed by the Holder or his attorney duly authorized in writing. Each
Certificate surrendered for registration of transfer or exchange shall be
cancelled and disposed of by the Owner Trustee in accordance with its
customary practice.

         No transfer of a Certificate shall be made unless the Owner Trustee
shall have received:

         (1) a representation from the transferee of such Certificate
substantially in the form of EXHIBIT B to the effect that:

                  (i)      such transferee is not a Non-U.S. Person; and

                  (ii)     such transferee is not an employee benefit plan or
                           arrangement subject to Section 406 of Employee
                           Retirement Income Security Act of 1974, as amended
                           ("ERISA"), or a plan subject to Section 4975 of the
                           Code (a "Plan"), nor a person acting on behalf of a
                           Plan nor using the assets of a Plan to effect such
                           transfer;

         (2) a representation from the transferor of such Certificate
substantially in the form of EXHIBIT C; and

         (3) an opinion of counsel to the Owner Trustee that the transfer of
such Certificate is being made pursuant to an effective registration under
the Securities Act or is exempt from the registration requirements of the
Securities Act.

         Notwithstanding anything else to the contrary herein, any purported
transfer of a Certificate to or on behalf of a Plan or utilizing the assets
of a Plan shall be void and of no effect.

         To the extent permitted under applicable law (including, but not
limited to, ERISA), the Owner Trustee shall be under no liability to any
Person for any registration of transfer of any Certificate that is in fact
not permitted by this Section 3.03(c) or for making any payments due on such
Certificate to the Certificateholder thereof or taking any other action with
respect to such


                                      10

<PAGE>

Holder under the provisions of this Trust Agreement or the Sale and Servicing
Agreement so long as the transfer was registered by the Certificate Registrar
or the Owner Trustee in accordance with the foregoing requirements.

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

         SECTION 3.04 MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES. If
(a) any mutilated Certificate shall be surrendered to the Certificate
Registrar, or if the Certificate Registrar shall receive evidence to its
satisfaction of the destruction, loss or theft of any Certificate and (b)
there shall be delivered to the Certificate Registrar and the Owner Trustee
such security or indemnity as may be required by them to save each of them
harmless, then in the absence of notice that such Certificate shall have been
acquired by a bona fide purchaser, the Owner Trustee on behalf of the Trust
shall execute and the Owner Trustee, or the Owner Trustee's authenticating
agent, shall authenticate and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost or stolen Certificate, a new Certificate of like
tenor and denomination. In connection with the issuance of any new
Certificate under this Section, the Owner Trustee or the Certificate
Registrar may require the payment of a sum sufficient to cover any tax or
other governmental charge that may be imposed in connection therewith. Any
duplicate Certificate issued pursuant to this Section shall constitute
conclusive evidence of ownership in the Trust, as if originally issued,
whether or not the lost, stolen or destroyed Certificate shall be found at
any time.

         SECTION 3.05 PERSONS DEEMED CERTIFICATEHOLDERS. Prior to due
presentation of a Certificate for registration of transfer, the Owner Trustee
or the Certificate Registrar may treat the Person in whose name any
Certificate shall be registered in the Certificate Register as the owner of
such Certificate for the purpose of receiving distributions pursuant to
Section 5.02 and for all other purposes whatsoever, and neither the Owner
Trustee nor the Certificate Registrar shall be bound by any notice to the
contrary.

         SECTION 3.06 ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND
ADDRESSES. The Certificate Registrar shall furnish or cause to be furnished
to the Owner Trustee, the Servicer or the Depositor, as the case may be,
within 15 days after its receipt of a request therefor from the Owner
Trustee, the Servicer or the Depositor in writing, a list, in such form as
the Owner Trustee, the Servicer or the Depositor may reasonably require, of
the names and addresses of the Certificateholders as of the most recent
Record Date. If three or more Certificateholders or one or more Holders of
Certificates evidencing, in the aggregate, not less than 25% of the
Certificate Balance apply in writing to the Owner Trustee, and such
application states that the applicants desire to communicate with other
Certificateholders with respect to their rights under this Agreement or under
the Certificates and such application is accompanied by a copy of the
communication that such applicants propose to transmit, then the Owner
Trustee shall, within five Business Days after the receipt of such
application, afford such applicants access during


                                      11

<PAGE>

normal business hours to the current list of Certificateholders. Each Holder,
by receiving and holding a Certificate, shall be deemed to have agreed not to
hold any of the Depositor, the Servicer, the Certificate Registrar or the
Owner Trustee accountable by reason of the disclosure of its name and
address, regardless of the source from which such information was derived.

         SECTION 3.07 MAINTENANCE OF OFFICE OR AGENCY. The Owner Trustee
shall maintain in the Borough of Manhattan, The City of New York an office or
offices or agency or agencies where Certificates may be surrendered for
registration of transfer or exchange and where notices and demands to or upon
the Owner Trustee in respect of the Certificates and the Basic Documents may
be served. The Owner Trustee initially designates The Chase Manhattan Bank
450 West 33rd Street, 15th Floor, New York, New York 10001-2697, as its
principal corporate trust office for such purposes. The Owner Trustee shall
give prompt written notice to the Depositor and to the Certificateholders of
any change in the location of the Certificate Register or any such office or
agency.

         SECTION 3.08 APPOINTMENT OF PAYING AGENT. Except during any period
when the Indenture Trustee is authorized and directed to do so under the
Indenture (i.e. prior to the termination of the Indenture), the Paying Agent
shall make distributions to Certificateholders from the Collection Account
pursuant to Section 5.02 and shall report the amounts of such distributions
to the Owner Trustee. Any Paying Agent shall have the revocable power to
withdraw funds from the Collection Account for the purpose of making the
distributions referred to above. The Owner Trustee may revoke such power and
remove the Paying Agent if the Owner Trustee determines in its sole
discretion that the Paying Agent shall have failed to perform its obligations
under this Agreement in any material respect. The Paying Agent shall
initially be The Chase Manhattan Bank, and any co-paying agent chosen by the
Owner Trustee, and acceptable to the Owner Trustee. The Paying Agent shall be
permitted to resign as Paying Agent upon 30 days' written notice to the
Indenture Trustee and, if the Paying Agent is not the Owner Trustee, to the
Owner Trustee. In the event that The Chase Manhattan Bank shall no longer be
the Paying Agent, the Owner Trustee shall appoint a successor to act as
Paying Agent (which shall be a bank or trust company). The Owner Trustee
shall cause such successor Paying Agent or any additional Paying Agent
appointed by the Owner Trustee to execute and deliver to the Owner Trustee an
instrument in which such successor Paying Agent or additional Paying Agent
shall agree with the Owner Trustee that as Paying Agent, such successor
Paying Agent or additional Paying Agent will hold all sums, if any, held by
it for payment to the Certificateholders in trust for the benefit of the
Certificateholders entitled thereto until such sums shall be paid to such
Certificateholders. The Paying Agent shall return all unclaimed funds to the
Owner Trustee and upon removal of a Paying Agent such Paying Agent shall also
return all funds in its possession to the Owner Trustee. The provisions of
Sections 7.01, 7.03, 7.04, 8.01 and 8.02 shall apply to the Owner Trustee
also in its role as Paying Agent, for so long as the Owner Trustee shall act
as Paying Agent and, to the extent applicable, to any other Paying Agent
appointed hereunder. Any reference in this Agreement to the Paying Agent
shall include any co-paying agent unless the context requires otherwise.


                                      12

<PAGE>

         SECTION 3.09 OWNERSHIP BY THE DEPOSITOR OF CERTIFICATES. The
Depositor shall on the Closing Date purchase, and shall thereafter retain
beneficial and record ownership of, Certificates representing 100% of the
Certificate Balance. Any attempted transfer of any Certificate that would
reduce such interest of the Depositor below 100% of the Certificate Balance
shall be void. The Owner Trustee shall cause one Certificate issued to the
Depositor (representing 100% of the Certificate Balance) to bear a legend
stating "THIS CERTIFICATE IS NON-TRANSFERABLE."

                                   ARTICLE IV

                 ACTIONS BY OWNER TRUSTEE OR CERTIFICATEHOLDERS

         SECTION 4.01 PRIOR NOTICE TO CERTIFICATEHOLDERS WITH RESPECT TO
CERTAIN MATTERS. With respect to the following matters, the Owner Trustee
shall not take action unless at least 30 days before the taking of such
action (or such shorter period as shall be agreed to in writing by all
Certificateholders), the Owner Trustee shall have notified the
Certificateholders in writing of the proposed action and none of the
Certificateholders shall have notified the Owner Trustee in writing prior to
the 30th day (or such agreed upon shorter period) after such notice is given
that such Certificateholders have withheld consent or provided alternative
direction:

         (a) the initiation of any claim or lawsuit by the Trust (except
claims or lawsuits brought in connection with the collection of the
Receivables) and the compromise of any action, claim or lawsuit brought by or
against the Trust (except with respect to the aforementioned claims or
lawsuits for collection of the Receivables);

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

         (c) the amendment of the Indenture, whether or not by a Supplemental
Indenture, in circumstances where the consent of any Noteholder is required;

         (d) the amendment of the Indenture, whether or not by a Supplemental
Indenture, in circumstances where the consent of any Noteholder is not
required but such amendment materially adversely affects the interest of the
Certificateholders;

         (e) the amendment, change or modification of the Administration
Agreement, other than to cure any ambiguity or to amend or supplement any
provision in a manner or add any provision that would not materially
adversely affect the interests of the Certificateholders; or

         (f) the appointment (i) pursuant to the Indenture of a successor
Note Registrar, Paying Agent or Indenture Trustee, (ii) pursuant to this
Agreement of a successor Certificate Registrar or (iii) any consent by the
Note Registrar, Paying Agent or Indenture Trustee or Certificate Registrar to
the assignment of its respective obligations under the Indenture or this
Agreement, as applicable.


                                      13

<PAGE>

         SECTION 4.02 ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO CERTAIN
MATTERS. The Owner Trustee shall not have the power, except upon the
direction of the Certificateholders, to (a) remove the Administrator pursuant
to Section 8 of the Administration Agreement, (b) appoint a successor
Administrator pursuant to Section 8 of the Administration Agreement, (c)
remove the Servicer pursuant to Section 8.01 of the Sale and Servicing
Agreement or (d) except as expressly provided in the Basic Documents, sell
the Receivables after the termination of the Indenture. The Owner Trustee
shall take the actions referred to in the preceding sentence only upon
written instructions signed by the authorized representative of 100% of the
Certificateholders.

         SECTION 4.03 ACTION WITH RESPECT TO BANKRUPTCY. The Owner Trustee
shall not have the power to commence a voluntary proceeding in bankruptcy
relating to the Trust without the unanimous prior approval of all
Certificateholders (including the Board of Directors (including the
Independent Directors, as such term is defined in the Depositor's Certificate
of Incorporation) of the Depositor) and the delivery to the Owner Trustee of
a written certification by each Certificateholder that such Certificateholder
reasonably believes that the Trust is insolvent.

         SECTION 4.04 RESTRICTIONS ON CERTIFICATEHOLDERS' POWER. The
Certificateholders shall not direct the Owner Trustee to take or refrain from
taking any action if such action or inaction would be contrary to any
obligations of the Trust or of the Owner Trustee under any of the Basic
Documents or would be contrary to Section 2.03 nor shall the Owner Trustee be
obligated to follow any such direction, if given.

         SECTION 4.05 MAJORITY OF THE CERTIFICATES CONTROL. Except as
otherwise expressly provided herein, any action that may be taken by the
Certificateholders under this Agreement may be taken by the Holders of the
Certificates evidencing not less than a majority of the Certificate Balance.
Except as expressly provided herein, any written notice of the
Certificateholders delivered pursuant to this Agreement shall be effective if
signed by Holders of the Certificates evidencing not less than a majority of
the Certificate Balance at the time of the delivery of such notice.

                                    ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

         SECTION 5.01 ESTABLISHMENT OF THE TRUST COLLECTION ACCOUNT.

         (a) On or prior to the Distribution Date on which the Notes of all
Classes have been paid in full (or substantially all of the Trust Estate is
otherwise released from the lien of the Indenture), the Owner Trustee, for
the benefit of the Certificateholders, shall establish and maintain, or shall
cause to be established and maintained, in the name of the Trust (or in such
other name as shall be specified in the Sale and Servicing Agreement), the
trust collection account (the "Trust Collection Account"). The Trust
Collection Account shall be established and


                                      14

<PAGE>

maintained as an Eligible Deposit Account, and, subject to provisions of the
Sale and Servicing Agreement, bearing a designation clearly indicating that,
subject to Section 5.01(b), the funds deposited therein are held by the Trust
for the benefit of the Certificateholders, in each case in accordance with
Section 5.01 of the Sale and Servicing Agreement.

         Subject to Section 5.01(b), the Owner Trustee shall possess all
right, title and interest in all funds on deposit from time to time in the
Trust Collection Account and in all proceeds thereof (other than any net
investment earnings on Eligible Investments held therein). Except as
otherwise expressly provided herein, the Trust Collection Account shall be
under the sole dominion and control of the Owner Trustee for the benefit of
the Certificateholders. If, at any time, the Trust Collection Account ceases
to be an Eligible Deposit Account, the Owner Trustee (or the Administrator on
behalf of the Owner Trustee, if the Trust Collection Account is not then held
by the Owner Trustee or an affiliate thereof) shall within 10 Business Days
establish a new equivalent Eligible Deposit Account and shall transfer any
cash and/or any investments to such new account.

         (b) Concurrently with the execution and delivery of the Indenture,
the Servicer will establish and maintain, or shall cause to be established
and maintained, at the direction of the Depositor, the Collection Account in
the name of and under the control of the Indenture Trustee for the benefit of
the Securityholders in accordance with Section 5.01 of the Sale and Servicing
Agreement. The Indenture Trustee will be obligated to transfer back to the
Trust Collection Account all funds or investments held in the Collection
Account established pursuant to the Sale and Servicing Agreement on the
Distribution Date on which the Notes of all Classes have been paid in full or
the Indenture is otherwise terminated (excluding any amounts to be retained
for distribution in respect of Notes that are not promptly delivered for
payment on such Distribution Date), and to take all necessary or appropriate
actions to transfer all right, title and interest of the Indenture Trustee in
such funds or investments and all proceeds thereof to the Owner Trustee for
the benefit of the Certificateholders.

         SECTION 5.02 APPLICATION OF AMOUNTS IN TRUST ACCOUNTS.

         (a) For so long as any Notes are outstanding, on each Distribution
Date, the Indenture Trustee will distribute to Certificateholders, on a pro rata
basis, the amounts distributable thereto pursuant to Section 5.06 of the Sale
and Servicing Agreement and Section 3.01 of the Indenture. From and after the
date on which the Notes of all Classes have been paid in full, on each
Distribution Date, the Owner Trustee shall distribute to the Certificateholders
amounts on deposit in the Collection Account that are distributable to the
Certificateholders in accordance with the instructions of the Servicer pursuant
to Sections 5.06 of the Sale and Servicing Agreement. Upon the release from the
Lien of the Indenture of amounts on deposit in the Collection Account or any
other portion of the Owner Trust Estate, the Owner Trustee will cause such
property to be properly deposited into the Collection Account under the control
of the Owner Trustee pursuant to Section 5.01(a) or distributed to the
Certificateholders in accordance with the provisions of this Agreement, as the
case may be.


                                      15

<PAGE>

         (b) On each Distribution Date, the Owner Trustee shall send to each
Certificateholder the statement provided to the Owner Trustee by the Servicer
pursuant to Section 5.09 of the Sale and Servicing Agreement with respect to
such Distribution Date.

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

         SECTION 5.03 METHOD OF PAYMENT. Subject to Section 9.01(c),
distributions required to be made to Certificateholders on any Distribution
Date shall be made to each Certificateholder of record on the related Record
Date either by check mailed to such Certificateholder at the address of such
holder appearing in the Certificate Register or by wire transfer, in
immediately available funds, to the account of any Certificateholder at a
bank or other entity having appropriate facilities therefor, if such
Certificateholder shall have provided to the Certificate Registrar
appropriate written instructions at least five Business Days prior to such
Distribution Date.

         SECTION 5.04 ACCOUNTING AND REPORTS TO THE NOTEHOLDERS,
CERTIFICATEHOLDERS, THE INTERNAL REVENUE SERVICE AND OTHERS. The
Administrator on behalf of the Trust shall (a) maintain (or cause to be
maintained) the books of the Trust on a fiscal year basis (with a March 31
year end) or a calendar basis on the accrual method of accounting, (b)
deliver to each Certificateholder, as may be required by the Code and
applicable Treasury Regulations, such information as may be required
(including Schedule K-1) to enable each Certificateholder to prepare its
federal and state income tax returns, (c) file any tax and information
returns, and fulfill any other reporting requirements, relating to the Trust,
as may be required by the Code and applicable Treasury Regulations (including
Treasury Regulation Section 1.6049-7), (d) for any period during which the
beneficial ownership interests in the Trust are held by more than one person,
make such elections as may from time to time be required or appropriate under
any applicable state or federal statute or rule or regulation thereunder so
as to maintain the Trust's characterization as a partnership for federal
income tax purposes, (e) cause such tax returns to be signed in the manner
required by law, and (f) collect or cause to be collected any withholding tax


                                      16

<PAGE>

as described in and in accordance with Section 5.02(c) with respect to income
or distributions to Certificateholders. The Administrator on behalf of the
Trust shall elect under Section 1278 of the Code to include in income
currently any market discount that accrues with respect to the Receivables.
The Administrator on behalf of the Trust shall not make the election provided
under Section 754 of the Code.

         SECTION 5.05 SIGNATURE ON RETURNS; TAX MATTER PARTNER.

         (a) The Administrator on behalf of the Trust shall sign on behalf of
the Trust the tax returns of the Trust, unless applicable law requires a
Certificateholder to sign such documents, in which case such documents shall
be signed by the Administrator, pursuant to the power-of-attorney granted
thereto pursuant to Section 2.04.

         (b) For any period during which the beneficial ownership interests
of the Trust are held by more than one person, the Certificateholder holding
Certificates evidencing the largest portion of the Original Certificate
Balance shall be designated the "tax matters partner" of the Trust pursuant
to Section 6231(a)(7)(A) of the Code and applicable Treasury Regulations, but
hereby delegates its powers and duties as such to the Administrator pursuant
to the power-of-attorney granted thereto pursuant to Section 2.04.

                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

         SECTION 6.01 GENERAL AUTHORITY. The Owner Trustee is authorized and
directed to execute and deliver the Basic Documents to which the Trust is to
be a party and each certificate or other document attached as an exhibit to
or contemplated by the Basic Documents to which the Trust is to be a party
and any amendment thereto, and, on behalf of the Trust, to direct the
Indenture Trustee to authenticate and deliver Class A-1 Notes in the
aggregate principal amount of $195,850,000, Class A-2 Notes in the aggregate
principal amount of $260,000,000 and Class A-3 Notes in the aggregate
principal amount of $206,740,000. In addition to the foregoing, the Owner
Trustee is authorized, but shall not be obligated, to take all actions
required of the Trust, pursuant to the Basic Documents.

         SECTION 6.02 GENERAL DUTIES. It shall be the duty of the Owner
Trustee to discharge (or cause to be discharged) all of its responsibilities
pursuant to the terms of this Agreement and the Basic Documents to which the
Trust is a party and to administer the Trust in accordance with the
provisions hereof and of the Basic Documents and in the interest of the
Certificateholders. Notwithstanding the foregoing, the Owner Trustee shall be
deemed to have discharged its duties and responsibilities hereunder and under
the Basic Documents to the extent the Administrator has agreed in the
Administration Agreement to perform any act or to discharge any duty of the
Owner Trustee hereunder or under any Basic Document, and the Owner Trustee


                                      17

<PAGE>

shall not be held liable for the default or failure of the Administrator to
carry out such obligations or fulfill such duties under the Administration
Agreement.

         SECTION 6.03 DUTIES OF THE OWNER TRUSTEE.

         (a) Subject to Article IV and in accordance with the terms of the
Basic Documents, the Certificateholders may by written instruction direct the
Owner Trustee in the management of the Trust. Such direction may be exercised
at any time by written instruction of the Certificateholders pursuant to
Article IV. The Owner Trustee, accepts the trusts hereby created and agrees
to perform its duties hereunder with respect to such trusts but only upon the
terms of this Agreement. The Owner Trustee, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or other
instruments furnished to the Owner Trustee that shall be specifically
required to be furnished pursuant to any provision of this Agreement, shall
examine them to determine whether they conform on their face to the
requirements of this Agreement.

         (b) No provision of this Agreement shall be construed to relieve the
Owner Trustee from liability for its own negligent action, its own negligent
failure to act, its own bad faith or its own willful misfeasance; PROVIDED,
HOWEVER, that:

                  (i) the duties and obligations of the Owner Trustee shall be
         determined solely by the express provisions of this Agreement, the
         Owner Trustee shall not be liable except for the performance of such
         duties and obligations as are specifically set forth in this Agreement,
         no implied covenants or obligations shall be read into this Agreement
         against the Owner Trustee, the permissive right of the Owner Trustee to
         do things enumerated in this Agreement shall not be construed as a duty
         and, in the absence of bad faith on the part of the Owner Trustee, the
         Owner Trustee may conclusively rely, as to the truth of the statements
         and the correctness of the opinions expressed therein, upon any
         certificates or opinions furnished to the Owner Trustee and conforming
         on their face to the requirements of this Agreement;

                  (ii) the Owner Trustee shall not be personally liable for an
         error of judgment made in good faith by a Trust Officer, unless it
         shall be proved that the Owner Trustee was negligent in performing its
         duties in accordance with the terms of this Agreement; and

                  (iii) the Owner Trustee shall not be personally liable with
         respect to any action taken, suffered or omitted to be taken in good
         faith in accordance with the direction of the Holders of the
         Certificates representing at least a majority of the Certificate
         Balance (or such larger or smaller percentage of the Certificate
         Balance as may be required by any other provision of this Agreement or
         the other Basic Documents), the Servicer, the Administrator or the
         Indenture Trustee.


                                      18

<PAGE>

         (c) The Owner Trustee shall not be required to expend or risk its own
funds or otherwise incur financial liability in the performance of any of its
duties under this Agreement, or in the exercise of any of its rights or powers,
if there shall be reasonable grounds for believing that the repayment of such
funds or adequate indemnity against such risk or liability is not reasonably
assured to it.

         (d) All information obtained by the Owner Trustee regarding the
Obligors and the Receivables contained in the Trust, whether upon the exercise
of its rights under this Agreement or otherwise, shall be maintained by the
Owner Trustee in confidence and shall not be disclosed to any other Person,
unless such disclosure is required by any applicable law or regulation or
pursuant to subpoena or is required to be made to regulators, auditors or other
governmental authorities.

         (e) Pursuant to Section 3.02 of the Sale and Servicing Agreement, in
the event that the Owner Trustee discovers that a representation or warranty
made by the Seller pursuant to Section 3.01 or 6.01 of the Sale and Servicing
Agreement with respect to a Receivable was incorrect as of the time specified
with respect to such representation and warranty and such incorrectness
materially and adversely affects the interests of any Securityholder in such
Receivable, the Owner Trustee shall give prompt written notice to the Servicer,
the Depositor and the Indenture Trustee of such incorrectness. Pursuant to
Section 4.06 of the Sale and Servicing Agreement, in the event that the Owner
Trustee discovers that any covenant of the Servicer set forth in the second
sentence of Section 4.01 or Section 4.02 or 4.05 of the Sale and Servicing
Agreement has been breached by the Servicer, the Owner Trustee shall give prompt
written notice to the Servicer, the Depositor and the Indenture Trustee of such
breach.

         SECTION 6.04      NO DUTIES EXCEPT AS SPECIFIED IN THIS AGREEMENT OR
IN INSTRUCTIONS. The Owner Trustee shall not have any duty or obligation to
manage, make any payment with respect to, register, record, sell, dispose of,
or otherwise deal with the Owner Trust Estate, or to otherwise take or
refrain from taking any action under, or in connection with, any Basic
Document to which the Owner Trustee is a party or otherwise contemplated
hereby, except as expressly provided by the terms of this Agreement, any
Basic Document to which the Trust is a party or in any document or written
instruction received by the Owner Trustee pursuant to Section 6.03. No
implied duties or obligations shall be read into this Agreement or any Basic
Document against the Owner Trustee. The Owner Trustee shall have no
responsibility for filing any financing or continuation statement in any
public office at any time or otherwise to perfect or maintain the perfection
of any security interest or lien granted to it hereunder or to prepare or
file any Securities and Exchange Commission filing for the Trust or to record
this Agreement or any Basic Document. The Owner Trustee nevertheless agrees
that it will, at its own cost and expense, promptly take all action as may be
necessary to discharge any liens on any part of the Owner Trust Estate that
result from actions by, or claims against, the Owner Trustee that are not
related to the ownership or the administration of the Owner Trust Estate.

         SECTION 6.05      NO ACTION EXCEPT UNDER SPECIFIED DOCUMENTS OR
INSTRUCTIONS. The Owner Trustee shall not manage, control, use, sell, dispose
of or otherwise deal with any

                                      19
<PAGE>

part of the Owner Trust Estate except (i) in accordance with the powers
granted to and the authority conferred upon the Owner Trustee pursuant to
this Agreement, (ii) in accordance with the Basic Documents and (iii) in
accordance with any document or instruction delivered to the Owner Trustee
pursuant to Section 6.03.

         SECTION 6.06      RESTRICTIONS. The Owner Trustee shall not take any
action (a) that is inconsistent with the purposes of the Trust set forth in
Section 2.03 or (b) that, to the actual knowledge of a Trust Officer of the
Owner Trustee, would result in the Trust's becoming taxable as a corporation
for federal income tax purposes. The Certificateholders shall not have the
authority to and, by acceptance of an ownership interest in any Certificate
shall thereby be deemed to have covenanted not to, direct the Owner Trustee
to take action that would violate the provisions of this Section.

                                   ARTICLE VII

                          CONCERNING THE OWNER TRUSTEE

         SECTION 7.01      RIGHTS OF THE OWNER TRUSTEE. Except as otherwise
provided in Article VI:

         (a) in accordance with Section 7.04, the Owner Trustee may rely and
shall be protected in acting or refraining from acting upon any resolution,
Officer's Certificate, certificate of an authorized signatory, certificate of
auditors or any other certificate, statement, instrument, opinion, report,
notice, request, consent, order, appraisal, bond or other paper or document
believed by it to be genuine and to have been signed or presented by the proper
party or parties;

         (b) the Owner Trustee shall not be liable with respect to any action
taken or omitted to be taken by it in accordance with the instructions of the
Administrator, as provided in the Administration Agreement, the Servicer or the
Indenture Trustee, or the Certificateholders, as provided herein;

         (c) the Owner Trustee shall be under no obligation to exercise any of
the rights or powers vested in it by this Agreement or the Sale and Servicing
Agreement, or to institute, conduct or defend any litigation under this
Agreement, or in relation to this Agreement or the Sale and Servicing Agreement,
at the request, order or direction of any of the Securityholders pursuant to the
provisions of this Agreement or the Sale and Servicing Agreement, unless such
Securityholders shall have offered to the Owner Trustee reasonable security or
indemnity against the costs, expenses and liabilities that may be incurred
therein or thereby;

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


                                      20
<PAGE>

         (e) the Owner Trustee shall not be bound to recalculate, reverify, or
make any investigation into the facts of matters stated in any resolution,
certificate, statement, instrument, opinion, report, notice, request, consent,
order, approval, bond or other paper or document, unless requested in writing to
do so by Holders of Certificates representing not less than 25% of the
Certificate Balance; PROVIDED, HOWEVER, that if the payment within a reasonable
time to the Owner Trustee of the costs, expenses or liabilities likely to be
incurred by it in the making of such investigation is, in the opinion of the
Owner Trustee, not reasonably assured to the Owner Trustee by the security
afforded to it by the terms of this Agreement, the Owner Trustee may require
reasonable indemnity against such cost, expense or liability as a condition to
so proceeding; the reasonable expense of every such examination shall be paid by
the Administrator or, if paid by the Owner Trustee, shall be reimbursed by the
Administrator upon demand; and nothing in this clause shall derogate from the
obligation of the Servicer to observe any applicable law prohibiting disclosure
of information regarding the Obligors; and

         (f) the Owner Trustee shall not be liable for the default or misconduct
of the Administrator, the Servicer, the Depositor or the Indenture Trustee under
any of the Basic Documents or otherwise, and the Owner Trustee shall have no
obligation or liability to perform the obligations of the Trust or any other
Person (including the Owner Trustee) under the Basic Documents that are required
to be performed by the Administrator under the Administration Agreement, the
Indenture Trustee under the Indenture or the Servicer under the Sale and
Servicing Agreement.

         SECTION 7.02      FURNISHING OF DOCUMENTS. The Owner Trustee shall
furnish to the Certificateholders promptly upon receipt of a written request
therefor, duplicates or copies of all reports, notices, requests, demands,
certificates, financial statements and any other instruments furnished to the
Owner Trustee under the Basic Documents.

         SECTION 7.03      REPRESENTATIONS AND WARRANTIES. The Owner Trustee
hereby represents and warrants to the Depositor and for the benefit of the
Certificateholders, that:

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

         (b) It has taken all corporate action necessary to authorize the
execution and delivery of this Agreement and each other Basic Document, and this
Agreement and each other Basic Document has been executed and delivered by one
of its officers duly authorized to execute and deliver this Agreement and each
other Basic Document on its behalf.

         (c) This Agreement constitutes the legal, valid and binding obligation
of the Owner Trustee, enforceable against it in accordance with its terms except
as the enforceability thereof may be limited by bankruptcy, insolvency,
moratorium, reorganization or other similar laws affecting the enforcement of
creditors' rights generally and by general principles of equity.


                                      21
<PAGE>

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

         (e) Neither the execution nor the delivery by it of this Agreement nor
the consummation by the Owner Trustee of the transactions contemplated hereby or
thereby nor compliance by it with any of the terms or provisions hereof or
thereof will contravene any federal or Delaware law, governmental rule or
regulation governing the banking or trust powers of the Owner Trustee or any
judgment or order binding on it, or constitute any default under its charter
documents or by-laws or any indenture, mortgage, contract, agreement or
instrument to which it is a party or by which any of its properties may be
bound.

         SECTION 7.04      RELIANCE; ADVICE OF COUNSEL.

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

         (b) In the exercise or administration of the trusts hereunder and in
the performance of its duties and obligations under the Basic Documents, the
Owner Trustee (i) may act directly or through its agents or attorneys pursuant
to agreements entered into with any of them, and the Owner Trustee shall not be
liable for the conduct or misconduct of such agents or attorneys if such agents
or attorneys shall have been selected by the Owner Trustee with reasonable care,
and (ii) may consult with counsel, accountants and other skilled persons to be
selected with reasonable care and employed by it. The Owner Trustee shall not be
liable for anything done, suffered or omitted in good faith by it in accordance
with the written opinion or advice of any such counsel, accountants or other
such persons and not, to the actual knowledge of the Owner Trustee, contrary to
this Agreement or any Basic Document.

         SECTION 7.05      NOT ACTING IN INDIVIDUAL CAPACITY. In accepting
the trusts hereby created, Chase Manhattan Bank Delaware acts solely as Owner
Trustee hereunder and not in its individual capacity. Except with respect to
a claim based on the Owner Trustee's willful misconduct, bad faith or
negligence, no recourse shall be had for any claim based on any provision of
this Agreement, the Notes or Certificates, or based on rights obtained
through the assignment of any of the foregoing, against the institution
serving as the Owner Trustee in its individual capacity.

                                      22
<PAGE>

The Owner Trustee shall not have any personal obligation, liability or duty
whatsoever to any Securityholder or any other Person with respect to any such
claim, and any such claim shall be asserted solely against the Trust or any
indemnitor who shall furnish indemnity as provided in this Indenture.

         SECTION 7.06      OWNER TRUSTEE NOT LIABLE FOR CERTIFICATES OR
RECEIVABLES. The Owner Trustee makes no representations as to the validity or
sufficiency of this Agreement or of the Certificates or of the Notes (other
than the execution by the Owner Trustee on behalf of the Trust of, and the
certificate of authentication on, the Certificates). The Owner Trustee shall
have no obligation to perform any of the duties of the Servicer or
Administrator.

                  The Owner Trustee shall at no time have any responsibility or
liability for or with respect to the legality, validity and enforceability of
the Certificates, the Notes or any Receivable, any ownership interest in any
Financed Vehicle, or the maintenance of any such ownership interest, or for or
with respect to the efficacy of the Trust or its ability to generate the
payments to be distributed to Securityholders under this Agreement and the
Indenture, including without limitation the validity of the assignment of the
Receivables to the Trust or of any intervening assignment; the existence,
condition, location and ownership of any Receivable or Financed Vehicle; the
existence and enforceability of any physical damage or credit life or credit
disability insurance; the existence and contents of any retail installment sales
contract or any computer or other record thereof; the completeness of any retail
installment sales contract; the performance or enforcement of any retail
installment sales contract; the compliance by the Trust with any covenant or the
breach by the Trust of any warranty or representation made under this Agreement
or in any related document and the accuracy of any such warranty or
representation prior to the Owner Trustee's receipt of notice or other discovery
of any noncompliance therewith or any breach thereof; the acts or omissions of
the Trust or the Servicer; or any action by the Owner Trustee taken at the
instruction of the Certificateholders, PROVIDED, HOWEVER, that the foregoing
shall not relieve the Owner Trustee of its obligation to perform its duties
under this Agreement.

                  The Owner Trustee shall not be accountable for the use or
application by the Issuer of any of the Certificates or of the proceeds of such
Certificates, of any of the Notes or of the proceeds of such Notes, or for the
use or application of any funds paid to the Servicer in respect of the
Certificates.

         SECTION 7.07      OWNER TRUSTEE MAY OWN CERTIFICATES AND NOTES. The
Owner Trustee in its individual or any other capacity may become the owner or
pledgee of Certificates or Notes and may deal with the Depositor, the
Administrator, the Indenture Trustee and the Servicer in banking or other
transactions with the same rights as it would have if it were not Owner
Trustee.

         SECTION 7.08      SALES FINANCE LICENSES. The Owner Trustee shall
cause the Trust to use its best efforts to maintain the effectiveness of all
licenses required under the Pennsylvania Motor Vehicle Sales Finance Act and
all other similar applicable state laws (other than those of Alabama, Hawaii
and Maryland) in connection with this Agreement and the Basic Documents

                                      23
<PAGE>

and the transactions contemplated hereby and thereby until such time as the
Trust shall terminate in accordance with the terms hereof.

                                  ARTICLE VIII

                          COMPENSATION OF OWNER TRUSTEE

         SECTION 8.01      OWNER TRUSTEE'S FEES AND EXPENSES. The Depositor
shall pay or shall cause the Servicer to pay to the Owner Trustee from time
to time compensation for its services as have been separately agreed upon
before the date hereof. The Depositor shall reimburse the Owner Trustee for
all reasonable out-of-pocket expenses incurred or made by it, including costs
of collection, in addition to the compensation for its services. Such
expenses shall include the reasonable compensation and expenses,
disbursements and advances of the Owner Trustee's agents, counsel,
accountants and experts directly related to its services hereunder
("Expenses").

         SECTION 8.02      INDEMNIFICATION. The Depositor shall indemnify or
shall cause the Servicer or the Administrator to indemnify the Owner Trustee
against any and all loss, liability, claim, tort, penalty or Expense
(including reasonable attorneys' fees) of any kind or nature whatsoever
incurred by it in connection with the administration of the Trust and the
performance of its duties hereunder. The Owner Trustee shall notify the
Administrator and the Servicer promptly of any claim for which it may seek
indemnity. Failure by the Owner Trustee to so notify the Administrator and
the Servicer shall not relieve the Depositor or the Administrator or the
Servicer of its obligations hereunder, except to the extent such failure
shall adversely affect the Depositor's or the Administrator's or the
Servicer's defenses in respect thereof. In case any such action is brought
against the Owner Trustee under this Section 8.02 and it notifies the
Administrator of the commencement thereof, the Administrator will assume the
defense thereof, with counsel reasonably satisfactory to the Owner Trustee
(who may, unless there is, as evidenced by an opinion of counsel to the Owner
Trustee stating that there is a conflict of interest, be counsel to the
Administrator), and the Administrator will not be liable to the Owner Trustee
under this Section for any legal or other expenses subsequently incurred by
the Owner Trustee in connection with the defense thereof, other than
reasonable costs of investigation. Neither the Depositor nor the
Administrator nor the Servicer need reimburse any expense or indemnify
against any loss, liability or expense incurred by the Owner Trustee through
the Owner Trustee's own willful misconduct, negligence or bad faith. The
Owner Trustee's rights under this Article VIII shall survive the termination
of this Agreement or the resignation or removal of the Owner Trustee.

         SECTION 8.03      PAYMENTS TO THE OWNER TRUSTEE. Any amounts paid to
the Owner Trustee pursuant to this Article VIII from assets in the Owner
Trust Estate shall be deemed not to be a part of the Owner Trust Estate
immediately after such payment.

                                      24

<PAGE>

                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

         SECTION 9.01      TERMINATION OF TRUST AGREEMENT.

         (a) This Agreement (other than Article VIII) shall terminate and the
Trust shall dissolve and be wound up in accordance with Section 3808 of the
Business Trust Statute, upon the earliest of (i) the maturity or other
liquidation of the last Receivable (or other asset) in the Owner Trust Estate
and the final distribution of all moneys or other property or proceeds of the
Owner Trust Estate in accordance with the terms of this Agreement, the Indenture
and the Sale and Servicing Agreement (including, but not limited to, any
property and proceeds to be deposited in the Collection Account pursuant to
Sections 3.02, 4.06, 5.02, 5.04, 5.05, 5.07, 5.08 or 9.01 of the Sale and
Servicing Agreement or to be released by the Indenture Trustee from the Lien of
the Indenture pursuant to Section 10.01 or 10.02 of the Indenture), or (ii) the
payment or distribution to all Securityholders of all amounts specified in
Sections 3.02, 4.06, 5.02, 5.04, 5.06 or 9.02 of the Sale and Servicing
Agreement. The bankruptcy, liquidation, dissolution, death or incapacity of any
Certificateholder shall not (x) operate to terminate this Agreement or the
Trust, nor (y) entitle such Certificateholder's legal representatives or heirs
to claim an accounting or to take any action or proceeding in any court for a
partition or winding up of all or any part of the Trust or Owner Trust Estate,
nor (z) otherwise affect the rights, obligations and liabilities of the parties
hereto.

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

         (c) Notice of any termination of the Trust, specifying the Distribution
Date upon which the Certificateholders shall surrender their Certificates to the
Paying Agent for payment of the final distributions and cancellation, shall be
given by the Owner Trustee to the Certificateholders mailed within five Business
Days of receipt of notice of such termination from the Servicer given pursuant
to Section 10.03 of the Sale and Servicing Agreement, stating (i) the
Distribution Date upon or with respect to which final payment of the
Certificates shall be made upon presentation and surrender of the Certificates
at the office of the Paying Agent therein designated, (ii) the amount of any
such final payment and (iii) that payment to be made on such Distribution Date
will be made only upon presentation and surrender of the Certificates at the
office of the Paying Agent therein specified. The Owner Trustee shall give such
notice to the Certificate Registrar (if other than the Owner Trustee) and the
Paying Agent (if other than the Owner Trustee) at the time such notice is given
to Certificateholders. Upon presentation and surrender of the Certificates, the
Paying Agent shall cause to be distributed to Certificateholders amounts
distributable on such Distribution Date pursuant to Section 5.02.

         In the event that one or more of the Certificateholders shall not
surrender their Certificates for cancellation within six months after the date
specified in the above-mentioned written notice, the Owner Trustee shall give a
second written notice to the remaining


                                      25

<PAGE>

Certificateholders to surrender their Certificates for cancellation and
receive the final distribution with respect thereto. If within one year after
the second notice all the Certificates shall not have been surrendered for
cancellation, the Owner Trustee may take appropriate steps, or may appoint an
agent to take appropriate steps, to contact the remaining Certificateholders
concerning surrender of their Certificates, and the cost thereof shall be
paid out of the funds and other assets that shall remain subject to this
Agreement. Any funds remaining in the Trust after exhaustion of such remedies
shall be distributed by the Owner Trustee to the Depositor.

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


                                    ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

         SECTION 10.01     ELIGIBILITY REQUIREMENTS FOR OWNER TRUSTEE. The
Owner Trustee shall at all times be an entity having a combined capital and
surplus of at least $50,000,000 and subject to supervision or examination by
federal or state authorities. If such entity shall publish reports of
condition at least annually, pursuant to law or to the requirements of the
aforesaid supervising or examining authority, then for the purpose of this
Section 10.01, the combined capital and surplus of such corporation shall be
deemed to be its combined capital and surplus as set forth in its most recent
report of condition so published. In case at any time the Owner Trustee shall
cease to be eligible in accordance with the provisions of this Section, the
Owner Trustee shall resign immediately in the manner and with the effect
specified in Section 10.02.

         SECTION 10.02     RESIGNATION OR REMOVAL OF OWNER TRUSTEE. The
Owner Trustee may at any time resign and be discharged from the trusts hereby
created by giving written notice thereof to the Depositor, the Servicer and
the Indenture Trustee. If, for any reason, The Chase Manhattan Bank or any of
its Affiliates should assume the duties of the Indenture Trustee, then from
that time forward Chase Manhattan Bank Delaware, in its capacity as Owner
Trustee, shall resign as Owner Trustee hereunder if any Event of Default
under the Indenture occurs and is necessary to eliminate any conflict of
interest under the TIA with the Indenture Trustee or any other trustee under
the Indenture. Upon receiving such notice of resignation, the Servicer shall
promptly appoint a successor Owner Trustee by written instrument, in
duplicate, one copy of which shall be delivered to each of the resigning
Owner Trustee and the successor Owner Trustee. If no successor Owner Trustee
shall have been so appointed or shall not have accepted such appointment
within 30 days after the giving of such notice of resignation, the resigning
Owner Trustee may petition any court of competent jurisdiction for the
appointment of a successor Owner Trustee.


                                      26

<PAGE>

         If at any time the Owner Trustee shall cease to be eligible in
accordance with the provisions of Section 10.01 and shall fail to resign
promptly, or if at any time the Owner Trustee shall be legally unable to act,
or shall be adjudged bankrupt or insolvent, or a receiver of the Owner
Trustee or of its property shall be appointed, or any public officer shall
take charge or control of the Owner Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, then the
Administrator may remove the Owner Trustee by written instrument to such
effect delivered to the Owner Trustee, the Depositor and the Indenture
Trustee. If the Administrator shall remove the Owner Trustee under the
authority of the immediately preceding sentence, the Servicer shall promptly
appoint a successor Owner Trustee by written instrument in duplicate, one
copy of which instrument shall be delivered to each of the outgoing Owner
Trustee so removed and the successor Owner Trustee, and pay all fees,
expenses and other compensation owed to the outgoing Owner Trustee.

         Any resignation or removal of the Owner Trustee and appointment of a
successor Owner Trustee pursuant to any of the provisions of this Section
shall not become effective until acceptance of appointment by the successor
Owner Trustee pursuant to Section 10.03 and payment of all fees and expenses
owed to the outgoing Owner Trustee. The Administrator shall provide notice of
such resignation or removal of the Owner Trustee to each of the Rating
Agencies.

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

         No successor Owner Trustee shall accept appointment as provided in
this Section unless at the time of such acceptance such successor Owner
Trustee shall meet the criteria for eligibility set forth in Section 10.01.

         Upon acceptance of appointment by a successor Owner Trustee pursuant
to this Section, the Administrator shall mail notice of the successor of the
Owner Trustee to all Certificateholders, the Indenture Trustee, all
Noteholders and the Rating Agencies. If the Administrator fails to mail such
notice within 10 days after acceptance of appointment by the successor Owner
Trustee, the successor Owner Trustee shall cause such notice to be mailed at
the expense of the Administrator.


                                      27

<PAGE>

         SECTION 10.04     MERGER OR CONSOLIDATION OF OWNER TRUSTEE. Any
corporation into which the Owner Trustee may be merged or converted or with
which it may be consolidated or any corporation resulting from any merger,
conversion or consolidation to which the Owner Trustee shall be a party, or
any corporation succeeding to all or substantially all of the corporate trust
business of the Owner Trustee, shall be the successor of the Owner Trustee
hereunder, provided such corporation shall be eligible pursuant to Section
10.01, without the execution or filing of any instrument or any further act
on the part of any of the parties hereto, anything herein to the contrary
notwithstanding; PROVIDED, FURTHER, that the Owner Trustee shall mail notice
of such merger or consolidation to the Rating Agencies.

         SECTION 10.05     APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.
Notwithstanding any other provisions of this Agreement, at any time, for the
purpose of meeting any legal requirements of any jurisdiction in which any
part of the Owner Trust Estate or any Financed Vehicle may at the time be
located, the Administrator and the Owner Trustee acting jointly shall have
the power and shall execute and deliver all instruments to appoint one or
more Persons approved by the Owner Trustee to act as co-trustee, jointly with
the Owner Trustee, or separate trustee or separate trustees, of all or any
part of the Owner Trust Estate, and to vest in such Person, in such capacity,
such title to the Trust, or any part thereof, and, subject to the other
provisions of this Section, such powers, duties, obligations, rights and
trusts as the Administrator and the Owner Trustee may consider necessary or
desirable. If the Administrator shall not have joined in such appointment
within 25 days after the receipt by it of a request so to do, the Owner
Trustee alone shall have the power to make such appointment. No co-trustee or
separate trustee under this Agreement shall be required to meet the terms of
eligibility as a trustee pursuant to Section 10.01 and no notice of the
appointment of any co-trustee or separate trustee shall be required pursuant
to Section 10.03.

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

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

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


                                      28

<PAGE>

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

         Any notice, request or other writing given to the Owner Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as if given to each of them. Each separate trustee and
co-trustee, upon its acceptance of the powers and duties conferred thereto
under this Agreement, shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Owner Trustee or
separately, as may be provided therein, subject to all the provisions of this
Agreement, specifically including every provision of this Agreement relating
to the conduct of, affecting the liability of, or affording protection to,
the Owner Trustee. Each such instrument shall be filed with the Owner Trustee
and a copy thereof given to the Administrator.

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

                                   ARTICLE XI

                                  MISCELLANEOUS

         SECTION 11.01     SUPPLEMENTS AND AMENDMENTS. This Agreement may be
amended by the Depositor and the Owner Trustee, with prior written notice to
the Rating Agencies, without the consent of any of the Noteholders or the
Certificateholders, to cure any ambiguity, to correct or supplement any
provisions in this Agreement or for the purpose of adding any provisions to
or changing in any manner or eliminating any of the provisions in this
Agreement or of modifying in any manner the rights of the Noteholders or the
Certificateholders; PROVIDED, HOWEVER, that such action shall not, as
evidenced by an Opinion of Counsel, adversely affect in any material respect
the interests of any Noteholder or Certificateholder.

         This Agreement may also be amended from time to time by the
Depositor and the Owner Trustee, with prior written notice to the Rating
Agencies, with the consent of the Holders of the Notes evidencing not less
than a majority of the Outstanding Amount of the Notes (excluding for such
purpose Notes owned by NARC, NMAC or any of their Affiliates unless at such
time all Notes are then owned by NARC, NMAC and their Affiliates) or if all
of the Notes have been paid in full, the Holders of the Certificates
evidencing not less than a majority of the Certificate Balance (excluding for
such purpose Certificates owned by NARC, NMAC or any of their Affiliates
unless at such time all Certificates are then owned by NARC, NMAC and their
Affiliates) for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of this Agreement or of modifying
in any manner the rights of the


                                      29

<PAGE>

Noteholders or the Certificateholders; PROVIDED, HOWEVER, that no such
amendment shall (a) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections of payments on Receivables or
distributions that shall be required to be made for the benefit of the
Noteholders or the Certificateholders or (b) reduce the aforesaid percentage
of the Outstanding Amount of the Notes and the Certificate Balance required
to consent to any such amendment, without the consent of the Holders of all
the affected Notes and Certificates.

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

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

         Promptly after the execution of any amendment to the Certificate of
Trust, the Owner Trustee shall cause the filing of such amendment with the
Secretary of State.

         Prior to the execution of any amendment to this Agreement or the
Certificate of Trust, the Owner Trustee shall be entitled to receive and rely
upon an Opinion of Counsel stating that the execution of such amendment is
authorized or permitted by this Agreement. The Owner Trustee may, but shall
not be obligated to, enter into any such amendment which affects the Owner
Trustee's own rights, duties or immunities under this Agreement or otherwise.

         SECTION 11.02     NO LEGAL TITLE TO OWNER TRUST ESTATE IN
CERTIFICATEHOLDERS. The Certificateholders shall not have legal title to any
part of the Owner Trust Estate. The Certificateholders shall be entitled to
receive distributions with respect to their undivided ownership interest
therein only in accordance with Articles V and IX. No transfer, by operation
of law or otherwise, of any right, title or interest of the
Certificateholders to and in their ownership interest in the Owner Trust
Estate shall operate to terminate this Agreement or the trusts hereunder or
entitle any transferee to an accounting or to the transfer to it of legal
title to any part of the Owner Trust Estate.

         SECTION 11.03     LIMITATIONS ON RIGHTS OF OTHERS. Except for
Section 2.06, the provisions of this Agreement are solely for the benefit of
the Owner Trustee, the Depositor, NMAC, the Certificateholders, the
Administrator and, to the extent expressly provided herein the Indenture
Trustee and the Noteholders, and nothing in this Agreement (other than
Section 2.06), whether express or implied, shall be construed to give to any
other Person any legal or equitable right, remedy or claim in the Owner Trust
Estate or under or in respect of this Agreement or any covenants, conditions
or provisions contained herein.


                                      30

<PAGE>

         SECTION 11.04     NOTICES.

         (a) Unless otherwise expressly specified or permitted by the terms
hereof, all notices shall be in writing and shall be deemed given upon
receipt by the intended recipient or three Business Days after mailing if
mailed by certified mail, postage prepaid (except that notice to the Owner
Trustee shall be deemed given only upon actual receipt by the Owner Trustee),
if to the Owner Trustee, addressed to the Corporate Trust Office; if to the
Depositor, addressed to Nissan Auto Receivables Corporation, 990 West 190th
Street, Torrance, California 90502, Attention of Secretary; if, to the Trust,
addressed to Nissan Auto Receivables 1999-A Owner Trust, c/o Chase Manhattan
Bank Delaware, Corporate Trust Department, 1201 Market Street, Wilmington,
Delaware 19801, Attention: Nissan Auto Receivables 1999-A Owner Trust, with a
copy to Nissan Motor Acceptance Corporation, 990 West 190th Street, Torrance,
California 90502, Attention: Secretary; or, as to each party, at such other
address as shall be designated by such party in a written notice to each
other party.

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

         SECTION 11.05     SEVERABILITY. If any one or more of the
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held invalid or unenforceable in any jurisdiction, then
such covenants, agreements, provisions or terms shall be deemed severable
from the remaining covenants, agreements, provisions or terms of this
Agreement and shall in no way affect the validity or enforceability of the
other provisions of this Agreement or of the Certificates or the rights of
the Holders thereof.

         SECTION 11.06     COUNTERPARTS. This Agreement may be executed
simultaneously in any number of counterparts, each of which shall be deemed
to be an original, and all of which shall constitute but one and the same
instrument.

         SECTION 11.07     SUCCESSORS AND ASSIGNS. All covenants and
agreements contained herein shall be binding upon, and inure to the benefit
of, the Depositor, the Owner Trustee and its successors and each
Certificateholder and its successors and permitted assigns, all as herein
provided. Any request, notice, direction, consent, waiver or other instrument
or action by a Certificateholder shall bind the successors and assigns of
such Certificateholder.

         SECTION 11.08     NO PETITION. The Owner Trustee (not in its
individual capacity but solely as Owner Trustee), by entering into this
Agreement, hereby covenants and agrees, and each Certificateholder, by
accepting a Certificate, and the Indenture Trustee and any Noteholder by
accepting the benefits of this Agreement, are thereby deemed to covenant and
agree that they will not at any time institute against the Depositor or the
Trust, or join in any institution against the Depositor or the Trust of, any
bankruptcy, reorganization, arrangement, insolvency or


                                      31

<PAGE>

liquidation proceedings, or other proceedings under any federal or state
bankruptcy or similar law. This Section 11.09 shall survive the termination
of this Agreement or the termination of the Owner Trustee under this
Agreement.

         SECTION 11.09     NO RECOURSE. Each Certificateholder by accepting
an interest in a Certificate acknowledges that such Certificates represent
beneficial interests in the Trust only and do not represent interests in or
obligations of the Depositor, NMAC (in any capacity), the Administrator, the
Owner Trustee, the Indenture Trustee or any Affiliate thereof and no recourse
may be had against such parties or their assets, except as may be expressly
set forth or contemplated in the Certificates or the Basic Documents.

         SECTION 11.10     HEADINGS. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION 11.11     GOVERNING LAW. THIS AGREEMENT SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT
REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND
REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH
LAWS.

         SECTION 11.12     NMAC PAYMENT OBLIGATION. The parties hereto
acknowledge and agree that, pursuant to the Sale and Servicing Agreement, the
Servicer shall be responsible for payment of the Administrator's fees under
the Administration Agreement and shall reimburse the Administrator for all
expenses and liabilities of the Administrator incurred thereunder. In
addition, the parties hereto acknowledge and agree that, pursuant to the Sale
and Servicing Agreement, the Servicer shall be responsible for the payment of
all fees and expenses of the Trust, the Owner Trustee (to the extent not paid
by the Depositor or the Administrator) and the Indenture Trustee paid by any
of them in connection with any of their obligations under the Basic Documents
to obtain or maintain any required license under the Pennsylvania Motor
Vehicle Sales Finance Act and all other similar applicable state laws other
than those of Alabama, Hawaii and Maryland.

         SECTION 1.01


                                      32

<PAGE>

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


                                  NISSAN AUTO RECEIVABLES
                                  CORPORATION,
                                  as Depositor



                                  By: /s/ TOMOAKI SHIMAZU
                                      -----------------------------
                                      Name:      Tomoaki Shimazu
                                      Title:     Treasurer



                                  CHASE MANHATTAN BANK DELAWARE,
                                  as Owner Trustee



                                  By: /s/ JOHN J. CASHIN
                                      -----------------------------
                                      Name:      John J. Cashin
                                      Title:     Vice President


                                     S-1


<PAGE>

                                                                      EXHIBIT A




                              (FORM OF CERTIFICATE)


         THIS CERTIFICATE IS NON-TRANSFERABLE.

         THIS CERTIFICATE DOES NOT CONSTITUTE AN OBLIGATION OF OR AN INTEREST IN
THE DEPOSITOR, THE OWNER TRUSTEE, THE SERVICER, THE ADMINISTRATOR, NMAC, NARC,
NISSAN NORTH AMERICA, INC. OR ANY OF THEIR RESPECTIVE AFFILIATES, AND WILL NOT
BE INSURED OR GUARANTEED BY ANY SUCH ENTITY OR BY ANY GOVERNMENTAL AGENCY.



NUMBER                                                          $____________
R-_____                                                   CUSIP NO. _________


                   NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST

                            ASSET BACKED CERTIFICATE

evidencing a fractional undivided interest in the Trust, as defined below, the
property of which includes a pool of retail installment sale contracts secured
by new, near-new and used automobiles and light-duty trucks and sold to the
Trust by Nissan Auto Receivables Corporation ("NARC").

(This Certificate does not represent an interest in or obligation of NARC,
Nissan Motor Acceptance Corporation ("NMAC"), Nissan North America, Inc. or any
of their respective affiliates, except to the extent described below.)

         THIS CERTIFIES THAT ________________________________________ is the
registered owner of _________________________ DOLLARS nonassessable, fully-paid,
fractional undivided interest in Nissan Auto Receivables 1999-A Owner Trust (the
"Trust") formed by NARC.

         The Trust was created pursuant to a Trust Agreement, dated as of August
6, 1999 (as amended and supplemented from time to time, including the Amended
and Restated Trust Agreement, dated as of August 6, 1999, the "Trust
Agreement"), between NARC, as depositor (the "Depositor"), and Chase Manhattan
Bank Delaware, as owner trustee (the "Owner Trustee"),


                                      A-1
<PAGE>

a summary of certain of the pertinent provisions of which is set forth below.
Capitalized terms used herein and not otherwise defined have the meanings
assigned to such terms in the Trust Agreement, the Indenture, dated as of
August 1, 1999 (the "Indenture"), between the Trust and Norwest Bank
Minnesota, National Association, as indenture trustee (the "Indenture
Trustee"), or in the Sale and Servicing Agreement, dated as of August 1, 1999
(the "Sale and Servicing Agreement"), among the Trust, the Depositor and
NMAC, as servicer (the "Servicer"), as applicable.

         This Certificate is one of the duly authorized Certificates designated
as "Asset Backed Certificates" (the "Certificates") issued pursuant to the Trust
Agreement. Certain debt instruments evidencing obligations of the Trust have
been issued under the Indenture, consisting of three classes of Notes designated
as "Class A-1 5.619% Asset Backed Notes", "Class A-2 6.120% Asset Backed Notes,"
and "Class A-3 6.470% Asset Backed Notes" (collectively, the "Notes"). This
Certificate is issued under and is subject to the terms, provisions and
conditions of the Trust Agreement to which Trust Agreement the holder of this
Certificate by virtue of the acceptance hereof assents and by which such holder
is bound. The property of the Trust includes a pool of retail installment sale
contracts secured by new, near-new and used automobiles and light-duty trucks
(the "Receivables"), all monies received after such date, security interests in
the vehicles financed thereby, certain bank accounts and the proceeds thereof,
proceeds from claims on certain insurance policies and certain other rights
under the Trust Agreement and the Sale and Servicing Agreement and all proceeds
of the foregoing.

         Under the Trust Agreement, there will be distributed on the 15th day of
each month or, if such 15th day is not a Business Day, the next Business Day,
(each, a "Distribution Date"), commencing on September 15, 1999, to the person
in whose name this Certificate is registered at the close of business on the
related Record Date, such Certificateholder's pro rata portion of the amounts to
be distributed to Holders of the Certificates on such Distribution Date in
respect of amounts distributable to the Certificateholders of the Certificates
pursuant to Section 5.06 of the Sale and Servicing Agreement.

         The holder of this Certificate acknowledges and agrees that its rights
to receive distributions in respect of this Certificate are subordinated to the
rights of the Noteholders as described in the Sale and Servicing Agreement and
the Indenture.

         It is the intent of the Depositor, NMAC and the Certificateholders
that, for purposes of federal income tax, state and local income tax, any state
single business tax and any other income taxes, the Trust will be treated as a
partnership, and the Certificateholders will be treated as partners in that
partnership, for any period during which the beneficial ownership interests in
the Trust are held by more than one person. For any such period, each
Certificateholder, by acceptance of a Certificate or any beneficial interest on
a Certificate, agrees to treat, and to take no action inconsistent with the
treatment of, the Certificates as partnership interests in the Trust for such
tax purposes.


                                      A-2
<PAGE>

         Each Certificateholder, by its acceptance of a Certificate or any
beneficial interest in a Certificate, covenants and agrees that such
Certificateholder will not at any time institute against the Depositor or the
Trust, or join in any institution against the Depositor or the Trust of, any
bankruptcy, reorganization, arrangement, insolvency or liquidation proceedings,
or other proceedings under any United States, federal or state bankruptcy or
similar law in connection with any obligations relating to the Certificates, the
Notes, the Trust Agreement or any of the Basic Documents.

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

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

         Unless the certificate of authentication hereon shall have been
executed by an authorized officer of the Owner Trustee or an authenticating
agent, by manual signature, this Certificate shall not entitle the holder hereof
to any benefit under the Trust Agreement or the Sale and Servicing Agreement or
be valid for any purpose.

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


                                      A-3
<PAGE>


         IN WITNESS WHEREOF, the Owner Trustee, on behalf of the Trust and not
in its individual capacity, has caused this Certificate to be duly executed.

                                         NISSAN AUTO RECEIVABLES 1999-A OWNER
                                         TRUST


                                         By:    CHASE MANHATTAN BANK
                                                DELAWARE,
                                                not in its individual capacity
                                                but solely as Owner Trustee


Dated:                                    By:
                                                ------------------------------
                                                Authorized Signatory


                                      A-4
<PAGE>



                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

CHASE MANHATTAN BANK                        CHASE MANHATTAN BANK
DELAWARE, as Owner Trustee                 DELAWARE, as Owner Trustee

                                 or         By:  The Chase Manhattan Bank, as
By: _______________________                      authenticating agent
     Authorized Signatory

                                            By:  _________________________
                                                   Authorized Signatory


                                      A-5

<PAGE>


                            (REVERSE OF CERTIFICATE)

         The Certificates do not represent an obligation of, or an interest in,
the Owner Trustee, NMAC, NARC, Nissan North America, Inc. or any of their
Affiliates and no recourse may be had against such parties or their assets,
except as may be expressly set forth or contemplated herein or in the Trust
Agreement or the Basic Documents. In addition, this Certificate is not
guaranteed by any governmental agency or instrumentality and is limited in right
of payment to certain collections with respect to the Receivables (and certain
other amounts), all as more specifically set forth in the Trust Agreement and in
the Sale and Servicing Agreement. A copy of each of the Sale and Servicing
Agreement and the Trust Agreement may be examined during normal business hours
at the principal office of the Depositor, and at such other places, if any,
designated by the Depositor, by any Certificateholder upon written request.

         The Trust Agreement permits, with certain exceptions therein provided,
the amendment thereof and the modification of the rights and obligations of the
Depositor and the rights of the Certificateholders under the Trust Agreement at
any time by the Depositor and the Owner Trustee, with the consent of the Holders
of the Notes representing a majority of the Outstanding Amount of the Notes, or,
if all of the Notes have been paid in full, with the consent of the Holders of
the Certificates representing a majority of the Certificate Balance (excluding,
in each case, Securities held by NARC, NMAC or any of their Affiliates unless at
such time all Notes or Certificates, as the case may be, are then owned by NARC,
NMAC and their Affiliates). Any such consent by the holder of this Certificate
shall be conclusive and binding on such holder and on all future holders of this
Certificate and of any Certificate issued upon the transfer hereof or in
exchange herefor or in lieu hereof whether or not notation of such consent is
made upon this Certificate or such replacement certificate. The Trust Agreement
also permits the amendment thereof, in certain limited circumstances, without
the consent of the Holders of the Certificates or the Notes.

         As provided in the Trust Agreement, and subject to certain limitations
therein set forth, the transfer of this Certificate is registerable in the
Certificate Register upon surrender of this Certificate for registration of
transfer at the offices or agencies of the Certificate Registrar maintained by
the Owner Trustee in the Borough of Manhattan in The City of New York,
accompanied by a written instrument of transfer in form satisfactory to the
Owner Trustee and the Certificate Registrar duly executed by the holder hereof
or such holder's attorney duly authorized in writing, and thereupon one or more
new Certificates of authorized denominations evidencing the same aggregate
interest in the Trust will be issued to the designated transferee or
transferees. The initial Certificate Registrar appointed under the Trust
Agreement is The Chase Manhattan Bank, at 450 West 33rd Street, 15th Floor, New
York NY 10001-2697.

         The Certificates are issuable only as registered Certificates without
coupons in denominations of $1,000.00 and in integral multiples of $0.01 in
excess thereof. As provided in the Trust Agreement and subject to certain
limitations therein set forth, Certificates are exchangeable for new
Certificates of authorized denominations evidencing the same aggregate
denomination, as requested by the holder surrendering the same. No service
charge will be made

                                       A-6

<PAGE>

for any such registration of transfer or exchange, but the Owner Trustee or
the Certificate Registrar may require payment of a sum sufficient to cover
any tax or governmental charge payable in connection therewith.

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

         The obligations and responsibilities created by the Trust Agreement and
the Trust created thereby shall terminate upon the payment to Certificateholders
of all amounts required to be paid to them pursuant to the Trust Agreement and
the Sale and Servicing Agreement and the disposition of all property held as
part of the Owner Trust Estate. NMAC, as servicer of the Receivables under the
Sale and Servicing Agreement, or any successor servicer, may at its option
purchase the corpus of the Trust at a price specified in the Sale and Servicing
Agreement, and any such purchase of the Receivables and other property of the
Trust will effect early retirement of the Certificates; however, such right of
purchase is exercisable only after the last day of the Collection Period as of
which the Pool Balance is less than or equal to 10% of the Original Pool
Balance.


                                       A-7
<PAGE>



                                   ASSIGNMENT

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

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


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


- --------------------------------------------------------------------------------
the within Certificate, and all rights thereunder, hereby irrevocably


- --------------------------------------------------------------------------------
constituting and appointing


- ------------------------------------------------------------------  Attorney to
transfer said Certificate on the books of the Certificate Registrar, with full
power of substitution in the premises.

Dated:
       --------------------
                                                                              */
                                                       -------------------------
                                                          Signature Guaranteed:


                                                                              */
                                                       -------------------------


*/  NOTICE:  The signature to this assignment must correspond with the name as
it appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever. Such signature must be
guaranteed by a member firm of the New York Stock Exchange or a commercial bank
or trust company.


                                       A-8
<PAGE>


                                                                     EXHIBIT B

                    FORM OF TRANSFEREE REPRESENTATION LETTER

Nissan Auto Receivables 1999-A Owner Trust
c/o CHASE MANHATTAN BANK DELAWARE,
not in its individual  capacity but solely as Owner Trustee
Corporate Trust Department
1201 Market Street
Wilmington, Delaware 19801
Attention:  Nissan Auto Receivables 1999-A Owner Trust

THE CHASE MANHATTAN BANK,
as Certificate Registrar
Corporate Trust Department
450 West 33rd Street, 15th Floor
New York, NY 10001-2697
Attention:  Nissan Auto Receivables 1999-A Owner Trust


Attention:    Corporate Trust Services -- Nissan Auto Receivables 1999-A Owner
              Trust

              Re:   TRANSFER OF NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST
                    CERTIFICATES,  (THE "CERTIFICATES")

Ladies and Gentlemen:

              This letter is delivered pursuant to Section 3.03 of the
Amended and Restated Trust Agreement, dated as of August 6, 1999 (the "Trust
Agreement"), between Nissan Auto Receivables Corporation, as Depositor, and
Chase Manhattan Bank Delaware, as Owner Trustee (the "Owner Trustee"), in
connection with the transfer by ______________________________ (the "Seller")
to the undersigned (the "Purchaser") of $__________________________ balance
of the Certificates. Capitalized terms used and not otherwise defined herein
have the meanings assigned to such terms in the Trust Agreement.

              In connection with such transfer, the undersigned hereby
represents and warrants to you and the addressees hereof as follows:

              / /      I am not a Non-U.S. Person as defined in the Trust
Agreement; and

              / /      I am not (i) an employee benefit plan subject to the
fiduciary responsibility provisions of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA") or Section 4975 of the Internal
Revenue Code of 1986, as amended (the "Code"), or a governmental


                                       B-1
<PAGE>


plan (as defined in Section 3(32) of ERISA) subject to any federal, state or
local law ("Similar Law") which is, to a material extent, similar to the
foregoing provisions of ERISA or the Code (each a "Plan") or (ii) a person
acting on behalf of or using the assets of any such Plan (including an entity
whose underlying assets include Plan assets by reason of investment in the
entity by such Plan and the application of Department of Labor Regulation
Section 2510.3-101).

                        [Signature appears on next page]

              IN WITNESS WHEREOF, the Purchaser hereby executes this
Transferee Representation Letter on the ___ day of _______________.


                                                 Very truly yours,


                                                 -----------------------------,
                                                 The Purchaser

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


                                       B-2
<PAGE>

                                                                      EXHIBIT C

                    FORM OF TRANSFEROR REPRESENTATION LETTER

Nissan Auto Receivables 1999-A Owner Trust
c/o CHASE MANHATTAN BANK DELAWARE,
not in its individual  capacity but solely as Owner Trustee
Corporate Trust Department
1201 Market Street
Wilmington, Delaware 19801
Attention:  Nissan Auto Receivables 1999-A Owner Trust

THE CHASE MANHATTAN BANK,
as Certificate Registrar
Corporate Trust Department
450 West 33rd Street, 15th Floor New York, NY 10001-2697
Attention:  Nissan Auto Receivables 1999-A Owner Trust


Attention:    Corporate Trust Services -- Nissan Auto Receivables 1999-A Owner
              Trust

              Re:      TRANSFER OF NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST
                       CERTIFICATES, (THE "CERTIFICATES")

Ladies and Gentlemen:

              This letter is delivered pursuant to Section 3.03 of the
Amended and Restated Trust Agreement, dated as of August 6, 1999 (the "Trust
Agreement"), between Nissan Auto Receivables Corporation, as Depositor, and
Chase Manhattan Bank Delaware, as Owner Trustee (the "Owner Trustee"), in
connection with the transfer by _______________________________ (the
"Purchaser") to the undersigned (the "Seller") of $__________________________
balance of the Certificates. Capitalized terms used and not otherwise defined
herein have the meanings ascribed thereto in the Trust Agreement. The
Transferor hereby certifies, represents and warrants to you, as Certificate
Registrar, that:

              1.   The Transferor is the lawful owner of the Transferred
         Certificates with the full right to transfer such Certificates free
         from any and all claims and encumbrances whatsoever.

              2.   Neither the Transferor nor anyone acting on its behalf has
         (a) offered, transferred, pledged, sold or otherwise disposed of any
         Transferred Certificate, any


                                       C-1
<PAGE>



         interest in any Transferred Certificate or any other similar security
         to any person in any manner, (b) solicited any offer to buy or accept
         a transfer, pledge or other disposition of any Transferred
         Certificate, any interest in any Transferred Certificate or any other
         similar security from any person in any manner, (c) otherwise
         approached or negotiated with respect to any Transferred Certificate,
         any interest in any Transferred Certificate or any other similar
         security with any person in any manner, (d) made any general
         solicitation by means of general advertising or in any other manner,
         or (e) taken any other action, which (in the case of any of the acts
         described in clauses (a) through (e) hereof) would constitute a
         distribution of any Transferred Certificate under the Securities Act of
         1933, as amended (the "Securities Act"), or would render the
         disposition of any Transferred Certificate a violation of Section 5 of
         the Securities Act or any state securities laws, or would require
         registration or qualification of any Transferred Certificate pursuant
         to the Securities Act or any state securities laws.

                                                     Very truly yours,



                                                     -------------------------
                                                     (Transferor)


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


                                       C-2


<PAGE>
                                                            EXHIBIT 4.5

                            ADMINISTRATION AGREEMENT



                                      among




                   NISSAN AUTO RECEIVABLES 1999-A OWNER TRUST,
                                    as Issuer




                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                as Administrator



                                       and



                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                              as Indenture Trustee






                           Dated as of August 1, 1999



<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               PAGE

<S>      <C>                                                                                                   <C>
1.       DUTIES OF THE ADMINISTRATOR.............................................................................2

2.       RECORDS.................................................................................................8

3.       COMPENSATION............................................................................................8

4.       ADDITIONAL INFORMATION TO BE FURNISHED TO THE ISSUER....................................................8

5.       INDEPENDENCE OF THE ADMINISTRATOR.......................................................................8

6.       NO JOINT VENTURE........................................................................................8

7.       OTHER ACTIVITIES OF ADMINISTRATOR.......................................................................8

8.       TERM OF AGREEMENT; RESIGNATION AND REMOVAL OF ADMINISTRATOR.............................................8

9.       ACTION UPON TERMINATION, RESIGNATION OR REMOVAL........................................................10

10.      NOTICES................................................................................................10

11.      AMENDMENTS.............................................................................................11

12.      SUCCESSOR AND ASSIGNS..................................................................................11

13.      GOVERNING LAW..........................................................................................12

14.      HEADINGS...............................................................................................12

15.      COUNTERPARTS...........................................................................................12

16.      SEVERABILITY OF PROVISIONS.............................................................................12

17.      NOT APPLICABLE TO NMAC IN OTHER CAPACITIES.............................................................12

18.      LIMITATION OF LIABILITY OF OWNER TRUSTEE AND
         INDENTURE TRUSTEE......................................................................................12

</TABLE>

<PAGE>


         ADMINISTRATION AGREEMENT, dated as of August 1, 1999, among NISSAN
AUTO RECEIVABLES 1999-A OWNER TRUST, a Delaware business trust (the
"Issuer"), NISSAN MOTOR ACCEPTANCE CORPORATION, a California corporation, as
administrator (the "Administrator"), and Norwest Bank Minnesota, NATIONAL
ASSOCIATION, a national banking association, not in its individual capacity
but solely as Indenture Trustee (as defined below).

                              W I T N E S S E T H:

         WHEREAS, beneficial ownership interests in the Issuer represented by
the Nissan Auto Receivables 1999-A Owner Trust Asset Backed Certificates (the
"Certificates") have been issued in connection with the formation of the Issuer
pursuant to the Amended and Restated Trust Agreement, dated as of August 6, 1999
(the "Trust Agreement"), between Nissan Auto Receivables Corporation ("NARC"), a
Delaware corporation, as depositor, and Chase Manhattan Bank Delaware, as owner
trustee (the "Owner Trustee") to the owners thereof (the "Owners");

         WHEREAS, the Issuer is issuing the Nissan Auto Receivables 1999-A Owner
Trust 5.619% Asset Backed Notes Class A-1, the Nissan Auto Receivables 1999-A
Owner Trust 6.120% Asset Backed Notes Class A-2, and the Nissan Auto Receivables
1999-A Owner Trust 6.470% Asset Backed Notes Class A-3, (collectively, the
"Notes") pursuant to the Indenture, dated as of August 1, 1999 (as amended and
supplemented from time to time, the "Indenture"), between the Issuer and Norwest
Bank Minnesota, National Association, as indenture trustee (the "Indenture
Trustee"; capitalized terms used herein and not defined herein shall have the
meanings ascribed thereto in the Indenture, the Trust Agreement or the Sale and
Servicing Agreement, dated as of August 1, 1999, among the Issuer, Nissan Motor
Acceptance Corporation ("NMAC"), as servicer, and NARC, as seller (the "Sale and
Servicing Agreement"), as the case may be);

         WHEREAS, the Issuer has entered into certain agreements in connection
with the issuance of the Certificates and the Notes, including the Purchase
Agreement, dated as of August 1, 1999 (the "Purchase Agreement"), between NMAC,
as seller, and NARC, as purchaser, the Trust Agreement, the Indenture, this
Agreement, the Securities Account Control Agreement, the Yield Supplement
Agreement, the Note Depository Agreement, the Certificate Depository Agreement,
and the Sale and Servicing Agreement (collectively, the "Basic Documents");

         WHEREAS, pursuant to the Basic Documents, the Issuer and the Indenture
Trustee are required to perform certain duties in connection with the
Certificates, the Notes and the Collateral;

         WHEREAS, the Issuer and the Indenture Trustee desire to appoint NMAC as
administrator to perform certain of the duties of the Issuer and the Indenture
Trustee under the Basic Documents and to provide such additional services
consistent with the terms of this Agreement and the Basic Documents as the
Issuer and the Owner Trustee may from time to time request; and


<PAGE>
         WHEREAS, the Administrator has the capacity to provide the services
required hereby and is willing to perform such services for the Issuer, the
Owner Trustee and the Indenture Trustee on the terms set forth herein;

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

         1.       DUTIES OF THE ADMINISTRATOR.

                  (a)      DUTIES WITH RESPECT TO THE NOTE DEPOSITORY
                           AGREEMENT AND THE INDENTURE.

                           (i) The Administrator agrees to perform all its
                  duties as Administrator and the duties of the Issuer under the
                  Note Depository Agreement and the Indenture. In addition, the
                  Administrator shall consult with the Owner Trustee regarding
                  the duties of the Issuer under the Indenture and the
                  Depository Agreement. The Administrator shall monitor the
                  performance of the Issuer and shall advise the Owner Trustee
                  when action by the Issuer or the Owner Trustee is necessary to
                  comply with the Issuer's duties under the Indenture and the
                  Note Depository Agreement. The Administrator shall prepare for
                  execution by the Issuer or shall cause the preparation by
                  other appropriate persons of all such documents, reports,
                  filings, instruments, certificates and opinions as it shall be
                  the duty of the Issuer to prepare, file or deliver pursuant to
                  the Indenture and the Note Depository Agreement. In
                  furtherance of the foregoing, the Administrator shall take all
                  appropriate action that is the duty of the Issuer to take
                  pursuant to the Indenture including, without limitation, such
                  of the foregoing as are required with respect to the following
                  matters under the Indenture (references are to sections of the
                  Indenture):

                                    (A) preparing or obtaining the documents and
                           instruments required for the proper authentication of
                           Notes and delivering the same to the Indenture
                           Trustee (Section 2.02);

                                    (B) appointing the Note Registrar and giving
                           the Indenture Trustee notice of any appointment of a
                           new Note Registrar and the location, or change in
                           location, of the Note Register (Section 2.04);

                                    (C) preparing the notification to
                           Noteholders of the final principal payment on their
                           Notes (Section 2.07(b));

                                    (D) preparing, obtaining and/or filing of
                           all instruments, opinions and certificates and other
                           documents required for the release of Collateral
                           (Section 2.09) ;


                                      2
<PAGE>

                                    (E) maintaining an office in the Borough of
                           Manhattan, City of New York, for the registration of
                           transfer or exchange of Notes (Section 3.02);

                                    (F) causing newly appointed Paying Agents,
                           if any, to deliver to the Indenture Trustee the
                           instrument specified in the Indenture regarding funds
                           held in trust (Section 3.03);

                                    (G) directing the Indenture Trustee to
                           deposit moneys with Paying Agents, if any, other than
                           the Indenture Trustee (Section 3.03);

                                    (H) obtaining and preserving or causing the
                           Owner Trustee to obtain and preserve the Issuer's
                           qualification to do business in each jurisdiction in
                           which such qualification is or shall be necessary to
                           protect the validity and enforceability of the
                           Indenture, the Notes, the Collateral and each other
                           instrument and agreement included in the Trust Estate
                           (Section 3.04);

                                    (I) preparing all supplements, amendments,
                           financing statements, continuation statements,
                           instruments of further assurance and other
                           instruments, in accordance with Section 3.05 of the
                           Indenture, necessary to protect the Trust Estate
                           (Sections 3.05 and 3.07(c));

                                    (J) furnishing the required Opinions of
                           Counsel on the Closing Date and at such other times,
                           in accordance with Sections 3.06 and 8.06 of the
                           Indenture, and delivering the annual Officer's
                           Certificates and certain other statements as to
                           compliance with the Indenture, in accordance with
                           Section 3.09 of the Indenture (Sections 3.06, 3.09
                           and 8.06);

                                    (K) identifying to the Indenture Trustee in
                           an Officer's Certificate any Person with whom the
                           Issuer has contracted to perform its duties under the
                           Indenture (Section 3.07);

                                    (L) notifying the Indenture Trustee and the
                           Rating Agencies of any Servicer Default pursuant to
                           the Sale and Servicing Agreement and, if such
                           Servicer Default arises from the failure of the
                           Servicer to perform any of its duties under the Sale
                           and Servicing Agreement, taking all reasonable steps
                           available to remedy such failure (Section 3.07(d));

                                    (M) preparing and obtaining documents and
                           instruments required in connection with the
                           consolidation, merger or transfer of assets of the
                           Issuer (Section 3.10);

                                    (N) delivering notice to the Indenture
                           Trustee of each Event of Default and each other
                           default by the Servicer or the Seller under the Sale
                           and Servicing Agreement (Section 3.19);


                                      3
<PAGE>

                                    (O) monitoring the Issuer's obligations as
                           to the satisfaction and discharge of the Indenture
                           and the preparation of an Officer's Certificate and
                           obtaining the Opinion of Counsel and the Independent
                           Certificate (as defined in the Indenture) related
                           thereto (Section 4.01);

                                    (P) fixing or causing to be fixed any
                           specified record date and the notification of the
                           Indenture Trustee and Noteholders with respect to
                           special payment dates, if any (Section 5.04(d));

                                    (Q) removing the Indenture Trustee and
                           petitioning a court of competent jurisdiction for the
                           appointment of a successor Indenture Trustee (Section
                           6.08);

                                    (R) furnishing the Indenture Trustee with
                           the names and addresses of the Noteholders during any
                           period when the Indenture Trustee is not the Note
                           Registrar (Section 7.01);

                                    (S) preparing and, after execution by the
                           Issuer and the Indenture Trustee, filing with the
                           Commission and any applicable state agencies of
                           documents required to be filed on a periodic basis
                           with the Commission and any applicable state agencies
                           (including any summaries thereof required by rules
                           and regulations prescribed thereby), and transmitting
                           of such summaries to the Noteholders (Section 7.03);

                                    (T) preparing any Issuer Request and
                           Officer's Certificates and obtaining any Opinions of
                           Counsel and Independent Certificates necessary for
                           the release of the Trust Estate (Section 8.04);

                                    (U) preparing Issuer Orders and obtaining
                           Opinions of Counsel with respect to the execution of
                           any supplemental indentures, and mailing notices to
                           the Noteholders with respect thereto (Sections 9.01,
                           9.02 and 9.03);

                                    (V) executing and delivering new Notes
                           conforming to the provisions of any supplemental
                           indenture, as appropriate (Section 9.06);

                                    (W) notifying Noteholders of any redemption
                           of the Notes or causing the Indenture Trustee to
                           provide such notice (Sections 10.01 and 10.02);

                                    (X) preparing all Officer's Certificates,
                           Opinions of Counsel and Independent Certificates with
                           respect to any requests by the Issuer to the
                           Indenture Trustee to take any action under the
                           Indenture (Section 11.01(a));


                                      4
<PAGE>

                                    (Y) preparing and delivering Officer's
                           Certificates and obtaining Independent Certificates,
                           if necessary, for the release of property from the
                           lien of the Indenture (Section 11.01(b));

                                    (Z) notifying the Rating Agencies, upon any
                           failure of the Indenture Trustee to give such
                           notification, of the information required pursuant to
                           Section 11.04 of the Indenture (Section 11.04);

                                    (AA) preparing and delivering to the
                           Noteholders and the Indenture Trustee any agreements
                           with respect to alternate payment and notice
                           provisions (Section 11.06); and

                                    (BB) recording the Indenture, if applicable
                          (Section 11.14).

                           (ii) The Administrator shall also:

                                    (A) pay the Indenture Trustee from time to
                           time the reasonable compensation provided for in the
                           Indenture with respect to services rendered by the
                           Indenture Trustee under the Indenture (which
                           compensation shall not be limited by any provision of
                           law in regard to the compensation of a trustee of an
                           express trust);

                                    (B) reimburse the Indenture Trustee upon its
                           request for all reasonable expenses, disbursements
                           and advances incurred or made by the Indenture
                           Trustee in accordance with any provision of the
                           Indenture (including the reasonable compensation,
                           expenses and disbursements of its agents and counsel)
                           to the extent the Indenture Trustee is entitled to
                           such reimbursement by the Issuer under the Indenture;

                                    (C) indemnify the Indenture Trustee for, and
                           hold it harmless against, any losses, liability or
                           expense incurred without negligence or bad faith on
                           the part of the Indenture Trustee, arising out of or
                           in connection with the acceptance or administration
                           of the trusts and duties contemplated by the
                           Indenture, including the reasonable costs and
                           expenses of defending themselves against any claim or
                           liability in connection therewith to the extent the
                           Indenture Trustee is entitled to such indemnification
                           from the Issuer under the Indenture;

                                    (D) indemnify and hold harmless the Owner
                           Trustee, any co-trustee and the Indenture Trustee for
                           any loss, liability, claim, action, suit, cost or
                           expense of the Trust to the extent that the
                           Administrator would be liable if the Trust were a
                           partnership under the Delaware Revised Uniform
                           Limited Partnership Act in which the Administrator
                           were a general partner; PROVIDED, HOWEVER, that the
                           Administrator shall not be liable for any losses
                           incurred by a Certificateholder in the capacity of an
                           investor in the Certificates or a Noteholder in the
                           capacity of an investor in the Notes


                                      5
<PAGE>

                           and will not and shall not be deemed hereby to
                           have indemnified the Owner Trustee, any co-trustee
                           or the Indenture Trustee against any loss
                           liability or expense resulting from such trustee's
                           own willful misfeasance, bad faith or negligence
                           or by reason of a breach of representation or
                           warranty thereof contained in the Trust Agreement
                           or the Indenture, as the case may be. In addition,
                           any third party creditors of the Trust (other than
                           in connection with the obligations described in
                           the provisions in the preceding sentence for which
                           the Administrator shall not be liable) shall be
                           deemed to be third party beneficiaries of this
                           paragraph; and

                                    (E) pay the reasonable expense of any
                           examination or investigation by the Owner Trustee
                           undertaken pursuant to Section 7.01(e) of the Trust
                           Agreement, and if such expense is paid by the Owner
                           Trustee, then such expense shall be reimbursed by the
                           Administrator upon demand.

                  (b)      ADDITIONAL DUTIES.

                           (i) In addition to the duties of the Administrator
                  set forth above, the Administrator shall perform such
                  calculations, and shall prepare for execution by the Issuer or
                  the Owner Trustee or shall cause the preparation by other
                  appropriate persons of all such documents, reports, filings,
                  instruments, certificates and opinions as it shall be the duty
                  of the Issuer or the Owner Trustee to prepare, file or deliver
                  pursuant to the Basic Documents, and at the request of the
                  Owner Trustee shall take all appropriate action that it is the
                  duty of the Issuer or the Owner Trustee to take pursuant to
                  the Basic Documents. Subject to Section 5 of this Agreement,
                  and in accordance with the reasonable written directions of
                  the Owner Trustee, the Administrator shall administer, perform
                  or supervise the performance of such other activities in
                  connection with the Collateral (including the Basic Documents)
                  as are not covered by any of the foregoing provisions and as
                  are expressly requested by the Owner Trustee and are
                  reasonably within the capability of the Administrator.

                           (ii) Notwithstanding anything in this Agreement or
                  the Basic Documents to the contrary, the Administrator shall
                  be responsible for promptly notifying the Owner Trustee in the
                  event that any withholding tax is imposed on the Issuer's
                  payments (or allocations of income) to a Certificateholder as
                  contemplated in Section 5.02(c) of the Trust Agreement. Any
                  such notice shall specify the amount of any withholding tax
                  required to be withheld by the Owner Trustee pursuant to such
                  provision.

                           (iii) Notwithstanding anything in this Agreement or
                  the Basic Documents to the contrary, the Administrator shall
                  be responsible for performance of the duties of the
                  Administrator set forth in Section 5.04(a), (b), (c) and (d)
                  of the Trust Agreement with respect to, among other things,
                  accounting and reports to the Certificate Owners; PROVIDED,
                  HOWEVER, that the Owner Trustee


                                      6
<PAGE>

                  shall remain exclusively responsible for the mailing of the
                  Schedule K-1s necessary to enable each Certificate Owner to
                  prepare its federal and state income tax returns.

                           (iv) The Administrator shall satisfy its obligations
                  with respect to clauses (ii) and (iii) above by retaining, at
                  the expense of Administrator, a firm of independent public
                  accountants (the "Accountants") which shall perform the
                  obligations of the Administrator thereunder. In connection
                  with paragraph (ii) above, the Accountants will provide prior
                  to December 1, 1999, a letter in form and substance
                  satisfactory to the Owner Trustee as to whether any tax
                  withholding is then required and, if required, the procedures
                  to be followed with respect thereto to comply with the
                  requirements of the Code. The Accountants shall be required to
                  update the letter in each instance that any additional tax
                  withholding is subsequently required or any previously
                  required tax withholding shall no longer be required.

                           (v) The Administrator shall perform the duties of the
                  Administrator specified in Section 10.02 of the Trust
                  Agreement required to be performed in connection with the
                  resignation or removal of the Owner Trustee, and any other
                  duties expressly required to be performed by the Administrator
                  under the Trust Agreement.

                           (vi) In carrying out the foregoing duties or any of
                  its other obligations under this Agreement, the Administrator
                  may enter into transactions with or otherwise deal with any of
                  its Affiliates; PROVIDED, HOWEVER, that the terms of any such
                  transactions or dealings shall be in accordance with any
                  directions received from the Issuer and shall be, in the
                  Administrator's opinion, no less favorable to the Issuer than
                  would be available from unaffiliated parties.

                  (c)      NON-MINISTERIAL MATTERS.

                           (i) With respect to matters that in the reasonable
                  judgment of the Administrator are non-ministerial, the
                  Administrator shall not take any action unless within a
                  reasonable time before the taking of such action the
                  Administrator shall have notified the Owner Trustee of the
                  proposed action and the Owner Trustee shall not have withheld
                  consent or provided an alternative direction, and all
                  approvals required under the Basic Documents shall have been
                  obtained. For the purpose of the preceding sentence,
                  "non-ministerial matters" shall include, without limitation:

                                    (A)     the  amendment of the  Indenture or
                           execution of any  supplement to the Indenture;

                                    (B) the initiation of any claim or lawsuit
                           by the Issuer and the compromise of any action, claim
                           or lawsuit brought by or against the Issuer (other
                           than in connection with the collection of the
                           Receivables);


                                      7
<PAGE>
                                    (C)     the amendment, change or
                           modification of any of the Basic Documents;

                                    (D) the appointment of successor Note
                           Registrars, successor Paying Agents or successor
                           Indenture Trustees pursuant to the Indenture or the
                           appointment of successor Administrators or Successor
                           Servicers, or the consent to the assignment by the
                           Note Registrar, Paying Agent or Indenture Trustee of
                           its obligations, in each case under the Indenture;
                           and

                                    (E) the removal of the Indenture Trustee.

                           (ii) Notwithstanding anything to the contrary in this
                  Agreement, the Administrator shall not be obligated to, and
                  shall not (x) make any payments to the Noteholders under the
                  Basic Documents, (y) sell the Trust Estate pursuant to Section
                  5.04 of the Indenture or (z) take any other action that the
                  Issuer directs the Administrator not to take on its behalf.

         2. RECORDS. The Administrator shall maintain appropriate books of
account and records relating to services performed hereunder, which books of
account and records shall be accessible for inspection by the Issuer, the Owner
Trustee and the Indenture Trustee at any time during normal business hours upon
reasonable advance written notice.

         3. COMPENSATION. As compensation for the performance of the
Administrator's obligations under this Agreement and as reimbursement for its
expenses related thereto, the Administrator shall be entitled to a fee of
$200.00 per month which shall be solely an obligation of the Servicer.

         4. ADDITIONAL INFORMATION TO BE FURNISHED TO THE ISSUER. The
Administrator shall furnish to the Issuer from time to time such additional
information regarding the Collateral as the Issuer shall reasonably request.

         5. INDEPENDENCE OF THE ADMINISTRATOR. For all purposes of this
Agreement, the Administrator shall be an independent contractor and shall not be
subject to the supervision of the Issuer, the Owner Trustee or the Indenture
Trustee with respect to the manner in which it accomplishes the performance of
its obligations hereunder. Unless expressly authorized by the Issuer hereunder
or otherwise, the Administrator shall have no authority to act for or represent
the Issuer, the Owner Trustee or the Indenture Trustee, and shall not otherwise
be or be deemed an agent of the Issuer, the Owner Trustee or the Indenture
Trustee.

         6. NO JOINT VENTURE. Nothing contained in this Agreement shall (i)
constitute the Administrator and any of the Issuer, the Owner Trustee or the
Indenture Trustee as members of any partnership, joint venture, association,
syndicate, unincorporated business or other separate entity, (ii) be construed
to impose any liability as such on any of them or (iii) be deemed to confer on
any of them any express, implied or apparent authority to incur any obligation
or liability on behalf of the others.


                                      8
<PAGE>

         7. OTHER ACTIVITIES OF ADMINISTRATOR. Nothing herein shall prevent the
Administrator or its Affiliates from engaging in other businesses or, in its or
their sole discretion, from acting as an administrator for any other person or
entity, or in a similar capacity therefor, even though such person or entity may
engage in business activities similar to those of the Issuer, the Owner Trustee
or the Indenture Trustee.

         8.       TERM OF AGREEMENT; RESIGNATION AND REMOVAL OF ADMINISTRATOR.

                  (a) This Agreement shall continue in force until the
         termination of the Issuer, upon which event this Agreement shall
         automatically terminate.

                  (b) Subject to Sections 8(e) and 8(f), the Administrator may
         resign by providing the Issuer with at least 30 days' prior written
         notice.

                  (c) Subject to Sections 8(e) and 8(f), the Issuer may remove
         the Administrator without cause by providing the Administrator at least
         30 days' prior written notice.

                  (d) Subject to Sections 8(e) and 8(f), at the sole option of
         the Issuer, the Administrator may be removed immediately upon written
         notice of termination from the Issuer to the Administrator if any of
         the following events shall occur:

                           (i) the Administrator shall fail to perform in any
                  material respect any of its duties under this Agreement and,
                  after notice of such default, shall not cure such default
                  within 10 days (or, if such default cannot be cured in such
                  time, shall not give within such 10 days such assurance of
                  timely and complete cure as shall be reasonably satisfactory
                  to the Issuer);

                           (ii) the entry of a decree or order by a court or
                  agency or supervisory authority having jurisdiction in the
                  premises for the appointment of a trustee in bankruptcy,
                  conservator, receiver or liquidator for the Administrator in
                  any bankruptcy, insolvency, readjustment of debt, marshalling
                  of assets and liabilities or similar proceedings, or for the
                  winding up or liquidation of their respective affairs, and the
                  continuance of any such decree or order unstayed and in effect
                  for a period of 90 consecutive days; or

                           (iii) the consent by the Administrator to the
                  appointment of a trustee in bankruptcy, conservator or
                  receiver or liquidator in any bankruptcy, insolvency,
                  readjustment of debt, marshalling of assets and liabilities or
                  similar proceedings of or relating to the Administrator of or
                  relating to substantially all of their property, or the
                  Administrator shall admit in writing its inability to pay its
                  debts generally as they become due, file a petition to take
                  advantage of any applicable insolvency or reorganization
                  statute, make an assignment for the benefit of its creditors,
                  or voluntarily suspend payment of its obligations.


                                      9
<PAGE>

                           The Administrator agrees that if any of the events
         specified in clauses (ii) or (iii) of this Section shall occur, it
         shall give written notice thereof to the Issuer, the Owner Trustee and
         the Indenture Trustee within seven days after the occurrence of such
         event.

                  (e) No resignation or removal of the Administrator pursuant to
         this Section shall be effective until (i) a successor Administrator
         shall have been appointed by the Issuer and (ii) such successor
         Administrator shall have agreed in writing to be bound by the terms of
         this Agreement on substantially the same terms as the Administrator is
         bound hereunder.

                  (f) The appointment of any successor Administrator shall be
         effective only after each Rating Agency (other than Moody's) has
         provided to the Owner Trustee and the Indenture Trustee notice that the
         proposed appointment will not result in the reduction or withdrawal of
         any rating then assigned by such Rating Agency to any Class of Notes or
         the Certificates. Promptly after the appointment of any successor
         Administrator, the Owner Trustee will provide notice of such
         appointment to Moody's (so long as Moody's is then rating any
         outstanding Notes).

                  (g) Subject to Section 8(e) and 8(f), the Administrator
         acknowledges that upon the appointment of a Successor Servicer pursuant
         to the Sale and Servicing Agreement, the Administrator shall
         immediately resign and such Successor Servicer shall automatically
         succeed to the rights, duties and obligations of the Administrator
         under this Agreement.

         9. ACTION UPON TERMINATION, RESIGNATION OR REMOVAL. Promptly upon the
effective date of termination of this Agreement pursuant to Section 8(a) or the
resignation or removal of the Administrator pursuant to Section 8(b) or (c) or
(d), the Administrator shall be entitled to be paid all fees and reimbursable
expenses accruing to it to the date of such termination, resignation or removal.
The Administrator shall forthwith upon such termination pursuant to Section 8(a)
deliver to or to the order of the Issuer all property and documents of or
relating to the Collateral then in the custody of the Administrator. In the
event of the resignation or removal of the Administrator pursuant to Section
8(b) or (c) or (d), the Administrator shall cooperate with the Issuer and take
all reasonable steps requested to assist the Issuer in making an orderly
transfer of the duties of the Administrator.

         10. NOTICES. Any notice, report or other communication given hereunder
shall be in writing and addressed as follows:

                  (a)      if to the Issuer or the Owner Trustee, to:

                           Nissan Auto Receivables 1999-A Owner Trust
                           In care of:  Chase Manhattan Bank Delaware
                           1201 Market Street
                           Wilmington, Delaware  19801
                           Attention:  Nissan Auto Receivables 1999-A Owner
                           Trust


                                      10
<PAGE>

                           with a copy to

                           Nissan Auto Receivables 1999-A Owner Trust
                           In care of: Nissan Motor Acceptance Corporation
                           990 West 190th Street
                           Torrance, California  90502
                           Attention:  Joy Crose, General Counsel

                  (b)      if to the Administrator, to:

                           Nissan Motor Acceptance Corporation
                           990 West 190th Street
                           Torrance, California  90502
                           Attention:  Joy Crose, General Counsel

                  (c)      if to the Indenture Trustee, to:

                           Norwest Bank Minnesota, National Association
                           Corporate Trust Department
                           Norwest Center
                           6th and Marquette
                           MAC N9311-161
                           Minneapolis, Minnesota  55479-0070
                           Attention:  Nissan Auto Receivables 1999-A Owner
                           Trust

or to such other address as any party shall have provided to the other parties
in writing. Any notice required to be in writing hereunder shall be deemed given
if such notice is mailed by certified mail, postage prepaid, or hand delivered
to the address of such party as provided above.

         11. AMENDMENTS. This Agreement may be amended from time to time by a
written amendment duly executed and delivered by the Issuer, the Administrator,
the Owner Trustee and the Indenture Trustee, without the consent of any
Noteholders or the Certificateholders, for the purpose of adding any provisions
to or modifying or changing in any manner or eliminating any of the provisions
of this Agreement, PROVIDED that such amendment does not and will not, in the
Opinion of Counsel satisfactory to the Indenture Trustee, materially and
adversely affect the interest of any Noteholder or Certificateholder. This
Agreement may also be amended from time to time by the Issuer, the
Administrator, the Owner Trustee and the Indenture Trustee with the consent of
(i) the holders of Notes evidencing a majority of the Outstanding Amount of the
Notes, voting as a single class; or (ii) in the case of any amendment that does
not adversely affect the Indenture Trustee or the Noteholders (as evidenced by
an Officer's Certificate of the Servicer and an outside Opinion of Counsel
indicating that such amendment will not adversely affect the Indenture Trustee
or the Noteholders), the holders of the Certificates evidencing a majority of
the outstanding Certificate Balance of the Certificates (but excluding for
purposes of calculation and action all Certificates held by the Seller, the
Servicer or any of their Affiliates unless at such time all Certificates are
then owned by the Seller, the Servicer and their Affiliates), for the purpose of
adding any provisions to or changing in any


                                      11
<PAGE>

manner or eliminating any of the provisions of this Agreement or of modifying
in any manner the rights of those Noteholders or Certificateholders which are
not covered by the immediately preceding sentence.

         12. SUCCESSOR AND ASSIGNS. This Agreement may not be assigned by the
Administrator unless such assignment is consented to in writing by the Issuer,
the Owner Trustee and the Indenture Trustee, and the conditions precedent to
appointment of a successor Administrator set forth in Section 8 are satisfied.
An assignment with such consent and satisfaction, if accepted by the assignee,
shall bind the assignee hereunder in the same manner as the Administrator is
bound hereunder. Notwithstanding the foregoing, this Agreement may be assigned
by the Administrator without the consent of the Issuer, the Owner Trustee and
the Indenture Trustee to a corporation or other organization that is a successor
(by merger, consolidation or purchase of assets) to the Administrator, provided
that such successor organization executes and delivers to the Issuer, the Owner
Trustee and the Indenture Trustee an agreement in which such corporation or
other organization agrees to be bound hereunder by the terms of said assignment
in the same manner as the Administrator is bound hereunder. Subject to the
foregoing, this Agreement shall bind any successors or assigns of the parties
hereto.

         13. GOVERNING LAW. This Agreement shall be governed by and construed in
accordance with the laws of the State of New York, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

         14. HEADINGS. The section headings hereof have been inserted for
convenience of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.

         15. COUNTERPARTS. This Agreement may be executed in counterparts, each
of which when so executed shall together constitute but one and the same
agreement.

         16. SEVERABILITY OF PROVISIONS. If any one or more of the agreements,
provisions or terms of this Agreement shall be for any reason whatsoever held
invalid or unenforceable in any jurisdiction, then such agreements, provisions
or terms shall be deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability of the other provisions of this Agreement or the other rights of
the parties hereto.

         17. NOT APPLICABLE TO NMAC IN OTHER CAPACITIES. Nothing in this
Agreement shall affect any obligation, right or benefit NMAC may have in any
other capacity or under any Basic Document.

         18. LIMITATION OF LIABILITY OF OWNER TRUSTEE AND INDENTURE TRUSTEE.
Notwithstanding anything contained herein to the contrary, this instrument has
been countersigned by Chase Manhattan Bank Delaware, not in its individual
capacity but solely in its capacity as Owner Trustee of the Issuer, and Norwest
Bank Minnesota, National Association, not in its individual capacity but solely
in its capacity as Indenture Trustee under the Indenture and in


                                      12
<PAGE>

no event shall Chase Manhattan Bank Delaware in its individual capacity,
Norwest Bank Minnesota, National Association, in its individual capacity, or
any Certificateholder have any liability for the representations, warranties,
covenants, agreements or other obligations of the Issuer hereunder or in any
of the certificates, notices or agreements delivered pursuant hereto, as to
all of which recourse shall be had solely to the assets of the Issuer.


                                      13
<PAGE>

         IN WITNESS WHEREOF, the parties have caused this Agreement to be
duly executed and delivered as of the day and year first above written.

                                   NISSAN AUTO RECEIVABLES 1999-A OWNER
                                   TRUST

                                   By:  CHASE MANHATTAN BANK DELAWARE
                                   not in its individual capacity but solely as
                                   Owner Trustee


                                   By:  /s/ John J. Cashin
                                        --------------------------------------
                                   Name:     John J. Cashin
                                   Title:    Vice President




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


                                   By:  /s/ S. DIGNAN
                                        --------------------------------------
                                   Name:      S. Dignan
                                   Title:     Corporate Trust Officer


                                   NISSAN MOTOR ACCEPTANCE
                                   CORPORATION,
                                   as Administrator


                                   By:  /s/ YOICHIRO NAGASHIMA
                                        --------------------------------------
                                   Name:      Yoichiro Nagashima
                                   Title:     President


                                      S-1


<PAGE>


                                                                  EXHIBIT 4.6


                       Nissan Auto Receivables Corporation
                              990 West 190th Street
                           Torrance, California 90502


                                                      Dated as of August 1, 1999

                           YIELD SUPPLEMENT AGREEMENT


Norwest Bank Minnesota, National Association
Norwest Center
6th Street and Marquette Avenue
MAC N9311-161
Minneapolis, Minnesota 55479-0070
Attention:  Nissan Auto Receivables 1999-A Owner Trust

Ladies and Gentlemen:

         Nissan Auto Receivables Corporation (the "Company") hereby confirms
arrangements made as of the date hereof with you, as Indenture Trustee for the
benefit of the Noteholders, to be effective upon (i) receipt by the Company of
the enclosed copy of this letter agreement (the "Yield Supplement Agreement"),
executed by the Indenture Trustee, (ii) execution of the Purchase Agreement,
dated as of the date hereof (the "Purchase Agreement"), between the Company and
Nissan Motor Acceptance Corporation ("NMAC"), (iii) receipt by NMAC of the
payment by the Company of the purchase price under the Purchase Agreement, and
(iv) the receipt by the Company of the capital contribution of NMAC in
connection with the payment of the purchase price under the Purchase Agreement.
Capitalized terms used herein and not otherwise defined herein shall have the
respective meanings given to them in the Sale and Servicing Agreement, dated as
of the date hereof, among NMAC, in its individual capacity and as Servicer, the
Company, and Nissan Auto Receivables 1999-A Owner Trust, as Issuer (the "Sale
and Servicing Agreement").

         1. On or prior to each Determination Date, the Servicer shall notify
the Company of the "Yield Supplement Deposit" (as defined below) for the
related Distribution Date, the amount on deposit in the Yield Supplement
Account (as defined below) and the amount of reinvestment income during the
related Collection Period on the Yield Supplement Account. The "Yield
Supplement Deposit" means, with respect to any Distribution Date, the amount
by which (i) the aggregate amount of interest that would have been due during
the related Collection Period on all Yield Supplemented Receivables (as
defined below) if such Yield Supplemented Receivables bore interest at the
Required Rate (as defined below) exceeds (ii) the amount of interest accrued
on such Yield Supplemented Receivables at their respective APRs and due
during such Collection Period. "Required Rate" means, with respect to each
Collection Period, the sum of (i) the Servicing Rate plus (ii) the Class A-3
Interest Rate plus (iii) 0.50%. "Yield Supplemented Receivable" means any
Receivable that has an APR less than the Required Rate.


<PAGE>

         2. On or before the date hereof, the Company shall establish and
maintain with the Indenture Trustee for the benefit of the Noteholders a
segregated trust account in the name of the Indenture Trustee (the "Yield
Supplement Account") in accordance with the Securities Account Control
Agreement and the Indenture, or such other account as may be acceptable to
the Rating Agencies, and the Company hereby grants to the Indenture Trustee
for the benefit of the Noteholders a first priority security interest in the
monies on deposit and the other property that from time to time comprise the
Yield Supplement Account (including the Initial Yield Supplement Amount), and
any and all proceeds thereof (collectively, the "Yield Supplement Account
Property"). The Relevant Trustee shall possess all of the rights of a secured
party under the UCC with respect thereto. The Yield Supplement Account
Property and the Yield Supplement Account shall be under the sole dominion
and control of the Relevant Trustee. Neither the Company nor any Person
claiming by, through or under the Company shall have any right, title or
interest in, any control over the use of, or any right to withdraw from
amounts from, the Yield Supplement Account Property or the Yield Supplement
Account. All Yield Supplement Account Property in the Yield Supplement
Account shall be applied by the Relevant Trustee as specified in this Yield
Supplement Agreement and the Sale and Servicing Agreement. The Relevant
Trustee shall, not later than 5:00 P.M., New York City time on the Business
Day preceding each Distribution Date, withdraw from the Yield Supplement
Account and deposit in the Collection Account an amount equal to the Yield
Supplement Deposit plus the amount of reinvestment income on the Yield
Supplement Account for such Distribution Date.

                  On or prior to the date hereof, the Company shall deposit
$19,198,358.85 (the "Initial Yield Supplement Amount") into the Yield Supplement
Account. The amount required to be on deposit in the Yield Supplement Account on
the date of issuance of the Notes and for any Distribution Date (the "Required
Yield Supplement Amount"), as determined by the Servicer and notified to the
Relevant Trustee, means an amount equal to the lesser of (i) the aggregate
amount of each Yield Supplement Deposit that will become due on each future
Distribution Date, assuming that payments on the Receivables are made on their
scheduled due dates, no Receivable becomes a prepaid Receivable and a discount
rate of 2.5% and (ii) the Initial Yield Supplement Amount. The Required Yield
Supplement Amount may decline as a result of prepayments or repayments in full
of the Receivables. The Relevant Trustee shall have no duty or liability to
determine the Required Yield Supplement Amount and may fully rely on the
determination thereof by the Servicer. If, on any Distribution Date, the funds
in the Yield Supplement Account are in excess of the Required Yield Supplement
Amount for such Distribution Date after giving effect to all distributions to be
made on such Distribution Date, the Relevant Trustee shall pay the Company the
amount of such excess. The Yield Supplement Account shall not be part of the
Trust. It is the intent of the parties that the Yield Supplement Account
Property be treated as property of the Company for all federal, state and local
income and franchise tax purposes. The provisions of this Yield Supplement
Agreement should be interpreted accordingly. Further, the Company shall include
in its gross income all income earned on the Yield Supplement Account Property
and the Yield Supplement Account.

3. All or a portion of the Yield Supplement Account may be invested and
reinvested in the manner specified in Section 5.08 of the Sale and Servicing
Agreement in accordance with written instructions from the Servicer; PROVIDED
that, if permitted by the Rating Agencies, monies

                                       2

<PAGE>

on deposit therein may be invested in Eligible Investments that mature later
than the Business Day preceding the next Distribution Date. All such
investments shall be made in the name of the Relevant Trustee. Earnings on
investment of funds in the Yield Supplement Account shall be deposited in the
Collection Account on each Distribution Date, and losses and any investment
expenses shall be charged against the funds on deposit therein. Upon
termination of the trusts established under the Trust Agreement and the
Indenture, as directed in writing by the Servicer, the Relevant Trustee will
release to the Company any amounts remaining on deposit in the Yield
Supplement Account. If for any reason the Yield Supplement Account is no
longer an Eligible Deposit Account, the Relevant Trustee shall promptly cause
the Yield Supplement Account to be moved to another institution or otherwise
changed so that the Yield Supplement Account becomes an Eligible Deposit
Account.

         4. All payments to the Company pursuant hereto shall be made by
federal wire transfer (same day funds) or immediately available funds, to
such account as the Company, or any assignee of the Company referred to in
Section 6 hereof, may designate in writing to the Relevant Trustee, prior to
the relevant Distribution Date.

         5. Our agreements set forth in this Yield Supplement Agreement are
our primary obligations and such obligations are irrevocable, absolute and
unconditional, shall not be subject to any counterclaim, setoff or defense
(other than full and strict compliance by us with our obligations hereunder)
and shall remain in full force and effect without regard to, and shall not be
released, discharged or in any way affected by, any circumstances or
condition whatsoever.

         6. In order to more fully protect the interests of the Noteholders,
the Company will transfer, assign and convey its interest in this Yield
Supplement Agreement to the Nissan Auto Receivables 1999-A Owner Trust
established under the Trust Agreement (the "Trust"). Following such transfer,
assignment and conveyance, this Yield Supplement Agreement shall not be
amended, modified or terminated except in accordance with the provisions for
amendments, modifications and terminations of the Sale and Servicing
Agreement as set forth in Section 10.01 of the Sale and Servicing Agreement.

         7. THIS YIELD SUPPLEMENT AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK AND
THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES UNDER THIS AGREEMENT
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         8. Except as otherwise provided herein, all notices pursuant to this
Yield Supplement Agreement shall be in writing, personally delivered, sent by
telecopier, sent by courier or mailed by certified mail, return receipt
requested, and shall be effective upon receipt thereof. All notices shall be
directed as set forth below, or to such other address or telecopy number or
to the attention of such other person as the relevant party shall have
designated for such purpose in a written notice.

                                       3

<PAGE>

                  The Company:

                  Nissan Auto Receivables Corporation
                  990 West 190th Street
                  Torrance, California  90502
                  Attention:  Treasurer
                  Facsimile No.: 310-324-2542

                  Indenture Trustee:

                  Norwest Center
                  6th Street and Marquette Avenue
                  MAC N9311-161
                  Minneapolis, Minnesota 55479-0070
                  Attention:  Nissan Auto Receivables 1999-A Owner Trust
                  Facsimile No.: 612-667-3464

         9. This Yield Supplement Agreement may be executed in one or more
counterparts and by the different parties hereto on separate counterparts, all
of which shall be deemed to be one and the same document.

         10. Each of the parties hereto agrees and acknowledges that all of the
rights and interests of the Indenture Trustee hereunder shall be automatically
transferred to the Owner Trustee, and the Owner Trustee shall succeed to all
such rights and interests, upon the payment in full of the Notes in accordance
with the terms of the Indenture and the Sale and Servicing Agreement.

         If the foregoing satisfactorily sets forth the terms and conditions of
our agreement, please indicate your acceptance thereof by signing in the space
provided below and returning to us the enclosed duplicate original of this
letter.

                                       4

<PAGE>

                                            Very truly yours,

                                            NISSAN AUTO RECEIVABLES CORPORATION


                                            By:  /s/ TOMOAKI SHIMAZU
                                                 -----------------------------
                                                 Name:     Tomoaki Shimazu
                                                 Title:    Treasurer



Agreed and accepted as of August 1, 1999

NISSAN MOTOR ACCEPTANCE CORPORATION


By:  /s/ YOICHIRO NAGASHIMA
     ---------------------------------
     Name:     Yoichiro Nagashima
     Title:    President


NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
   AS INDENTURE TRUSTEE


By:  /s/ S. DIGNAN
     ---------------------------------
     Name:     S. Dignan
     Title:    Corporate Trust Officer

                                       S-1



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission