NISSAN AUTO RECEIVABLES CORP /DE
S-3/A, 2001-01-11
ASSET-BACKED SECURITIES
Previous: FRANKLIN TEMPLETON INTERNATIONAL TRUST, DEFS14A, 2001-01-11
Next: NISSAN AUTO RECEIVABLES CORP /DE, S-3/A, EX-1.1, 2001-01-11



<PAGE>   1



    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 11, 2001
                                               REGISTRATION NO. 333-51224
                                               REGISTRATION NO. 333-51224-01
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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


                                AMENDMENT NO. 1

                                       TO

                                    FORM S-3

                             REGISTRATION STATEMENT

                                     UNDER


                           THE SECURITIES ACT OF 1933

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

                      NISSAN AUTO RECEIVABLES CORPORATION
                                      and
                     NISSAN AUTO RECEIVABLES CORPORATION II
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                                <C>                                <C>
             DELAWARE                             6189                            33-0479655
 (STATE OR OTHER JURISDICTION OF      (PRIMARY STANDARD INDUSTRIAL                95-4831541
  INCORPORATION OR ORGANIZATION)      CLASSIFICATION CODE NUMBER)      (I.R.S. EMPLOYER IDENTIFICATION NO.)
</TABLE>

NISSAN AUTO RECEIVABLES CORPORATION       NISSAN AUTO RECEIVABLES CORPORATION II
       990 W. 190TH STREET                      990 W. 190th Street
    TORRANCE, CALIFORNIA 90502                Torrance, California 90502
          (310) 719-8013                          (310) 719-8583

  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

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

                             ANN M. NISHIMURA, ESQ.
                      NISSAN AUTO RECEIVABLES CORPORATION
                     NISSAN AUTO RECEIVABLES CORPORATION II
                              990 W. 190TH STREET
                           TORRANCE, CALIFORNIA 90502
                                 (310) 719-8289
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
              OF AGENT FOR SERVICE WITH RESPECT TO THE REGISTRANT)

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

                                   COPIES TO:
                              WARREN R. LOUI, ESQ.
                             O'MELVENY & MYERS LLP
                             400 SOUTH HOPE STREET
                         LOS ANGELES, CALIFORNIA 90071
                                 (213) 430-6000

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this Registration Statement becomes effective.

    If the only securities being registered on this form are being offered
pursuant to a dividend or interest reinvestment plan, please check the following
box.  [ ]

    If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.  [X]

    If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.  [ ] __________

    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration number of the earlier effective registration statement for the same
offering.  [ ] __________

    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [ ]

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

                        CALCULATION OF REGISTRATION FEE


<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------
                                        PROPOSED MAXIMUM                                   AMOUNT OF
PROPOSED TITLE OF                         AMOUNT TO BE         PROPOSED OFFERING       MAXIMUM AGGREGATE       REGISTRATION
SECURITIES TO BE REGISTERED                REGISTERED          PRICE PER UNIT(1)       OFFERING PRICE(1)           FEE
-----------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                    <C>                     <C>                     <C>
Asset Backed Securities............      $8,500,000,000               100%               $8,500,000,000        $2,125,014(2)
-------------------------------------------------------------------------------------- --------------------------------------
-----------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1) Estimated solely for the purpose of calculating the registration fee on the
    basis of the proposed maximum offering price per unit.


(2) Of which $264.00 previously has been paid.



     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.




--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>   2

                               INTRODUCTORY NOTE

     This Registration Statement contains (i) a form of Prospectus relating to
the offering of one or more series of Asset Backed Notes and/or Asset Backed
Certificates by various trusts created from time to time by Nissan Auto
Receivables Corporation and/or Nissan Auto Receivables Corporation II and (ii)
three forms of Prospectus Supplements relating to the offering by each separate
trust of a particular series of Asset Backed Certificates or of Asset Backed
Notes and Asset Backed Certificates as described therein. Each form of
Prospectus Supplement relates only to the securities described therein and is a
form which may be used, among others, by Nissan Auto Receivables Corporation
and/or Nissan Auto Receivables Corporation II to offer Asset Backed Notes and/or
Asset Backed Certificates under this Registration Statement.
<PAGE>   3

PROSPECTUS
                         NISSAN AUTO RECEIVABLES TRUSTS
                               ASSET BACKED NOTES
                           ASSET BACKED CERTIFICATES

                     NISSAN AUTO RECEIVABLES CORPORATION OR
                    NISSAN AUTO RECEIVABLES CORPORATION II,
                                     SELLER

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                    SERVICER

THE TRUSTS:

1. A new trust will be formed to issue each series of securities.

2. Each trust will consist of:

     - a pool of retail installment sales contracts secured by new, near-new and
       used automobiles and light-duty trucks; and

     - other assets specified in the applicable prospectus supplement.

THE SECURITIES:

1. will be asset-backed securities sold periodically in one or more series;

2. will be paid only from the assets of the related trust;

3. will be issued as part of a designated series that may include one or more
   classes; and

4. will consist of:

     - notes (which will be treated as indebtedness of the related trust);
       and/or

     - certificates (which will represent an undivided ownership interest in the
       related trust).

YOU SHOULD REVIEW CAREFULLY THE FACTORS SET FORTH UNDER "RISK FACTORS" BEGINNING
ON PAGE 8 OF THIS PROSPECTUS.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THE SECURITIES OR DETERMINED THAT THIS
PROSPECTUS OR THE APPLICABLE PROSPECTUS SUPPLEMENT IS ACCURATE OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

The amounts, prices and terms of each offering of securities will be determined
at the time of sale and will be described in a prospectus supplement that will
be attached to this prospectus.

This prospectus may be used to offer and sell any series of securities only if
accompanied by the prospectus supplement for that series.


                The date of this prospectus is January 11, 2001.

<PAGE>   4

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT

     We provide information to you about the securities in two separate
documents that progressively provide varying levels of detail: this prospectus,
which provides general information, some of which may not apply to a particular
series of securities including your series, and the accompanying prospectus
supplement, which will describe the specific terms of the offered securities.

     We have started with several introductory sections describing the trust and
the securities in abbreviated form, followed by a more complete description of
the terms. The introductory sections are:

     - Summary of Terms -- gives a brief introduction to the securities to be
       offered; and

     - Risk Factors -- describes briefly some of the risks to investors of a
       purchase of the securities.

     You can find a listing of the pages where capitalized terms used in this
prospectus are defined under the caption "Index of Terms" beginning on page 81
in this prospectus.

     Whenever we use words like "intends," anticipates" or "expects" or similar
words in this prospectus, we are making a forward-looking statement, or a
projection of what we think will happen in the future. Forward-looking
statements are inherently subject to a variety of circumstances, many of which
are beyond our control and could cause actual results to differ materially from
what we anticipate. Any forward-looking statements in this prospectus speak only
as of the date of this prospectus. We do not assume any responsibility to update
or review any forward-looking statement contained in this prospectus to reflect
any change in our expectation about the subject of that forward-looking
statement or to reflect any change in events, conditions or circumstances on
which we have based any forward-looking statement.

     The securities are not a suitable investment for any investor that requires
a regular or predictable schedule of payments or payment on specific dates. The
securities are complex investments. We suggest that only investors who, either
alone or with their financial, tax and legal advisors, have the expertise to
analyze the prepayment, reinvestment and default risks, the tax consequences of
the investment and the interaction of these factors should consider purchasing
the securities.

                                        2
<PAGE>   5

                                SUMMARY OF TERMS

     The following summary highlights selected information from this prospectus
and provides a general overview of relevant terms of the securities. You should
read carefully this entire document and the accompanying prospectus supplement
to understand all of the terms of the offering.

ISSUER                         The trust to be formed for each series of
                               securities. If the trust issues notes and
                               certificates, it will be formed by a trust
                               agreement between the seller and the trustee of
                               the trust. If the trust issues only certificates,
                               it will be formed by a pooling and servicing
                               agreement among the seller, the servicer and the
                               trustee of the trust.

SELLER                         Nissan Auto Receivables Corporation or Nissan
                               Auto Receivables Corporation II.

SERVICER                       Nissan Motor Acceptance Corporation.

SECURITIES OFFERED             Notes -- A series of securities may include one
                               or more classes of notes. Notes of a series will
                               be issued pursuant to an indenture.

                               Certificates -- Each series of securities will
                               include one or more classes of certificates,
                               whether or not a class of notes is issued as part
                               of the series. The applicable prospectus
                               supplement will describe the following:

                               1. if any notes are issued, the priority of
                                  payments (a) between the notes and
                                  certificates and (b) among different classes
                                  of notes; and

                               2. the priority of payments among different
                                  classes of certificates.

                               Terms -- The terms of each class of notes and
                               certificates in a series described in the
                               applicable prospectus supplement will include the
                               following:

                               1. the stated principal amount of each class of
                                  notes and the stated certificate balance of
                                  each class of certificates; and

                               2. the interest rate (which may be fixed,
                                  variable, adjustable or some combination of
                                  these rates) or method of determining the
                                  interest rate.

                               A class of notes may differ from other classes of
                               notes and a class of certificates may differ from
                               other classes of certificates in one or more
                               aspects, including:

                               1. timing and priority of payments;

                               2. seniority;

                               3. allocations of losses;

                               4. interest rate or formula;

                               5. amount of interest or principal payments;

                               6. whether interest or principal will be payable
                                  to holders of the class if specified events
                                  occur; and

                               7. the right to receive collections from
                                  designated portions of the receivables owned
                                  by the trust.

                                        3
<PAGE>   6

THE RECEIVABLES                Purchasers of Nissan and Infiniti cars and
                               light-duty trucks often finance their purchases
                               by entering into retail installment sales
                               contracts with Nissan and Infiniti dealers who
                               then resell the contracts to Nissan Motor
                               Acceptance Corporation, including its Infiniti
                               Financial Services division. These contracts are
                               referred to as "receivables," and the underlying
                               vehicles are referred to as the "financed
                               vehicles." The purchasers of the financed
                               vehicles are referred to as the "obligors." The
                               terms of the contracts must meet requirements
                               specified by Nissan Motor Acceptance Corporation.

                               On or before the date the securities of a series
                               are issued, Nissan Motor Acceptance Corporation
                               will sell a specified amount of receivables to
                               the seller. The seller will then sell those
                               receivables to the trust. The sale by the seller
                               to the trust will be documented under:

                               1. a pooling and servicing agreement among the
                                  seller, the servicer and the trustee (if the
                                  trust is nominally referred to as a "grantor
                                  trust"); or

                               2. a sale and servicing agreement among the
                                  seller, the servicer and the trust (if the
                                  trust is nominally referred to as an "owner
                                  trust").

                               The receivables to be sold by Nissan Motor
                               Acceptance Corporation to the seller and resold
                               to the trust will be selected based on criteria
                               specified in the pooling and servicing agreement
                               or the sale and servicing agreement, whichever is
                               applicable. These criteria will be described in
                               the applicable prospectus supplement.

THE TRUST PROPERTY             The property of each trust:

                               1. will be described in the prospectus
                                  supplement;

                               2. will primarily be a pool of receivables
                                  secured by new, near-new and used financed
                                  vehicles and amounts due or collected under
                                  the receivables on or after a specified
                                  cut-off date; and

                               3. will include related assets such as:

                                  - security interests in the financed vehicles;

                                  - proceeds from claims on related insurance
                                    policies;

                                  - the rights of the seller in rebates of
                                    premiums and other amounts relating to
                                    insurance policies and other items financed
                                    under the receivables;

                                  - the rights of the seller in the agreements
                                    identified in the prospectus supplement; and

                                  - amounts deposited in specified bank
                                    accounts.

CREDIT AND CASH FLOW
ENHANCEMENT                    The trusts may include features designed to
                               provide protection to one or more classes of
                               securities. These features are referred to as
                               "credit enhancement." Credit enhancement may
                               include any one or more of the following:

                               1. subordination of one or more other classes of
                                  securities;

                               2. one or more reserve accounts;

                                        4
<PAGE>   7

                               3. over-collateralization;

                               4. letters of credit or other credit facilities;

                               5. surety bonds;

                               6. guaranteed investment contracts;

                               7. repurchase obligations;

                               8. cash deposits; or

                               9. other agreements or arrangements providing for
                                  other third party payments or other support.

                               In addition, the trusts may include features
                               designed to ensure the timely payment of amounts
                               owed to securityholders. These features may
                               include any one or more of the following:

                               1. yield supplement agreements;

                               2. swap transactions;

                               3. liquidity facilities;

                               4. cash deposits; or

                               5. other agreements or arrangements providing for
                                  other third party payments or other support.

                               The specific terms of any enhancement applicable
                               to a trust or to the securities issued by a trust
                               will be described in detail in the applicable
                               prospectus supplement.

SERVICING FEE                  Nissan Motor Acceptance Corporation will service
                               the receivables. In that capacity, the servicer
                               will handle all collections, administer defaults
                               and delinquencies and otherwise service the
                               receivables. The trust will pay the servicer a
                               monthly fee equal to a percentage of the total
                               principal balance of the receivables at the
                               beginning of the preceding month specified in the
                               applicable prospectus supplement. The servicer
                               will also receive additional servicing
                               compensation in the form of investment earnings,
                               late fees, prepayment fees and other
                               administrative fees and expenses or similar
                               charges received by the servicer during that
                               month (unless otherwise described in the
                               applicable prospectus supplement).


ADVANCES                       The servicer will be obligated to advance to the
                               trust interest on the receivables that is due but
                               unpaid by the obligor. The servicer will not be
                               required to make any advance (other than the
                               advance of an interest shortfall arising from a
                               prepaid receivable) if it determines that it will
                               not be able to recover an advance from an
                               obligor. The trust will reimburse the servicer
                               for those advances from subsequent collections on
                               the related receivables. In addition, if a
                               receivable is a "defaulted receivable" or the
                               servicer determines that any recovery from
                               payments made on or with respect to such
                               receivable is unlikely, the servicer will be
                               reimbursed for all outstanding advances from
                               general collections on the receivables.


                               You should refer to "Description of the Transfer
                               and Servicing Agreements -- Advances" in this
                               prospectus for more detailed information on
                               advances and reimbursement of advances.

                                        5
<PAGE>   8

TRUSTEE                        The trustee for each series of securities will be
                               named in the prospectus supplement for that
                               series.

INDENTURE TRUSTEE              If the trust issues notes, the trustee for the
                               indenture pursuant to which the notes will be
                               issued will be named in the prospectus supplement
                               for that series.

OPTIONAL PURCHASE              The servicer may redeem any outstanding
                               securities when the outstanding aggregate
                               principal balance of the receivables declines to
                               10% or less of the original total principal
                               balance of the receivables as of the cut-off
                               date.

                               You should refer to "Description of The Transfer
                               and Servicing Agreements -- Termination" in this
                               prospectus for more detailed information on the
                               optional purchase of securities.

TAX STATUS                     Grantor Trusts -- If a trust is nominally
                               referred to as a "grantor trust" in the
                               applicable prospectus supplement, special tax
                               counsel to the trust will be required to deliver
                               an opinion that:

                               1. the trust will be treated as a grantor trust
                                  for federal income and California franchise
                                  and income tax purposes; and

                               2. the trust will not be subject to federal
                                  income tax.

                               Owner Trusts -- If the trust is nominally
                               referred to as an "owner trust" in the applicable
                               prospectus supplement, special tax counsel to the
                               trust will be required to deliver an opinion for
                               federal income tax purposes and California income
                               and franchise tax purposes:

                               1. as to the characterization as debt of the
                                  notes issued by the trust; and

                               2. that the trust will not be characterized as an
                                  association (or a publicly traded partnership)
                                  taxable as a corporation.

                               If a trust is nominally referred to as an "owner
                               trust" in the applicable prospectus supplement:

                               1. by purchasing a note, you will be agreeing to
                                  treat the note as indebtedness for tax
                                  purposes; and

                               2. by purchasing a certificate, you will be
                                  agreeing to treat the trust (i) as a
                                  partnership in which you are a partner or (ii)
                                  if you are the sole beneficial owner of the
                                  certificates, as a "disregarded entity," for
                                  federal income tax purposes and California
                                  income and franchise tax purposes.

                               Applicable taxing authorities could impose
                               alternative tax characterizations of the trust
                               and the certificates. However, these
                               characterizations generally will not result in
                               material adverse tax consequences to
                               securityholders.

                               You should refer to "Material Income Tax
                               Consequences" in this prospectus and the
                               applicable prospectus supplement for more
                               detailed information on the application of
                               federal and California tax laws.

                                        6
<PAGE>   9

ERISA CONSIDERATIONS           Notes -- Notes will generally be eligible for
                               purchase by employee benefit plans.

                               Unsubordinated Grantor Trust
                               Certificates -- Certificates of a class issued by
                               a grantor trust that are not subordinated to any
                               other class will generally be eligible for
                               purchase by employee benefit plans.

                               Other Certificates -- Subordinated classes of
                               certificates issued by a grantor trust and
                               certificates issued by owner trusts generally
                               will not be eligible for purchase by an employee
                               benefit plan or individual retirement account.

                               You should refer to "ERISA Considerations" in
                               this prospectus and the applicable prospectus
                               supplement for more detailed information
                               regarding the ERISA eligibility of any class of
                               securities.

                                        7
<PAGE>   10

                                  RISK FACTORS

     You should consider the following risk factors and the risks described in
the section captioned "Risk Factors" in the applicable prospectus supplement in
deciding whether to purchase securities of any class.

YOU MUST RELY FOR REPAYMENT    The securities represent interests solely in the
ONLY UPON PAYMENTS FROM THE    trust or indebtedness of the trust and will not
TRUST'S ASSETS WHICH MAY NOT   be insured or guaranteed by Nissan Motor
BE SUFFICIENT TO MAKE FULL     Acceptance Corporation (the servicer), the
PAYMENTS ON YOUR SECURITIES.   seller, or any of their respective affiliates, or
                               the related trustee or any other person or entity
                               other than the trust. The only source of payment
                               on your securities are payments received on the
                               receivables and, if and to the extent available,
                               any credit enhancement for the trust, including
                               amounts on deposit in the reserve account or
                               subordination spread account established for that
                               trust. However, although funds in the reserve
                               account or subordination spread account will be
                               available to cover shortfalls in distributions of
                               interest on and principal of your securities,
                               funds to be deposited in this account are
                               limited. If the funds in this account are
                               exhausted, your securities will be paid solely
                               from current distributions on the receivables.
                               See "Subordination; Reserve Account" or
                               "Subordination; Subordination Spread Account" in
                               the applicable prospectus supplement. In limited
                               circumstances, the trust will also have access to
                               the funds in the yield supplement account. See
                               "Description of the Transfer and Servicing
                               Agreements -- Yield Supplement Account; Yield
                               Supplement Agreement" in this prospectus.

                               The indenture authorizes the indenture trustee to
                               sell the receivables following an acceleration of
                               the maturity dates of the notes if the sale meets
                               requirements set forth in the indenture. However,
                               the amount received by the indenture trustee upon
                               selling the receivables may be less than the
                               aggregate principal amount of the outstanding
                               notes and certificates. In that circumstance, the
                               principal amount of the notes and the balance of
                               the certificates will not be paid in full.

YOU MAY EXPERIENCE REDUCED     You may receive payment of principal on your
RETURNS ON YOUR INVESTMENT     securities earlier than you expected for the
RESULTING FROM PREPAYMENTS,    reasons set forth below. You may not be able to
REPURCHASES OR EARLY           reinvest the principal paid to you earlier than
TERMINATION OF THE TRUST.      you expected at a rate of return that is equal to
                               or greater than the rate of return on your
                               securities.

                               Prepayments on the receivables by the related
                               obligors and purchases of the receivables by the
                               seller and the servicer will shorten the life of
                               the securities to an extent that cannot be fully
                               predicted.

                               The seller will be required to repurchase
                               receivables from the trust if there is a breach
                               of the representations and warranties relating to
                               those receivables that materially adversely
                               affects those receivables. Nissan Motor
                               Acceptance Corporation, as servicer, will also be
                               required to purchase receivables from the trust
                               if it breaches its servicing obligations with
                               respect to those receivables. The servicer also
                               will be entitled to purchase all remaining
                               receivables from the trust once the aggregate
                               principal balance of the receivables is 10% or
                               less of the initial aggregate principal balance
                               of the receivables on the related cut-off date.

                                        8
<PAGE>   11

                               Further, the receivables included in the trust
                               may be prepaid, in full or in part, voluntarily
                               or as a result of defaults, theft of or damage to
                               the related vehicles or for other reasons. The
                               rate of prepayments on the receivables may be
                               influenced by a variety of economic, social and
                               other factors in addition to those described
                               above. The servicer has limited historical
                               experience with respect to prepayments on
                               receivables. In addition, the servicer is not
                               aware of publicly available industry statistics
                               that detail the prepayment experience for
                               contracts similar to the receivables. For these
                               reasons, the servicer cannot predict the actual
                               prepayment rates for the receivables. You will
                               bear all reinvestment risk resulting from
                               prepayments on the receivables and the
                               corresponding acceleration of payments on the
                               securities.

                               The final payment of each class of securities is
                               expected to occur prior to its scheduled final
                               payment date because of the prepayment and
                               purchase considerations described above. If
                               sufficient funds are not available to pay any
                               class of notes in full on its scheduled final
                               payment date, an event of default will occur and
                               final payment of that class of notes may occur
                               later than that date.

INTERESTS OF OTHER PERSONS IN  Another person could acquire an interest in a
THE RECEIVABLES AND FINANCED   receivable that is superior to the trust's
VEHICLES COULD BE SUPERIOR TO  interest in that receivable because the
THE TRUST'S INTEREST, WHICH    receivables will not be segregated or marked as
MAY RESULT IN REDUCED          belonging to the trust. The seller will cause
PAYMENTS ON YOUR SECURITIES.   financing statements to be filed with the
                               appropriate governmental authorities to perfect
                               the trust's interest in the receivables. However,
                               the servicer will continue to hold the
                               receivables. If another party purchases (or takes
                               a security interest in) one or more receivables
                               for new value in the ordinary course of business
                               and obtains possession of those receivables
                               without actual knowledge of the trust's interest
                               because of the failure to segregate or mark those
                               receivables, the new purchaser (or secured party)
                               will acquire an interest in those receivables
                               superior to the interest of the trust.

                               Another person could acquire an interest in a
                               vehicle financed by a receivable that is superior
                               to the trust's interest in the vehicle because of
                               the failure to identify the trust as the secured
                               party on the related certificate of title. While
                               Nissan Motor Acceptance Corporation, as
                               originator, will assign its security interest in
                               the financed vehicles to the seller, and the
                               seller will assign to the trust its security
                               interests in the financed vehicles, the servicer
                               will continue to hold the certificates of title
                               or ownership for the vehicles. However, for
                               administrative reasons, the servicer will not
                               endorse or otherwise amend the certificates of
                               title or ownership to identify the trust as the
                               new secured party. Because the trust will not be
                               identified as the secured party on any
                               certificates of title or ownership, the security
                               interest of the trust in the vehicles may be
                               defeated through fraud, forgery, negligence or
                               error and as a result the trust may not have a
                               perfected security interest in the financed
                               vehicles in every state.

                               The possibility that the trust may not have a
                               perfected security interest in the financed
                               vehicles may affect the trust's ability to
                               repossess and sell the financed vehicles or may
                               limit the amount

                                        9
<PAGE>   12

                               realized to less than the amount due by the
                               related obligors. Therefore, you may be subject
                               to delays in payment and may incur losses on your
                               investment in the securities as a result of
                               defaults or delinquencies by obligors and because
                               of depreciation in the value of the related
                               financed vehicles. See "Material Legal Aspects of
                               the Receivables -- Security Interests" in this
                               prospectus.

RECEIVABLES THAT FAIL TO       Many federal and state consumer protection laws
COMPLY WITH CONSUMER           regulate consumer contracts such as the
PROTECTION OR OTHER LAWS MAY   receivables. If any of the receivables do not
BE UNENFORCEABLE, WHICH MAY    comply with one or more of these laws, the
RESULT IN LOSSES ON YOUR       servicer may be prevented from or delayed in
INVESTMENT.                    collecting amounts due on the receivables.
                               Further, from time to time, as a result of the
                               nature of the industry in which Nissan Motor
                               Acceptance Corporation operates, it is named as
                               a party to litigation, including class action
                               lawsuits involving alleged violations of federal
                               and state laws and regulations. Each of the
                               seller and Nissan Motor Acceptance Corporation
                               will make representations and warranties relating
                               to the receivables' compliance with law and the
                               enforceability of the contracts. If there is a
                               breach of any of these representations or
                               warranties that materially and adversely affects
                               the interests of the noteholders in the related
                               receivable, the trust's sole remedy will be to
                               require the seller and Nissan Motor Acceptance
                               Corporation to repurchase the affected
                               receivable.

                               Nissan Motor Acceptance Corporation believes
                               each such proceeding constitutes ordinary
                               litigation incidental to the business and
                               activities of major lending institutions,
                               including Nissan Motor Acceptance Corporation.
                               The amount of liability on pending claims and
                               actions as of the date of this prospectus is not
                               determinable; however, in the opinion of
                               management of Nissan Motor Acceptance
                               Corporation, the ultimate liability resulting
                               from such litigation should not have a material
                               adverse effect on Nissan Motor Acceptance
                               Corporation's consolidated financial position or
                               results of operations. See "Material Legal
                               Aspects of the Receivables -- Consumer Protection
                               Laws" in this prospectus.

BANKRUPTCY OF NISSAN MOTOR     If Nissan Motor Acceptance Corporation or the
ACCEPTANCE CORPORATION OR THE  seller becomes subject to bankruptcy proceedings,
SELLER COULD RESULT IN LOSSES  you could experience losses or delays in the
OR DELAYS IN PAYMENTS ON YOUR  payments on your securities. Nissan Motor
SECURITIES.                    Acceptance Corporation will sell the receivables
                               to the seller, and the seller will in turn
                               transfer the receivables to the trust. However,
                               if Nissan Motor Acceptance Corporation or the
                               seller becomes subject to a bankruptcy
                               proceeding, the court in the bankruptcy
                               proceeding could conclude that Nissan Motor
                               Acceptance Corporation or the seller still owns
                               the receivables by concluding that the sale to
                               the seller or the trust was not a "true sale" or,
                               in the case of a bankruptcy of Nissan Motor
                               Acceptance Corporation, that the

                                       10
<PAGE>   13

                               seller should be consolidated with Nissan Motor
                               Acceptance Corporation for bankruptcy purposes.
                               If a court were to reach this conclusion, you
                               could experience losses or delays in payments on
                               the securities as a result of, among other
                               things:

                               1. the "automatic stay," which prevents secured
                                  creditors from exercising remedies against a
                                  debtor in bankruptcy without permission from
                                  the court and provisions of the U.S.
                                  Bankruptcy Code that permit substitution for
                                  collateral in limited circumstances;

                               2. tax or government liens on Nissan Motor
                                  Acceptance Corporation's or the seller's
                                  property (that arose prior to the transfer of
                                  a receivable to the trust) having a prior
                                  claim on collections before the collections
                                  are used to make payments on your securities;
                                  and

                               3. the trust not having a perfected security
                                  interest in (a) one or more of the financed
                                  vehicles securing the receivables or (b) any
                                  cash collections held by Nissan Motor
                                  Acceptance Corporation at the time Nissan
                                  Motor Acceptance Corporation becomes the
                                  subject of a bankruptcy proceeding.

                               The seller will take steps in structuring each
                               transaction described in this prospectus and the
                               applicable prospectus supplement to minimize the
                               risk that a court would consolidate the seller
                               with Nissan Motor Acceptance Corporation for
                               bankruptcy purposes or conclude that the sale of
                               receivables to the seller or the trust was not a
                               "true sale." See "Material Legal Aspects of the
                               Receivables -- Material Bankruptcy
                               Considerations" in this prospectus.

PROCEEDS OF THE SALE OF        If so directed by the holders of the requisite
RECEIVABLES MAY NOT BE         percentage of outstanding notes of a series,
SUFFICIENT TO PAY YOUR         following an acceleration of the notes upon an
SECURITIES IN FULL; FAILURE    event of default, the indenture trustee will sell
TO PAY PRINCIPAL ON YOUR       the receivables owned by the trust only in
NOTES WILL NOT CONSTITUTE      limited circumstances. However, there is no
AN EVENT OF DEFAULT UNTIL      assurance that the market value of those
MATURITY.                      receivables will at any time be equal to or
                               greater than the aggregate principal amount of
                               the notes or the sum of the aggregate principal
                               amount of the notes and the aggregate principal
                               balance of the certificates. Therefore, upon an
                               event of default, there can be no assurance that
                               sufficient funds will be available to repay you
                               in full. In addition, the amount of principal
                               required to be paid to the noteholders will
                               generally be limited to amounts available in the
                               collection account (and the reserve account or
                               subordination spread account, if any). Therefore,
                               the failure to pay principal of your notes
                               generally will not result in the occurrence of an
                               event of default until the final scheduled
                               distribution date for your notes. See "The
                               Notes -- The Indenture -- Events of Default;
                               Rights Upon Event of Default" in this prospectus.

IF THE TRUST ENTERS INTO A     If the trust enters into a currency swap,
CURRENCY OR AN INTEREST RATE   interest rate swap or a combined currency and
SWAP, PAYMENTS ON THE          interest rate swap, its ability to protect itself
SECURITIES WILL BE DEPENDANT   from shortfalls in cash flow caused by currency
ON PAYMENTS MADE UNDER THE     or interest rate changes will depend to a large
SWAP AGREEMENT.                extent on the terms of the swap agreement and
                               whether the swap counterparty performs its
                               obligations under the swap. If the trust does not
                               receive the payments it

                                       11
<PAGE>   14

                               expects from the swap counterparty, the trust may
                               not have adequate funds to make all payments to
                               securityholders when due, if ever.

                               If the trust issues securities with adjustable
                               interest rates, interest will be due on the
                               securities at adjustable rates, while interest
                               will be earned on the receivables at fixed rates.
                               In this circumstance, the trust may enter into an
                               interest rate swap to reduce its exposure to
                               changes in interest rates. An interest rate swap
                               requires one party to make payments to the other
                               party in an amount calculated by applying an
                               interest rate (for example, a floating rate) to a
                               specified notional amount in exchange for the
                               other party making a payment calculated by
                               applying a different interest rate (for example,
                               a fixed rate) to the same notional amount. For
                               example, if the trust issues $100 million of
                               securities bearing interest at a floating rate
                               based on the London Interbank Offered Rate
                               ("LIBOR"), it might enter into a swap agreement
                               under which the trust would pay interest to the
                               swap counterparty in an amount equal to an agreed
                               upon fixed rate on $100 million in exchange for
                               receiving interest on $100 million at the
                               floating rate based on the London Interbank
                               Offered Rate. The $100 million would be the
                               "notional" amount because it is used simply to
                               make the calculation. In an interest rate swap,
                               no principal payments are exchanged.

                               If the trust issues securities denominated in a
                               currency other than U.S. dollars, the trust will
                               need to make payments on the securities in a
                               currency other than U.S. dollars, as described in
                               the related prospectus supplement. Payments
                               collected on the receivables, however, will be
                               made in U.S. dollars. In this circumstance, the
                               trust may enter into a currency swap to reduce
                               its exposure to changes in currency exchange
                               rates. A currency swap requires one party to
                               provide a specified amount of a currency to the
                               other party at specified times in exchange for
                               the other party providing a different currency at
                               a predetermined exchange ratio. For example, if
                               the trust issues securities denominated in Swiss
                               Francs, it might enter into a swap agreement with
                               a swap counterparty under which the trust would
                               use the collections on the receivables to pay
                               U.S. dollars to the swap counterparty in exchange
                               for receiving Swiss Francs at a predetermined
                               exchange rate to make the payments owed on the
                               securities.

                               The terms of any swap will be described in more
                               detail in the applicable prospectus supplement.

TERMINATION OF A SWAP          A swap agreement may be terminated if certain
AGREEMENT MAY CAUSE            events occur. Most of these events are generally
TERMINATION OF THE TRUST.      beyond the control of the trust or the swap
                               counterparty. If the swap agreement is
                               terminated, unless a replacement swap can be
                               arranged, the trustee generally will sell the
                               assets of the trust and the trust will terminate.
                               In this type of situation, it is impossible to
                               predict how long it would take to sell the assets
                               of the trust or what amount of proceeds would be

                                       12
<PAGE>   15

                               received. Some of the possible adverse
                               consequences of such a sale are:

                               - The proceeds from the sale of assets under such
                                 circumstances may not be sufficient to pay all
                                 amounts owed to you.

                               - Amounts available to pay you will be further
                                 reduced if the trust is required to make a
                                 termination payment to the swap counterparty.

                               - The termination of the swap agreement may
                                 expose the trust to currency or interest rate
                                 risk, further reducing amounts available to pay
                                 you.

                               - The sale may result in payments to you
                                 significantly earlier than expected, reducing
                                 the weighted average life of the securities and
                                 the yield to maturity.

                               - Conversely, a significant delay in arranging a
                                 sale could result in a delay in principal
                                 payments. This would, in turn, increase the
                                 weighted average life of the securities and
                                 could reduce the yield to maturity.

                               See "The Swap Agreement -- Early Termination of
                               Swap Agreement" for more information concerning
                               the termination of a swap agreement and the sale
                               of trust assets. Additional information about
                               this subject, including a description of the
                               circumstances that may cause a termination of the
                               swap agreement and the trust and how the proceeds
                               of a sale would be distributed, will be included
                               in the related prospectus supplement.

THE RATING OF A SWAP           If a trust enters into a swap, the rating
COUNTERPARTY MAY AFFECT THE    agencies that rate the trust's securities will
RATINGS OF THE SECURITIES.     consider the provisions of the swap agreement and
                               the rating of the swap counterparty in rating the
                               securities. If a rating agency downgrades the
                               debt rating of the swap counterparty, it is also
                               likely to downgrade the rating of the securities.
                               Any downgrade in the rating of the securities
                               could have severe adverse consequences on their
                               liquidity or market value.

                               To provide some protection against the adverse
                               consequences of a downgrade, the swap
                               counterparty may be permitted, but generally not
                               required, to take the following actions if the
                               rating agencies reduce its debt ratings below
                               certain levels:

                               - assign the swap agreement to another party;

                               - obtain a replacement swap agreement on
                                 substantially the same terms as the swap
                                 agreement; or

                               - establish any other arrangement satisfactory to
                                 the rating agencies.

                               Any swap involves a high degree of risk. A trust
                               will be exposed to this risk should it use either
                               of these mechanisms. For this reason, only
                               investors capable of understanding these risks
                               should invest in the securities. You are strongly
                               urged to consult with your financial advisors
                               before deciding to invest in the securities if a
                               swap is involved.

                                       13
<PAGE>   16

                            FORMATION OF THE TRUSTS

     Nissan Auto Receivables Corporation or Nissan Auto Receivables Corporation
II, as the case may be (the "Seller"), will establish each trust (each, a
"Trust") pursuant to a Trust Agreement (as amended and supplemented from time to
time, the "Trust Agreement") or a Pooling and Servicing Agreement (as amended
from time to time, the "Pooling and Servicing Agreement"), as applicable.

     The terms of each series of notes (the "Notes") or certificates (the
"Certificates" and, together with the Notes, the "Securities") issued by each
Trust (the "Issuer"), and additional information concerning the assets of each
issuer and any applicable credit enhancement will be set forth in a supplement
to this Prospectus (a "Prospectus Supplement").

                             PROPERTY OF THE TRUSTS

     The property of each Trust will consist of a pool (each, a "Receivables
Pool") of retail installment sale contracts originated on or after the date
specified in the applicable Prospectus Supplement, between Nissan and Infiniti
dealers (the "Dealers") and retail purchasers (the "Obligors"). These contracts
are referred to as the "Receivables" and evidence the indirect financing made
available by Nissan Motor Acceptance Corporation ("NMAC") to the Obligors. The
Receivables are secured by new, near-new and used Nissan and Infiniti
automobiles and light-duty trucks (the "Financed Vehicles") and all principal
and interest payments made on or after the applicable cut-off date (each, a
"Cut-off Date") and other property, all as specified in the applicable
Prospectus Supplement. "Near-new" automobiles and light-duty trucks are
pre-owned Nissan and Infiniti vehicles that are not greater than three
model-years old as of the contract origination year. "New" vehicles may include
"demonstration" vehicles, which are not titled in some states and may be
classified as new vehicles in those states.

     The Receivables were originated by Dealers in accordance with NMAC's
requirements under agreements with Dealers governing the assignment of the
Receivables to NMAC, including its Infiniti Financial Services division (the
"Dealer Agreements"). NMAC will purchase the Receivables of each Receivables
Pool in the ordinary course of business pursuant to the Dealer Agreements.

     On or before the date of the initial issuance of any series of Securities
(each, a "Closing Date"), NMAC will sell the Receivables comprising the related
Receivables Pool to the Seller, and the Seller will sell those Receivables to
the Trust pursuant to, if the trust is to be treated other than as a grantor
trust for federal income tax purposes, the related Sale and Servicing Agreement
among the Seller, the Servicer and the Trust (as amended and supplemented from
time to time, the "Sale and Servicing Agreement") or, if the Trust is to be
treated as a grantor trust for federal income tax purposes, the related Pooling
and Servicing Agreement. NMAC will continue to service the Receivables.

     In addition to the Receivables, the property of each Trust will also
include the following:

     1. amounts that may be held in separate trust accounts established and
        maintained by the Servicer with the Trustee pursuant to the related Sale
        and Servicing Agreement or Pooling and Servicing Agreement;

     2. security interests in the Financed Vehicles and any related property;

     3. the rights to proceeds from claims on physical damage, credit life and
        disability insurance policies covering the Financed Vehicles or the
        Obligors;

     4. NMAC's right to receive payments from Dealers pursuant to repurchase by
        the Dealers of Receivables which do not meet specified representations
        made by the Dealers ("Dealer Recourse");

     5. the Seller's right under, as applicable, the Sale and Servicing
        Agreement, the Pooling and Servicing Agreement, the Purchase Agreement
        and the Yield Supplement Agreement, if any;

                                       14
<PAGE>   17

     6. the Seller's right to realize upon any property (including the right to
        receive future net liquidation proceeds) that secured a Receivable;

     7. the Seller's right in rebates of premiums and other amounts relating to
        insurance policies and other items financed under the Receivables in
        effect as of the related Cut-off Date; and

     8. all proceeds of the foregoing.

     Various forms of credit enhancement may be used to benefit holders of the
related Securities, including a Reserve Account. In limited circumstances, a
Trust will also have access to the funds in the Yield Supplement Account. The
property of each Trust will not include amounts on deposit from time to time in
any Reserve Account. The applicable Prospectus Supplement will specify whether
the property of the Trust will include amounts on deposit from time to time in
any Yield Supplement Account.

                                THE RECEIVABLES

     NMAC purchased the Receivables from the Dealers in the ordinary course of
business in accordance with NMAC's underwriting standards. The Receivables to be
held by each Trust will be randomly selected from those automobile and/or
light-duty truck retail installment sales contracts in NMAC's portfolio that
meet several criteria. The Seller will not use selection procedures adverse to
Securityholders when selecting the Receivables from qualifying retail
installment sale contracts. These criteria provide that each Receivable:

     1. was originated in the United States;

     2. provides for level monthly payments which provide interest at the annual
        percentage rate ("APR") and fully amortize the amount financed over an
        original term to maturity no greater than the specified number of months
        set forth in the applicable Prospectus Supplement;

     3. is attributable to the purchase of a new, near-new or used automobile or
        light-duty truck and is secured by that vehicle; and

     4. satisfies the other criteria, if any, set forth in the applicable
        Prospectus Supplement.

     All of the Receivables are simple interest contracts. In general, under a
simple interest contract, as payments are received they are applied first to pay
accrued interest, second, to pay principal until the principal balance is
brought current, and third, to reduce any unpaid late charges or associated fees
as provided in the Receivable. Any remaining amounts are then applied to reduce
the remaining principal balance of the Receivable.

     Because interest accrues daily throughout each payment period, if an
Obligor pays the fixed monthly installment in advance of the due date, the
portion of the payment allocable to interest for that payment period will be
less than it would be if the payment were made on the due date. Similarly, the
portion of that monthly payment allocable to principal will be correspondingly
greater. Conversely, if the Obligor pays the fixed monthly installment after its
due date, the portion of the payment allocable to interest for that payment
period will be greater than it would be if the payment were made on the due
date, and the portion of the payment allocable to principal will be
correspondingly smaller. Accordingly, the timing and amount of prior payments
will determine the amount of the scheduled final monthly payment.

UNDERWRITING OF MOTOR VEHICLE LOANS

     NMAC purchases automobile and light-duty truck retail installment sales
contracts from approximately 1,240 Dealers located throughout the United States,
including the District of Columbia, and in Guam. These contracts are
underwritten using NMAC's standard underwriting procedures. The Receivables are
originated by Dealers in accordance with NMAC's requirements under existing
Dealer Agreements and will be purchased in accordance with NMAC's underwriting
procedures which emphasize, among other factors, the applicant's willingness and
ability to pay and the value of the vehicle to be financed.

                                       15
<PAGE>   18

     The Seller requires that applications received from Dealers be signed by
the applicant and contain, among other information, the applicant's name,
address, social security number, residential status, source and amount of
monthly income and amount of monthly rent or mortgage payment. Upon receipt of
the above information, NMAC obtains a credit report from an independent credit
bureau reporting agency.

     NMAC's credit decision is influenced by, among other things, the
applicant's credit score as obtained from a statistically derived empirical
credit scoring process. The credit scoring process considers credit bureau,
application and contract information. The credit scoring process also takes into
account debt ratios, such as car payment to income and total debt payments to
total income, residential status, monthly mortgage or rent payment, bank
accounts and other personal information. NMAC makes its final credit decision
based upon the degree of credit risk perceived and the amount of credit
requested.

     NMAC uses risk-based pricing which includes a tiered system of interest
rates and loan-to-value ratios representing the varying degrees of risk assigned
to different ranges of credit risk. If NMAC considers an Obligor to be
relatively less credit worthy (and, as a result, a greater risk), NMAC will
assign the Obligor a higher interest rate and a lower permissible loan-to-value
ratio.

     NMAC's retail contract requires that Obligors maintain specific levels and
types of insurance coverage to protect the Financed Vehicle against loss. NMAC
requires Obligors to provide evidence of insurance at the time of purchase, but
performs no subsequent verification of continued coverage. NMAC will not be
obligated to make payments to a Trust for any loss when third party insurance
has not been maintained.

SERVICING OF THE RECEIVABLES

     NMAC considers a receivable to be past due when the Obligor fails to make a
payment by the due date and delinquent when a payment is 15 days past due. If a
payment is delinquent, NMAC will soon thereafter mail notices and initiate
telephone contacts requesting payment. If the delinquent receivable cannot be
brought current or completely collected within 60 to 90 days, NMAC generally
attempts to repossess the vehicle. NMAC holds repossessed vehicles in inventory
to comply with any applicable statutory requirements for reinstatement and then
sells those vehicles. Any deficiencies remaining after repossession and sale of
the vehicle or after the full charge-off of the receivable are pursued by or on
behalf of NMAC to the extent practicable and legally permitted. See "Material
Legal Aspects of the Receivables -- Deficiency Judgments and Excess Proceeds."
NMAC attempts to contact Obligors and establish and monitor repayment schedules
until the deficiencies are either paid in full or become impractical to pursue.

                                USE OF PROCEEDS

     Each Trust will use the net proceeds from the sale of the Securities of a
given series to purchase Receivables from the Seller. The Seller will use the
net proceeds it receives from any Trust to purchase Receivables from NMAC.

                                  THE TRUSTEE

     The trustee for each Trust (the "Trustee") or the trustee under any
Indenture pursuant to which Notes are issued (the "Indenture Trustee") will be
specified in the applicable Prospectus Supplement. The Trustee's or the
Indenture Trustee's liability in connection with the issuance and sale of the
related Securities is limited solely to the express obligations of that Trustee
or Indenture Trustee set forth in the related Trust Agreement, Pooling and
Servicing Agreement, Sale and Servicing Agreement or Indenture, as applicable. A
Trustee or Indenture Trustee may resign at any time, in which event the
Servicer, or its successor, will be obligated to appoint a successor thereto.
The Administrator of a Trust that is not a grantor trust may also remove a
Trustee or Indenture Trustee that becomes insolvent or otherwise ceases to be
eligible to continue in that capacity under the related Trust Agreement, Sale
and Servicing Agreement or Indenture, as applicable. The Servicer for a Trust
that is a grantor trust may remove a Trustee that becomes insolvent or otherwise
ceases to be eligible to continue in that capacity under the
                                       16
<PAGE>   19
related Pooling and Servicing Agreement. In those circumstances, the Servicer
or, in the case of a series that includes Notes, the Administrator, as the case
may be, will be obligated to appoint a successor thereto. Any resignation or
removal of a Trustee or Indenture Trustee and appointment of a successor trustee
will not become effective until acceptance of the appointment by the successor.

                                   THE SELLER

     Nissan Auto Receivables Corporation ("NARC") is a wholly owned subsidiary
of NMAC and was incorporated in the State of Delaware on August 5, 1991. Nissan
Auto Receivables Corporation II ("NARC II") is a wholly owned subsidiary of NMAC
and was incorporated in the State of Delaware on November 9, 2000. Each Seller
was organized for limited purposes, which include purchasing receivables from
NMAC and transferring those receivables to third parties. Each Seller's
certificate of incorporation limits the activities of the relevant Seller to the
foregoing purposes. Each Seller has no substantial assets other than those
related to those activities. The principal executive offices of NARC and NARC II
are located at 990 W. 190th Street, Torrance, California 90502. The telephone
number of NARC is (310) 719-8013 and the telephone number of NARC II is (310)
719-8583.

                                  THE SERVICER

     Nissan Motor Acceptance Corporation ("NMAC" or the "Servicer") was
incorporated in California in November of 1981 and began operations in February
of 1982. NMAC is a wholly owned subsidiary of Nissan North America, Inc.
("NNA"), the primary distributor of Nissan vehicles in the continental United
States. NNA is a direct wholly owned subsidiary of Nissan Motor Co., Ltd., a
Japanese corporation ("Nissan"), which is a worldwide manufacturer and
distributor of motor vehicles, industrial equipment and aerospace products.

     NMAC provides indirect automotive consumer loan and lease financing and
direct dealer financing, through (and to) approximately 1,090 Nissan and 150
Infiniti Dealers in the United States. NMAC's underwriting, servicing and
collection activities are conducted principally at a processing center in
Dallas, Texas.

     The principal executive offices of the Servicer are located at 990 W. 190th
Street, Torrance, California 90502 and its telephone number is (310) 719-8000.

           WHERE YOU CAN FIND MORE INFORMATION ABOUT YOUR SECURITIES

     The Trust -- The Trustee will provide to securityholders
("Securityholders") (which shall be Cede & Co. ("Cede") as the nominee of DTC
unless definitive Securities are issued under the limited circumstances
described in this Prospectus) unaudited monthly and annual reports concerning
the Receivables and other specified matters. See "Description of the Transfer
and Servicing Agreements -- Statements to Securityholders" and "-- Evidence as
to Compliance" in this Prospectus. Copies of these reports may be obtained at no
charge at the offices specified in the applicable Prospectus Supplement.

     The Seller -- Nissan Auto Receivables Corporation or Nissan Auto
Receivables Corporation II, as Seller of the Receivables, has filed with the
Securities and Exchange Commission (the "SEC") a registration statement on Form
S-3 (the "Registration Statement") under the Securities Act of 1933 (the
"Securities Act") of which this Prospectus forms a part. The Registration
Statement is available for inspection without charge at the public reference
facilities maintained at the principal office of the SEC at Judiciary Plaza, 450
Fifth Street, N.W., Washington, D.C. 20549, and at the regional offices of the
SEC at Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois
60661, and Seven World Trade Center, Suite 1300, New York, New York 10048. You
may obtain information on the operation of the SEC's reference room by calling
the SEC at (800) SEC-0330. You may obtain copies of those materials at
prescribed rates by writing to the Public Reference Section of the SEC at
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549. The SEC also
maintains a website (http://www.sec.gov) that

                                       17
<PAGE>   20

contains reports, registration statements, proxy and information statements, and
other information regarding issuers that file electronically with the SEC.

     Copies of the operative agreements relating to the Securities will also be
filed with the SEC.

                  DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

     Information concerning NMAC's experience pertaining to delinquencies,
repossessions and net losses on its portfolio of new, near-new and used retail
automobile and light-duty truck receivables (including receivables previously
sold that NMAC continues to service) will be set forth in each Prospectus
Supplement. There can be no assurance that the delinquency, repossession and net
loss experience on any Receivables Pool will be comparable to prior experience
or to the information in any Prospectus Supplement.

                    WEIGHTED AVERAGE LIFE OF THE SECURITIES

     The weighted average life of the Securities of any series will generally be
influenced by the rate at which the principal balances of the related
Receivables are paid, which payment may be in the form of scheduled amortization
or prepayments. For this purpose, the term "prepayments" includes prepayments in
full, partial prepayments (including those related to rebates of extended
warranty contract costs and insurance premiums), liquidations due to default as
well as receipts of proceeds from physical damage, credit life and disability
insurance policies. The rate of principal payment of the Securities may also be
affected by (1) repurchase by the Servicer or the Seller for Receivables as to
which an uncured breach of specified representations and warranties or specified
servicing covenants has occurred and (2) exercise by the Servicer or the Seller
of its right to purchase all of the assets of the Trust at its option under the
circumstances described in this Prospectus, thereby triggering a redemption of
the Securities. The term "weighted average life" means the average amount of
time during which each dollar of principal of a Receivable is outstanding. All
of the Receivables will be prepayable at any time without penalty to the
Obligor. The rate of prepayment of automotive receivables is influenced by a
variety of economic, social and other factors, including that an Obligor
generally may not sell or transfer the Financed Vehicle securing the related
Receivable without the consent of the Servicer.

     In light of the above considerations, there can be no assurance as to the
amount of principal payments to be made on the Securities of a given series on
each Distribution Date, since the amount of principal payments will depend, in
part, on the amount of principal collected on the related Receivables Pool
during the applicable Collection Period. No prediction can be made as to the
actual prepayment experience on the Receivables, and any reinvestment risks
resulting from a faster or slower rate of prepayment of Receivables will be
borne entirely by the Securityholders of a given series. See "Risk
Factors -- You may experience reduced returns on your investment resulting from
prepayments, repurchases or early termination of the trust" in this Prospectus.

     The applicable Prospectus Supplement may set forth additional information
regarding the maturity and prepayment considerations applicable to the
particular Receivables Pool and the related series of Securities.

                      POOL FACTORS AND TRADING INFORMATION

     The "Note Factor" for each class of Notes will be a seven-digit decimal
which the Servicer will compute prior to each payment with respect to that class
of Notes. The Note Factor represents the remaining outstanding principal amount
of that class of Notes, as of the close of business on the last day of the
applicable Collection Period, as a fraction of the initial outstanding principal
amount of that class of Notes. The "Certificate Factor" for each class of
Certificates will be a seven-digit decimal which the Servicer will compute prior
to each payment with respect to that class of Certificates indicating the
remaining Certificate Balance of that class of Certificates, as of the close of
business on the last day of the

                                       18
<PAGE>   21

applicable Collection Period, as a fraction of the Original Certificate Balance
of that class of Certificates. The "Certificate Balance" for any class of
Certificates as of any Distribution Date will equal the Original Certificate
Balance of that class, as reduced by all amounts distributed on or prior to that
Distribution Date on that class of Certificates and allocable to principal. The
"Original Certificate Balance" for each class of Certificates will be stated in
the applicable Prospectus Supplement.

     Each Note Factor and each Certificate Factor will initially be 1.0000000
and thereafter will decline to reflect reductions in the outstanding principal
amount of the applicable class of Notes, or the reduction of the Certificate
Balance of the applicable class of Certificates, as the case may be. A
Noteholder's portion of the aggregate outstanding principal amount of the
related class of Notes is the product of (1) the original denomination of that
Noteholder's Note and (2) the applicable Note Factor. A Certificateholder's
portion of the aggregate outstanding Certificate Balance for the related class
of Certificates is the product of (1) the original denomination of that
Certificateholder's Certificate and (2) the applicable Certificate Factor.

     The "Note Pool Factor" for each class of Notes will be a seven-digit
decimal figure which the Servicer will compute prior to each payment with
respect to that class of Notes indicating the remaining outstanding principal
amount of that class of Notes, as of the close of business on the last day of
the applicable Collection Period, as a fraction of the Pool Balance as of the
related Cut-off Date. The "Certificate Pool Factor" for each class of
Certificates will be a seven-digit decimal figure which the Servicer will
compute prior to each payment with respect to that class of Notes indicating the
remaining Certificate Balance of that class of Certificates, as of the close of
business on the last day of the applicable Collection Period, as a fraction of
the Pool Balance as of the related Cut-off Date.

     The Securityholders will receive monthly reports concerning payments
received on the Receivables, the Pool Balance, each Certificate Factor or Note
Factor, as applicable, each Certificate Pool Factor or Note Factor, as
applicable, and various other items of information.

                                       19
<PAGE>   22

                                   THE NOTES

GENERAL

     With respect to each Trust that issues Notes, one or more classes (each, a
"class") of Notes of the related series will be issued pursuant to the terms of
an indenture (the "Indenture"). A form of the Indenture has been filed as an
exhibit to the Registration Statement of which this Prospectus is a part. The
following summary does not purport to be complete and is subject to, and is
qualified in its entirety by reference to, all the provisions of the Notes and
the Indenture.

     Each class of Notes will initially be represented by one or more Notes, in
each case registered in the name of the nominee of DTC, except as set forth
below. Notes will be available for purchase in the denominations specified in
the applicable Prospectus Supplement in book-entry form only. The Seller has
been informed by DTC that DTC's nominee will be Cede, unless another nominee is
specified in the applicable Prospectus Supplement. Accordingly, that nominee is
expected to be the holder of record of the Notes (a "Noteholder") of each class.
No Noteholder will be entitled to receive a physical certificate representing a
Note until Definitive Notes are issued under the limited circumstances described
in this Prospectus or in the applicable Prospectus Supplement. All references in
this Prospectus and in the applicable Prospectus Supplement to actions by
Noteholders refer to actions taken by DTC upon instructions from its
participating organizations (the "DTC Participants") and all references in this
Prospectus and in the applicable Prospectus Supplement to payments, notices,
reports and statements to Noteholders refer to payments, notices, reports and
statements to DTC or its nominee, as the registered holder of the Notes, for
distribution to Noteholders in accordance with DTC's procedures. See "Material
Information Regarding the Securities -- Book-Entry Registration" and
"-- Definitive Securities."

PRINCIPAL AND INTEREST ON THE NOTES

     The applicable Prospectus Supplement will describe the timing and priority
of payment, seniority, allocations of losses, interest rate (the "Interest
Rate") and amount of or method of determining payments of principal and interest
on each class of Notes of a given series. The rights of holders of any class of
Notes to receive payments of principal and interest may be senior or subordinate
to the rights of holders of any other class or classes of Notes of that series.
Payments of interest on the Notes will generally be made prior to payments of
principal. A series may include one or more classes of Notes (the "Strip Notes")
entitled to (1) principal payments with disproportionate, nominal or no interest
payments or (2) interest payments with disproportionate, nominal or no principal
payments. Each class of Notes may have a different Interest Rate, which may be a
fixed, variable or adjustable Interest Rate (and which may be zero for some
classes of Strip Notes), or any combination of the foregoing. The applicable
Prospectus Supplement will specify the Interest Rate for each class of Notes of
a given series or the method for determining the Interest Rate. See also
"Material Information Regarding the Securities -- Fixed Rate Securities" and
"-- Floating Rate Securities." One or more classes of Notes of a series may be
redeemable in whole or in part, including as a result of the Servicer or the
Seller exercising its option to purchase the related Receivables Pool or other
early termination of the related trust.

     One or more classes of Notes of a given series may have fixed principal
payment schedules, in the manner and to the extent set forth in the applicable
Prospectus Supplement. Noteholders of those Notes would be entitled to receive
as payments of principal on any given Distribution Date the amounts set forth on
that schedule with respect to those Notes.

     One or more classes of Notes of a given trust may have targeted scheduled
distribution dates, in the manner and to the extent set forth in the applicable
Prospectus Supplement. Such Notes will be paid in full on their respective
targeted scheduled distribution dates to the extent the trust is able to issue
certain variable pay term notes in sufficient principal amounts. The proceeds of
issuance of such variable pay term notes, which may be issued publicly or
privately, will be applied to pay the specified class of Notes, in the manner
set forth in the related Prospectus Supplement and such variable pay term notes
will receive principal payments in the amounts and with the priority specified
in the related prospectus supplement.

                                       20
<PAGE>   23

     Payments of interest to Noteholders of all classes within a series will
have the same priority. Under some circumstances, on any Distribution Date the
amount available for those payments could be less than the amount of interest
payable on the Notes. If this is the case, each class of Noteholders will
receive its ratable share (based upon the aggregate amount of interest due to
that class of Noteholders) of the aggregate amount of interest available for
payment on the Notes. See "Description of the Transfer and Servicing
Agreements -- Distributions on the Securities" and "-- Credit and Cash Flow
Enhancement."

     If a series of Notes includes two or more classes of Notes, the sequential
order and priority of payment in respect of principal and interest, and any
schedule or formula or other provisions applicable to the determination thereof,
of each of those classes will be set forth in the applicable Prospectus
Supplement. Payments of principal and interest of any class of Notes will be
made on a pro rata basis among all the Noteholders of that class.

THE INDENTURE

     MODIFICATION OF INDENTURE. If a Trust has issued Notes pursuant to an
Indenture, the Trust and the Indenture Trustee may, with the consent of the
holders of a majority of the outstanding Notes of the related series (or
relevant class or classes of Notes of such series), execute a supplemental
indenture to add provisions to, change in any manner or eliminate any provisions
of, the related Indenture, or modify (except as provided below) in any manner
the rights of the related Noteholders.

     Without the consent of the holder of each outstanding affected Note, no
supplemental indenture will:

     1. change the due date of any installment of principal of or interest on
        that Note or reduce the principal amount of that Note, the Interest Rate
        for that Note or the redemption price for that Note or change any place
        of payment where or the coin or currency in which that Note or any
        interest on that Note is payable;

     2. impair the right to institute suit for the enforcement of specified
        provisions of the related Indenture regarding payment;

     3. reduce the percentage of the aggregate amount of the outstanding Notes
        of that series, the consent of the holders of which is required for any
        supplemental indenture or the consent of the holders of which is
        required for any waiver of compliance with specified provisions of the
        related Indenture or of specified defaults and their consequences as
        provided for in that Indenture;

     4. modify or alter the provisions of the related Indenture regarding the
        voting of Notes held by the applicable Trust, any other obligor on those
        Notes, the Seller or an affiliate of any of them;

     5. reduce the percentage of the aggregate outstanding amount of those
        Notes, the consent of the holders of which is required to direct the
        related Indenture Trustee to sell or liquidate the Receivables if the
        proceeds of that sale would be insufficient to pay the principal amount
        of and accrued but unpaid interest on the outstanding Notes of that
        series;

     6. reduce the percentage of the aggregate principal amount of Notes
        required to amend the sections of the related Indenture that specify the
        applicable percentage of aggregate principal amount of the Notes of that
        series necessary to amend that Indenture or other specified agreements;
        or

     7. permit the creation of any lien ranking prior to or on a parity with the
        lien of the related Indenture with respect to any of the collateral for
        those Notes or, except as otherwise permitted or contemplated in that
        Indenture, terminate the lien of that Indenture on any of the collateral
        or deprive the holder of any Note of the security afforded by the lien
        of that Indenture.

     The Trust and the applicable Indenture Trustee may also enter into
supplemental indentures, without obtaining the consent of the Noteholders of the
related series, for the purpose of, among other things, adding any provisions to
or changing in any manner or eliminating any of the provisions of the related
Indenture or of modifying in any manner the rights of those Noteholders;
provided that that action will not materially and adversely affect the interest
of any of those Noteholders.

                                       21
<PAGE>   24

     EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT. With respect to the Notes
of a given series, "Events of Default" under the related Indenture will consist
of:

     1. a default for five days or more in the payment of any interest on any of
        those Notes when the same becomes due and payable;

     2. a default in the payment of the principal of or any installment of the
        principal of any of those Notes when the same becomes due and payable;

     3. a default in the observance or performance of any covenant or agreement
        of the applicable Trust made in the related Indenture and the
        continuation of the default for a period of 90 days after notice thereof
        is given to that Trust by the applicable Indenture Trustee or to that
        Trust and that Indenture Trustee by the holders of at least 25% in
        principal amount of those Notes then outstanding acting together as a
        single class;

     4. any representation or warranty made by that Trust in the related
        Indenture or in any certificate delivered pursuant thereto or in
        connection therewith having been incorrect in a material respect as of
        the time made, and the breach not having been cured within 30 days after
        notice thereof is given to that Trust by the applicable Indenture
        Trustee or to that Trust and that Indenture Trustee by the holders of at
        least 25% in principal amount of the Notes then outstanding acting
        together as a single class; or

     5. events of bankruptcy, insolvency, receivership or liquidation of the
        applicable Trust.

     However, the amount of principal required to be paid to Noteholders of that
series under the related Indenture will generally be limited to amounts
available to be deposited in the Collection Account. Therefore, the failure to
pay any principal on any class of Notes generally will not result in the
occurrence of an Event of Default until the final scheduled Distribution Date
for that class of Notes. In addition, as described below, following the
occurrence of an Event of Default (other than the events of default described in
(1) and (2) above) and acceleration of the maturity of the Notes, the Indenture
Trustee is not required to sell the assets of the Trust, and the Indenture
Trustee may sell the assets of the Trust only after meeting requirements
specified in the Indenture. In that case, even if the maturity of the Notes has
been accelerated, there may not be any funds to pay principal of the Notes.

     If an Event of Default should occur and be continuing with respect to the
Notes of any series, the related Indenture Trustee or holders of a majority in
principal amount of the Notes then outstanding (or relevant class or classes of
Notes) may declare the principal of the Notes to be immediately due and payable.
This declaration may, under some circumstances, be rescinded by the holders of a
majority in principal amount of the Notes then outstanding (or relevant class or
classes of Notes).

     If the Notes of any series are due and payable following an Event of
Default with respect thereto, the related Indenture Trustee may institute
proceedings to collect amounts due or foreclose on Trust property, exercise
remedies as a secured party, sell the related Receivables or elect to have the
applicable Trust maintain possession of those Receivables and continue to apply
collections on those Receivables as if there had been no declaration of
acceleration. However, the Indenture Trustee is prohibited from selling the
related Receivables following an Event of Default (other than the events of
default described in (1) and (2) above), unless:

     1. the holders of all outstanding Notes (or relevant class or classes of
        Notes) consent to the sale;

     2. the proceeds of the sale are sufficient to pay in full the principal of
        and the accrued interest on all outstanding Notes at the date of the
        sale; or

     3. the Indenture Trustee determines that the proceeds of the Receivables
        may not be sufficient on an ongoing basis to make all payments on the
        outstanding Notes as those payments would have become due if the
        obligations had not been declared due and payable, and the Indenture
        Trustee obtains the consent of the holders of 66 2/3% of the aggregate
        outstanding amount of all Notes (or relevant class or classes of Notes).

                                       22
<PAGE>   25

     Subject to the provisions of the applicable Indenture relating to the
duties of the related Indenture Trustee, if an Event of Default occurs and is
continuing with respect to a series of Notes, the Indenture Trustee will be
under no obligation to exercise any of the rights or powers under the Indenture
at the request or direction of any of the holders of those Notes, if the
Indenture Trustee reasonably believes it will not be adequately indemnified
against the costs, expenses and liabilities that might be incurred by it in
complying with the request. Subject to the provisions for indemnification and
other limitations contained in the related Indenture, the holders of a majority
of the principal amount of the outstanding Notes of a given series (or relevant
class or classes of Notes of such series) will have the right to direct the
time, method and place of conducting any proceeding or any remedy available to
the applicable Indenture Trustee, and the holders of a majority of the principal
amount of those Notes then outstanding (or relevant class or classes of Notes)
may, in some cases, waive any default with respect thereto, except a default in
the deposit of collections or other required amounts, any required payment from
amounts held in any trust account in respect of amounts due on the Notes,
payment of principal or interest or a default in respect of a covenant or
provision of the Indenture that cannot be modified without the waiver or consent
of all the holders of the outstanding Notes.

     No holder of a Note of any series will have the right to institute any
proceeding with respect to the related Indenture, unless:

     1. that holder of a Note or Notes previously has given to the applicable
        Indenture Trustee written notice of a continuing Event of Default;

     2. the holders of not less than 25% in principal amount of the outstanding
        Notes of that series (or relevant class or classes of Notes) have
        requested in writing the Indenture Trustee to institute the proceeding
        in its own name as Indenture Trustee;

     3. that holder or holders of Notes have offered the Indenture Trustee
        reasonable indemnity;

     4. the Indenture Trustee has for 60 days failed to institute the
        proceeding; and

     5. no direction inconsistent with that written request has been given to
        the Indenture Trustee during the 60-day period by the holders of a
        majority in principal amount of those outstanding Notes (or relevant
        class or classes of Notes).

     In addition, each Indenture Trustee and the related Noteholders, by
accepting the related Notes, will covenant that they will not at any time
institute against the applicable Trust any bankruptcy, reorganization or other
proceeding under any federal or state bankruptcy or similar law.

     With respect to any Trust, neither the related Indenture Trustee nor the
related Trustee in its individual capacity, nor any holder of a Certificate
representing an ownership interest in that Trust nor any of their respective
owners, beneficiaries, agents, officers, directors, employees, affiliates,
successors or assigns will, in the absence of an express agreement to the
contrary, be personally liable for the payment of the principal of or interest
on the related Notes or for the agreements of that Trust contained in the
applicable Indenture.

     MATERIAL COVENANTS. Each Indenture will provide that the related Trust may
not consolidate with or merge into any other entity, unless, among other things,

     1. the entity formed by or surviving the consolidation or merger is
        organized under the laws of the United States, any state or the District
        of Columbia;

     2. that entity expressly assumes that Trust's obligation to make due and
        punctual payments upon the Notes of the related series and the
        performance or observance of every agreement and covenant of that Trust
        under the Indenture;

     3. no Event of Default shall have occurred and be continuing immediately
        after the merger or consolidation;

                                       23
<PAGE>   26

     4. that Trust has been advised that the rating of the Securities of that
        series then in effect would not be reduced or withdrawn by the rating
        agencies then rating the Notes as a result of the merger or
        consolidation; and

     5. that Trust has received an opinion of counsel to the effect that the
        consolidation or merger would have no material adverse tax consequence
        to the Trust or to any related Noteholder or Certificateholder.

     Each Trust will not, among other things,

     1. except as expressly permitted by the applicable Indenture, the
        applicable Transfer and Servicing Agreements or other specified
        documents with respect to that Trust (collectively, the "Related
        Documents"), sell, transfer, exchange or otherwise dispose of any of the
        assets of that Trust;

     2. claim any credit on or make any deduction from the principal of and
        interest payable on the Notes of the related series (other than amounts
        withheld under the Code or applicable state law) or assert any claim
        against any present or former holder of those Notes because of the
        payment of taxes levied or assessed upon that Trust;

     3. except as expressly permitted by the Related Documents, dissolve or
        liquidate in whole or in part;

     4. permit the validity or effectiveness of the related Indenture to be
        impaired or permit any person to be released from any covenants or
        obligations with respect to those Notes under that Indenture except as
        may be expressly permitted by that Indenture; or

     5. permit any lien or other encumbrance to be created on or extend to or
        otherwise arise upon or burden the assets of that Trust or any part
        thereof, or any interest in the assets of that Trust or the proceeds of
        those assets.

     No Trust may engage in any activity other than as specified in this
Prospectus or in the applicable Prospectus Supplement. No Trust will incur,
assume or guarantee any indebtedness other than indebtedness incurred pursuant
to the related Notes and the related Indenture, pursuant to any Advances made to
it by the Servicer or otherwise in accordance with the Related Documents.

     ANNUAL COMPLIANCE STATEMENT. Each Trust will be required to file annually
with the related Indenture Trustee a written statement as to the fulfillment of
its obligations under the Indenture.

     INDENTURE TRUSTEE'S ANNUAL REPORT. The Indenture Trustee for each Trust
will be required to mail each year to all related Noteholders a brief report
relating to its eligibility and qualification to continue as Indenture Trustee
under the related Indenture, any amounts advanced by it under the Indenture, the
amount, interest rate and maturity date of specified indebtedness owing by that
Trust to the applicable Indenture Trustee in its individual capacity, the
property and funds physically held by that Indenture Trustee and any action
taken by it that materially affects the related Notes and that has not been
previously reported.

     SATISFACTION AND DISCHARGE OF INDENTURE. An Indenture will be discharged
with respect to the collateral securing the related Notes upon the delivery to
the related Indenture Trustee for cancellation of all of those Notes or, with
specified limitations, upon deposit with that Indenture Trustee of funds
sufficient for the payment in full of all the Notes.

                                       24
<PAGE>   27

                                THE CERTIFICATES

GENERAL

     With respect to each Trust that issues Certificates, one or more classes
(each, a "class") of Certificates of the related series will be issued pursuant
to the terms of a Trust Agreement or a Pooling and Servicing Agreement, a form
of each of which has been filed as an exhibit to the Registration Statement of
which this Prospectus forms a part. The following summary does not purport to be
complete and is subject to, and is qualified in its entirety by reference to,
all the provisions of the Certificates and the Trust Agreement or Pooling and
Servicing Agreement, as applicable.

     Except for the Certificates, if any, of a given series purchased by the
Seller, each class of Certificates will initially be represented by one or more
Certificates registered in the name of the nominee for DTC, except as set forth
below. Except for the Certificates, if any, of a given series purchased by the
Seller, the Certificates will be available for purchase in the denominations
specified in the applicable Prospectus Supplement in book-entry form only. The
Seller has been informed by DTC that DTC's nominee will be Cede, unless another
nominee is specified in the applicable Prospectus Supplement. Accordingly, that
nominee is expected to be the holder of record of the Certificates (a
"Certificateholder") of any series that are not purchased by the Seller. No
Certificateholder (other than the Issuer) will be entitled to receive a physical
certificate representing a Certificate until Definitive Certificates are issued
under the limited circumstances described in this Prospectus or in the
applicable Prospectus Supplement. All references in this Prospectus and in the
applicable Prospectus Supplement to actions by Certificateholders refer to
actions taken by DTC upon instructions from the DTC Participants and all
references in this Prospectus and in the applicable Prospectus Supplement to
distributions, notices, reports and statements to Certificateholders refer to
distributions, notices, reports and statements given, made or sent to DTC or its
nominee, as the case may be, as the registered holder of the Certificates, for
distribution to Certificateholders in accordance with DTC's procedures with
respect thereto. See "Material Information Regarding the
Securities -- Book-Entry Registration" and "-- Definitive Securities." Any
Certificates of a given series owned by the Seller or its affiliates will be
entitled to equal and proportionate benefits under the applicable Trust
Agreement, except that those Certificates will be deemed not to be outstanding
for the purpose of determining whether the requisite percentage of
Certificateholders have given any request, demand, authorization, direction,
notice, consent or other action under the Related Documents (other than the
commencement by the related Trust of a voluntary proceeding in bankruptcy as
described under "Description of the Transfer and Servicing
Agreements -- Insolvency Event").

PAYMENTS OF PRINCIPAL AND INTEREST

     The timing and priority of payments, seniority, allocations of losses, pass
through rate (the "Pass Through Rate") and amount of or method of determining
payments with respect to principal and interest of each class of Certificates
will be described in the applicable Prospectus Supplement. Payments of interest
on and principal of those Certificates will be made on the dates specified in
the applicable Prospectus Supplement (each, a "Distribution Date"). To the
extent provided in the applicable Prospectus Supplement, a series may include
one or more classes of Certificates (the "Strip Certificates") entitled to (1)
payments in respect of principal with disproportionate, nominal or no interest
payments or (2) interest payments with disproportionate, nominal or no payments
in respect of principal. Each class of Certificates may have a different Pass
Through Rate, which may be a fixed, variable or adjustable Pass Through Rate
(and which may be zero for some classes of Strip Certificates) or any
combination of the foregoing. The applicable Prospectus Supplement will specify
the Pass Through Rate for each class of Certificates of a given series or the
method for determining the Pass Through Rate. See also "Material Information
Regarding the Securities -- Fixed Rate Securities" and "-- Floating Rate
Securities." Payments in respect of the Certificates of a given series that
includes Notes may be subordinate to payments in respect of the Notes of that
series as more fully described in the applicable Prospectus Supplement. The
rights of holders of any class of Certificates to receive payments of principal
and interest may also be senior or subordinate to the rights of holders of any
other class or classes of Certificates of that series as more fully described in

                                       25
<PAGE>   28

the applicable Prospectus Supplement. Payments in respect of principal of and
interest on any class of Certificates will be made on a pro rata basis among all
the Certificateholders of that class.

     In the case of a series of Certificates that includes two or more classes
of Certificates, the timing, sequential order, priority of payment or amount of
payments in respect of interest and principal, and any schedule or formula or
other provisions applicable to the determination thereof, of each class shall be
as set forth in the applicable Prospectus Supplement.

     If and as provided in the applicable Prospectus Supplement, amounts
remaining on deposit in the Collection Account after all required payments to
the related Securityholders have been made may be released to the Seller, NMAC
or one or more third party credit or liquidity enhancement providers.

                 MATERIAL INFORMATION REGARDING THE SECURITIES

FIXED RATE SECURITIES

     Any class of Securities (other than some classes of Strip Notes or Strip
Certificates) may bear interest at a fixed rate per annum ("Fixed Rate
Securities") or at a variable or adjustable rate per annum ("Floating Rate
Securities"), as more fully described below and in the applicable Prospectus
Supplement. Each class of Fixed Rate Securities will bear interest at the
applicable per annum Interest Rate or Pass Through Rate, as the case may be,
specified in the applicable Prospectus Supplement. Interest on each class of
Fixed Rate Securities will be computed on the basis of a 360-day year consisting
of twelve 30-day months. See "The Notes -- Principal and Interest on the Notes"
and "The Certificates -- Payments of Principal and Interest."

FLOATING RATE SECURITIES

     Each class of Floating Rate Securities will bear interest during each
applicable Interest Period at a rate per annum determined by reference to an
interest rate basis (the "Base Rate"), plus or minus the Spread, if any, or
multiplied by the Spread Multiplier, if any, in each case as specified in the
applicable Prospectus Supplement.

     The "Spread" is the number of basis points to be added to or subtracted
from the related Base Rate applicable to the Floating Rate Securities. The
"Spread Multiplier" is the percentage of the related Base Rate applicable to the
Floating Rate Securities by which that Base Rate will be multiplied to determine
the applicable interest rate on those Floating Rate Securities. The applicable
Prospectus Supplement will designate one of the following Base Rates as
applicable to a given Floating Rate Security:

     1. LIBOR (a "LIBOR Security");

     2. the Commercial Paper Rate (a "Commercial Paper Rate Security");

     3. the Treasury Rate (a "Treasury Rate Security");

     4. the Federal Funds Rate (a "Federal Funds Rate Security");

     5. the CD Rate (a "CD Rate Security"); or

     6. any other Base Rate that is set forth in the applicable Prospectus
        Supplement.

     Each applicable Prospectus Supplement will specify whether the rate of
interest on the related Floating Rate Securities will be reset daily, weekly,
monthly, quarterly, semiannually, annually or some other specified period (each,
an "Interest Reset Period") and the dates on which that Interest Rate will be

                                       26
<PAGE>   29

reset (each, an "Interest Reset Date"). The Interest Reset Date will be, in the
case of Floating Rate Securities which reset:

     1. daily, each Business Day;

     2. weekly, the Wednesday of each week (with the exception of weekly reset
        Treasury Rate Securities which will reset the Tuesday of each week);

     3. monthly, the third Wednesday of each month;

     4. quarterly, the third Wednesday of March, June, September and December of
        each year;

     5. semiannually, the third Wednesday of the two months specified in the
        applicable Prospectus Supplement; and

     6. annually, the third Wednesday of the month specified in the applicable
        Prospectus Supplement.

     If any Interest Reset Date for any Floating Rate Security would otherwise
be a day that is not a Business Day, that Interest Reset Date will be postponed
to the next succeeding day that is a Business Day, except that in the case of a
Floating Rate Security as to which LIBOR is an applicable Base Rate, if that
Business Day falls in the next succeeding calendar month, that Interest Reset
Date will be the immediately preceding Business Day. Unless specified otherwise
in the applicable Prospectus Supplement, "Business Day" means a day other than a
Saturday, a Sunday or a day on which banking institutions in New York, New York,
Minneapolis, Minnesota, Wilmington, Delaware, or Los Angeles, California are
authorized or obligated by law, regulation, executive order or decree to be
closed. With respect to Notes as to which LIBOR is an applicable Base Rate, a
Business Day must also be a day that is a London Business Day. "London Business
Day" means any day (a) if the Index Currency is other than the Euro, on which
dealings in deposits in that Index Currency are transacted in the London
interbank market or (b) if the Index Currency is the Euro, a day on which the
Trans-European Automated Real-time Gross Settlement Express Transfer System
("TARGET system") is open and on which commercial banks and foreign exchange
markets settle payments in London and New York.

     If any Distribution Date for any Floating Rate Security (other than the
final Distribution Date) would otherwise be a day that is not a Business Day,
that Distribution Date will be the next succeeding day that is a Business Day
except that in the case of a Floating Rate Security as to which LIBOR is the
applicable Base Rate, if that Business Day falls in the next succeeding calendar
month, that Distribution Date will be the immediately preceding Business Day. If
the final Distribution Date of a Floating Rate Security falls on a day that is
not a Business Day, the payment of principal, premium, if any, and interest will
be made on the next succeeding Business Day, and no interest on that payment
shall accrue for the period from and after that final Distribution Date.

     Each Floating Rate Security will accrue interest on an "Actual/360" basis,
an "Actual/Actual" basis, or a "30/360" basis, in each case as specified in the
applicable Prospectus Supplement. For Floating Rate Securities calculated on an
Actual/360 basis and Actual/Actual basis, accrued interest for each Interest
Period will be calculated by multiplying:

     1. the face amount of that Floating Rate Security;

     2. the applicable interest rate; and

     3. the actual number of days in the related Interest Period, and dividing
        the resulting product by 360 or 365, as applicable (or, with respect to
        an Actual/Actual basis Floating Rate Security, if any portion of the
        related Interest Period falls in a leap year, the product of (1) and (2)
        above will be multiplied by the sum of (x) the actual number of days in
        that portion of that Interest Period falling in a leap year divided by
        366 and (y) the actual number of days in that portion of that Interest
        Period falling in a non-leap year divided by 365).

     For Floating Rate Securities calculated on a 30/360 basis, accrued interest
for an Interest Period will be computed on the basis of a 360-day year
consisting of twelve 30-day months, irrespective of how many

                                       27
<PAGE>   30

days are actually in that Interest Period. With respect to any Floating Rate
Security that accrues interest on a 30/360 basis, if any Distribution Date,
including the related final Distribution Date, falls on a day that is not a
Business Day, the related payment of principal or interest will be made on the
next succeeding Business Day as if made on the date that payment was due, and no
interest will accrue on the amount so payable for the period from and after that
Distribution Date. The "Interest Period" with respect to any class of Floating
Rate Securities will be set forth in the applicable Prospectus Supplement.

     As specified in the applicable Prospectus Supplement, Floating Rate
Securities of a given class may also have either or both of the following (in
each case expressed as a rate per annum): (1) a maximum limitation, or ceiling,
on the rate at which interest may accrue during any Interest Period and (2) a
minimum limitation, or floor, on the rate at which interest may accrue during
any Interest Period. In addition to any maximum interest rate that may be
applicable to any class of Floating Rate Securities, the interest rate
applicable to any class of Floating Rate Securities will in no event be higher
than the maximum rate permitted by applicable law, as the same may be modified
by United States law of general application.

     Each Trust with respect to which a class of Floating Rate Securities will
be issued will appoint, and enter into agreements with, a calculation agent
(each, a "Calculation Agent") to calculate Interest Rates on each class of
Floating Rate Securities issued with respect thereto. The applicable Prospectus
Supplement will set forth the identity of the Calculation Agent for each class
of Floating Rate Securities of a given series, which may be the related Trustee
or Indenture Trustee with respect to that series. All determinations of interest
by the Calculation Agent shall, in the absence of manifest error, be conclusive
for all purposes and binding on the holders of Floating Rate Securities of a
given class. All percentages resulting from any calculation on Floating Rate
Securities will be rounded to the nearest one hundred-thousandth of a percentage
point, with five one millionths of a percentage point rounded upwards (e.g.,
9.876545% (or .09876545) would be rounded to 9.87655% (or .0987655)), and all
dollar amounts used in or resulting from that calculation on Floating Rate
Securities will be rounded to the nearest cent (with one-half cent being rounded
upwards).

     CD RATE SECURITIES. Each CD Rate Security will bear interest for each
Interest Reset Period at an interest rate calculated with reference to the CD
Rate and the Spread or Spread Multiplier, if any, specified in that Security and
in the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement, the "CD
Rate" for each Interest Reset Period shall be the rate as of the second Business
Day prior to the Interest Reset Date for that Interest Reset Period (a "CD Rate
Determination Date") for negotiable U.S. dollar certificates of deposit having
the Index Maturity specified in the applicable Prospectus Supplement as
published in H.15(519) under the heading "CDs (Secondary Market)." If that rate
is not published prior to 3:00 p.m., New York City time, on the related
Calculation Date, then the "CD Rate" on the applicable CD Rate Determination
Date will be the rate for negotiable U.S. dollar certificates of deposit of the
Index Maturity specified in the applicable Prospectus Supplement as published in
H.15 Daily Update, or other recognized electronic source used for the purpose of
displaying the applicable rate, under the caption "CDs (secondary market)." If
by 3:00 p.m., New York City time, on the related Calculation Date that rate is
not yet published in either H.15(519) or H.15 Update, then the "CD Rate" on the
applicable CD Rate Determination Date will be the rate calculated by the
Calculation Agent as the arithmetic mean of the secondary market offered rates
as of 10:00 a.m., New York City time, on the applicable CD Rate Determination
Date, of three leading nonbank dealers in negotiable U.S. dollar certificates of
deposit in the City of New York selected by the Calculation Agent for negotiable
U.S. dollar certificates of deposit of major United States money market banks
for negotiable certificates of deposit with a remaining maturity closest to the
Index Maturity specified in the applicable Prospectus Supplement in an amount
that is representative for a single transaction in that market at that time;
provided, however, that if the dealers selected as aforesaid by the Calculation
Agent are not quoting offered rates as mentioned in this sentence, the "CD Rate"
on the applicable CD Rate Determination Date will be the rate in effect on the
applicable CD Rate Determination Date.

                                       28
<PAGE>   31

     "H.15(519)" means the weekly statistical release designated as H.15(519),
or any successor publication, published by the Board of Governors of the Federal
Reserve System. "H.15 Daily Update" means the daily update of H.15(519),
available through the world-wide-web site of the Board of Governors of the
Federal Reserve System at http://www.bog.frb.fed.us/releases/h15/update, or any
successor site or publication. "Interest Reset Date" will be the first day of
the applicable Interest Reset Period, or such other day as may be specified in
the related Prospectus Supplement with respect to a class of Floating Rate
Securities.

     The "Calculation Date" pertaining to any CD Rate Determination Date shall
be the first to occur of (a) the tenth calendar day after that CD Rate
Determination Date or, if that day is not a Business Day, the next succeeding
Business Day or (b) the Business Day preceding the applicable Distribution Date.

     The "Index Maturity" is the period to maturity of the instrument or
obligation with respect to which the Base Rate will be calculated.

     COMMERCIAL PAPER RATE SECURITIES. Each Commercial Paper Rate Security will
bear interest for each Interest Reset Period at an interest rate calculated with
reference to the Commercial Paper Rate and the Spread or Spread Multiplier, if
any, specified in that Security and in the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement, the
"Commercial Paper Rate" for each Interest Reset Period will be determined by the
Calculation Agent for that Commercial Paper Rate Security as of the second
Business Day prior to the Interest Reset Date for that Interest Reset Period (a
"Commercial Paper Rate Determination Date") and shall be the Money Market Yield
on the applicable Commercial Paper Rate Determination Date of the rate for
commercial paper having the Index Maturity specified in the applicable
Prospectus Supplement published in H.15(519) under the heading "Commercial
Paper -- Nonfinancial." If that rate is not published prior to 3:00 p.m., New
York City time, on the related Calculation Date, then the "Commercial Paper
Rate" will be the Money Market Yield on the applicable Commercial Paper Rate
Determination Date having the Index Maturity specified in the applicable
Prospectus Supplement published in H.15 Daily Update or other recognized
electronic source for the purposes of displaying the applicable rate under the
caption "Commercial Paper Nonfinancial." If by 3:00 p.m., New York City time, on
the related Calculation Date that rate is not yet published in either H.15(519)
or H.15 Daily Update, then the Commercial Paper Rate for the applicable
Commercial Paper Rate Determination Date will be calculated by the Calculation
Agent as the Money Market Yield of the arithmetic mean of the offered rates, at
approximately 11:00 a.m., New York City time, on the applicable Commercial Paper
Rate Determination Date of three leading dealers of U.S. dollar commercial paper
in the City of New York, which may include the Calculation Agent and its
affiliates, selected by the Calculation Agent for commercial paper having the
Index Maturity designated in the applicable Prospectus Supplement placed for
industrial issuers whose bond rating is "Aa" or the equivalent from a nationally
recognized securities rating organization; provided, however, that if the
dealers selected as aforesaid by the Calculation Agent are not quoting offered
rates as mentioned in this sentence, the "Commercial Paper Rate" determined on
the applicable Commercial Paper Rate Determination Date will be the rate in
effect on the applicable Commercial Paper Rate Determination Date.

     "Money Market Yield" means a yield (expressed as a percentage rounded
upwards to the nearest one hundred thousandth of a percentage point) calculated
in accordance with the following formula:

<TABLE>
<S>                                        <C>            <C>
                                              D x 360
                     Money Market Yield =  -------------  x 100
                                           360 - (D x M)
</TABLE>

where "D" refers to the applicable per annum rate for commercial paper quoted on
a bank discount basis and expressed as a decimal, and "M" refers to the actual
number of days in the Interest Period for which interest is being calculated.

     The "Calculation Date" pertaining to any Commercial Paper Rate
Determination Date shall be the first to occur of (a) the tenth calendar day
after that Commercial Paper Rate Determination Date or, if

                                       29
<PAGE>   32

that day is not a Business Day, the next succeeding Business Day or (b) the
second Business Day preceding the related Distribution Date.

     FEDERAL FUNDS RATE SECURITIES. Each Federal Funds Rate Security will bear
interest for each Interest Reset Period at an interest rate calculated with
reference to the Federal Funds Rate and the Spread or Spread Multiplier, if any,
specified in that Security and in the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement, the
"Federal Funds Rate" for each Interest Reset Period shall be the effective rate
as of the second Business Day prior to the Interest Reset Date for that Interest
Reset Period (a "Federal Funds Rate Determination Date") for U.S. dollar federal
funds as published in H.15(519) under the heading "Federal Funds (Effective),"
as displayed on Bridge Telerate, Inc. or any successor service on page 120 or
any other page as may replace the applicable page on that service (Telerate Page
120). If that rate does not appear on Telerate Page 120 or is not so published
by 3:00 p.m., New York City time, on the related Calculation Date, the "Federal
Funds Rate" for the applicable Federal Funds Rate Determination Date will be the
rate on the applicable Federal Funds Rate Determination Date for the U.S. dollar
federal funds published in H.15 Daily Update, or other recognized electronic
source for the purpose of displaying the applicable rate under the heading
"Federal Funds (Effective)." If by 3:00 p.m., New York City time, on the related
Calculation Date that rate is not yet published in either H.15(519) or H.15
Daily Update, the "Federal Funds Rate" for the applicable Federal Funds Rate
Determination Date will be calculated by the Calculation Agent as the arithmetic
mean of the rates for the last transaction in overnight U.S. dollar federal
funds arranged by three leading brokers of U.S. dollar federal funds
transactions in the City of New York, which may include the Calculation Agent
and its affiliates, selected by the Calculation Agent before 9:00 a.m., New York
City time, on the applicable Federal Funds Rate Interest Determination Date;
provided, however that if the brokers so selected by the Calculation Agent are
not quoting rates as mentioned in this sentence, the Federal Funds Rate for the
applicable Federal Funds Rate Interest Determination Date will be the Federal
Funds Rate in effect on the applicable Federal Funds Rate Determination Date.

     The "Calculation Date" pertaining to any Federal Funds Rate Determination
Date shall be the first to occur of (a) the tenth calendar day after such
Federal Funds Rate Determination Date or, if such day is not a Business Day, the
next succeeding Business Day, or (b) the second Business Day preceding the
related Distribution Date.

     LIBOR SECURITIES. Each LIBOR Security will bear interest for each Interest
Reset Period at an interest rate calculated with reference to LIBOR and the
Spread or Spread Multiplier, if any, specified in that Security and in the
applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement with
respect to LIBOR indexed to the offered rates for U.S. dollar deposits, "LIBOR"
for each Interest Reset Period will be determined by the Calculation Agent for
that LIBOR Security as follows:

     1. If "LIBOR Telerate" is specified in the applicable Prospectus
        Supplement, or if neither "LIBOR Reuters" nor "LIBOR Telerate" is
        specified in the applicable Prospectus Supplement as the method for
        calculating LIBOR, LIBOR will be the rate for deposits in the Index
        Currency having the Index Maturity designated in the applicable
        Prospectus Supplement commencing on the second London Business Day
        immediately following the applicable Interest Determination Date that
        appears on the Designated LIBOR Page specified in the applicable
        Prospectus Supplement as of 11:00 a.m. London time, on the applicable
        Interest Determination Date.

        If "LIBOR Reuters" is specified in the applicable Prospectus Supplement,
        LIBOR will be the arithmetic mean of the offered rates for deposits in
        the Index Currency having the Index Maturity designated in the
        applicable Prospectus Supplement, commencing on the second London
        Business Day immediately following the applicable Interest Determination
        Date, that appear on the Designated LIBOR Page specified in the
        applicable Prospectus Supplement as of 11:00 a.m. London time on the
        applicable Interest Determination Date, if at least two offered rates
        appear

                                       30
<PAGE>   33

        (except as provided in the following sentence). If the Designated LIBOR
        Page by its terms provides for only a single rate, then the single rate
        will be used.

        If "LIBOR Bloomberg" is specified in the applicable Prospectus
        Supplement, LIBOR will be the arithmetic mean of the offered rates
        (unless the specified Designated LIBOR Page by its terms provides only
        for a single rate, in which case that single rate shall be used) for
        deposits in the Index Currency having the Index Maturity designated in
        the applicable Prospectus Supplement, commencing on the second London
        Business Day immediately following that Interest Determination Date,
        that appear on the Designated LIBOR page specified in the applicable
        Prospectus Supplement as of 11:00 a.m. London time, on that Interest
        Determination Date, if at least two offered rates appear (unless, as
        described above, only a single rate is required) on that Designated
        LIBOR Page.

     2. With respect to an Interest Determination Date on which fewer than two
        offered rates appear, or no rate appears, as the case may be, on the
        applicable Designated LIBOR Page as specified above, LIBOR for the
        applicable Interest Determination Date will be the rate calculated by
        the Calculation Agent as the arithmetic mean of at least two quotations
        obtained by the Calculation Agent after requesting the principal London
        offices of each of four major reference banks in the London interbank
        market, which may include the Calculation Agent and its affiliates, as
        selected by the Calculation Agent, to provide the Calculation Agent with
        its offered quotation for deposits in the Index Currency for the period
        of the Index Maturity designated in the applicable Prospectus
        Supplement, commencing on the second London Business Day immediately
        following the applicable Interest Determination Date, to prime banks in
        the London interbank market at approximately 11:00 a.m., London time, on
        such Interest Determination Date and in a principal amount that is
        representative for a single transaction in the applicable Index Currency
        in that market at that time. If at least two such quotations are
        provided, LIBOR determined on the applicable Interest Determination Date
        will be the arithmetic mean of the quotations. If fewer than two
        quotations referred to in this paragraph are provided, LIBOR determined
        on the applicable Interest Determination Date will be the rate
        calculated by the Calculation Agent as the arithmetic mean of the rates
        quoted at approximately 11:00 a.m., or such other time specified in the
        applicable Prospectus Supplement, in the applicable Principal Financial
        Center, on the applicable Interest Determination Date by three major
        banks, which may include the Calculation Agent and its affiliates, in
        that Principal Financial Center selected by the Calculation Agent for
        loans in the Index Currency to leading European banks, having the Index
        Maturity designated in the applicable Prospectus Supplement and in a
        principal amount that is representative for a single transaction in the
        Index Currency in that market at that time. If the banks so selected by
        the Calculation Agent are not quoting as mentioned in this paragraph,
        LIBOR for the applicable Interest Determination Date will be LIBOR in
        effect on the applicable Interest Determination Date.

     "Index Currency" means the currency (including composite currencies)
specified in the applicable Prospectus Supplement as the currency for which
LIBOR shall be calculated. If no currency is specified in the applicable
Prospectus Supplement, the Index Currency shall be U.S. dollars.

     "Designated LIBOR Page" means either:

     1. If "LIBOR Telerate" is designated in the applicable Prospectus
        Supplement or neither "LIBOR Reuters" nor "LIBOR Telerate" is specified
        in the applicable Prospectus Supplement as the method for calculating
        LIBOR, the display on Bridge Telerate, Inc. or any successor service on
        the page designated in the applicable Prospectus Supplement or any page
        as may replace the designated page on that service or for the purpose of
        displaying the London interbank rates of major banks for the applicable
        Index Currency;

     2. If "LIBOR Reuters" is designated in the applicable Prospectus
        Supplement, the display on the Reuters Monitor Money Rates Service or
        any successor service on the page designated in the applicable
        Prospectus Supplement or any other page as may replace the designated
        page on that
                                       31
<PAGE>   34

        service for the purpose of displaying the London interbank offered rates
        of major banks for the applicable Index Currency; or

     3. If "LIBOR Bloomberg" is designated in the applicable Prospectus
        Supplement, the display on Bloomberg on the page designated in the
        applicable Prospectus Supplement (or another page that may replace that
        designated page on that service for the purpose of displaying London
        interbank rates of major banks) for the applicable Index Currency.

     "Principal Financial Center" means, unless otherwise specified in the
applicable Prospectus Supplement, the capital city of the country to which the
Index Currency relates, except that with respect to U.S. dollars, Deutsche
marks, Canadian dollars, Portuguese eseudos, South African rand, Swiss francs
and Dutch guilders, the Principal Financial Center shall be the City of New
York, Frankfurt, Toronto, London, Johannesburg, Zurich and Amsterdam,
respectively.

     TREASURY RATE SECURITIES. Each Treasury Rate Security will bear interest
for each Interest Reset Period at an interest rate calculated with reference to
the Treasury Rate and the Spread or Spread Multiplier, if any, specified in that
Security and in the applicable Prospectus Supplement determined on the "Treasury
Rate Determination Date" specified in that Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement, the
"Treasury Rate" for each Interest Period will be the rate for the auction held
on the Treasury Rate Determination Date of direct obligations of the United
States ("Treasury bills") having the Index Maturity specified in the applicable
Prospectus Supplement, as that rate shall be published in H.15(519) under the
heading "U.S. Government Securities -- Treasury bills -- auction average
(investment)" or, if that rate is not published prior to 3:00 p.m., New York
City time, on the Calculation Date pertaining to that Treasury Rate
Determination Date, the auction average rate (expressed as a bond equivalent on
the basis of a year of 365 or 366 days, as applicable, and applied on a daily
basis) as otherwise announced by the United States Department of the Treasury.
In the event that the results of the auction of Treasury bills having the
specified Index Maturity are not published or reported as provided above by 3:00
p.m., New York City time, on that Calculation Date, or if that auction is not
held in a particular week, then the "Treasury Rate" for that Interest Reset
Period will be the rate published in H.15(510) under the heading "U.S.
Government Securities -- Treasury Bills -- Secondary Market" (expressed as a
bond equivalent yield on the basis of a 365 or 366 day year, as applicable, on a
daily basis), or if not published by 3:00 p.m. New York City time, on the
related Calculation Date, the Treasury Rate will be calculated by the
Calculation Agent for that Treasury Rate Security and shall be the yield to
maturity (expressed as a bond equivalent on the basis of a year of 365 or 366
days, as applicable, and applied on a daily basis) of the arithmetic mean of the
secondary market bid rates, as of approximately 3:30 p.m., New York City time,
on that Treasury Rate Determination Date, of three leading primary United States
government securities dealers selected by the Calculation Agent for the issue of
Treasury bills with a remaining maturity closest to the specified Index
Maturity; provided, however, that if the dealers selected as aforesaid by the
Calculation Agent are not quoting bid rates as mentioned in this sentence, then
the "Treasury Rate" for that Interest Reset Period will be the same as the
Treasury Rate for the immediately preceding Interest Reset Period.

     The "Calculation Date" pertaining to any Treasury Rate Determination Date
shall be the first to occur of (a) the tenth calendar day after that Treasury
Rate Determination Date or, if that a day is not a Business Day, the next
succeeding Business Day or (b) the second Business Day preceding the date any
payment is required to be made for any period following the applicable Interest
Reset Date.

INDEXED SECURITIES

     To the extent specified in any Prospectus Supplement, any class of
Securities of a given series may consist of Securities ("Indexed Securities") in
which the principal amount payable on the final

                                       32
<PAGE>   35

Distribution Date for that class (the "Indexed Principal Amount") and/or the
interest payable on any Distribution Date is determined by reference to a
measure (the "Index") which will be related to the exchange rates of one or more
currencies or composite currencies (the "Index Currencies"); the price or prices
of specified commodities; or specified stocks, which may be based on U.S. or
foreign stocks, on specified dates specified in the applicable Prospectus
Supplement, or another price, interest rate, exchange rate or other financial
index or indices as are described in the applicable Prospectus Supplement.
Holders of Indexed Securities may receive a principal amount on the related
final Distribution Date that is greater than or less than the face amount of the
Indexed Securities depending upon the relative value on the related final
Distribution Date of the specified indexed item. The applicable Prospectus
Supplement will also contain information as to the method for determining the
principal amount payable on the related final Distribution Date, if any, and,
where applicable, historical information with respect to the specific indexed
item or items and special tax considerations associated with investment in
Indexed Securities. Notwithstanding anything to the contrary in this Prospectus,
for purposes of determining the rights of a holder of a Security indexed as to
principal in respect of voting for or against amendments to the related Trust
Agreement, Indenture, or other related agreements, as the case may be, and
modifications and the waiver of rights under those agreements, the principal
amount of that Indexed Security shall be deemed to be the face amount thereof
upon issuance less any payments allocated to principal of that Indexed Security.

     If the determination of the Indexed Principal Amount of an Indexed Security
is based on an Index calculated or announced by a third party and that third
party either suspends the calculation or announcement of that Index or changes
the basis upon which that Index is calculated (other than changes consistent
with policies in effect at the time that Indexed Security was issued and
permitted changes described in the applicable Prospectus Supplement), then that
Index shall be calculated for purposes of that Indexed Security by an
independent calculation agent named in the applicable Prospectus Supplement on
the same basis, and subject to the same conditions and controls, as applied to
the original third party. If for any reason that Index cannot be calculated on
the same basis and subject to the same conditions and controls as applied to the
original third party, then the Indexed Principal Amount of that Indexed Security
shall be calculated in the manner set forth in the applicable Prospectus
Supplement. Any determination of that independent calculation agent shall, in
the absence of manifest error, be binding on all parties.

     The applicable Prospectus Supplement will describe whether the principal
amount of the related Indexed Security, if any, that would be payable upon
redemption or repayment prior to the applicable final scheduled Distribution
Date will be the face amount of that Indexed Security, the Indexed Principal
Amount of that Indexed Security at the time of redemption or repayment or
another amount described in that Prospectus Supplement.

BOOK-ENTRY REGISTRATION

     Each class of Securities offered by this Prospectus will be represented by
one or more certificates registered in the name of Cede, as nominee of the
Depository Trust Company ("DTC"). Securityholders may hold beneficial interests
in Securities through the DTC (in the United States) or Clearstream Banking
societe anonyme ("Clearstream Banking") or the Euroclear System ("Euroclear")
(in Europe or Asia) directly if they are participants of those systems, or
indirectly through organizations which are participants in those systems.

     No Securityholder will be entitled to receive a certificate representing
that person's interest in the Securities, except as set forth below. Unless and
until Securities of a class are issued in fully registered certificated form
("Definitive Securities") under the limited circumstances described below, all
references in this Prospectus to actions by Noteholders, Certificateholders or
Securityholders shall refer to actions taken by DTC upon instructions from DTC
Participants, and all references in this Prospectus to distributions, notices,
reports and statements to Noteholders, Certificateholders or Securityholders
shall refer to distributions, notices, reports and statements to Cede, as the
registered holder of the Securities, for distribution to Securityholders in
accordance with DTC procedures. Therefore, it is anticipated that the
                                       33
<PAGE>   36

only Noteholder, Certificateholder or Securityholder will be Cede, as nominee of
DTC. Securityholders will not be recognized by the related Trustee as
Noteholders, Certificateholders or Securityholders as those terms will be used
in the relevant agreements, and Securityholders will only be permitted to
exercise the rights of holders of Securities of the related class indirectly
through DTC and DTC Participants, as further described below.

     Clearstream Banking and Euroclear will hold omnibus positions on behalf of
their participants through customers' securities accounts in their respective
names on the books of their respective depositaries (collectively, the
"Depositaries") which in turn will hold those positions in customers' securities
accounts in the Depositaries' names on the books of DTC.

     Transfers between DTC Participants will occur in accordance with DTC rules.
Transfers between Clearstream Banking Participants and Euroclear Participants
will occur in accordance with their applicable rules and operating procedures.

     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Clearstream
Banking or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by its Depositary. However, each of these cross-market
transactions will require delivery of instructions to the relevant European
international clearing system by the counterparty in that system in accordance
with its rules and procedures and within its established deadlines. The relevant
European international clearing system will, if the transaction meets its
settlement requirements, deliver instructions to its Depositary to take action
to effect final settlement on its behalf by delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. Clearstream Banking Participants
and Euroclear Participants may not deliver instructions directly to the
Depositaries.

     Because of time-zone differences, credits of securities received in
Clearstream Banking or Euroclear as a result of a transaction with a DTC
Participant will be made during subsequent securities settlement processing and
dated the business day following the DTC settlement date. Those credits or any
transactions in those securities settled during that processing will be reported
to the relevant Euroclear or Clearstream Banking participant on that business
day. Cash received in Clearstream Banking or Euroclear as a result of sales of
Securities by or through a Clearstream Banking Participant or a Euroclear
Participant to a DTC Participant will be received with value on the DTC
settlement date but will be available in the relevant Clearstream Banking or
Euroclear cash account only as of the business day following settlement in DTC.

     DTC is a limited purpose trust company organized under the laws of the
State of New York, a "banking organization" within the meaning of the New York
Banking Law, a member of the Federal Reserve System, a "clearing corporation"
within the meaning of the New York Uniform Commercial Code and a "clearing
agency" registered pursuant to Section 17A of the Exchange Act. DTC was created
to hold securities for its participating members ("DTC Participants") and to
facilitate the clearance and settlement of securities transactions between DTC
Participants through electronic book-entries, thereby eliminating the need for
physical movement of certificates. DTC Participants include securities brokers
and dealers, banks, trust companies and clearing corporations which may include
underwriters, agents or dealers with respect to the Securities of any class or
series. Indirect access to the DTC system also is available to others such as
banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a DTC Participant, either directly or indirectly
(the "Indirect DTC Participants"). The rules applicable to DTC and DTC
Participants are on file with the SEC.

     Securityholders that are not DTC Participants or Indirect DTC Participants
but desire to purchase, sell or otherwise transfer ownership of, or other
interests in, Securities may do so only through DTC Participants and Indirect
DTC Participants. DTC Participants will receive a credit for the Securities on
DTC's records. The ownership interest of each Securityholder will in turn be
recorded on respective records of the DTC Participants and Indirect DTC
Participants. Securityholders will not receive written confirmation from DTC of
their purchase, but Securityholders are expected to receive written
                                       34
<PAGE>   37

confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the DTC Participant or Indirect DTC
Participant through which the Securityholder entered into the transaction.
Transfers of ownership interests in the Securities of any class will be
accomplished by entries made on the books of DTC Participants acting on behalf
of Securityholders.

     To facilitate subsequent transfers, all Securities deposited by DTC
Participants with DTC will be registered in the name of Cede, a nominee of DTC.
The deposit of Securities with DTC and their registration in the name of Cede
will effect no change in beneficial ownership. DTC will have no knowledge of the
actual Securityholders and its records will reflect only the identity of the DTC
Participants to whose accounts those Securities are credited, which may or may
not be the Securityholders. DTC Participants and Indirect DTC Participants will
remain responsible for keeping account of their holdings on behalf of their
customers. While the Securities of a series are held in book-entry form,
Securityholders will not have access to the list of Securityholders of that
series, which may impede the ability of Securityholders to communicate with each
other.

     Conveyance of notices and other communications by DTC to DTC Participants,
by DTC Participants to Indirect DTC Participants and by DTC Participants and
Indirect DTC Participants to Securityholders will be governed by arrangements
among them, subject to any statutory or regulatory requirements that may be in
effect from time to time.

     Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among DTC
Participants on whose behalf it acts with respect to the Securities and is
required to receive and transmit payments of principal of and interest on the
Securities. DTC Participants and Indirect DTC Participants with which
Securityholders have accounts with respect to the Securities similarly are
required to make book-entry transfers and receive and transmit those payments on
behalf of their respective Securityholders.

     DTC's practice is to credit DTC Participants' accounts on each Distribution
Date in accordance with their respective holdings shown on its records, unless
DTC has reason to believe that it will not receive payment on that Distribution
Date. Payments by DTC Participants and Indirect DTC Participants to
Securityholders will be governed by standing instructions and customary
practices, as is the case with securities held for the accounts of customers in
bearer form or registered in "street name," and will be the responsibility of
that DTC Participant and not of DTC, the related Indenture Trustee or Trustee
(or any paying agent appointed by the Indenture Trustee or Trustee), the Seller
or the Servicer, subject to any statutory or regulatory requirements that may be
in effect from time to time. Payment of principal of and interest on each class
of Securities to DTC will be the responsibility of the related Indenture Trustee
or Trustee (or any paying agent), disbursement of those payments to DTC
Participants will be the responsibility of DTC and disbursement of those
payments to the related Securityholders will be the responsibility of DTC
Participants and Indirect DTC Participants. DTC will forward those payments to
its DTC Participants which thereafter will forward them to Indirect DTC
Participants or Securityholders.

     Because DTC can only act on behalf of DTC Participants, who in turn act on
behalf of Indirect DTC Participants and some other banks, a Securityholder may
be limited in its ability to pledge Securities to persons or entities that do
not participate in the DTC system, or otherwise take actions with respect to
those Securities due to the lack of a physical certificate for those Securities.

     DTC has advised the Seller that it will take any action permitted to be
taken by a Securityholder only at the direction of one or more DTC Participants
to whose account with DTC the Securities are credited. Additionally, DTC has
advised the Seller that it will take those actions with respect to specified
percentages of the Securityholders' interest only at the direction of and on
behalf of DTC Participants whose holdings include undivided interests that
satisfy those specified percentages. DTC may take conflicting actions with
respect to other undivided interests to the extent that those actions are taken
on behalf of DTC Participants whose holdings include those undivided interests.

     Neither DTC nor Cede will consent or vote with respect to the Securities.
Under its usual procedures, DTC will mail an "Omnibus Proxy" to the related
Indenture Trustee or Trustee as soon as possible after

                                       35
<PAGE>   38

any applicable record date for that consent or vote. The Omnibus Proxy will
assign Cede's consenting or voting rights to those DTC Participants to whose
accounts the related Securities are credited on that record date (which record
date will be identified in a listing attached to the Omnibus Proxy).

     Clearstream Banking is incorporated under the laws of Luxembourg as a
professional depository. Clearstream Banking holds securities for its
participating organizations ("Clearstream Banking Participants") and facilitates
the clearance and settlement of securities transactions between Clearstream
Banking Participants through electronic book-entry changes in accounts of
Clearstream Banking Participants, thereby eliminating the need for physical
movement of certificates. Transactions may be settled in Clearstream Banking in
any of 28 currencies, including United States dollars. Clearstream Banking
provides to Clearstream Banking Participants, among other things, services for
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Clearstream Banking interfaces
with domestic markets in several countries. As a professional depository,
Clearstream Banking is subject to regulation by the Luxembourg Monetary
Institute. Clearstream Banking Participants are recognized financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and other organizations
and may include any underwriters, agents or dealers with respect to any class or
series of Securities offered by this Prospectus. Indirect access to Clearstream
Banking is also available to others, such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Clearstream Banking Participant, either directly or indirectly.

     Euroclear was created in 1968 to hold securities for participants of the
Euroclear System ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 27 currencies, including United
States dollars. The Euroclear System includes various other services, including
securities lending and borrowing, and interfaces with domestic markets in
several countries generally similar to the arrangements for cross-market
transfers with DTC described above. The Euroclear System is operated by Morgan
Guaranty Trust Company of New York, Brussels, Belgium office (the "Euroclear
Operator" or "Euroclear"), under contract with Euroclear Clearance System S.C.,
a Belgian cooperative corporation (the "Cooperative"). All operations are
conducted by the Euroclear Operator, and all Euroclear securities clearance
accounts and Euroclear cash accounts are accounts with the Euroclear Operator,
not the Cooperative. The Cooperative establishes policy for the Euroclear System
on behalf of Euroclear Participants. Euroclear Participants include banks
(including central banks), securities brokers and dealers and other professional
financial intermediaries and may include any underwriters, agents or dealers
with respect to any class or series of Securities offered by this Prospectus.
Indirect access to the Euroclear System is also available to other firms that
clear through or maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

     The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. Therefore, it
is regulated and examined by the Board of Governors of the Federal Reserve
System and the New York State Banking Department, as well as the Belgian Banking
Commission.

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and Conditions Governing Use of Euroclear and the
related Operating Procedures of the Euroclear System and applicable Belgian law
(collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within the Euroclear System, withdrawals of
securities and cash from the Euroclear System and receipts of payments with
respect to securities in the Euroclear System. All securities in the Euroclear
System are held on a fungible basis without attribution of specific certificates
to specific securities clearance accounts. The Euroclear Operator acts under the
Terms and Conditions only on behalf of Euroclear Participants, and has no record
of or relationship with persons holding through Euroclear Participants.

                                       36
<PAGE>   39

     Payments with respect to Securities held through Clearstream Banking or
Euroclear will be credited to the cash accounts of Clearstream Banking
Participants or Euroclear Participants in accordance with the relevant system's
rules and procedures, to the extent received by its Depositary. Those payments
will be subject to tax withholding in accordance with relevant United States tax
laws and regulations. See "Material Income Tax Consequences." Clearstream
Banking or the Euroclear Operator, as the case may be, will take any other
action permitted to be taken by a Securityholder on behalf of a Clearstream
Banking Participant or Euroclear Participant only in accordance with its
relevant rules and procedures and subject to its Depositary's ability to effect
those actions on its behalf through DTC.

     Although DTC, Clearstream Banking and Euroclear have agreed to the
foregoing procedures in order to facilitate transfers of Securities among
participants of DTC, Clearstream Banking and Euroclear, they are under no
obligation to perform or continue to perform those procedures and those
procedures may be discontinued at any time.

DEFINITIVE SECURITIES

     The Notes, if any, and the Certificates of a given series will be issued in
fully registered, certificated form ("Definitive Notes" and "Definitive
Certificates", respectively, and collectively referred to in this Prospectus as
"Definitive Securities") to Noteholders or Certificateholders or their
respective nominees, rather than to DTC or its nominee, only if:

     1. DTC is no longer willing or able to discharge properly its
        responsibilities as depository with respect to those Securities and the
        Seller, the Administrator or the Trustee is unable to locate a qualified
        successor (and if it is the Seller or the Administrator that has made
        that determination, the Seller or that Administrator so notifies the
        applicable Trustee in writing);

     2. the Seller or the Administrator or the Trustee, as applicable, at its
        option, elects to terminate the book-entry system through DTC; or

     3. after the occurrence of an Event of Default or a Servicer Default with
        respect to those Securities, holders representing at least a majority of
        the outstanding principal amount of the Notes or the Certificates, as
        the case may be, of that series, acting together as a single class,
        advise the applicable Trustee through DTC in writing that the
        continuation of a book-entry system through DTC (or a successor thereto)
        with respect to those Notes or Certificates is no longer in the best
        interests of the holders of those Securities.

     Upon the occurrence of any event described in the immediately preceding
paragraph, the applicable Trustee or Indenture Trustee will be required to
notify all applicable Securityholders of a given series through DTC Participants
of the availability of Definitive Securities. Upon surrender by DTC of the
definitive certificates representing the corresponding Securities and receipt of
instructions for re-registration, the applicable Trustee or Indenture Trustee
will reissue those Securities as Definitive Securities to those Securityholders.

     Payments of principal of, and interest on, the Definitive Securities will
thereafter be made by the applicable Trustee or Indenture Trustee in accordance
with the procedures set forth in the related Indenture or the related Trust
Agreement or Pooling and Servicing Agreement, as applicable, directly to holders
of Definitive Securities in whose names the Definitive Securities were
registered at the close of business on the applicable record date specified for
those Securities in the applicable Prospectus Supplement. Those payments will be
made by check mailed to the address of that holder as it appears on the register
maintained by the applicable Trustee or Indenture Trustee. The final payment on
any Definitive Security, however, will be made only upon presentation and
surrender of that Definitive Security at the office or agency specified in the
notice of final payment to the applicable Securityholders. The applicable
Trustee or the Indenture Trustee will provide that notice to the applicable
Securityholders not less than 15 nor more than 30 days prior to the date on
which the final payment is expected to occur.

     Definitive Securities will be transferable and exchangeable at the offices
of the applicable Trustee or of a registrar named in a notice delivered to
holders of Definitive Securities. No service charge will be
                                       37
<PAGE>   40

imposed for any registration of transfer or exchange, but the applicable Trustee
may require payment of a sum sufficient to cover any tax or other governmental
charge imposed in connection therewith.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary describes material terms of each Sale and Servicing
Agreement or Pooling and Servicing Agreement pursuant to which a Trust will
purchase Receivables from the Seller and the Servicer will agree to service
those Receivables, each Trust Agreement (or in the case of a grantor trust, the
Pooling and Servicing Agreement) pursuant to which a Trust will be created and
Certificates will be issued and each Administration Agreement pursuant to which
NMAC will undertake specified administrative duties with respect to a Trust that
issues Notes (collectively, the "Transfer and Servicing Agreements"). Forms of
the Transfer and Servicing Agreements have been filed as exhibits to the
Registration Statement of which this Prospectus forms a part. The provisions of
any of the Transfer and Servicing Agreements may differ from those described in
this Prospectus and, if so, will be described in the applicable Prospectus
Supplement. This summary does not purport to be complete and is subject to, and
qualified in its entirety by reference to, all the provisions of the Transfer
and Servicing Agreements.

SALE AND ASSIGNMENT OF RECEIVABLES

     On or prior to the Closing Date specified with respect to any given Trust
in the applicable Prospectus Supplement (the "Closing Date"), NMAC will sell and
assign to the Seller, without recourse, pursuant to a Purchase Agreement (the
"Purchase Agreement"), its entire interest in the Receivables comprising the
related Receivables Pool, including the security interests in the Financed
Vehicles. On the Closing Date, the Seller will transfer and assign to the
applicable Trustee on behalf of the Trust, without recourse, pursuant to a Sale
and Servicing Agreement or a Pooling and Servicing Agreement, as applicable, its
entire interest in the Receivables comprising the related Receivables Pool,
including its security interests in the related Financed Vehicles. Each
Receivable will be identified in a schedule appearing as an exhibit to the
related Sale and Servicing Agreement or Pooling and Servicing Agreement (a
"Schedule of Receivables"), but the existence and characteristics of the related
Receivables will not be verified by the related Trustee. The applicable Trustee
will, concurrently with the transfer and assignment, on behalf of the Trust,
execute and deliver the related Notes and/or Certificates. The net proceeds
received from the sale of the Certificates and the Notes of a given series will
be applied to the purchase of the related Receivables from the Seller and, to
the extent specified in the applicable Prospectus Supplement, to make any
required initial deposit into the Reserve Account and the Yield Supplement
Account, if any. The Seller will initially retain the most subordinated class of
Security of the related series.

     NMAC, pursuant to a Purchase Agreement, and the Seller, pursuant to a Sale
and Servicing Agreement or a Pooling and Servicing Agreement, will represent and
warrant, among other things, that:

     1. the information provided in the related Schedule of Receivables is true
        and correct in all material respects;

     2. the related Obligor on each Receivable is required to maintain physical
        damage insurance covering the Financed Vehicle in accordance with NMAC's
        normal requirements;

     3. as of the Closing Date, each of those Receivables is or will be secured
        by a first priority perfected security interest in favor of NMAC in the
        Financed Vehicle;

     4. as of the Closing Date, the related Receivables are free and clear of
        all security interests, liens, charges and encumbrances and no offsets,
        defenses or counterclaims have been asserted or threatened;

     5. each related Receivable, at the time it was originated, complied and, as
        of the Closing Date, complies in all material respects with applicable
        federal and state laws, including, consumer credit, truth-in-lending,
        equal credit opportunity and disclosure laws; and

                                       38
<PAGE>   41

     6. any other representations and warranties that may be set forth in the
        applicable Prospectus Supplement.

     As of the last day of the second (or, if the Seller so elects, the first)
Collection Period following the discovery by or notice to the Seller of a breach
of any representation or warranty of the Seller that materially and adversely
affects the interests of the related Securityholders in any Receivable (the
initial determination of a material adverse effect generally being made by the
Servicer), the Seller, unless the breach is cured, will repurchase that
Receivable (a "Warranty Receivable") from that Trust and, pursuant to the
related Purchase Agreement, NMAC will purchase that Warranty Receivable from the
Seller, at a price equal to the Warranty Purchase Payment for that Receivable.
The "Warranty Purchase Payment" will be equal to the amount required to be paid
by the related Obligor to prepay the Receivable (including interest accrued on
that Receivable through the due date for the Obligor's payment in the related
Collection Period at the applicable APR), after giving effect to the receipt of
any monies collected (from whatever source) on that Receivable, if any. This
repurchase obligation will constitute the sole remedy available to the
Securityholders or the Trust for any uncured breach by the Seller of those
representations and warranties (other than remedies that may be available under
federal securities laws or other laws). The obligation of the Seller to
repurchase a Receivable will not be conditioned on performance by NMAC of its
obligation to purchase that Receivable from the Seller pursuant to the related
Purchase Agreement.

     Pursuant to each Sale and Servicing Agreement or Pooling and Servicing
Agreement, the Seller and each Trust will designate the Servicer as custodian to
maintain possession as that Trust's agent of the related installment sale
contracts and any other documents relating to the Receivables. To assure uniform
quality in servicing both the Receivables and the Servicer's own portfolio of
automobile and light-duty truck installment sales contracts, as well as to
facilitate servicing and reduce administrative costs, the documents evidencing
the Receivables will not be physically segregated from other automobile and
light-duty truck installment sales contracts of the Servicer, or those which the
Servicer services for others, or marked to reflect the transfer to the related
Trust as long as NMAC is servicing the Receivables. However, Uniform Commercial
Code ("UCC") financing statements reflecting the sale and assignment of the
Receivables by NMAC to the Seller and by the Seller to the applicable Trust will
be filed, and the respective accounting records and computer files of NMAC and
the Seller will reflect that sale and assignment. Because the Receivables will
remain in the Servicer's possession and will not be stamped or otherwise marked
to reflect the assignment to the Trustee, if a subsequent purchaser were able to
take physical possession of the Receivables without knowledge of the assignment,
the Trust's interest in the Receivables could be defeated. In addition, in some
cases, the Trustee's security interest in collections that have been received by
the Servicer but not yet remitted to the related Collection Account could be
defeated. See "Material Legal Aspects of the Receivables -- Security Interests"
in this Prospectus.

ACCOUNTS

     With respect to each Trust that issues Notes, the Servicer will establish
and maintain with the related Trustee or the Indenture Trustee one or more
accounts (each, a "Collection Account"), in the name of the related Trustee or
the Indenture Trustee on behalf of the related Securityholders, into which
payments made on or with respect to the related Receivables and amounts released
from any Yield Supplement Account, Reserve Account or other form of credit
enhancement will be deposited for payment to the related Securityholders. With
respect to each Trust that does not issue Notes, the Servicer will also
establish and maintain a Collection Account and any other Account in the name of
the related Trustee on behalf of the related Certificateholders.

     Any other accounts to be established with respect to a Trust, including any
Yield Supplement Account or any Reserve Account, will be described in the
applicable Prospectus Supplement.

     For any series of Securities, funds in the related Collection Account, any
Yield Supplement Account, the Reserve Account and other accounts that may be
identified in the applicable Prospectus Supplement (collectively, the
"Accounts") will be invested as provided in the related Sale and Servicing
Agreement or Pooling and Servicing Agreement in Eligible Investments. "Eligible
Investments" are generally limited to investments acceptable to the rating
agencies rating those Securities as being consistent with the rating of

                                       39
<PAGE>   42

those Securities (including obligations of the Servicer and its affiliates, to
the extent consistent with that rating). Except as described below, Eligible
Investments are limited to obligations or securities that mature on or before
the next Distribution Date for that series. However, to the extent permitted by
the rating agencies, funds in any Account (other than the Collection Account)
may be invested in obligations or securities that will not mature prior to the
date of the next payment with respect to those Certificates or Notes and will
not be sold to meet any shortfalls. Thus, the amount of cash in any Reserve
Account or the Yield Supplement Account at any time may be less than the balance
of the Reserve Account or the Yield Supplement Account, as the case may be. If
the amount required to be withdrawn from any Reserve Account or the Yield
Supplement Account to cover shortfalls in collections on the related Receivables
(as provided in the applicable Prospectus Supplement) exceeds the amount of cash
in the Reserve Account or the Yield Supplement Account, as the case may be, a
temporary shortfall in the amounts paid to the related Noteholders or
Certificateholders could result, which could, in turn, increase the average life
of the Notes or the Certificates of that series. Investment earnings on funds
deposited in the Accounts, net of losses and investment expenses, shall be
released to the Servicer or the Seller on each Distribution Date and shall be
the property of the Servicer or the Seller, as the case may be.

     For each Trust, the Accounts will be maintained with the related Indenture
Trustee or the Trustee so long as:


     1. the Indenture Trustee's or the Trustee's short-term unsecured debt
        obligations have a rating of "P-1" by Moody's Investors Service, Inc.
        and a rating of "A-1+" by Standard & Poor's Ratings Services, a division
        of The McGraw Hill Companies, Inc. and for any account in which deposits
        in excess of 30 days are to be made, the Indenture Trustee's or the
        Trustee's long-term unsecured debt obligations have a rating of at least
        "AA-" by Standard & Poor's Ratings Services (the "Required Deposit
        Rating"); or


     2. each of those accounts is maintained in a segregated trust account in
        the trust department of the Indenture Trustee or the Trustee, as the
        case may be.

     If the short-term unsecured debt obligations of the related Indenture
Trustee or the Trustee, as the case may be, do not have the Required Deposit
Rating, then the Servicer shall, with the assistance of the Indenture Trustee or
the Trustee as may be necessary, cause each Account to be moved to (1) a bank
whose short-term unsecured debt obligations have the Required Deposit Rating or
(2) the trust department of the related Indenture Trustee or the Trustee.

SERVICING PROCEDURES

     The Servicer will make reasonable efforts to collect all payments due with
respect to the Receivables held by any Trust and will, consistent with the
related Sale and Servicing Agreement or Pooling and Servicing Agreement, follow
the collection procedures it follows with respect to comparable retail
installment sale contracts it services for itself.

     The Servicer shall not:

     1. change the amount of a Receivable;

     2. reschedule the due date of any scheduled payment of a Receivable;

     3. change the APR of a Receivable;

     4. extend the due date for any payment on a Receivable; or

     5. change the material terms of a Receivable.

     However, if a default, breach, violation, delinquency or event permitting
acceleration under the terms of any Receivable has occurred or, in the judgment
of the Servicer, is imminent, the Servicer may do the following:

     1. extend the due date for any payment on that Receivable for credit
        related reasons that would be acceptable to the Servicer for comparable
        retail installment sale contracts that it services for itself, but only
        if (a) the final scheduled distribution date of that Receivable, as
        extended, would not be later than the Collection Period preceding the
        final scheduled distribution date set forth in the

                                       40
<PAGE>   43

        applicable Prospectus Supplement, and (b) the rescheduling or extension
        would not modify the terms of that Receivable in a manner which would
        constitute a cancellation of that Receivable and the creation of a new
        receivable for federal income tax purposes; or

     2. reduce an Obligor's monthly payment amount in the event of a prepayment
        resulting from refunds of credit life and disability insurance premiums
        and service contracts and make similar adjustments in payment terms for
        that Receivable to the extent required by law.

     In addition, the Servicer will covenant that, except as otherwise
contemplated in the related agreement (including the provisions in the
immediately two preceding paragraphs):

     1. it will not release any Financed Vehicle from the security interest
        granted in the related Receivable;

     2. it will do nothing to impair the rights of the Securityholders in the
        Receivables;

     3. it will not alter the APR of any Receivable;

     4. it will not modify the number of payments under a Receivable;

     5. it will not increase the amount financed under a Receivable; and

     6. it will not extend the due date for any payment on or forgive payments
        on a Receivable.

     The Servicer or the Trustee shall inform the other party and the Indenture
Trustee promptly upon the discovery of any breach by the Servicer of the above
obligations that would materially and adversely affect any Receivable. Unless
the breach is cured by the last day of the second Collection Period following
the discovery (or, if the Servicer so elects, the last day of the first
Collection Period following the discovery), the Servicer is required to purchase
any Receivable materially and adversely affected by the breach (an
"Administrative Receivable") from the Trust at a price equal to the
Administrative Purchase Payment for that Receivable. The "Administrative
Purchase Payment" for a Receivable will be equal to its unpaid Principal Balance
as of the beginning of that Collection Period, plus interest accrued through the
due date for the Obligor's payment in that Collection Period at the related APR,
after giving effect to the receipt of monies collected (from whatever source
other than the Advances) on that Administrative Receivable, if any, in that
Collection Period. Upon the purchase of any Administrative Receivable, the
Servicer will for all purposes of the related Sale and Servicing Agreement or
the Pooling Agreement, as applicable, be deemed to have released all claims for
the reimbursement of outstanding Advances made in respect of that Administrative
Receivable. This purchase obligation will constitute the sole remedy available
to the Certificateholders or the Trustee for any uncured breach by the Servicer.

     If the Servicer determines that eventual payment in full of a Receivable is
unlikely, the Servicer will follow its normal practices and procedures to
recover all amounts due upon that Receivable, including repossessing and
disposing of the related Financed Vehicle at a public or private sale, or taking
any other action permitted by applicable law. See "Material Legal Aspects of the
Receivables."

INSURANCE ON FINANCED VEHICLES

     Each Receivable requires the related Obligor to maintain specific levels
and types of insurance coverage to protect the Financed Vehicle against loss.
NMAC requires evidence of insurance coverage by the Obligors at the time of
origination of the Receivables, but performs no verification of continued
coverage after origination. NMAC will not be obligated to make payments to the
Trust for any loss as to which third party insurance has not been maintained,
except to the extent of its obligations under the related Purchase Agreement.

COLLECTIONS

     With respect to each Trust, the Servicer will deposit all payments on
Receivables received from Obligors and all proceeds of Receivables collected
during the collection period specified in the applicable Prospectus Supplement
(each, a "Collection Period") into the Collection Account not later than the
                                       41
<PAGE>   44

Business Day after receipt. However, so long as NMAC is the servicer, if each
condition to making monthly deposits as may be required by the related Sale and
Servicing Agreement or Pooling and Servicing Agreement (including, the
satisfaction of specified ratings criteria by NMAC and the absence of any
Servicer Default) is satisfied, the Servicer may retain such amounts until the
related Distribution Date. The Servicer will be entitled to withhold, or to be
reimbursed from amounts otherwise payable into or on deposit in the Collection
Account, amounts previously deposited in the Collection Account but later
determined to have resulted from mistaken deposits or postings. Except in
certain circumstances described in the related Sale and Servicing Agreement or
Pooling and Servicing Agreement, pending deposit into the Collection Account,
collections may be employed by the Servicer at its own risk and for its own
benefit and will not be segregated from its own funds.

     The Servicer or the Seller, as the case may be, will remit the aggregate
Warranty Purchase Payments and Administrative Purchase Payments of Receivables
to be purchased from the Trust to the Collection Account on the Business Day
immediately preceding the related Distribution Date.

     If the Servicer were unable to remit the funds as described above,
Securityholders might incur a loss. To the extent set forth in the applicable
Prospectus Supplement, the Servicer may, in order to satisfy the requirements
described above, obtain a letter of credit or other security for the benefit of
the related Trust to secure timely remittances of collections on the related
Receivables and payment of the aggregate Warranty Purchase Payments and
Administrative Purchase Payments with respect to Receivables required to be
repurchased by the Seller or the Servicer, as applicable.

     For purposes of the related Sale and Servicing Agreement or Pooling and
Servicing Agreement, collections on a Receivable made during a Collection Period
(including Warranty Purchase Payments and Administrative Purchase Payments) will
be applied first to interest accrued to date, second to principal until the
principal balance is brought current, third to reduce the unpaid late charges as
provided in the Receivable and finally to prepay principal on the Receivable.

ADVANCES


     If payment on a Receivable (other than an Administrative Receivable or a
Warranty Receivable) is not received in full by the end of the month in which it
is due, the Servicer shall, subject to the limitations set forth below, advance
to the Trust an amount with respect to that Receivable equal to the product of
the Principal Balance of that Receivable as of the first day of the related
Collection Period and one-twelfth of its APR minus the amount of interest
actually received on that Receivable during the related Collection Period (each,
an "Advance"). If that calculation results in a negative number, an amount equal
to that negative amount shall be paid to the Servicer in reimbursement of
outstanding Advances. In addition, if a Defaulted Receivable is liquidated (a
"Liquidated Receivable"), the amount of accrued and unpaid interest on that
Liquidated Receivable (but not including interest for the current Collection
Period) will, up to the amount of all outstanding Advances in respect thereof,
be withdrawn from the related Collection Account and paid to the Servicer in
reimbursement of the outstanding Advances. A "Defaulted Receivable" will be a
Receivable (other than a Receivable as to which as Warranty Purchase Payment or
an Administrative Purchase Payment has been made) which, by its terms, is
delinquent 120 or more days or, with respect to a Receivable that is delinquent
less than 120 days, the Servicer has (a) determined, in accordance with its
customary servicing procedures, that eventual payment is unlikely, or (b)
repossessed the Financed Vehicle. No advances of principal will be made
with respect to Receivables. The Servicer will not be obligated to make an
Advance (other than in respect of an interest shortfall arising from the
prepayment of a Receivable) to the extent that it determines, in its sole
discretion, that that Advance will not be recovered from subsequent collections
or recoveries.


     The Servicer will make all Advances by depositing into the related
Collection Account an amount equal to the aggregate of the Advances due in
respect of a Collection Period on the Business Day immediately preceding the
related Distribution Date.

SERVICING COMPENSATION

     The Servicer will be entitled to receive a basic servicing fee for each
Collection Period in an amount equal to a specified percent per annum (as set
forth in the applicable Prospectus Supplement, the "Servicing Rate") of the Pool
Balance as of the first day of the related Collection Period (the "Base
Servicing Fee"). The Base Servicing Fee (together with any portion of the Base
Servicing Fee that
                                       42
<PAGE>   45

remains unpaid from prior Distribution Dates) will be paid solely to the extent
of amounts available for that purpose as set forth in the applicable Prospectus
Supplement. However, the Base Servicing Fee will be paid prior to the payment of
available amounts to the Noteholders or the Certificateholders of the given
series.

     The Servicer will also be entitled to collect and retain any late fees,
prepayment charges and other administrative fees or similar charges allowed by
applicable law with respect to the related Receivables and any interest earned
during a Collection Period from the investment of monies in the Collection
Account as additional servicing compensation (the "Supplemental Servicing Fee"
and, together with the Base Servicing Fee, the "Total Servicing Fee"). Payments
by or on behalf of Obligors will be allocated to scheduled payments and late
fees and other charges in accordance with the Servicer's normal practices and
procedures. In addition, the Servicer will be entitled to reimbursement from any
given Trust for specified liabilities. The Servicer will be paid the Base
Servicing Fee for each Collection Period on the Distribution Date related to
that Collection Period prior to the payment of interest on any class of Notes or
Certificates. However, if each rating agency for a series of Notes or
Certificates confirms that it will not reduce the rating of any class of Notes
or Certificates in that series, as the case may be, the Base Servicing Fee in
respect of a Collection Period (together with any portion of the Base Servicing
Fee that remains unpaid from the prior Distribution Dates) will be paid at the
beginning of that Collection Period out of collections of interest on the
related Receivables.

     The Total Servicing Fee will compensate the Servicer for performing the
functions of a third party servicer of motor vehicle receivables as an agent for
the beneficial owner of those receivables, including collecting and posting all
payments, responding to inquiries of Obligors on the Receivables, investigating
delinquencies, sending payment statements to Obligors, reporting tax information
to Obligors, paying costs of collections and policing the collateral. The Total
Servicing Fee also will compensate the Servicer for administering the particular
Receivables Pool, including making Advances, accounting for collections and
furnishing monthly statements to the related Trustee and Indenture Trustee with
respect to payments. The Total Servicing Fee also will reimburse the Servicer
for specified taxes, the fees of the related Trustee and Indenture Trustee, if
any, accounting fees, outside auditor fees, data processing costs and other
costs incurred in connection with administering the applicable Receivables Pool.


     The "Pool Balance" as of the close of business on the last day of a
Collection Period will equal 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 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, the Seller or any of their affiliates. The
"Principal Balance" of a Receivable as of any date will equal the original
principal balance of that Receivable minus the sum of:


     1. that portion of all payments actually received on or prior to that date
        allocable to principal;

     2. any Warranty Purchase Payment or Administrative Purchase Payment with
        respect to that Receivable allocable to principal (to the extent not
        included in clause (1) above); and

     3. any prepayments or other payments applied to reduce the unpaid principal
        balance of that Receivable (to the extent not included in clauses (1)
        and (2) above).

YIELD SUPPLEMENT ACCOUNT; YIELD SUPPLEMENT AGREEMENT

     YIELD SUPPLEMENT ACCOUNT. A "Yield Supplement Account" may be established
with respect to any class or series of Securities. The terms relating to any
Yield Supplement Account will be set forth in the applicable Prospectus
Supplement. Each Yield Supplement Account will be designed to hold funds or
other receivables or assets (including vehicle lease contracts), not already a
part of the relevant Trust. Such funds or amounts collected under the
receivables or assets (including vehicle lease contracts) will be applied by the
related Trustee or, if that Trust issues Notes, the related Indenture Trustee,
to provide payments to Securityholders in respect of Receivables that have APRs
less than the sum of the Pass Through Rate or Interest Rate specified in the
applicable Prospectus Supplement plus the Servicing Rate specified in the
applicable Prospectus Supplement (the "Required Rate"). Each Yield Supplement
Account will be maintained with the same entity with which the related
Collection Account is maintained and will be created on the related Closing Date
with an initial cash deposit and/or a pledge of other

                                       43
<PAGE>   46

receivables or assets (including vehicle lease contracts) and by the Seller or
other person specified in the applicable Prospectus Supplement.

     On each Distribution Date, the related Trustee or Indenture Trustee will
transfer to the Collection Account from monies on deposit in the Yield
Supplement Account an amount specified in the applicable Prospectus Supplement
(the "Yield Supplement Deposit") in respect of the Receivables having APRs less
than the Required Rate for that Distribution Date. Amounts on deposit on any
Distribution Date in the Yield Supplement Account in excess of the "Required
Yield Supplement Amount" specified in the applicable Prospectus Supplement,
after giving effect to all payments to be made on that Distribution Date, will
be released to the Seller. Unless otherwise in the applicable Prospectus
Supplement, the Seller or other person specified in the applicable Prospectus
Supplement will not have any obligation after the related Closing Date to
deposit any cash amounts and/or receivables or assets (including vehicle lease
contracts) into the Yield Supplement Account after the related Closing Date even
if the amount and the total balance of any receivables and the value of those
assets on deposit in that account is less than the Required Yield Supplement
Amount for any Distribution Date. Monies on deposit in the Yield Supplement
Account may be invested in Eligible Investments under the circumstances and in
the manner described in the related Pooling and Servicing Agreement or Trust
Agreement. Earnings on investment of funds in the Yield Supplement Account in
Eligible Investments will be deposited into the Collection Account as a
component of the Yield Supplement Deposit on each Distribution Date. Any monies
remaining on deposit in the Yield Supplement Account upon the termination of the
Trust also will be released to the Seller.

     YIELD SUPPLEMENT AGREEMENT. If a Yield Supplement Account is to be
established with respect to a series of Securities, on or prior to the related
Closing Date, the Seller will enter into a "Yield Supplement Agreement" with the
Servicer, the Trust, and the entity with which the account is maintained.

DISTRIBUTIONS ON THE SECURITIES

     With respect to each series of Securities, beginning on the Distribution
Date specified in the applicable Prospectus Supplement, payments of principal
and interest (or, where applicable, of principal or interest only) on each class
of those Securities entitled thereto will be made by the applicable Indenture
Trustee to the Noteholders and by the applicable Trustee to the
Certificateholders of that series. The timing, calculation, allocation, order,
source, priorities of and requirements for all payments to each class of
Noteholders and all payments to each class of Certificateholders of that series
will be set forth in the applicable Prospectus Supplement.

     With respect to each Trust, on each Distribution Date, collections on the
related Receivables will be withdrawn from the related Collection Account and
will be paid to the Noteholders and/or Certificateholders to the extent provided
in the applicable Prospectus Supplement. Credit enhancement, such as a Reserve
Account, will be available to cover any shortfalls in the amount available for
payment to the Securityholders on that date to the extent specified in the
applicable Prospectus Supplement. As more fully described in the applicable
Prospectus Supplement,

     1. payments of principal of a class of Securities of a given series will be
        subordinate to payments of interest on that class;

     2. payments in respect of one or more classes of Certificates of that
        series may be subordinate to payments in respect of Notes, if any, of
        that series or other classes of Certificates of that series; and

     3. payments in respect of one or more classes of Notes of that series may
        be subordinate to payments in respect of other classes of Notes of that
        series.

CREDIT AND CASH FLOW ENHANCEMENT

     The amounts and types of credit and cash flow enhancement arrangements and
the provider thereof, if applicable, with respect to each class of Securities of
a given series, if any, will be set forth in the
                                       44
<PAGE>   47

applicable Prospectus Supplement. If and to the extent provided in the
applicable Prospectus Supplement, credit and cash flow enhancement may be in the
form of subordination of one or more classes of Securities, Reserve Accounts,
over-collateralization, letters of credit, credit or liquidity facilities,
surety bonds, guaranteed investment contracts or other interest rate protection
agreements, repurchase obligations, yield supplement agreements, other
agreements with respect to third party payments or other support, cash deposits
or other arrangements that may be described in the applicable Prospectus
Supplement or any combination of the foregoing. If specified in the applicable
Prospectus Supplement, credit or cash flow enhancement for a class of Securities
may cover one or more other classes of Securities of the same series, and credit
or cash flow enhancement for a series of Securities may cover one or more other
series of Securities.

     The presence of a Reserve Account and other forms of credit enhancement for
the benefit of any class or series of Securities is intended to enhance the
likelihood of receipt by the Securityholders of that class or series of the full
amount of principal and interest due on those Securities and to decrease the
likelihood that Securityholders will experience losses. The credit enhancement
for a class or series of Securities will not provide protection against all
risks of loss and will not guarantee repayment of the entire principal of and
interest on those Securities. If losses occur which exceed the amount covered by
any credit enhancement or which are not covered by any credit enhancement,
Securityholders of any class or series will bear their allocable share of
deficiencies, as described in the applicable Prospectus Supplement. In addition,
if a form of credit enhancement covers more than one class or series of
Securities, Securityholders of any of that class or series will be subject to
the risk that that credit enhancement will be exhausted by the claims of
Securityholders of other classes or series.

     RESERVE ACCOUNT. If provided in the applicable Prospectus Supplement,
pursuant to the related Sale and Servicing Agreement or Pooling and Servicing
Agreement, the Seller or a third party will establish for a series or class of
Securities an account, as specified in the applicable Prospectus Supplement,
which may be designated as a "Reserve Account" or a "Subordination Spread
Account" (for the purposes of this Prospectus, the "Reserve Account"), that will
be maintained with the related Trustee or Indenture Trustee, as applicable. The
Reserve Account will be funded by an initial deposit by the Seller or a third
party on the Closing Date in the amount set forth in the applicable Prospectus
Supplement (the "Reserve Account Initial Deposit"). To the extent provided in
the applicable Prospectus Supplement, the amount on deposit in the Reserve
Account will be increased on each Distribution Date thereafter up to the
Specified Reserve Account Balance (as defined in the applicable Prospectus
Supplement) by the deposit in the Reserve Account of the amount of collections
on the related Receivables remaining on each Distribution Date after all
specified payments on that date are made. The applicable Prospectus Supplement
will describe the circumstances and manner under which payments may be made out
of the Reserve Account, either to holders of the Securities covered by that
Prospectus Supplement or to the Seller or a third party. Monies on deposit in
the Reserve Account may be invested in Eligible Investments under the
circumstances and in the manner described in the related Sale and Servicing
Agreement or the Pooling and Servicing Agreement. Earnings on investment of
funds in the Reserve Account in Eligible Investments will be paid to the Seller
on each Distribution Date. Any monies remaining on deposit in the Reserve
Account upon the termination of the Trust also will be released to the Seller.

NET DEPOSITS

     As an administrative convenience, as long as specified conditions are
satisfied, the Servicer will be permitted to make the deposit of collections,
aggregate Advances and Administrative Purchase Payments for any Trust for or
with respect to the related Collection Period net of payments to be made to the
Servicer with respect to that Collection Period. The Servicer may cause to be
made a single, net transfer from the Collection Account. The Servicer, however,
will account to the Trustee, any Indenture Trustee, the Noteholders, if any, and
the Certificateholders with respect to each Trust as if all deposits, payments
and transfers were made individually. With respect to any Trust that issues both
Certificates and Notes, if the related Distribution Dates are not the same for
all classes of Securities, all distributions, deposits or other remittances made
on a Distribution Date will be treated as having been distributed, deposited or

                                       45
<PAGE>   48

remitted on the same Distribution Date for the applicable Collection Period for
purposes of determining other amounts required to be distributed, deposited or
otherwise remitted on a Distribution Date.

STATEMENTS TO TRUSTEES AND TRUST

     On a Business Day in each month that precedes each Distribution Date (each,
a "Determination Date" to be specified in the applicable Prospectus Supplement),
the Servicer will provide to the applicable Indenture Trustee, if any, and the
applicable Trustee a statement setting forth with respect to a series of
Securities substantially the same information that is required to be provided in
the periodic reports provided to Securityholders of that series described under
"-- Statements to Securityholders" below.

STATEMENTS TO SECURITYHOLDERS

     With respect to each series of Securities that includes Notes, on or prior
to each Distribution Date, the Servicer will prepare and provide to the related
Indenture Trustee a statement to be delivered to the related Noteholders on that
Distribution Date. In addition, on or prior to each Distribution Date, the
Servicer will prepare and provide to the related Trustee of each Trust, a
statement to be delivered to the Certificateholders. Each statement to be
delivered to Securityholders will include (to the extent applicable) the
following information (and any other information so specified in the applicable
Prospectus Supplement) as to the Notes of that series and as to the Certificates
of that series with respect to that Distribution Date:

      1. the amount of the payment allocable to the principal amount of each
         class of those Notes and to the Certificate Balance of each class of
         those Certificates;

      2. the amount of the payment allocable to interest on each class of
         Securities of that series;

      3. the amount of the distribution allocable to the Yield Supplement
         Deposit, if any;

      4. the Pool Balance as of the close of business on the last day of the
         related Collection Period;

      5. 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 that amount from that of the prior
         Distribution Date and the amount of any additional servicing
         compensation paid to the Servicer with respect to the related
         Collection Period;

      6. the Interest Rate or Pass Through Rate for the Interest Period relating
         to the succeeding Distribution Date for any class of Notes or
         Certificates of that series with variable or adjustable rates;

      7. the Noteholders' Interest Carryover Shortfall, the Noteholders'
         Principal Carryover Shortfall, the Certificateholders' Interest
         Carryover Shortfall and the Certificateholders' Principal Carryover
         Shortfall (each as defined in the applicable Prospectus Supplement), if
         any, in each case as applicable to each class of Securities, and the
         change in those amounts from the preceding statement;

      8. the amount, if any, otherwise distributable to one or more subordinated
         classes of Notes or Certificates that has instead been distributed to
         more senior classes of Notes or Certificates on that Distribution Date;

      9. the aggregate outstanding principal amount, the Note Factor and the
         Note Pool Factor for each class of those Notes, and the Certificate
         Balance, the Certificate Factor and the Certificate Pool Factor for
         each class of those Certificates, each after giving effect to all
         payments reported under clause (1) above on that date;

     10. the amount of Advances made in respect of the related Receivables and
         the related Collection Period and the amount of unreimbursed Advances
         on that Distribution Date; and

                                       46
<PAGE>   49

     11. the balance of any related Reserve Account, Yield Supplement Account or
         other credit or liquidity enhancement on that date, after giving effect
         to changes thereto on that date and the amount of those changes.

     Each amount set forth in subclauses (1), (2), (5) and (7) above will be
expressed in the aggregate and as a dollar amount per $1,000 of the original
principal amount of each class of Notes or the Original Certificate Balance of
each class of Certificates, as the case may be.

     Copies of the statements may be obtained by the Securityholders by
delivering a request in writing addressed to the applicable Trustee at its
address set forth in the applicable Prospectus Supplement.

     Within the prescribed period of time for tax reporting purposes after the
end of each calendar year during the term of each Trust, the applicable Trustee
will mail to each person who at any time during that calendar year has been a
Securityholder with respect to that Trust and received any payment, a statement
containing information for the purposes of that Securityholder's preparation of
federal income tax returns. See "Material Income Tax Consequences."

EVIDENCE AS TO COMPLIANCE

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement will
provide that a firm of independent public accountants will furnish to the
related Trust and Indenture Trustee or Trustee, as applicable, annually a
statement as to compliance in all material respects by the Servicer during the
preceding twelve months (or, in the case of the first statement, from the
applicable Closing Date, which may be longer than twelve months) with specified
standards relating to the servicing of the applicable Receivables.

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement will
also provide for delivery to the related Trust and Indenture Trustee or Trustee,
as applicable, substantially simultaneously with the delivery of those
accountants' statement referred to above, of a certificate signed by an officer
of the Servicer stating that the Servicer has fulfilled its obligations under
the Sale and Servicing Agreement or Pooling and Servicing Agreement, as
applicable, throughout the preceding twelve months (or, in the case of the first
certificate, from the Closing Date) in all material respects or, if there has
been a default in the fulfillment of any obligation, describing each default.
The Servicer has agreed to give each Indenture Trustee and each Trustee notice
of specified Servicer Defaults under the related Sale and Servicing Agreement or
Pooling and Servicing Agreement, as applicable.

     Copies of the statements and certificates may be obtained by
Securityholders by a request in writing addressed to the applicable Trustee.

MATERIAL MATTERS REGARDING THE SERVICER

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement will
provide that NMAC may not resign from its obligations and duties as Servicer
under that document, except upon NMAC's determination that its performance of
those duties is no longer permissible under applicable law. No resignation will
become effective until the related Indenture Trustee or Trustee, as applicable,
or a successor servicer has assumed NMAC's servicing obligations and duties
under the related Sale and Servicing Agreement or Pooling and Servicing
Agreement.

     Each Sale and Servicing Agreement and Pooling and Servicing Agreement will
further provide that neither the Servicer nor any of its directors, officers,
employees or agents will be under any liability to the related Trust or the
related Noteholders or Certificateholders for taking any action or for
refraining from taking any action pursuant to the related Sale and Servicing
Agreement or Pooling and Servicing Agreement or for errors in judgment; except
that neither the Servicer nor any person will be protected against any liability
that would otherwise be imposed by reason of willful misfeasance, bad faith or
negligence in the performance of the Servicer's duties under that document or by
reason of reckless disregard of its obligations and duties under that document.
In addition, each Sale and Servicing Agreement and Pooling and Servicing
Agreement will provide that the Servicer is not obligated to appear
                                       47
<PAGE>   50

in, prosecute or defend any legal action that is not incidental to the
Servicer's servicing responsibilities under the related Sale and Servicing
Agreement or Pooling and Servicing Agreement and that, in its opinion, may cause
it to incur any expense or liability. The Servicer may, however, undertake any
reasonable action that it may deem necessary or desirable in respect of the
related Sale and Servicing Agreement or Pooling and Servicing Agreement, the
rights and duties of the parties thereto and the interests of the
Securityholders under the applicable agreement. In that event, the legal
expenses and costs of that action and any liability resulting therefrom will be
expenses, costs and liabilities of the Servicer, and the Servicer will not be
entitled to be reimbursed therefor.

     Any entity into which the Servicer or the Seller may be merged or
consolidated, or any entity resulting from any merger, conversion or
consolidation to which the Servicer or the Seller, as applicable, is a party, or
any entity succeeding to the business of the Servicer or the Seller, as
applicable, or any corporation, more than 50% of the voting stock of which is
owned, directly or indirectly, by Nissan, which assumes the obligations of the
Servicer or the Seller, as applicable, will be the successor of the Servicer or
the Seller, as applicable, under each Sale and Servicing Agreement and Pooling
and Servicing Agreement. For as long as NMAC is the Servicer, it may at any time
subcontract substantially all of its duties as servicer under any Sale and
Servicing Agreement or Pooling and Servicing Agreement to any corporation more
than 50% of the voting stock of which is owned, directly or indirectly, by
Nissan, and the Servicer may at any time perform specific duties as servicer
through other subcontractors.

SERVICER DEFAULT

     "Servicer Default" under each Sale and Servicing Agreement and Pooling and
Servicing Agreement will consist of the following:

     1. any failure by the Servicer (or the Seller, so long as NMAC is the
        Servicer) to deliver to the applicable Trustee or Indenture Trustee for
        deposit in any related Account any required payment or to direct the
        applicable Trustee or Indenture Trustee to make any required
        distributions from that Account, and that failure continues unremedied
        for three Business Days after (a) receipt by the Servicer (or the
        Seller, so long as NMAC is the Servicer) of written notice of the
        failure given by the applicable Trustee or Indenture Trustee, (b)
        receipt by the Servicer (or the Seller, so long as NMAC is the Servicer)
        and the applicable Trustee or Indenture Trustee of written notice of the
        failure given by the holders of Notes or Certificates evidencing not
        less than 25% in principal amount of those outstanding Notes and the
        Certificates, acting together as a single class; or (b) discovery of
        that failure by any officer of the Servicer;

     2. 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 the related Sale and Servicing Agreement
        or Pooling and Servicing Agreement, and that failure materially and
        adversely affects the rights of the Noteholders or the
        Certificateholders of the related series, and that failure continues
        unremedied for 90 days after the giving of written notice of the failure
        to (a) the Servicer (or the Seller, so long as NMAC is the Servicer) by
        the applicable Trustee or Indenture Trustee, or (b) the Servicer (or the
        Seller, so long as NMAC is the Servicer) and the applicable Trustee and
        Indenture Trustee by the holders of Notes or Certificates of the related
        series evidencing not less than 25% in principal amount of those
        outstanding Notes or Certificates, acting together as a single class;
        and

     3. the occurrence of events of insolvency, readjustment of debt,
        marshalling of assets and liabilities or similar proceedings with
        respect to the Servicer indicating its insolvency, reorganization
        pursuant to bankruptcy proceedings or inability to pay its obligations
        (any of these events with respect to any person being an "Insolvency
        Event").

                                       48
<PAGE>   51

RIGHTS UPON SERVICER DEFAULT

     In the case of any Trust that has issued Notes, as long as a Servicer
Default under a Sale and Servicing Agreement remains unremedied, the related
Indenture Trustee or holders of Notes of the related series evidencing a
majority of the principal amount of those Notes then outstanding (or relevant
class or classes of Notes of such series), acting together as a single class,
may terminate all the rights and obligations of the Servicer under that Sale and
Servicing Agreement. When this happens, the Indenture Trustee or a successor
servicer appointed by that Indenture Trustee will succeed to all the
responsibilities, duties and liabilities of the Servicer under that Sale and
Servicing Agreement and will be entitled to similar compensation arrangements.

     In the case of any Trust that has not issued Notes, as long as a Servicer
Default under the related Pooling and Servicing Agreement remains unremedied,
the related Trustee or holders of Certificates of the related series evidencing
a majority of the aggregate Certificate Balance of those Certificates then
outstanding (or relevant class or classes of Certificates, but excluding for
purposes of the calculation and action all Certificates held by the Seller, the
Servicer or any of their affiliates), acting together as a single class, may
terminate all the rights and obligations of the Servicer under the related
Pooling and Servicing Agreement. When this happens, the Trustee or a successor
servicer appointed by that Trustee will succeed to all the responsibilities,
duties and liabilities of the Servicer under the related Pooling and Servicing
Agreement and will be entitled to similar compensation arrangements.

     However, if a bankruptcy trustee or similar official has been appointed for
the Servicer, and no Servicer Default other than the appointment of a bankruptcy
trustee or similar official has occurred, that bankruptcy trustee or official
may have the power to prevent that Indenture Trustee, those Noteholders, that
Trustee or those Certificateholders, as applicable, from effecting a transfer of
servicing as described above. If that Indenture Trustee or Trustee is unwilling
or unable to so act, it may appoint, or petition a court of competent
jurisdiction for the appointment of, a successor servicer with a net worth of at
least $100,000,000 and whose regular business includes the servicing of
automobile receivables. The related Indenture Trustee or the Trustee, or any
person appointed as successor servicer, will be the successor in all respects to
the predecessor Servicer under the related Sale and Servicing Agreement or
Pooling and Servicing Agreement and all references in the related Sale and
Servicing Agreement or Pooling and Servicing Agreement to the Servicer shall
apply to that successor servicer. The related Indenture Trustee or Trustee may
make arrangements for compensation to be paid, but the compensation for the
successor servicer may not be greater than the Base Servicing Fee under the
related Sale and Servicing Agreement or Pooling and Servicing Agreement.
Notwithstanding termination, the Servicer will be entitled to payment of
specified amounts payable to it prior to the termination for services it
rendered prior to the termination.

WAIVER OF PAST DEFAULTS

     With respect to each Trust that has issued Notes, (1) the holders of Notes
of the related series evidencing a majority of the principal amount of the then
outstanding Notes of the related series (or relevant class or classes of Notes
of such series) or (2) in the case of any Servicer Default that does not
adversely affect the related Indenture Trustee or the related Noteholders, the
holders of Certificates of that series (or relevant class or classes of
Certificates of such series) evidencing a majority of the aggregate Certificate
Balance of those Certificates then outstanding (but excluding for purposes of
calculation and action all Certificates held by the Seller, the Servicer or any
of their affiliates), may, on behalf of all those Noteholders or
Certificateholders, waive any default by the Servicer in the performance of its
obligations under the related Sale and Servicing Agreement and its consequences,
except a Servicer Default in making any required deposits to the related
Collection Account in accordance with that Sale and Servicing Agreement. With
respect to each Trust that has not issued Notes, holders of Certificates of that
series evidencing a majority of the aggregate Certificate Balance of those
Certificates then outstanding (or relevant class or classes of Certificates but
excluding for purposes of calculation and action all Certificates held by the
Seller, the Servicer or any of their affiliates), may, on behalf of all those
Certificateholders, waive any default by the Servicer in the performance of its
obligations under the related Pooling and Servicing Agreement, except a Servicer
Default in making any required deposits to the related Collection
                                       49
<PAGE>   52

Account in accordance with the related Pooling and Servicing Agreement. No
waiver will impair those Noteholders' or Certificateholders' rights with respect
to subsequent defaults.

AMENDMENT

     A Transfer and Servicing Agreement may be amended by the parties thereto,
without the consent of the related Noteholders or Certificateholders:

     1. to cure any ambiguity, correct or supplement any provision in the
        related Transfer and Servicing Agreement that may be inconsistent with
        any other provision in that agreement, or make any other provisions with
        respect to matters or questions arising under that agreement that are
        not inconsistent with the provisions of that agreement; provided that
        the 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
        related Reserve Account, if any, upon confirmation from the rating
        agencies rating the Securities as described in the applicable Prospectus
        Supplement.

     An amendment will be deemed not to materially and adversely affect the
interests of any Noteholder or Certificateholder of any class if (a) the
amendment does not adversely affect the Trust's status as a grantor trust or a
partnership, as applicable, for federal income tax purposes, (b) each rating
agency then rating the related Certificates or Notes confirms that that
amendment will not result in a reduction or withdrawal of its rating on the
Certificates or Notes of that class, and (c) the Servicer shall have delivered
an officer's certificate stating that such amendment will not materially and
adversely affect the interest of any Noteholder or Certificateholder.

     A Transfer and Servicing Agreement may also be amended by the parties
thereto with the consent of:

     1. the holders of Notes evidencing a majority of the principal amount of
        the then outstanding Notes, if any, of the related series (or relevant
        class or classes of Notes of such series); or

     2. in the case of any amendment that does not adversely affect the related
        Indenture Trustee or the related Noteholders, the holders of the
        Certificates of that series evidencing a majority of the outstanding
        Certificate Balance (or relevant class or classes of Certificates of
        such series, but excluding for purposes of calculation and action all
        Certificates 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 the Transfer and
        Servicing Agreement or of modifying in any manner the rights of those
        Noteholders or Certificateholders.

     No amendment, however, shall:

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

          (y) reduce the aforesaid percentage of the principal amount of the
              then outstanding Notes or Certificates of that series which is
              required to consent to any amendment, without the consent of the
              holders of all the then outstanding Notes or Certificates of each
              affected class.

     An amendment referred to in clause (x) above will be deemed not to
"adversely affect" a Certificateholder or Noteholder of any class only if each
rating agency then rating the related Certificates or Notes confirms that that
amendment will not result in a reduction or withdrawal of its rating on the
Certificates or 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 Trustee stating that the

                                       50
<PAGE>   53

Noteholders and the Certificateholders whose consents were not obtained were not
adversely affected by the amendment.

LIST OF SECURITYHOLDERS

     Three or more holders of the Notes of any class in a series or one or more
holders of those Notes of that class evidencing not less than 25% of the
aggregate principal amount of those Notes then outstanding may, by written
request to the related Indenture Trustee, obtain access to the list of all
Noteholders maintained by that Indenture Trustee for the purpose of
communicating with other Noteholders with respect to their rights under the
related Indenture or under those Notes. If stated in the applicable Prospectus
Supplement, an Indenture Trustee may elect not to afford the requesting
Noteholders access to the list of Noteholders if it agrees to mail the desired
communication or proxy, on behalf of and at the expense of the requesting
Noteholders, to all Noteholders of that series.

     Three or more holders of the Certificates of any class in a series or one
or more holders of those Certificates of that class evidencing not less than 25%
of the Certificate Balance of those Certificates may, by written request to the
related Trustee, obtain access to the list of all Certificateholders maintained
by that Trustee for the purpose of communicating with other Certificateholders
with respect to their rights under the related Trust Agreement or Pooling and
Servicing Agreement or under those Certificates.

     The Indenture Trustee or the Trustee, as the case may be, will provide to
the Servicer within 15 days after receipt of a written request from the
Servicer, a list of the names of all Noteholders or Certificateholders, as the
case may be, of record as of the most recent applicable record date.

     No Transfer and Servicing Agreement will provide for the holding of annual
or other meetings of Securityholders.

INSOLVENCY EVENT

     Each Trust Agreement will provide that the related Trustee does not have
the power to commence a voluntary proceeding in bankruptcy with respect to the
related Trust without the unanimous prior approval of all Certificateholders
(including the Seller) of that Trust and the delivery to that Trustee by each
Certificateholder (including the Seller) of a certificate certifying that that
Certificateholder reasonably believes that that Trust is insolvent.

PAYMENT OF NOTES

     Upon the payment in full of all outstanding Notes of a given series and the
satisfaction and discharge of the related Indenture, the related Trustee will
succeed to all the rights of the Indenture Trustee, and the Certificateholders
of that series will succeed to all the rights of the Noteholders of that series,
under the related Sale and Servicing Agreement, except as otherwise provided in
the Sale and Servicing Agreement.

SELLER LIABILITY

     Under each Trust Agreement, the Seller will agree to be liable directly to
an injured party for the entire amount of any losses, claims, damages or
liabilities (other than those incurred by a Noteholder or a Certificateholder in
the capacity of an investor with respect to that Trust) arising out of or based
on the arrangement created by that Trust Agreement as though that arrangement
created a partnership under the Delaware Revised Uniform Limited Partnership Act
in which the Seller was a general partner.

TERMINATION

     The respective obligations of the Seller, the Servicer, NMAC (so long as
NMAC has rights or obligations under the related Transfer and Servicing
Agreement), the related Trustee and the related

                                       51
<PAGE>   54

Indenture Trustee, as the case may be, pursuant to a Transfer and Servicing
Agreement will terminate upon:

     1. the maturity or other liquidation of the last Receivable and the
        disposition of any amounts received upon liquidation of any remaining
        Receivables;

     2. the payment to Securityholders of all amounts required to be paid to
        them pursuant to the related agreement; or

     3. the election by the Servicer or the Seller to purchase the corpus of the
        Trust as described below.

     The Trustee will give written notice of termination to each Securityholder
of record. The final distribution to any Securityholder will be made only upon
surrender and cancellation of that holder's Security at any office or agency of
the Trustee specified in the notice of termination. Any funds remaining in the
Trust, after the Trustee has taken measures to locate a Securityholder set forth
in the related Transfer and Servicing Agreement and those measures have failed,
will be distributed, subject to applicable law, to the Children's Hospital Los
Angeles.


     In order to avoid excessive administrative expense, the Servicer will have
the option to purchase from each Trust, as of the end of any applicable
Collection Period, if the then outstanding Pool Balance with respect to the
Receivables held by that Trust is 10% or less of the Pool Balance as of the
related Cut-off Date, the corpus of the Trust at a price equal to the aggregate
Administrative Purchase Payments for the Receivables (including Receivables that
became Defaulted Receivables in the Collection Period preceding the Distribution
Date on which that purchase is effected) plus the appraised value of any other
property held as part of the Trust (less liquidation expenses); provided,
however, that the price will be equal to or greater than the sum of the unpaid
principal amount of the Notes plus accrued and unpaid interest on those Notes
and the Certificate Balance for the Certificates plus accrued and unpaid
interest on those Certificates. The related Trustee and related Indenture
Trustee, if any, will give written notice of termination to each Securityholder.


     Upon termination of any Trust, the assets of that Trust will be liquidated
and the proceeds therefrom (and amounts held in related Accounts) will be
applied to pay the Notes and the Certificates of the related series in full, to
the extent of amounts available.

     As more fully described in the applicable Prospectus Supplement, any
outstanding Notes of the related series will be redeemed concurrently with any
of the events specified above and the subsequent payment to the related
Certificateholders of all amounts required to be paid to them pursuant to the
applicable Trust Agreement or Pooling and Servicing Agreement will effect early
retirement of the Certificates of that series.

ADMINISTRATION AGREEMENT

     NMAC, in its capacity as administrator (the "Administrator"), will enter
into an agreement (as amended and supplemented from time to time, an
"Administration Agreement") with each Trust that issues Notes and the related
Indenture Trustee pursuant to which the Administrator will agree, to the extent
provided in that Administration Agreement, to provide the notices and to perform
other administrative obligations required by the related Indenture. As
compensation for the performance of the Administrator's obligations under the
applicable Administration Agreement and as reimbursement for its expenses
related thereto, the Administrator will be entitled to a monthly administration
fee in an amount that may be set forth in the applicable Prospectus Supplement
(the "Administration Fee"), which fee will be paid by the Servicer.

                                       52
<PAGE>   55

                               THE SWAP AGREEMENT

     The following summary describes certain terms of a swap agreement that a
Trust may enter into in order to reduce its exposure to currency and/or interest
rate risks. The provisions of any particular swap agreement may differ from
those described in this section and will be more fully described in the related
Prospectus Supplement. In addition, this summary does not purport to be complete
and is subject to, and qualified in its entirety by reference to, the provisions
of any swap agreement that is entered into by the related trust.

PAYMENTS UNDER THE SWAP AGREEMENT

     As specified in the related Prospectus Supplement, on the Closing Date a
Trust may enter into a 1992 International Swaps and Derivatives Association,
Inc. ("ISDA") Master Agreement (Multi Currency-Cross Border) (such agreement,
the "1992 Master Agreement") with NMAC or an unaffiliated third party (the "Swap
Counterparty"), as modified to reflect the transactions described below (the
1992 Master Agreement, as so modified, the "Swap Agreement"). The Swap Agreement
will incorporate certain relevant standard definitions published by ISDA.

     Under the Swap Agreement, the Trust will generally pay to the Swap
Counterparty amounts in respect of interest and principal, as applicable, due on
each Distribution Date under the Swap Agreement and the Swap Counterparty will
generally pay to the Trust amounts equal to the interest or principal payable on
the relevant Securities. If the Trust is unable to make any payment due to be
made by it to the Swap Counterparty under the Swap Agreement, the Swap
Counterparty generally will not be obligated to make its corresponding payment
to the Trust under the Swap Agreement.

     If so specified in the related Prospectus Supplement, if on any specified
payment date under the Swap Agreement the amount of funds from collections and
other sources available to the Trust to make any payment owed to the Swap
Counterparty is less than the amount due to the Swap Counterparty, the
obligation of the Swap Counterparty to pay an amount equal to the interest or
principal otherwise due on the relevant Securities on that date may be reduced
in the same proportion as the proportion that the shortfall in the amount owed
to the Swap Counterparty represents of the total amount due. Under such
circumstances, if on a subsequent specified payment date, amounts are available
and are paid by the Trust to the Swap Counterparty to reimburse all or any part
of the shortfall, then the obligation of the Swap Counterparty to pay an amount
equal to the interest or principal otherwise due on the Securities on that date
will be increased in the same proportion as the proportion that the amount of
the reimbursement represents of the amount otherwise owed by the Swap
Counterparty on that date.

     The Trust generally will not be obligated to pay interest to the Swap
Counterparty on any shortfalls in payments, and, correspondingly,
Certificateholders generally will not be entitled to receive interest on any
amounts not paid as a result of the proportional reduction described above.

     Unless the Swap Agreement is terminated early as described under "-- Early
Termination Of Swap Agreement," the Swap Agreement will terminate on the earlier
of (i) the scheduled maturity date of the Securities and (ii) the date on which
all amounts due in respect of the Swap Agreement have been paid.

CONDITIONS PRECEDENT

     The respective obligations of the Swap Counterparty and the Trust to pay
certain amounts due under the Swap Agreement will be subject to the following
conditions precedent: (i) no Swap Event of Default (as defined below under
"-- Defaults Under Swap Agreement") or event that with the giving of notice or
lapse of time or both would become an Event of Default shall have occurred and
be continuing and (ii) no Early Termination Date (as defined below under
"-- Early Termination Of Swap Agreement") shall have occurred or been
effectively designated.

                                       53
<PAGE>   56

DEFAULTS UNDER SWAP AGREEMENT

     Events of default under the Swap Agreement (each, a "Swap Event of
Default") generally will be limited to: (i) the failure of the Trust or the Swap
Counterparty to pay any amount when due under the Swap Agreement after giving
effect to the applicable grace period, if any; (ii) the occurrence of certain
events of insolvency or bankruptcy of the Trust or the Swap Counterparty and
(iii) certain other standard events of default under the 1992 Master Agreement
including "Breach of Agreement," "Misrepresentation" (generally not applicable
to the Trust) and "Merger without Assumption," as described in Sections
5(a)(ii), 5(a)(iv) and 5(a)(viii) of the 1992 Master Agreement.

TERMINATION EVENTS

     Termination events under the Swap Agreement (each, a "Swap Termination
Event") will consist of the following: (i) the Trust or the Seller becomes
subject to registration as an "investment company" under the Investment Company
Act of 1940; and (ii) certain standard termination events under the 1992 Master
Agreement including "Illegality" (which generally relates to changes in law
causing it to become unlawful for either of the parties to perform its
obligations under the Swap Agreement), "Tax Event" (which generally relates to
either party to the Swap Agreement receiving payments thereunder from which an
amount has been deducted or withheld for or on account of certain taxes) and
"Tax Event Upon Merger" (which generally relates to a party to the Swap
Agreement receiving a payment under the Swap Agreement from which an amount has
been deducted or withheld for or on account of certain taxes as a result of a
party merging with another entity), each as more fully described in Sections
5(b)(i), 5(b)(ii) and 5(b)(iii) of the 1992 Master Agreement; provided, however,
that the occurrence of a "Tax Event" or "Tax Event Upon Merger" generally will
only constitute a Swap Termination Event if the requisite percentage of
Securityholders specified in the related Prospectus Supplement directs the
Trustee to terminate the Swap Agreement and liquidate the assets of the Trust.

EARLY TERMINATION OF SWAP AGREEMENT

     Upon the occurrence of any Swap Event of Default under the Swap Agreement,
the non-defaulting party will have the right to designate an Early Termination
Date (as defined in the Swap Agreement) upon the occurrence and continuance of
such Swap Event of Default. A Swap Agreement will terminate on an Early
Termination Date. With respect to Termination Events, an Early Termination Date
may be designated by one or both of the parties (as specified in the Swap
Agreement with respect to each Termination Event) and will occur only upon
notice and, in certain cases, after the party causing the Termination Event has
used reasonable efforts to transfer its rights and obligations under such Swap
Agreement to a related entity within a limited period after notice has been
given of the Termination Event, all as set forth in the Swap Agreement. The
occurrence of an Early Termination Date under the Swap Agreement will constitute
a "Swap Termination."

     Upon any Swap Termination, the Trust or the Swap Counterparty may be liable
to make a termination payment to the other (regardless, if applicable, of which
of such parties may have caused such termination). Such termination payment will
be calculated on the basis that the Trust is the Affected Party (as defined in
the Swap Agreement), subject to certain exceptions. The amount of any such
termination payment will be based on the market value of the Swap Agreement
computed on the basis of market quotations of the cost of entering into swap
transactions with the same terms and conditions that would have the effect of
preserving the respective full payment obligations of the parties, in accordance
with the procedures set forth in the Swap Agreement (assuming, for purposes of
such calculation, that all outstanding amounts previously due but unpaid to the
Swap Counterparty are due and payable on the first Payment Date that would have
occurred after the Early Termination Date). Any such termination payment could,
if interest or currency exchange rates have changed significantly, be
substantial.

     The Prospectus Supplement will specify whether the defaulting party will
not be entitled to any portion of the termination payment related to the market
value of the Swap Agreement because of its default with respect to any
particular Swap Event of Default or Swap Termination Event.

                                       54
<PAGE>   57

     Generally, if a Swap Termination occurs, the principal of each class of
Securities will become immediately payable and the Trustee will be obligated to
liquidate the assets of the Trust. In any such event, the ability of the Trust
to pay interest and/or principal on each class of Securities will depend on (a)
the price at which the assets of the Trust are liquidated, (b) the amount of the
swap termination payment, if any, which may be due to the Swap Counterparty from
the Trust under the Swap Agreement and (c) the amount of the swap termination
payment, if any, which may be due to the Trust from the Swap Counterparty under
the Swap Agreement. In the event that the net proceeds of the liquidation of the
assets of the Trust are not sufficient to make all payments due in respect of
the Securities and for the Trust to meet its obligations, if any, in respect of
the termination of the Swap Agreement, then such amounts will be allocated and
applied in accordance with the priority of payments described in the related
Prospectus Supplement and the claims of the Swap Counterparty in respect of such
net proceeds will rank higher in priority than the claims of the relevant
Securities. If a Swap Termination occurs and the Trust does not terminate, the
Trust will not be protected from the interest rate and currency fluctuations
hedged by the Swap Agreement, and payments to Noteholders and Certificateholders
may be adversely affected.

     Generally, the applicable Pooling and Servicing Agreement or Sale and
Servicing Agreement will provide that upon the occurrence of (i) any Swap Event
of Default arising from any action taken, or failure to act, by the Swap
Counterparty, or (ii) a Swap Termination Event (except as described in the
following sentence) with respect to which the Swap Counterparty is an Affected
Party, the Trustee may and will, at the direction of the requisite percentage of
the Securityholders specified in such agreement, by notice to the Swap
Counterparty, designate an Early Termination Date with respect to the Swap
Agreement. If a Swap Termination Event occurs because the Trust or the Seller
becomes subject to registration as an "investment company" under the Investment
Company Act of 1940, the Trustee will be required by the terms of such agreement
to terminate the Swap Agreement.

TAXATION

     Neither the Trust nor the Swap Counterparty will be obligated under the
Swap Agreement to gross up if withholding taxes are imposed on payments made
under the Swap Agreement.

     In the event that any withholding or similar tax is imposed on payments by
the Trust to the Swap Counterparty under the Swap Agreement, the Swap
Counterparty will be entitled to deduct amounts in the same proportion (as
calculated in accordance with the Swap Agreement) from subsequent payments due
from it. In the event that the Swap Counterparty is required to withhold amounts
from payments by the Swap Counterparty under the Swap Agreement, the payment
obligations of the Swap Counterparty will be reduced by such amounts and the
payment obligations of the Trust under the Swap Agreement will remain the same.
In either such event, payments on the Securities may be subject to reduction in
proportion to the amount so deducted or withheld. In either such event, a
specified percentage of the Securityholders may direct the Trustee to terminate
the Swap Agreement and liquidate the assets of the Trust, as described above
under "-- Termination Events."

ASSIGNMENT

     Except as provided below, neither the Trust nor the Swap Counterparty will
be permitted to assign, novate or transfer as a whole or in part any of its
rights, obligations or interests under the Swap Agreement. The Swap Counterparty
may transfer the Swap Agreement to another party on ten Business Days' prior
written notice, provided that (i) such notice will be accompanied by a guarantee
of the Swap Counterparty of such transferee's obligations in form and substance
reasonably satisfactory to the Trustee, (ii) the Swap Counterparty delivers an
opinion of independent counsel of recognized standing in form and substance
reasonably satisfactory to the Trustee confirming that as of the date of such
transfer the transferee will not, as a result of such transfer, be required to
withhold or deduct on account of tax under the Swap Agreement, (iii) a Swap
Termination Event or Swap Event of Default does not occur under the Swap
Agreement as a result of such transfer and (iv) the then current ratings of the
Securities are not adversely affected as a result of such transfer. In addition,
in the event the debt rating of the Swap Counterparty is reduced to a level
below that specified in the related Prospectus Supplement, the Swap
                                       55
<PAGE>   58

Counterparty generally may assign the Swap Agreement to another party (or
otherwise obtain a replacement swap agreement on substantially the same terms as
the Swap Agreement) and thereby be released from its obligations under the Swap
Agreement; provided that (i) the new swap counterparty, by a written instrument,
accepts all of the obligations of the Swap Counterparty under the Swap Agreement
to the reasonable satisfaction of the Trustee, (ii) the Swap Counterparty
delivers an opinion of independent counsel of recognized standing in form and
substance reasonably satisfactory to the Trustee confirming that as at the date
of such transfer the new swap counterparty will not, as a result of such
transfer or replacement, be required to withhold or deduct on account of tax
under the Swap Agreement, (iii) a Swap Termination Event or Swap Event of
Default does not occur under the Swap Agreement as a result of such transfer and
(iv) the ratings assigned to the Securities after such assignment and release
will be at least equal to the ratings assigned by any applicable Rating Agency
to the Securities at the time of such reduction of the rating of the Swap
Counterparty's long-term debt. Any cost of such transfer or replacement will be
borne by the Swap Counterparty or the new swap counterparty and not by the
Trust; provided, however that the Swap Counterparty shall not be required to
make any payment to the new swap counterparty to obtain an assignment or
replacement swap. The Swap Counterparty shall have no obligation to assign the
Swap Agreement or obtain a replacement swap agreement in the event of a ratings
downgrade and neither the Trust nor the Securityholders will have any remedy
against the Swap Counterparty if the Swap Counterparty fails to make such an
assignment or obtain a replacement swap agreement. In the event that the Swap
Counterparty does not elect to assign the Swap Agreement or obtain a replacement
swap agreement, the Swap Counterparty may (but shall not be obligated to)
establish any other arrangement satisfactory to the applicable Rating Agency, in
each case such that the ratings of the Securities by the applicable Rating
Agency will not be withdrawn or reduced.

MODIFICATION AND AMENDMENT OF SWAP AGREEMENT

     The applicable Pooling and Servicing Agreement or Sale and Servicing
Agreement will contain provisions permitting the Trustee to enter into any
amendment of the Swap Agreement (i) to cure any ambiguity or mistake, (ii) to
correct any defective provisions or to correct or supplement any provision
therein which may be inconsistent with any other provision therein or with the
Agreement or (iii) to add any other provisions with respect to matters or
questions arising under the Swap Agreement; provided, in the case of clause
(iii) that such amendment will not adversely affect in any material respect the
interest of any specified Securityholder. Any such amendment shall be deemed not
to adversely affect in any material respect the interests of any specified
Securityholder if the Trustee receives written confirmation from each rating
agency rating the Securities that such amendment will not cause such Rating
Agency to reduce the then current rating thereof.

THE SWAP COUNTERPARTY

     Where indicated by the context, as used herein "Swap Counterparty" includes
any party that replaces the initial Swap Counterparty as described above under
"-- Assignment."

GOVERNING LAW

     The Swap Agreement will be governed by and construed in accordance with the
laws of the State of New York.

                                       56
<PAGE>   59

                   MATERIAL LEGAL ASPECTS OF THE RECEIVABLES

GENERAL

     The transfer of the Receivables to the applicable Trustee, the perfection
of the security interests in the Receivables and the enforcement of rights to
realize on the Financed Vehicles as collateral for the Receivables are subject
to a number of federal and state laws, including the UCC as in effect in various
states. The Servicer and the Seller will take the action described below to
perfect the rights of the applicable Trustee in the Receivables. If another
party purchases (including the taking of a security interest in) the Receivables
for new value in the ordinary course of its business, without actual knowledge
of the Trust's interest, and takes possession of the Receivables, that purchaser
would acquire an interest in the Receivables superior to the interest of the
Trust.

SECURITY INTERESTS

     GENERAL. In states in which retail installment sale contracts such as the
Receivables evidence the credit sale of automobiles or light-duty trucks by
dealers to obligors, the contracts also constitute personal property security
agreements and include grants of security interests in the vehicles under the
applicable UCC. Perfection of security interests in financed automobiles and/or
light-duty trucks is generally governed by the motor vehicle registration laws
of the state in which the vehicle is located. In most states, a security
interest in an automobile or light-duty truck is perfected by obtaining
possession of the certificate of title to the vehicle or notation of the secured
party's lien on the vehicle's certificate of title.

     All retail installment sales contracts acquired by NMAC from Dealers name
NMAC as obligee or assignee and as the secured party. NMAC also takes all
actions necessary under the laws of the state in which the related Financed
Vehicle is located to perfect its security interest in that Financed Vehicle,
including, where applicable, having a notation of its lien recorded on the
related certificate of title and obtaining possession of that certificate of
title. Because NMAC continues to service the contracts as Servicer under the
Sale and Servicing Agreement or the Pooling and Servicing Agreement, as
applicable, the Obligors on the contracts will not be notified of the sale from
NMAC to the Seller or the sale from the Seller to the related Trust.

     PERFECTION. Pursuant to the related Purchase Agreement, NMAC will sell and
assign its security interest in the Financed Vehicles to the Seller and, with
respect to each Trust, pursuant to the related Sale and Servicing Agreement or
Pooling and Servicing Agreement, as applicable, the Seller will assign its
security interest in the Financed Vehicles to that Trust. However, because of
the administrative burden and expense, none of NMAC, the Seller or the related
Trustee will amend any certificate of title to identify that Trust as the new
secured party on that certificate of title relating to a Financed Vehicle.
However, UCC financing statements with respect to the transfer to the Seller of
NMAC's security interest in the Financed Vehicles and the transfer to the
Trustee of the Seller's security interest in the Financed Vehicles will be
filed. In addition, the Servicer will continue to hold any certificates of title
relating to the Financed Vehicles in its possession as custodian for that Trust
pursuant to the related Sale and Servicing Agreement or Pooling and Servicing
Agreement. See "Description of the Transfer and Servicing Agreements -- Sale and
Assignment of Receivables."

     In most states, an assignment such as that under each Purchase Agreement or
each Sale and Servicing Agreement or Pooling and Servicing Agreement is an
effective conveyance of a security interest without amendment of any lien noted
on a vehicle's certificate of title, and the assignee succeeds to the assignor's
rights as secured party. Although re-registration of the vehicle is not
necessary to convey a perfected security interest in the Financed Vehicles to
the Trust, because the Trust will not be listed as lienholder on the
certificates of title, the security interest of that Trust in the vehicle could
be defeated through fraud or negligence. In those states, in the absence of
fraud or forgery by the vehicle owner or the Servicer or administrative error by
state or local agencies, the notation of NMAC's lien on the certificates of
title will be sufficient to protect that Trust against the rights of subsequent
purchasers of a Financed Vehicle or subsequent lenders who take a security
interest in a Financed Vehicle. In each Purchase

                                       57
<PAGE>   60

Agreement, NMAC will represent and warrant, and in each Sale and Servicing
Agreement or Pooling and Servicing Agreement, the Seller will represent and
warrant, that it has taken all action necessary to obtain a perfected security
interest in each Financed Vehicle. If there are any Financed Vehicles as to
which NMAC failed to obtain and assign to the Seller a perfected security
interest, the security interest of the Seller would be subordinate to, among
others, subsequent purchasers of the Financed Vehicles and holders of perfected
security interests in the Financed Vehicles. To the extent that failure has a
material and adverse effect on the Trust's interest in the related Receivables,
however, it would constitute a breach of the warranties of NMAC under the
related Purchase Agreement or the Seller under the related Sale and Servicing
Agreement or Pooling and Servicing Agreement. Accordingly, pursuant to the
related Sale and Servicing Agreement or Pooling and Servicing Agreement, the
Seller would be required to repurchase the related Receivable from the Trust
and, pursuant to the related Purchase Agreement, NMAC would be required to
purchase that Receivable from the Seller, in each case unless the breach was
cured. Pursuant to each Sale and Servicing Agreement and Pooling and Servicing
Agreement, the Seller will assign to the related Trust its rights to cause NMAC
to purchase that Receivable under the related Purchase Agreement. See
"Description of the Transfer and Servicing Agreements -- Sale and Assignment of
Receivables" and "Risk Factors -- Interests of other persons in the receivables
and financed vehicles could be superior to the trust's interest, which may
result in reduced payments on your securities."

     CONTINUITY OF PERFECTION. Under the laws of most states, the perfected
security interest in a vehicle would continue for four months after the vehicle
is moved to a state that is different from the one in which it is initially
registered and thereafter until the owner thereof re-registers the vehicle in
the new state. A majority of states generally require surrender of a certificate
of title to re-register a vehicle. In those states (such as California) that
require a secured party to hold possession of the certificate of title to
maintain perfection of the security interest, the secured party would learn of
the re-registration through the request from the obligor under the related
installment sales contract to surrender possession of the certificate of title.
In the case of vehicles registered in states providing for the notation of a
lien on the certificate of title but not possession by the secured party (such
as Texas), the secured party would receive notice of surrender from the state of
re-registration if the security interest is noted on the certificate of title.
Thus, the secured party would have the opportunity to re-perfect its security
interest in the vehicle in the state of relocation. However, these procedural
safeguards will not protect the secured party if through fraud, forgery or
administrative error, the debtor somehow procures a new certificate of title
that does not list the secured party's lien. Additionally, in states that do not
require a certificate of title for registration of a motor vehicle,
re-registration could defeat perfection. In the ordinary course of servicing the
Receivables, NMAC will take steps to effect re-perfection upon receipt of notice
of re-registration or information from the Obligor as to relocation. Similarly,
when an Obligor sells a Financed Vehicle, NMAC must surrender possession of the
certificate of title or will receive notice as a result of its lien noted on the
certificate of title and accordingly will have an opportunity to require
satisfaction of the related Receivable before release of the lien. Under each
Sale and Servicing Agreement and Pooling and Servicing Agreement, the Servicer
will be obligated to take appropriate steps, at the Servicer's expense, to
maintain perfection of security interests in the Financed Vehicles and will be
obligated to purchase the related Receivable if it fails to do so and that
failure has a material and adverse effect on the Trust's interest in the
Receivable.

     PRIORITY OF LIENS ARISING BY OPERATION OF LAW. Under the laws of most
states (including California), liens for repairs performed on a motor vehicle
and liens for unpaid taxes take priority over even a perfected security interest
in a financed vehicle. The Code also grants priority to specified federal tax
liens over the lien of a secured party. The laws of some states and federal law
permit the confiscation of vehicles by governmental authorities under some
circumstances if used in unlawful activities, which may result in the loss of a
secured party's perfected security interest in the confiscated vehicle. NMAC
will represent and warrant to the Seller in each Purchase Agreement, and the
Seller will represent and warrant to the Trust in each Sale and Servicing
Agreement and Pooling and Servicing Agreement, that, as of the related Closing
Date, each security interest in a Financed Vehicle is prior to all other present
liens (other than tax liens and other liens that arise by operation of law) upon
and security interests in that Financed Vehicle. However, liens for repairs or
taxes could arise, or the confiscation of a Financed Vehicle could occur, at
                                       58
<PAGE>   61

any time during the term of a Receivable. No notice will be given to the
Trustee, any Indenture Trustee, any Noteholders or any Certificateholders in
respect of a given Trust if a lien arises or confiscation occurs that would not
give rise to the Seller's repurchase obligation under the related Sale and
Servicing Agreement or Pooling and Servicing Agreement or NMAC's repurchase
obligation under the related Purchase Agreement.

REPOSSESSION

     In the event of default by an obligor, the holder of the related retail
installment sale contract has all the remedies of a secured party under the UCC,
except where specifically limited by other state laws. Among the UCC remedies,
the secured party has the right to perform repossession by self-help means,
unless it would constitute a breach of the peace or is otherwise limited by
applicable state law. Unless a vehicle financed by NMAC is voluntarily
surrendered, self-help repossession is the method employed by NMAC in most
states and is accomplished simply by retaking possession of the financed
vehicle. In cases where an obligor objects or raises a defense to repossession,
or if otherwise required by applicable state law, a court order must be obtained
from the appropriate state court, and that vehicle must then be recovered in
accordance with that order. In some jurisdictions, the secured party is required
to notify that obligor of the default and the intent to repossess the collateral
and to give that obligor a time period within which to cure the default prior to
repossession. In some states, an obligor has the right to reinstate its contract
and recover the collateral by paying the delinquent installments and other
amounts due.

NOTICE OF SALE; REDEMPTION RIGHTS

     In the event of default by an obligor under a retail installment sales
contract, some jurisdictions require that the obligor be notified of the default
and be given a time period within which to cure the default prior to
repossession. Generally, this right of cure may only be exercised on a limited
number of occasions during the term of the related contract.

     The UCC and other state laws require the secured party to provide an
obligor with reasonable notice of the date, time and place of any public sale
and/or the date after which any private sale of the collateral may be held. In
most states, an obligor has the right to redeem the collateral prior to actual
sale by paying the secured party the unpaid principal balance of the obligation,
accrued interest on the obligation plus reasonable expenses for repossessing,
holding and preparing the collateral for disposition and arranging for its sale,
plus, in some jurisdictions, reasonable attorneys' fees. In some states, an
obligor has the right to redeem the collateral prior to actual sale by payment
of delinquent installments or the unpaid balance.

DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS

     The proceeds of resale of the vehicles generally will be applied first to
the expenses of resale and repossession and then to the satisfaction of the
indebtedness. While some states impose prohibitions or limitations on deficiency
judgments if the net proceeds from resale do not cover the full amount of the
indebtedness, a deficiency judgment can be sought in those states that do not
prohibit or limit those judgments. In addition to the notice requirement
described above, the UCC requires that every aspect of the sale or other
disposition, including the method, manner, time, place and terms, be
"commercially reasonable." Generally, courts have held that when a sale is not
"commercially reasonable," the secured party loses its right to a deficiency
judgment. However, the deficiency judgment would be a personal judgment against
the obligor for the shortfall, and a defaulting obligor can be expected to have
very little capital or sources of income available following repossession.
Therefore, in many cases, it may not be useful to seek a deficiency judgment or,
if one is obtained, it may be settled at a significant discount or be
uncollectible. In addition, the UCC permits the obligor or other interested
party to recover for any loss caused by noncompliance with the provisions of the
UCC. Also, prior to a sale, the UCC permits the obligor or other interested
person to prohibit the secured party from disposing of the collateral if it is
established that the secured party is not proceeding in accordance with the
"default" provisions under the UCC.

                                       59
<PAGE>   62

     Occasionally, after resale of a repossessed vehicle and payment of all
expenses and indebtedness, there is a surplus of funds. In that case, the UCC
requires the creditor to remit the surplus to any holder of a subordinate lien
with respect to that vehicle or if no lienholder exists, the UCC requires the
creditor to remit the surplus to the obligor.

MATERIAL BANKRUPTCY CONSIDERATIONS

     In structuring the transactions contemplated by this Prospectus, the Seller
has taken steps that are intended to make it unlikely that the voluntary or
involuntary application for relief by NMAC or its parent, NNA, under the United
States Bankruptcy Code or similar applicable state laws (collectively,
"Insolvency Laws") will result in consolidation of the assets and liabilities of
the Seller with those of NMAC or NNA. These steps include the creation of the
Seller as a wholly-owned, limited purpose subsidiary pursuant to articles of
incorporation and bylaws containing limitations (including restrictions on the
nature of the Seller's business and on its ability to commence a voluntary case
or proceeding under any Insolvency Law without the unanimous affirmative vote of
all of its directors).

     However, delays in payments on the Securities and possible reductions in
the amount of those payments could occur if:

     1. a court were to conclude that the assets and liabilities of the Seller
        should be consolidated with those of NMAC or NNA in the event of the
        application of applicable Insolvency Laws to NMAC or NNA, as the case
        may be;

     2. a filing were made under any Insolvency Law by or against the Seller; or

     3. an attempt were to be made to litigate any of the foregoing issues.

     On the Closing Date, O'Melveny & Myers LLP will give an opinion to the
effect that, based on a reasoned analysis of analogous case law (although there
is no precedent based on directly similar facts), and, subject to facts,
assumptions and qualifications specified in the opinion and applying the
principles set forth in the opinion, in the event of a voluntary or involuntary
bankruptcy case in respect of NMAC under Title 11 of the United States
Bankruptcy Code at a time when NMAC was insolvent, the property of the Seller
would not properly be substantively consolidated with the property of the estate
of NMAC. Among other things, that opinion will assume that each of the Seller
and NMAC will follow specified procedures in the conduct of its affairs,
including maintaining records and books of account separate from those of the
other, refraining from commingling its assets with those of the other, and
refraining from holding itself out as having agreed to pay, or being liable for,
the debts of the other. The Seller and NMAC intend to follow these and other
procedures related to maintaining their separate corporate identities. However,
there can be no assurance that a court would not conclude that the assets and
liabilities of the Seller should be consolidated with those of NMAC.

     NMAC will warrant in each Purchase Agreement that the sale of the related
Receivables by it to the Seller is a valid sale. Notwithstanding the foregoing,
if NMAC were to become a debtor in a bankruptcy case, a court could take the
position that the sale of Receivables to the Seller should instead be treated as
a pledge of those Receivables to secure a borrowing of NMAC. In addition, if the
transfer of Receivables to the Seller is treated as a pledge instead of a sale,
a tax or government lien on the property of NMAC arising before the transfer of
a Receivable to the Seller may have priority over the Seller's interest in that
Receivable. In addition, while NMAC is the Servicer, cash collections on the
Receivables may be commingled with the funds of NMAC and, in the event of that
bankruptcy of NMAC, the Trust may not have a perfected interest in those
collections.

     NMAC and the Seller will treat the transactions described in this
Prospectus as a sale of the Receivables to the Seller, so that the automatic
stay provisions of the United States Bankruptcy Code should not apply to the
Receivables if NMAC were to become a debtor in a bankruptcy case.

                                       60
<PAGE>   63

CONSUMER PROTECTION LAWS

     Numerous federal and state consumer protection laws and related regulations
impose substantial requirements upon lenders and servicers involved in consumer
finance. These laws include the Truth-in-Lending Act, the Equal Credit
Opportunity Act, the Federal Trade Commission Act, the Fair Credit Billing Act,
the Fair Credit Reporting Act, the Fair Debt Collection Practices Act, the
Magnuson-Moss Warranty Act, the Federal Reserve Board's Regulations B and Z, the
Soldiers' and Sailors' Civil Relief Act of 1940, the Texas Consumer Credit Code,
state adoptions of the National Consumer Act and of the Uniform Consumer Credit
Code and state motor vehicle retail installment sales acts and other similar
laws. Also, state laws impose finance charge ceilings and other restrictions on
consumer transactions and require contract disclosures in addition to those
required under federal law. These requirements impose specific statutory
liabilities upon creditors who fail to comply with their provisions. In some
cases, this liability could affect an assignee's ability to enforce consumer
finance contracts such as the Receivables.

     The so-called "Holder-in-Due-Course" Rule of the Federal Trade Commission
(the "FTC Rule"), the provisions of which are generally duplicated by the
Uniform Consumer Credit Code, other statutes or the common law in some states,
has the effect of subjecting a seller (and specified creditors and their
assignees) in a consumer credit transaction to all claims and defenses that the
obligor in the transaction could assert against the seller of the goods.
Liability under the FTC Rule is limited to the amounts paid by the obligor under
the contract, and the holder of the contract may also be unable to collect any
balance remaining due under that contract from the obligor.

     Most of the Receivables will be subject to the requirements of the FTC
Rule. Accordingly, each Trust, as holder of the related Receivables, will be
subject to any claims or defenses that the purchaser of the applicable Financed
Vehicle may assert against the seller of the related Financed Vehicle. As to
each Obligor, these claims are limited to a maximum liability equal to the
amounts paid by the Obligor on the related Receivable. Under most state motor
vehicle dealer licensing laws, sellers of motor vehicles are required to be
licensed to sell motor vehicles at retail sale. Furthermore, federal odometer
regulations promulgated under the Motor Vehicle Information and Cost Savings Act
require that all sellers of new and used vehicles furnish a written statement
signed by the seller certifying the accuracy of the odometer reading. If the
seller is not properly licensed or if a written odometer disclosure statement
was not provided to the purchaser of the related Financed Vehicle, an obligor
may be able to assert a defense against the seller of the vehicle. If an Obligor
were successful in asserting any of those claims or defenses, that claim or
defense would constitute a breach of the Seller's representations and warranties
under the related Sale and Servicing Agreement or Pooling and Servicing
Agreement and a breach of NMAC's warranties under the related Purchase Agreement
and would, if the breach materially and adversely affects the Receivable or the
interests of the Securityholders, create an obligation of the Seller and NMAC,
respectively, to repurchase the Receivable unless the breach is cured. See
"Description of the Transfer and Servicing Agreements -- Sale and Assignment of
Receivables."

     Courts have applied general equitable principles to secured parties
pursuing repossession and litigation involving deficiency balances. These
equitable principles may have the effect of relieving an obligor from some or
all of the legal consequences of a default.

     In several cases, consumers have asserted that the self-help remedies of
secured parties under the UCC and related laws violate the due process
protections provided under the 14th Amendment to the Constitution of the United
States. Courts have generally upheld the notice provisions of the UCC and
related laws as reasonable or have found that the repossession and resale by the
creditor do not involve sufficient state action to afford constitutional
protection to borrowers.

     NMAC and the Seller will represent and warrant under each Purchase
Agreement and each Sale and Servicing Agreement and Pooling and Servicing
Agreement, as applicable, that each Receivable complies with all requirements of
law in all material respects. Accordingly, if an Obligor has a claim against a
Trust for violation of any law and that claim materially and adversely affects
that Trust's interest in a Receivable, that violation would constitute a breach
of the representations and warranties of NMAC under the Purchase Agreement and
the Seller under the related Sale and Servicing Agreement or Pooling and
                                       61
<PAGE>   64

Servicing Agreement and would create an obligation of NMAC and the Seller to
repurchase the Receivable unless the breach is cured. See "Description of the
Transfer and Servicing Agreements -- Sale and Assignment of Receivables."

OTHER LIMITATIONS

     In addition to the laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including federal bankruptcy laws and
related state laws, may interfere with or affect the ability of a secured party
to realize upon collateral or to enforce a deficiency judgment. For example, in
a Chapter 13 proceeding under the federal bankruptcy law, a court may prevent a
creditor from repossessing a vehicle and, as part of the rehabilitation plan,
reduce the amount of the secured indebtedness to the market value of the vehicle
at the time of bankruptcy (as determined by the court), leaving the creditor as
a general unsecured creditor for the remainder of the indebtedness. A bankruptcy
court may also reduce the monthly payments due under a contract or change the
rate of interest and time of repayment of the indebtedness.

     Under the terms of the Soldiers' and Sailors' Relief Act of 1940 (the
"Relief Act"), an Obligor who enters the military service after the origination
of that Obligor's Receivable (including an Obligor who is a member of the
National Guard or is in reserve status at the time of the origination of the
Obligor's Receivable and is later called to active duty) may not be charged
interest above an annual rate of 6% during the period of that Obligor's active
duty status after a request for relief by the Obligor. The Relief Act provides
for extension of payments during a period of service upon request of the
Obligor. In addition, some states, including California, allow members of the
National Guard to extend payments on any contract obligation if called into
active service by the Governor for a period exceeding 7 days. It is possible
that the foregoing could have an effect on the ability of the Servicer to
collect the full amount of interest owing on some of the Receivables. In
addition, the Relief Act and the laws of some states, including California, New
York and New Jersey, impose limitations that would impair the ability of the
Servicer to repossess the released Financed Vehicle during the Obligor's period
of active duty status. Thus, if that Receivable goes into default, there may be
delays and losses occasioned by the inability to exercise the Trust's rights
with respect to the Receivable and the related Financed Vehicle in a timely
fashion.

     Any shortfall pursuant to either of the two preceding paragraphs, to the
extent not covered by amounts payable to the Securityholders from amounts on
deposit in the related Reserve Account or from coverage provided under any other
credit enhancement mechanism, could result in losses to the Securityholders.

                                       62
<PAGE>   65

                        MATERIAL INCOME TAX CONSEQUENCES

     The following general discussion of the anticipated material federal income
and California income and franchise tax consequences of the purchase, ownership
and disposition of the Notes and the Certificates of any series, to the extent
it relates to matters of law or legal conclusions with respect thereto,
represents the opinion of tax counsel to each Trust with respect to the related
series on the material matters associated with those consequences, subject to
the qualifications set forth in this Prospectus. "Tax Counsel" with respect to
each Trust will be O'Melveny & Myers LLP. The summary does not purport to deal
with federal income tax consequences applicable to all categories of investors,
some of which may be subject to special rules. For example, it does not discuss
the tax treatment of investors that are insurance companies, regulated
investment companies or dealers in securities. Moreover, there are no cases or
Internal Revenue Service ("IRS") rulings on similar transactions involving both
debt and equity interests issued by a trust with terms similar to those of the
Notes and the Certificates. As a result, the IRS may disagree with all or a part
of the discussion below. It is suggested that prospective investors consult
their own tax advisors in determining the federal, state, local, foreign and any
other tax consequences to them of the purchase, ownership and disposition of the
Notes and the Certificates.

     The following summary is based upon current provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), the Treasury regulations
promulgated under the Code and judicial or ruling authority, all of which are
subject to change, which change may be retroactive. Each Trust will be provided
with an opinion of Tax Counsel regarding the federal income tax matters
discussed below. An opinion of Tax Counsel, however, is not binding on the IRS
or the courts. No ruling on any of the issues discussed below will be sought
from the IRS. For purposes of the following summary, references to the Trust,
the Notes, the Certificates and related terms, parties and documents shall be
deemed to refer to each Trust and the Notes, Certificates and related terms,
parties and documents applicable to that Trust. The federal income tax
consequences to the beneficial owners of the Certificates (the "Certificate
Owners") will vary depending on whether the Trust will be treated as a
partnership or as a grantor trust under the Code. The Prospectus Supplement for
each Series of Certificates will specify whether the Trust will be treated as a
partnership (or other form of entity not subject to entity-level taxation) or as
a grantor trust.

TAX TREATMENT OF OWNER TRUSTS

     TAX CHARACTERIZATION OF THE TRUST. The following general discussion of the
anticipated federal income tax consequences of the purchase, ownership and
disposition of the Notes and the Certificates of a Trust nominally referred to
as an "owner trust" in the applicable prospectus supplement (an "Owner Trust"),
to the extent it relates to matters of law or legal conclusions with respect
thereto, represents the opinion of Tax Counsel to each Owner Trust with respect
to the related series on the material matters associated with those
consequences, subject to the qualifications set forth in this Prospectus. In
addition, Tax Counsel has prepared or reviewed the statements in this Prospectus
under the heading "Material Income Tax Consequences -- Tax Treatment of Owner
Trusts," and is of the opinion that those statements are correct in all material
respects. Those statements are intended as an explanatory discussion of the
related tax matters affecting investors generally, but do not purport to furnish
information in the level of detail or with the attention to an investor's
specific tax circumstances that would be provided by an investor's own tax
advisor. Accordingly, it is suggested that each investor consult its own tax
advisors with regard to the tax consequences to it of investing in Notes or
Certificates.

     Tax Counsel will deliver its opinion that an Owner Trust will not be an
association or publicly traded partnership taxable as a corporation for federal
income tax purposes. This opinion will be based on the assumption that the terms
of the Related Documents will be complied with, and on Tax Counsel's conclusion
that the nature of the income of the Trust will exempt it from the rule that
some publicly traded partnerships are taxable as corporations.

     If the Owner Trust were taxable as a corporation for federal income tax
purposes, the Trust would be subject to corporate income tax on its taxable
income. The Trust's taxable income would include all its income on the
Receivables, possibly reduced by its interest expense on the Notes. Any
corporate income

                                       63
<PAGE>   66

tax could materially reduce cash available to make payments on the Notes and the
Certificates, and Certificate Owners could be liable for any tax of this type
that is not paid by the Owner Trust.

TAX CONSEQUENCES TO OWNERS OF THE NOTES

     TREATMENT OF THE NOTES AS INDEBTEDNESS. The Seller and any Noteholders will
agree, and the beneficial owners of the Notes (the "Note Owners") will agree by
their purchase of Notes, to treat the Notes as debt for federal income tax
purposes. Tax Counsel will, except as otherwise provided in the related
Prospectus Supplement, deliver its opinion that the Notes will be classified as
debt for federal income tax purposes. The discussion below assumes this
characterization of the Notes is correct.

     OID, INDEXED SECURITIES, ETC. The discussion below assumes that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes. Moreover, the discussion assumes that the
interest formula for the Notes meets the requirements for "qualified stated
interest" under Treasury regulations (the "OID regulations") relating to
original issue discount ("OID"), and that any OID on the Notes (i.e., any excess
of the principal amount of the Notes over their issue price) does not exceed a
de minimis amount (i.e.,  1/4% of their principal amount multiplied by the
number of full years included in determining their weighted average maturity),
all within the meaning of the OID regulations. In determining whether any OID on
the Notes is de minimis, the Seller expects to use a reasonable assumption
regarding prepayments (a "Prepayment Assumption") to determine the weighted
average maturity of the Notes. If these conditions are not satisfied with
respect to any given series of Notes, additional tax considerations with respect
to those Notes will be disclosed in the applicable Prospectus Supplement.

     INTEREST INCOME ON THE NOTES. Based on the above assumptions, except as
discussed in the following paragraph, the Notes will not be considered issued
with OID. The stated interest on the Notes will be taxable to a Note Owner as
ordinary interest income when received or accrued in accordance with that Note
Owner's method of tax accounting. Under the OID regulations, a Note Owner of a
Note issued with a de minimis amount of OID must include that OID in income, on
a pro rata basis, as principal payments are made on the Note. A purchaser who
buys a Note for more or less than its principal amount will generally be
subject, respectively, to the premium amortization or market discount rules of
the Code.

     A Note Owner that has a fixed maturity date of not more than one year from
the issue date of that Note (a "Short-Term Note") may be subject to special
rules. An accrual basis Note Owner of a Short-Term Note (and some cash method
Note Owners, including, but not limited to, regulated investment companies, as
set forth in Section 1281 of the Code) generally would be required to report
interest income as interest accrues on a straight-line basis or under a constant
yield method over the term of each interest period. Other cash basis Note Owners
of a Short-Term Note would, in general, be required to report interest income as
interest is paid (or, if earlier, upon the taxable disposition of the Short-Term
Note). However, a cash basis Note Owner of a Short-Term Note reporting interest
income as it is paid may be required to defer a portion of any interest expense
otherwise deductible on indebtedness incurred to purchase or carry the
Short-Term Note until the taxable disposition of the Short-Term Note. A cash
basis Note Owner that is not required to report interest income as it accrues
under Section 1281 may elect to accrue interest income on all nongovernment debt
obligations with a term of one year or less, in which case the Note Owner would
not be subject to the interest expense deferral rule referred to in the
preceding sentence. Special rules apply if a Short-Term Note is purchased for
more or less than its principal amount.

     SALE OR OTHER DISPOSITION. If a Note Owner sells a Note, the Note Owner
will recognize gain or loss in an amount equal to the difference between the
amount realized on the sale and the Note Owner's adjusted tax basis in the Note.
The adjusted tax basis of a Note to a particular Note Owner will equal the Note
Owner's cost for the Note, increased by any market discount, acquisition
discount, OID and gain previously included in income by that Note Owner with
respect to the Note and decreased by the amount of bond premium, if any,
previously amortized and by the amount of payments of principal and OID
previously received by that Note Owner with respect to that Note. Any gain or
loss, and any gain or loss recognized on a prepayment of the Notes, will be
capital gain or loss if the Note was held as a capital

                                       64
<PAGE>   67

asset (except for gain representing accrued interest and income), and will be
long-term or short-term depending on whether the Note has been owned for the
long-term capital gain holding period (currently, more than one year). Capital
losses generally may be used only to offset capital gains.

     FOREIGN OWNERS. Interest paid (or accrued) to a Note Owner who is not a
U.S. Person (a "Foreign Owner") generally will be considered "portfolio
interest," and generally will not be subject to United States federal income tax
and withholding tax if the interest is not effectively connected with the
conduct of a trade or business within the United States by the Foreign Owner and

     1. the Foreign Owner is not actually or constructively a "10 percent
        shareholder" of the Trust or the Seller (including a holder of 10% of
        the outstanding Certificates) or a "controlled foreign corporation" with
        respect to which the Trust or the Seller is a "related person" within
        the meaning of the Code;

     2. the Foreign Owner is not a bank receiving interest described in Section
        881(c)(3)(A) of the Code;

     3. the interest is not contingent interest described in Section 871(h)(4)
        of the Code; and

     4. the Foreign Owner does not bear specified relationships to any
        Certificate Owner.

     To qualify for the exemption from taxation, the Foreign Owner must provide
the applicable Trustee or other person who is otherwise required to withhold
U.S. tax with respect to the Notes with an appropriate statement (on Form W-8BEN
or a similar form), signed under penalties of perjury, certifying that the Note
Owner is a Foreign Owner and providing the Foreign Owner's name and address. If
a Note is held through a securities clearing organization or other financial
institution, the organization or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed statement
must be accompanied by a Form W-8BEN or substitute form provided by the Foreign
Owner and the Foreign Owner must notify the financial institution acting on its
behalf of any changes to the information on the Form W-8BEN (or substitute form)
within 30 days of that change. If interest paid to a Foreign Owner is not
considered portfolio interest, then it will be subject to United States federal
income and withholding tax at a rate of 30 percent, unless reduced or eliminated
pursuant to an applicable tax treaty. In order to claim the benefit of any
applicable tax treaty, the Foreign Owner must provide the applicable Trustee or
other person who is required to withhold U.S. tax with respect to the Notes with
an appropriate statement (on Form W-8BEN or a similar form), signed under
penalties of perjury, certifying that the Foreign Owner is entitled to benefits
under the treaty.

     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a Foreign Owner will be exempt from United
States federal income and withholding tax, provided that (1) that gain is not
effectively connected with the conduct of a trade or business in the United
States by the Foreign Owner and (2) in the case of an individual Foreign Owner,
the Foreign Owner is not present in the United States for 183 days or more
during the taxable year of disposition.

     As used in this Prospectus, a "U.S. Person" means:

     1. a citizen or resident of the United States;

     2. a corporation or a partnership organized in or under the laws of the
        United States or any political subdivision thereof;

     3. an estate, the income of which from sources outside the United States is
        includible in gross income for federal income tax purposes regardless of
        its connection with the conduct of a trade or business within the United
        States; or

     4. a trust if (a) a court within the U.S. is able to exercise primary
        supervision over the administration of the trust and one or more United
        States persons have authority to control all substantial decisions of
        the trust or (b) such trust is eligible to and has elected to be treated
        as a domestic trust pursuant to the Code, despite not meeting the
        requirements described in clause (2).
                                       65
<PAGE>   68

     BACKUP WITHHOLDING. Each Note Owner (other than an exempt Note Owner such
as a corporation, tax-exempt organization, qualified pension and profit-sharing
trust, individual retirement account or nonresident alien who provides
certification as to status as a nonresident) will be required to provide, under
penalties of perjury, a certificate (on Form W-9) providing the Note Owner's
name, address, correct federal taxpayer identification number and a statement
that the Note Owner is not subject to backup withholding. Should a nonexempt
Note Owner fail to provide the required certification, the Trust will be
required to withhold 31 percent of the amount otherwise payable to the Note
Owner, and remit the withheld amount to the IRS as a credit against the Note
Owner's federal income tax liability.

     NEW WITHHOLDING REGULATIONS. The Treasury Department has issued new
regulations (the "New Regulations") which make certain modifications to the
withholding, backup withholding and information reporting rules described above.
The New Regulations attempt to unify certification requirements and modify
reliance standards. The New Regulations will generally be effective for payments
made after December 31, 2000, subject to certain transition rules. It is
suggested that prospective investors consult their own tax advisors regarding
the New Regulations.

     POSSIBLE ALTERNATIVE TREATMENTS OF THE NOTES. If, contrary to the opinion
of Tax Counsel, the IRS successfully asserted that one or more of the Notes did
not represent debt for federal income tax purposes, the Notes might be treated
as equity interests in the Trust. If so treated, the Trust might be taxable as a
corporation with the adverse consequences described above (and the taxable
corporation would not be able to reduce its taxable income by deductions for
interest expense on Notes recharacterized as equity). Alternatively, and most
likely in the view of Tax Counsel, the Trust might be treated as a publicly
traded partnership that would not be taxable as a corporation because it would
meet specified qualifying income tests. Nonetheless, treatment of the Notes as
equity interests in a publicly traded partnership could have adverse tax
consequences to some Note Owners. For example, income to some tax-exempt
entities (including pension funds) may be "unrelated business taxable income,"
income to Foreign Owners may be subject to U.S. tax and cause Foreign Owners to
be subject to U.S. tax return filing and withholding requirements, and
individual Note Owners might be subject to some limitations on their ability to
deduct their share of trust expenses.

TAX CONSEQUENCES TO OWNERS OF THE CERTIFICATES

     TREATMENT OF THE TRUST AS A PARTNERSHIP. The Seller and the Servicer will
agree, and the Certificate Owners will agree by their purchase of Certificates,
to treat the Trust (i) as a partnership for purposes of federal and state income
tax, franchise tax and any other tax measured in whole or in part by income. If
the Trust is treated as a partnership, the assets of the partnership would be
the assets held by the Trust, the partners of the partnership would be the
Certificate Owners (including the Seller in its capacity as recipient of
payments from the Reserve Account), and the Notes would be debt of the
partnership or (ii) if there is a single Certificate Owner and none of the Notes
are characterized as equity interest in the Trust; as a disregarding entity
separate from the Certificate Owner for purposes of federal and state income tax
and any other tax measured in whole or in part by income, with the assets of the
Trust treated as assets of the Certificate Owner, and the Notes treated as
indebtedness of the Certificate Owner. However, the proper characterization of
the arrangement involving the Owner Trust, the Certificates, the Notes, the
Seller and the Servicer is not clear because there is no authority on
transactions closely comparable to that contemplated in this Prospectus.

     A variety of alternative characterizations are possible. For example,
because the Certificates have features characteristic of debt, the Certificates
might be considered debt of the Seller or the Trust. Any characterization of
this type generally would not result in materially adverse tax consequences to
Certificate Owners as compared to the consequences from treatment of the
Certificates as equity in a partnership, described below. The following
discussion assumes that the Certificates represent equity interests in a
partnership.

     INDEXED SECURITIES, ETC. The following discussion assumes that all payments
on the Certificates are denominated in U.S. dollars, none of the Certificates
are Indexed Securities or Strip Certificates, and that

                                       66
<PAGE>   69

a series of Securities includes a single class of Certificates. If these
conditions are not satisfied with respect to any given series of Certificates,
additional tax considerations with respect to those Certificates will be
disclosed in the applicable Prospectus Supplement.

     PARTNERSHIP TAXATION. As a partnership, the Owner Trust will not be subject
to federal income tax. Rather, each Certificate Owner will be required to
separately take into account that Certificate Owner's allocated share of income,
gains, losses, deductions and credits of the Owner Trust. The Trust's income
will consist primarily of interest and finance charges earned on the Receivables
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of Receivables. The Trust's
deductions will consist primarily of interest accruing with respect to the
Notes, servicing and other fees, and losses or deductions upon collection or
disposition of Receivables.

     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement (here, the
Trust Agreement and related documents). In the Trust Agreement, the Certificate
Owners will agree that the yield on a Certificate is intended to qualify as a
"guaranteed payment" and not as a distributive share of partnership income. A
guaranteed payment would be treated by a Certificate Owner as ordinary income,
but may well not be treated as interest income. The Trust Agreement will provide
that, to the extent that the treatment of the yield on a Certificate as a
guaranteed payment is not respected, the Certificate Owners of each class of
Certificates will be allocated taxable income of the Trust for each month equal
to the sum of:

     1. the interest that accrues on the Certificates in accordance with their
        terms for that month, including interest accruing at the Pass Through
        Rate for that month and interest on amounts previously due on the
        Certificates but not yet paid;

     2. any Trust income attributable to discount on the Receivables that
        corresponds to any excess of the principal amount of the Certificates
        over their initial issue price;

     3. prepayment premium payable to the Certificate Owners for that month; and

     4. any other amounts of income payable to the Certificate Owners for that
        month.

     That allocation will be reduced by any amortization by the Trust of premium
on Receivables that corresponds to any excess of the issue price of Certificates
over their principal amount. All remaining taxable income of the Trust will be
allocated to the Seller. Except as provided below, losses and deductions
generally will be allocated to the Certificate Owners only to the extent the
Certificate Owners are reasonably expected to bear the economic burden of those
losses or deductions. Any losses allocated to Certificate Owners could be
characterized as capital losses, and the Certificate Owners generally would only
be able to deduct those losses against capital gain, and deductions would be
subject to the limitations set forth below. Accordingly, a Certificate Owner's
taxable income from the Trust could exceed the cash it is entitled to receive
from the Trust.

     Based on the economic arrangement of the parties, this approach for
allocating Trust income and loss should be permissible under applicable Treasury
regulations, although no assurance can be given that the IRS would not require a
greater amount of income to be allocated to Certificate Owners. Moreover, even
under the foregoing method of allocation, Certificate Owners may be allocated
income equal to the entire Pass Through Rate plus the other items described
above even though the Trust might not have sufficient cash to make current cash
payments of that amount. Thus, cash basis Certificate Owners will in effect be
required to report income from the Certificates on the accrual basis and
Certificate Owners may become liable for taxes on Trust income even if they have
not received cash from the Trust to pay those taxes. In addition, because tax
allocations and tax reporting will be done on a uniform basis for all
Certificate Owners but Certificate Owners may be purchasing Certificates at
different times and at different prices, Certificate Owners may be required to
report on their tax returns taxable income that is greater or less than the
amount reported to them by the Trust.

     For each taxable year of the Certificate Owner, the Certificate Owner will
be required to report items of income, loss and deduction allocated to them by
the Trust for the Trust's taxable year that ends on or

                                       67
<PAGE>   70

before the last day of taxable year of the Certificate Owner. The Code
prescribes rules for determining the taxable year of the Trust. It is likely
that, under these rules, the taxable year of the Trust will be the calendar
year. However, in the event that all of the Certificate Owners possessing a 5
percent or greater interest in the equity or profits of the Trust share a
taxable year that is other than the calendar year, the Trust could be required
to use that year as its taxable year.

     A significant portion of the taxable income allocated to a Certificate
Owner that is a pension, profit sharing or employee benefit plan or other
tax-exempt entity (including an individual retirement account) generally will
constitute "unrelated business taxable income" taxable to that Certificate Owner
under the Code.

     An individual taxpayer's share of expenses of the Trust (including fees to
the Servicer but not interest expense) would be miscellaneous itemized
deductions. Those deductions might be disallowed to the individual in whole or
in part and might result in that Certificate Owner being taxed on an amount of
income that exceeds the amount of cash actually paid to that Certificate Owner
over the life of the Trust.

     The Trust intends to make all tax calculations relating to income and
allocations to Certificate Owners on an aggregate basis. If the IRS were to
require that those calculations be made separately for each Receivable, the
Trust might be required to incur additional expense but it is believed that
there would not be a material adverse effect on Certificate Owners.

     DISCOUNT AND PREMIUM. It is believed that the Receivables were not issued
with OID, and, therefore, the Trust should not have OID income. However, the
purchase price paid by the Trust for the Receivables may be greater or less than
the remaining principal balance of the Receivables at the time of purchase. If
so, the Receivables will have been acquired at a premium or discount, as the
case may be. (As indicated above, the Trust will make this calculation on an
aggregate basis, but might be required to recompute it on a
Receivable-by-Receivable basis.)

     If the Trust acquires the Receivables at a market discount or premium, the
Trust will elect to include that discount in income currently as it accrues over
the life of the Receivables or to offset premium against interest income on the
Receivables. As indicated above, a portion of the market discount income or
premium deduction may be allocated to Certificate Owners.

     SECTION 708 TERMINATION. Under Section 708 of the Code, the Trust will be
deemed to terminate for federal income tax purposes if 50% or more of the
capital and profits interests in the Trust are sold or exchanged within a
12-month period. If that termination occurs, the Trust will be considered to
transfer all of it assets and liabilities to a new partnership in exchange for
an interest in the new partnership, after which the Trust would be deemed to
distribute interests in the new partnership to Certificate Owners (including the
purchasing partner who caused the termination) in liquidation of the terminated
partnership. The Trust will not comply with technical requirements that might
apply when a constructive termination occurs. As a result, the Trust may be
subject to tax penalties and may incur additional expenses if it is required to
comply with those requirements. Furthermore, the Trust might not be able to
comply due to lack of data.

     DISPOSITION OF CERTIFICATES. Generally, capital gain or loss will be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates sold.
A Certificate Owner's tax basis in a Certificate will generally equal the
Certificate Owner's cost increased by the Certificate Owner's allocable share of
Trust income (includible in income) and decreased by any payments received with
respect to that Certificate. In addition, both the tax basis in the Certificates
and the amount realized on a sale of a Certificate would include the Certificate
Owner's share of the Notes and other liabilities of the Trust. A Certificate
Owner acquiring Certificates at different prices may be required to maintain a
single aggregate adjusted tax basis in those Certificates, and, upon sale or
other disposition of some of the Certificates, allocate a portion of that
aggregate tax basis to the Certificates sold (rather than maintaining a separate
tax basis in each Certificate for purposes of computing gain or loss on a sale
of that Certificate).

                                       68
<PAGE>   71

     Any gain on the sale of a Certificate attributable to the holder's share of
unrecognized accrued market discount on the Receivables would generally be
treated as ordinary income to the holder and would give rise to special tax
reporting requirements. The Trust does not expect to have any other assets that
would give rise to those special reporting requirements. Thus, to avoid those
special reporting requirements, the Trust will elect to include market discount
in income as it accrues.

     If a Certificate Owner is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash payments with respect thereto, the excess will generally give rise to a
capital loss upon the retirement of the Certificates.

     ALLOCATIONS BETWEEN TRANSFERORS AND TRANSFEREES. In general, the Trust's
taxable income and losses will be determined monthly and the tax items for a
particular calendar month will be apportioned among the Certificate Owners in
proportion to the principal amount of Certificates owned by them as of the close
of the last day of that month. As a result, a Certificate Owner purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the Certificate Owner actually owned
the Certificates.

     The use of a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust might be reallocated among the Certificate Owners. The Seller is
authorized to revise the Trust's method of allocation between transferors and
transferees to conform to a method permitted by future regulations.

     SECTION 754 ELECTION. In the event that a Certificate Owner sells its
Certificates at a profit (loss), the purchasing Certificate Owner will have a
higher (or lower) basis in the Certificates than the selling Certificate Owner
had. The tax basis of the Trust's assets will not be adjusted to reflect that
higher (or lower) basis unless the Trust were to file an election under Section
754 of the Code. In order to avoid the administrative complexities that would be
involved in keeping accurate accounting records, as well as potentially onerous
information reporting requirements, the Trust will not make that election. As a
result, Certificate Owners might be allocated a greater or lesser amount of
Trust income than would be appropriate based on their own purchase price for
Certificates.

     ADMINISTRATIVE MATTERS. The Trustee is required to keep or have kept
complete and accurate books of the Trust. These books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the Trust will be set forth in the applicable Prospectus Supplement. The Trustee
will file a partnership information return (IRS Form 1065) with the IRS for each
taxable year of the Trust during which the Trust is treated as a partnership for
federal income tax purposes and for each such taxable year will report each
Certificate Owner's allocable share of items of Trust income and expense to the
Certificate Owners and the IRS on Schedule K-1. The Trust will provide the
Schedule K-1 information to nominees that fail to provide the Trust with the
information statement described below and those nominees will be required to
forward that information to the Certificate Owner. Generally, Certificate Owners
must file tax returns that are consistent with the information return filed by
the Trust or be subject to penalties unless the Certificate Owner notifies the
IRS of all those inconsistencies.

     Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust with
a statement containing specified information on the nominee, the Certificate
Owners and the Certificates so held. The information includes (1) the name,
address and taxpayer identification number of the nominee and (2) as to each
Certificate Owner (x) the name, address and identification number of that
person, (y) whether that person is a United States person, a tax-exempt entity
or a foreign government, an international organization, or any wholly-owned
agency or instrumentality of any of the foregoing, and (z) specified information
on Certificates that were held, bought or sold on behalf of that person
throughout the year. In addition, brokers and financial institutions that hold
Certificates through a nominee are required to furnish directly to the Trust
information as to themselves and their ownership of Certificates. A clearing
agency registered under Section 17A of the Exchange Act is not required to
furnish any information statement of this type to the Trust. The
                                       69
<PAGE>   72

information referred to above for any calendar year must be furnished to the
Trust on or before the following January 31. Nominees, brokers and financial
institutions that fail to provide the Trust with the information described above
may be subject to penalties.

     The Seller will be designated as the tax matters partner in the related
Trust Agreement, and as such is designated to receive notice on behalf of, and
to provide notice to those Certificate Owners not receiving notice from, the
IRS, and to represent the Certificate Owners in certain disputes with the IRS.
The Code provides for administrative examination of a partnership as if the
partnership were a separate and distinct taxpayer. Generally, the statute of
limitations for partnership items does not expire before three years after the
date on which the partnership information return is filed. Any adverse
determination following an audit of the return of the Trust by the appropriate
taxing authorities could result in an adjustment of the returns of the
Certificate Owners, and, under some circumstances, a Certificate Owner may be
precluded from separately litigating a proposed adjustment to the items of the
Trust. As the tax matters partner, the Seller may enter into a binding
settlement on behalf of all Certificate Owners with a less than 1 percent
interest in the Trust (except for any group of those Certificate Owners with an
aggregate interest of 5 percent or more in Trust profits that elects to form a
"notice group" or Certificate Owners who otherwise notify the IRS that the
Seller is not authorized to settle on their behalf). In the absence of a
proceeding at the Trust level, a Certificate Owner under some circumstances may
pursue a claim for credit or refund on his own behalf by filing a request for
administrative adjustment of a Trust item. It is suggested that each Certificate
Owner consult its own tax advisor with respect to the impact of these procedures
on its particular case. An adjustment could also result in an audit of a
Certificate Owner's returns and adjustments of items not related to the income
and losses of the Trust.

     TAX CONSEQUENCES TO FOREIGN CERTIFICATE OWNERS. It is not clear whether the
Trust would be considered to be engaged in a trade or business in the United
States for purposes of federal withholding taxes with respect to a Certificate
Owner who is not a U.S. Person (a "Foreign Certificate Owner") because there is
no clear authority dealing with that issue under facts substantially similar to
those described in this Prospectus. Although it is not expected that the Trust
would be engaged in a trade or business in the United States for those purposes,
the Trust will withhold as if it were so engaged in order to protect the Trust
from possible adverse consequences of a failure to withhold. The Trust expects
to withhold on the portion of its taxable income that is allocable to Foreign
Certificate Owners pursuant to Section 1446 of the Code, as if that income were
effectively connected to a U.S. trade or business, at a rate of 35% for Foreign
Certificate Owners that are taxable as corporations and 39.6% for all other
Foreign Certificate Owners. Subsequent adoption of Treasury regulations or the
issuance of other administrative pronouncements may require the Trust to change
its withholding procedures. In determining a Certificate Owner's withholding
status, the Trust may rely on IRS Form W-8BEN, IRS Form W-9 or the Certificate
Owner's certification of nonforeign status signed under penalties of perjury.

     Each Foreign Certificate Owner might be required to file a U.S. individual
or corporate income tax return (including, in the case of a corporation, the
branch profits tax) on its share of the Trust's income. Each Foreign Certificate
Owner must obtain a taxpayer identification number from the IRS and submit that
number to the Trust on Form W-8BEN in order to assure appropriate crediting of
the taxes withheld. A Foreign Certificate Owner generally would be entitled to
file with the IRS a claim for refund with respect to taxes withheld by the
Trust, taking the position that no taxes were due because the Trust was not
engaged in a U.S. trade or business. However, interest payments made (or
accrued) to a Foreign Certificate Owner generally will be considered guaranteed
payments to the extent those payments are determined without regard to the
income of the Trust. If these interest payments are properly characterized as
guaranteed payments, then the interest will not be considered "portfolio
interest," in which case Certificate Owners would be subject to United States
federal income tax and withholding tax at a rate of 30 percent, unless reduced
or eliminated pursuant to an applicable treaty. In that case, a Foreign
Certificate Owner would only be entitled to claim a refund for that portion of
the taxes, if any, in excess of the taxes that should be withheld with respect
to the guaranteed payments.

     BACKUP WITHHOLDING. Payments made on the Certificates and proceeds from the
sale of the Certificates will be subject to a "backup" withholding tax of 31%
if, in general, the Certificate Owner fails
                                       70
<PAGE>   73

to comply with specified identification procedures, unless the holder is an
exempt recipient under applicable provisions of the Code. See "-- Tax
Consequences to Owners of the Notes -- Backup Withholding."

TAX TREATMENT OF GRANTOR TRUSTS

     TAX CHARACTERIZATION OF THE TRUST AS A GRANTOR TRUST. The following general
discussion of the anticipated federal income tax consequences of the purchase,
ownership and disposition of the Certificates of a Trust nominally referred to
as a "grantor trust" in the applicable prospectus supplement (a "Grantor
Trust"), to the extent it relates to matters of law or legal conclusions with
respect thereto, represents the opinion of Tax Counsel to each Grantor Trust
with respect to the related series on the material matters associated with those
consequences, subject to the qualifications set forth in this Prospectus. In
addition, Tax Counsel has prepared or reviewed the statements in this Prospectus
under the heading "Material Income Tax Consequences -- Tax Treatment of Grantor
Trusts," and is of the opinion that those statements are correct in all material
respects. Those statements are intended as an explanatory discussion of the
possible effects of the classification of any Trust as a grantor trust for
federal income tax purposes on investors generally and of related tax matters
affecting investors generally, but do not purport to furnish information in the
level of detail or with the attention to an investor's specific tax
circumstances that would be provided by an investor's own tax advisor.
Accordingly, it is suggested that each investor consult its own tax advisors
with regard to the tax consequences to it of investing in Certificates.

     Tax Counsel will deliver its opinion that the Trust will not be classified
as an association taxable as a corporation and that the Trust will be classified
as a grantor trust under subpart E, Part I of subchapter J of Chapter 1 of
Subtitle A of the Code and the applicable provisions of the California Revenue
and Taxation Code. In this case, beneficial owners of the Certificates of a
Grantor Trust ("Grantor Trust Certificates;" and the beneficial owners thereof,
"Grantor Trust Certificate Owners") could be considered to own either (1) an
undivided interest in a single debt obligation held by the Trust and having a
principal amount equal to the total stated principal amount of the Receivables
and an interest rate equal to the relevant Pass Through Rate or (2) an interest
in each of the Receivables and any other Trust property.

     The determination of whether the economic substance of a property transfer
is a sale or a loan secured by the transferred property has been made by the IRS
and the courts on the basis of numerous factors designed to determine whether
the transferor has relinquished (and the transferee has obtained) substantial
incidents of ownership in the property. Among those factors, the primary factors
examined are whether the transferee has the opportunity to gain if the property
increases in value, and has the risk of loss if the property decreases in value.

     The relevant pooling and servicing agreement will express the intent of the
Seller to sell, and the Grantor Trust Certificate Owners to purchase, the
Receivables, and the Seller and each Grantor Trust Certificate Owner, by
accepting a beneficial interest in a Grantor Trust Certificate Owner, will agree
to treat the Grantor Trust Certificates as ownership interests in the
Receivables and any other Trust property.

     TREATMENT AS DEBT OBLIGATION. If a Grantor Trust Certificate Owner was
considered to own an undivided interest in a single debt obligation, the
principles described under "-- Tax Treatment of Owner Trusts -- Tax Consequences
to Owners of the Notes" would apply. Each Grantor Trust Certificateholder,
rather than reporting its share of the interest accrued on each Receivable,
would, in general, be required to include in income interest accrued or received
on the principal amount of the Certificates at the relevant Pass Through Rate in
accordance with its usual method of accounting.

     The Grantor Trust Certificates would be subject to the OID rules, described
below under "-- Stripped Bonds and Stripped Coupons" and "-- Original Issue
Discount." In determining whether any OID on the Grantor Trust Certificates is
de minimis, the Seller expects to use a reasonable Prepayment Assumption to
determine the weighted average life of the Grantor Trust Certificates. OID
includible in income for any accrual period (generally, the period between
payment dates) would generally be calculated using a Prepayment Assumption and
an anticipated yield established as of the date of initial sale of the Grantor
Trust Certificates, and would increase or decrease to reflect


                                       71
<PAGE>   74

prepayments at a faster or slower rate than anticipated. The Certificates would
also be subject to the market discount provisions of the Code to the extent that
a Grantor Trust Certificate Owner purchased those Certificates at a discount
from the initial issue price (as adjusted to reflect prior accruals of OID).

     The remainder of the discussion in this Prospectus assumes that a Grantor
Trust Certificate Owner will be treated as owning an interest in each Receivable
(and the proceeds therefrom), any right to receive Yield Supplement Deposits and
any other Trust property, although for administrative convenience, the Servicer
will report information on an aggregate basis (as though all of the Receivables
and the Yield Supplement Agreement were a single obligation). The amount and, in
some instances, character, of the income reported to a Grantor Trust Certificate
Owner may differ under this method for a particular period from that which would
be reported if income were reported on a precise asset-by-asset basis.

     CHARACTERIZATION. Each Grantor Trust Certificate Owner will be treated as
the owner of a pro rata undivided interest in the interest and principal
portions of the Trust represented by the Grantor Trust Certificates and will be
considered the equitable owner of a pro rata undivided interest in each of the
Receivables in the Grantor Trust, any right to receive Yield Supplement
Deposits, and any other Trust property. Any amounts received by a Grantor Trust
Certificate Owner in lieu of amounts due with respect to any Receivable because
of a default or delinquency in payment will be treated for federal income tax
purposes as having the same character as the payments they replace.

     For federal income tax purposes, the Seller will be treated as having
retained a fixed portion of the interest due on each Receivable having an annual
percentage rate in excess of the sum of the applicable Pass Through Rate and the
Servicing Rate (each, a "High Yield Receivable") equal to the difference between
(1) the annual percentage rate of the Receivable and (2) the sum of the
applicable Pass Through Rate and the Servicing Rate (the "Retained Yield"). The
Retained Yield will be treated as "stripped coupons" within the meaning of
Section 1286 of the Code, and the Stripped Receivables will be treated as
"stripped bonds." See "-- Stripped Bonds and Stripped Coupons." Accordingly,
each Grantor Trust Certificate Owner will be treated as owning its pro rata
percentage interest in (1) payments received under any Yield Supplement
Agreement, and (2) the principal of, and interest payable on, each Receivable
(minus the Retained Yield on the High Yield Receivables).

     Those Receivables that bear interest at a rate which is less than or equal
to the sum of the applicable Pass Through Rate and the Servicing Rate (the "Low
Yield Receivables") will not be treated as stripped bonds. Instead, Yield
Supplement Deposits will be payable to eliminate the difference between the
actual yield on each Low Yield Receivable and the yield such Receivable would
have had if its interest rate had equaled the sum of the applicable Pass Through
Rate and the Servicing Rate. See "-- Yield Supplement Deposits."

     Each Grantor Trust Certificate Owner will be required to report on its
federal income tax return in accordance with that Grantor Trust Certificate
Owner's method of accounting its pro rata share of the entire income from the
Receivables in the Trust represented by Grantor Trust Certificates, including
interest, OID, if any, prepayment fees, assumption fees, any gain recognized
upon an assumption, late payment charges received by the Servicer and any gain
reorganized upon collection or disposition of the Receivables (but not including
any portion of the Retained Yield). A Grantor Trust Certificate Owner will also
be required to report under its usual method of accounting any payments received
under any Yield Supplement Agreement to the extent that these payments are
treated as income. Under Sections 162 or 212, each Grantor Trust Certificate
Owner will be entitled to deduct its pro rata share of Base Servicing Fees,
prepayment fees, assumption fees, any loss recognized upon an assumption and
late payment charges retained by the Servicer, provided that those amounts are
reasonable compensation for services rendered to the Trust. Grantor Trust
Certificate Owners that are individuals, estates or trusts will be entitled to
deduct their share of expenses only to the extent those expenses plus all other
Section 212 expenses exceed two percent of its adjusted gross income. In
addition, Grantor Trust Certificate Owners who are individuals may be subject to
additional deduction limitations based on adjusted gross income.

     A Grantor Trust Certificate Owner using the cash method of accounting must
take into account its pro rata share of income and deductions as and when
collected by or paid to the Servicer. A Grantor Trust
                                       72
<PAGE>   75

Certificate Owner using an accrual method of accounting must take into account
its pro rata share of income and deductions as they become due or are paid to
the Servicer, whichever is earlier. Because (1) interest accrues on the
Receivables over differing monthly periods and is paid in arrears and (2)
interest collected on a Receivable generally is paid to Certificate Owners in
the following month, the amount of interest accruing to a Grantor Trust
Certificate Owner during any calendar month will not equal the interest
distributed in that month. The actual amount of discount on a Receivable will be
includible in income as principal payments are received on the Receivables. If
the Base Servicing Fees paid to the Servicer are deemed to exceed reasonable
servicing compensation, the amount of that excess could be considered as an
ownership interest retained by the Servicer (or any person to whom the Servicer
assigned for value all or a portion of the Base Servicing Fees) in a portion of
the interest payments on the Receivables. The Receivables would then be subject
to the "stripped bond" and "stripped coupons" rules of the Code discussed below.

     DISCOUNT AND PREMIUM. In determining whether a Grantor Trust Certificate
Owner has purchased its interest in the Receivables (or any Receivable) held by
the related Trust at a discount or premium and whether such Receivables (or any
Receivable) have OID, market discount, or amortizable premium, a portion of the
purchase price of a Certificate should be allocated to the Grantor Trust
Certificate Owner's undivided interest in accrued but unpaid interest, amounts
collected at the time of purchase but not distributed, and rights to receive
Yield Supplement Deposits. As a result, the portion of the purchase price
allocable to a Grantor Trust Certificate Owner's undivided interest in the
Receivables (or any Receivable) will be increased or decreased, as applicable,
and the potential OID, market discount, or amortizable premium on the
Receivables (or any Receivable) could be increased or decreased accordingly.

     PREMIUM. A Grantor Trust Certificate Owner that acquires an interest in
Receivables at a premium over the "stated redemption price at maturity" of the
Receivables may elect to amortize that premium under a constant interest method.
Amortizable bond premium will be treated as an offset to interest income on that
Grantor Trust Certificate. The basis for that Grantor Trust Certificate will be
reduced to the extent that amortizable premium is applied to offset interest
payments. It is not clear whether a reasonable prepayment assumption should be
used in computing amortization of premium allowable under Section 171. With some
exceptions, a Grantor Trust Certificate Owner that makes this election for a
Grantor Trust Certificate that is acquired at a premium will be deemed to have
made an election to amortize bond premium with respect to all debt instruments
having amortizable bond premium that that Grantor Trust Certificate Owner holds
during the year of the election or thereafter. Absent on election to amortize
bond premium, the premium will be deductible as an ordinary loss upon
disposition of the Certificate or pro rata as principal is paid on the
Receivables.

     If a premium is not subject to amortization using a reasonable prepayment
assumption, the beneficial owner of a Grantor Trust Certificate acquired at a
premium should recognize a loss if a Receivable prepays in full, equal to the
difference between the portion of the prepaid principal amount of that
Receivable that is allocable to the Grantor Trust Certificate and the portion of
the adjusted basis of the Grantor Trust Certificate that is allocable to that
Receivable. If a reasonable prepayment assumption is used to amortize that
premium, it appears that that loss would be available, if at all, only if
prepayments have occurred at a rate faster than the reasonable assumed
prepayment rate. It is not clear whether any other adjustments would be required
to reflect differences between an assumed prepayment rate and the actual rate of
prepayments.

     STRIPPED BONDS AND STRIPPED COUPONS. Although the tax treatment of stripped
bonds is not entirely clear, based on recent guidance from the IRS, each
purchaser of a Grantor Trust Certificate will be treated as the purchaser of a
stripped bond (to the extent that the Receivables consist of High Yield
Receivables) which generally should be treated as a single debt instrument
issued on the day it is purchased for purposes of calculating any OID.
Generally, under applicable Treasury regulations (the "Section 1286 Treasury
Regulations"), if the discount on a stripped bond is larger than a de minimis
amount (as calculated for purposes of the OID rules of the Code), that stripped
bond will be considered to have been issued with OID. See "-- Original Issue
Discount." Based on the preamble to the Section 1286 Treasury Regulations, Tax
Counsel is of the opinion that, although the matter is not entirely
                                       73
<PAGE>   76

clear, the interest income on the Certificates at the sum of the Pass Through
Rate and the portion of the Servicing Rate that does not constitute excess
servicing will be treated as "qualified stated interest" within the meaning of
the Section 1286 Treasury Regulations, and that income will be so treated in the
Trustee's tax information reporting. In this case, the amount of OID on a High
Yield Receivable will equal the amount by which the purchase price of a High
Yield Receivable is less than the portion of the remaining principal balance of
the Receivable allocable to the interest acquired.

     ORIGINAL ISSUE DISCOUNT. The IRS has stated in published rulings that, in
circumstances similar to those described in this Prospectus, the special rules
of the Code relating to OID will be applicable to a Grantor Trust Certificate
Owner's interest in those Receivables meeting the conditions necessary for these
rules to apply. Generally, a Grantor Trust Certificate Owner that acquires an
undivided interest in a Receivable issued or acquired with OID must include in
gross income the sum of the "daily portions," as defined below, of the OID on
that Receivable for each day on which it owns a Certificate, including the date
of purchase but excluding the date of disposition. In the case of an original
Grantor Trust Certificate Owner, the daily portions of OID with respect to a
Receivable generally would be determined as follows. A calculation will be made
of the portion of OID that accrues on the Receivable during each successive
monthly accrual period (or shorter period in respect of the date of original
issue or the final Distribution Date). This will be done, in the case of each
full monthly accrual period, by adding (1) the present value of all remaining
payments to be received on the Receivable under the Prepayment Assumption used
in respect of the Receivables and (2) any payments received during that accrual
period, and subtracting from that total the "adjusted issue price" of the
Receivable at the beginning of that accrual period. No representation is made
that the Receivables will prepay at any prepayment assumption. The "adjusted
issue price" of a Receivable at the beginning of the first accrual period is the
amount of the purchase price paid by the Grantor Trust Certificate Owner for the
Certificate that is allocable to the Receivable, and the "adjusted issue price"
of a Receivable at the beginning of a subsequent accrual period is the "adjusted
issue price" at the beginning of the immediately preceding accrual period plus
the amount of OID allocable to that accrual period and reduced by the amount of
any payment on the Receivable (other than "qualified stated interest") made at
the end of or during that accrual period. The OID accruing during that accrual
period will then be divided by the number of days in the period to determine the
daily portion of OID for each day in the period. With respect to an initial
accrual period shorter than a full monthly accrual period, the daily portions of
OID must be determined according to a reasonable method, provided that that
method is consistent with the method used to determine the yield to maturity of
the Receivables.

     If the amount of OID is de minimis under the rule set forth above, a High
Yield Receivable would not be treated as having OID. The actual amount of
discount on a High Yield Receivable would be includible in income as principal
payments are received on the Receivable, in the proportion that each principal
payment bears to the total principal amount of the Receivable.

     With respect to the Receivables, the method of calculating OID as described
above will cause the accrual of OID to either increase or decrease (but never
below zero) in any given accrual period to reflect the fact that prepayments are
occurring at a faster or slower rate than the prepayment assumption used in
respect of the Receivables. Subsequent purchasers that purchase Receivables at
more than a de minimis discount should consult their tax advisors with respect
to the proper method to accrue that OID.

     YIELD SUPPLEMENT DEPOSITS. The proper Federal income tax characterization
of the Yield Supplement Deposits is not clear. Moreover, the sum of the income
and deductions properly reportable by a Grantor Trust Certificate Owner in any
taxable year may not equal the amounts that would be reportable if a Grantor
Trust Certificate Owner held instead of an interest in the Receivables and in
the Yield Supplement Agreement either (1) a debt instrument bearing interest at
the applicable Pass Through Rate or (2) an interest in a trust holding
Receivables each of which bears interest at a rate at least equal to the sum of
the Pass Through Rate plus the Servicing Rate. It is likely that the right to
receive Yield Supplement Deposits will be treated as a separate asset purchased
by each Grantor Trust Certificate Owner, in which case a portion of each Grantor
Trust Certificate Owner's purchase price or other tax basis in the Certificate
equal to the fair market value of the right to receive such Yield Supplement
Deposits should be allocated to the right to receive payments of Yield
Supplement Deposits. The right to receive
                                       74
<PAGE>   77

Yield Supplement Deposits may be treated as a loan made by a Grantor Trust
Certificate Owner to the Seller in an amount equal to the present value,
discounted at a rate equal to the sum of the applicable Pass Through Rate and
the Servicing Rate, of the projected Yield Supplement Deposits. In that event, a
portion of the Yield Supplement Deposits generally representing a yield equal to
the applicable Pass Through Rate plus the Servicing Rate on such discounted
value should be treated as interest includible in income as accrued or received,
and the remainder should be treated as a return of the principal amount of the
deemed loan. Alternatively, it is possible that the entire amount of each Yield
Supplement Deposit should be included in income as accrued or received, in which
event a Grantor Trust Certificate Owner should also be entitled to amortize the
portion of its purchase price allocable to its right to receive Yield Supplement
Deposits. The method of calculating such amortization is unclear, and could
result in the inclusion of greater amounts of income than a Grantor Trust
Certificate Owner's actual yield on a Receivable. Alternatively, it is possible
that the Yield Supplement Deposits could be treated as payments adjusting the
purchase price of the Low Yield Receivables, rather than as a separate asset. In
that event, a Grantor Trust Certificate Owner could be treated as having
purchased each Low Yield Receivable at a discount (which may consist of imputed
interest, market discount, or both) that, combined with the actual coupon rate
of such Receivable, produces a yield equal to the sum of the applicable Pass
Through Rate and the Servicing Rate. It is not clear whether, and to what
extent, the amounts includible in income or amortizable under any of these
methods would be adjusted to take account of prepayments on the Receivables.
Moreover, it is possible that the IRS might contend that none of the above
methods is appropriate, and that income with respect to the Yield Supplement
Agreement should be reported by a Grantor Trust Certificate Owner in some other
manner. In addition, to the extent that the amounts payable pursuant to Yield
Supplement Agreement decline during any period by reason of prepayments on the
Receivables, it is possible that a portion of the amount amortizable by the
Grantor Trust Certificate Owner during such period would be treated as a capital
loss (which would not offset ordinary income), rather than as an ordinary
deduction. It is suggested that Grantor Trust Certificate Owner consult their
tax advisors regarding the appropriate method of accounting for income
attributable to the Yield Supplement Agreement.

     MARKET DISCOUNT. A Grantor Trust Certificate Owner that acquires an
undivided interest in Receivables may be subject to the market discount rules of
Sections 1276 through 1278 to the extent an undivided interest in a Receivable
is considered to have been purchased at a "market discount." Generally, the
amount of market discount is equal to the excess of the portion of the principal
amount of that Receivable allocable to that holder's undivided interest in the
Receivable over that holder's tax basis in that interest. Market discount with
respect to a Receivable will be considered to be zero if the amount allocable to
the Receivable is less than 0.25% of the Receivable's stated redemption price at
maturity multiplied by the weighted average maturity remaining after the date of
purchase. Treasury regulations implementing the market discount rules have not
yet been issued; therefore, it is suggested that investors consult their own tax
advisors regarding the application of these rules and the advisability of making
any of the elections allowed under Code Sections 1276 through 1278.

     The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond shall be
treated as ordinary income to the extent that it does not exceed the accrued
market discount at the time of that payment. The amount of accrued market
discount for purposes of determining the tax treatment of subsequent principal
payments or dispositions of the market discount bond is to be reduced by the
amount so treated as ordinary income.

     The Code also grants the Treasury Department authority to issue regulations
providing for the computation of accrued market discount on debt instruments,
the principal of which is payable in more than one installment. While the
Treasury Department has not yet issued regulations, rules described in the
relevant legislative history will apply. Under those rules, the holder of a
market discount bond may elect to accrue market discount either on the basis of
a constant interest rate or according to one of the following methods. If a
Grantor Trust Certificate is issued with respect to which there is OID, the
amount of market discount that accrues during any accrual period would be equal
to the product of (1) the total remaining market discount and (2) a fraction,
the numerator of which is the OID accruing during the

                                       75
<PAGE>   78

period and the denominator of which is the total remaining OID at the beginning
of the accrual period. If a Grantor Trust Certificate is issued with respect to
which there is no OID, the amount of market discount that accrues during a
period is equal to the product of (1) the total remaining market discount and
(2) a fraction, the numerator of which is the amount of stated interest paid
during the accrual period and the denominator of which is the total amount of
stated interest remaining to be paid at the beginning of the accrual period. For
purposes of calculating market discount under any of the above methods in the
case of instruments (such as the Grantor Trust Certificates) that provide for
payments that may be accelerated by reason of prepayments of other obligations
securing those instruments, the same prepayment assumption applicable to
calculating the accrual of OID will apply. Because the regulations described
above have not been issued, it is impossible to predict what effect those
regulations might have on the tax treatment of a Grantor Trust Certificate
purchased at a discount or premium in the secondary market.

     A holder who acquired a Grantor Trust Certificate at a market discount also
may be required to defer a portion of its interest deductions for the taxable
year attributable to any indebtedness incurred or continued to purchase or carry
that Grantor Trust Certificate purchased with market discount. For these
purposes, the de minimis rule referred to above applies. Any deferred interest
expense would not exceed the market discount that accrues during that taxable
year and is, in general, allowed as a deduction not later than the year in which
the market discount is includible in income. If that holder elects to include
market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.

     ELECTION TO TREAT ALL INTEREST AS OID. The OID regulations permit a Grantor
Trust Certificate Owner to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method. If that election were to be made with respect
to a Grantor Trust Certificate with market discount, the Grantor Trust
Certificate Owner would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that that Grantor Trust Certificate Owner acquires during the
year of the election or thereafter. Similarly, a Grantor Trust Certificate Owner
that makes this election for a Grantor Trust Certificate that is acquired at a
premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that that
Grantor Trust Certificate Owner owns or acquires. See "-- Premium" in this
Prospectus. The election to accrue interest, discount and premium on a constant
yield method with respect to a Grantor Trust Certificate is irrevocable except
with the approval of the IRS.

     SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE. Sale or exchange of a
Grantor Trust Certificate prior to its maturity will result in gain or loss
equal to the difference, if any, between the amount received and the Grantor
Trust Certificate Owner's adjusted basis in the Grantor Trust Certificate. The
adjusted basis generally will equal the Grantor Trust Certificate Owner's
purchase price for the Grantor Trust Certificate, increased by any market
discount, OID and gain previously included in the Grantor Trust Certificate
Owner's gross income with respect to the Grantor Trust Certificate, and reduced
by the amount of any premium, if any, previously amortized and by the amount of
any payments of principal and OID on the Grantor Trust Certificate previously
received by the seller. That gain or loss will be capital gain or loss to an
owner for which a Grantor Trust Certificate is a "capital asset" within the
meaning of Section 1221, and will be long-term or short-term depending on
whether the Grantor Trust Certificate has been owned for the long-term capital
gain holding period (currently more than one year).

     A Grantor Trust Certificate will be an "evidence of indebtedness" within
the meaning of Section 582(c)(1), so that gain or loss recognized from the sale
of a Grantor Trust Certificate by a bank or a thrift institution to which that
section applies will be treated as ordinary income or loss.

     FOREIGN PERSONS. Generally, interest or OID paid by the person required to
withhold tax under Section 1441 or 1442 to (1) a Grantor Trust Certificate Owner
that is not a U.S. Person (as defined under "-- Tax Treatment of Owner
Trusts -- Tax Consequences to Owners of the Notes-Foreign Owners") (a "Foreign
Grantor Trust Certificate Owner ") or (2) a person holding on behalf of a
Foreign Grantor Trust Certificate Owner, as well as accrued OID recognized by
the Foreign Grantor Trust

                                       76
<PAGE>   79

Certificate Owner on the sale or exchange of that Grantor Trust Certificate,
will not be subject to withholding to the extent that a Grantor Trust
Certificate evidences ownership in Receivables issued after July 18, 1984 by
natural persons if that Foreign Grantor Trust Certificate Owner complies with
specified identification requirements (including delivery of a statement, signed
by the Foreign Grantor Trust Certificate Owner under penalties of perjury,
certifying that that Foreign Grantor Trust Certificate Owner is not a U.S.
Person and providing the name and address of that Foreign Grantor Trust
Certificate Owner). Additional restrictions apply to Receivables where the
obligor is not a natural person in order to qualify for the exemption from
withholding.

     Although it is not entirely clear, it is likely that amounts received by a
Foreign Grantor Trust Certificateholder that are attributable to payments of
Yield Supplement Deposits received pursuant to any Yield Supplement Agreement
generally would not be subject to withholding tax. Although the Trust does not
intend to withhold on such amounts, no assurance can be given that the IRS will
not require the Trust to withhold on such amounts. It is suggested that Foreign
Grantor Trust Certificateholders consult their tax advisors regarding the
withholding tax consequences of amounts received on the Grantor Trust
Certificates that are attributable to payments of Yield Supplement Deposits
received pursuant to any Yield Supplement Agreement.

     INFORMATION REPORTING AND BACKUP WITHHOLDING. The Servicer will furnish or
make available, within a reasonable time after the end of each calendar year, to
each person who was a Grantor Trust Certificate Owner at any time during that
year, that information as may be deemed necessary or desirable to assist Grantor
Trust Certificate Owners in preparing their federal income tax returns, or to
enable holders to make that information available to Certificate Owners or
financial intermediaries that hold Grantor Trust Certificates as nominees on
behalf of Certificate Owners. If a Certificate Owner, financial intermediary or
other recipient of a payment on behalf of a beneficial owner fails to supply a
certified taxpayer identification number or if the Secretary of the Treasury
determines that that Grantor Trust Certificate Owner has not reported all
interest and dividend income required to be shown on its federal income tax
return, 31% backup withholding may be required with respect to any payments. Any
amounts deducted and withheld from a payment to a recipient would be allowed as
a credit against that Certificate Owner's federal income tax liability.

MATERIAL STATE TAX CONSEQUENCES WITH RESPECT TO OWNER TRUSTS

     The activities to be undertaken by the Servicer in servicing and collecting
the Receivables will take place in California. The State of California imposes a
state individual income tax and a corporate franchise tax on corporations,
partnerships and other entities doing business in the State of California. This
discussion relates only to Owner Trusts, and is based upon present provisions of
California statutes and the regulations promulgated under those statutes, and
applicable judicial or ruling authority, all of which are subject to change,
which change may be retroactive.

     Because of the variation in each state's tax laws based in whole or in part
upon income, it is impossible to predict tax consequences to Note Owners and
Certificate Owners in all of the state taxing jurisdictions in which they are
already subject to tax. It is suggested that Note Owners and Certificate Owners
consult their own tax advisors with respect to state tax consequences arising
out of the purchase, ownership and disposition of Notes and Certificates.

     For purposes of the following summary, references to the Trust, the Notes,
the Certificates and related terms, parties and documents shall be deemed to
refer to each Owner Trust and the Notes, Certificates and related terms, parties
and documents applicable to that Trust.

     TAX TREATMENT OF THE TRUST. Based on regulations issued by the Franchise
Tax Board with respect to the California tax characterization of an Owner Trust
as a partnership and not as an association taxable as a corporation or other
taxable entity, Tax Counsel will opine that an Owner Trust will not be an
association (or publicly traded partnership) treated as a corporation for
California tax purposes. In such case, the resulting constructive partnership
should not be treated as doing business in California but rather should be
viewed as a passive holder of investments and, as a result, should not be
subject to the
                                       77
<PAGE>   80

California franchise tax (which, if applicable, could possibly result in reduced
payments to Certificate Owners).

     TAX CONSEQUENCES WITH RESPECT TO THE NOTES. It is expected that Tax Counsel
will advise each Owner Trust that issues Notes that, assuming the Notes will be
treated as debt for federal income tax purposes, the Notes will be treated as
debt for California income and franchise tax purposes. Accordingly, Note Owners
not otherwise subject to taxation in California would not become subject to
taxation in California solely because of a holder's ownership of Notes. However,
a Note Owner already subject to California's income tax or franchise tax could
be required to pay additional California tax as a result of the Note Owner's
ownership or disposition of Notes.

     TAX CONSEQUENCES WITH RESPECT TO THE CERTIFICATES ISSUED BY AN OWNER
TRUST. Under current law, Certificate Owners that are nonresidents of California
and are not otherwise subject to California income tax may be subject to
California income tax on the income from the constructive partnership. In any
event, classification of the arrangement as a "partnership" would not cause a
Certificate Owner not otherwise subject to taxation in California to pay
California tax on income beyond that derived from the Certificates.

     It is not clear whether the Trust would be considered to be engaged in a
trade or business in the United States for purposes of California withholding
taxes with respect to Foreign Owners because there is no clear authority dealing
with that issue under facts substantially similar to those described in this
Prospectus. Although it is not expected that the Trust would be engaged in a
trade or business in the United States for those purposes, the Trust will
withhold on amounts paid to Certificate Owners who are Foreign Owners as if it
were so engaged in order to protect the Trust from possible adverse consequences
of a failure to withhold. The Trust expects to withhold on the portion of its
taxable income from California sources that is allocable to Certificate Owners
who are Foreign Owners pursuant to Section 18666 of California's Revenue and
Taxation Code, as if that income were effectively connected to a U.S. trade or
business, at the maximum appropriate rate.

     If the Certificates are instead treated as ownership interests in an
association taxable as a corporation or a "publicly traded partnership" taxable
as a corporation, then the hypothetical entity should not be subject to the
California franchise tax (which, if applicable, could result in reduced payments
to Certificate Owners). A Certificate Owner not otherwise subject to tax in
California would not become subject to California tax as a result of its mere
ownership of that interest.

MATERIAL STATE TAX CONSEQUENCES WITH RESPECT TO GRANTOR TRUSTS

     It is expected that Tax Counsel will advise each Grantor Trust that the
Trust will be treated as a grantor trust for California tax purposes, and that,
for California tax purposes, Grantor Trust Certificate Owners could be
considered to own either (1) an undivided interest in a single debt obligation
held by the Trust and having a principal amount equal to the total stated
principal amount of the Receivables and an interest rate equal to the related
Pass Through Rate or (2) an interest in each of the Receivables and any other
Trust assets.

     It is suggested that Grantor Trust Certificate Owners consult their tax
advisors regarding the state tax consequences associated with the purchase,
ownership and disposition of the Grantor Trust Certificates.

     THE FEDERAL AND STATE TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR
GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON YOUR
PARTICULAR TAX SITUATION. IT IS SUGGESTED THAT YOU CONSULT YOUR TAX ADVISOR WITH
RESPECT TO THE TAX CONSEQUENCES TO YOU OF THE PURCHASE, OWNERSHIP AND
DISPOSITION OF NOTES AND CERTIFICATES, INCLUDING THE TAX CONSEQUENCES UNDER
STATE, LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN
FEDERAL OR OTHER TAX LAWS.

                                       78
<PAGE>   81

                              ERISA CONSIDERATIONS

     Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA") and Section 4975 of the Code prohibit a pension,
profit-sharing or other employee benefit plan, as well as individual retirement
accounts and some types of Keogh Plans (each a "Benefit Plan"), from engaging in
transactions involving "plan assets" with persons that are "parties in interest"
under ERISA or "disqualified persons" under the Code with respect to that
Benefit Plan. ERISA also imposes duties on persons who are fiduciaries of
Benefit Plans subject to ERISA and prohibits specified transactions between a
Benefit Plan and parties in interest with respect to those Benefit Plans. Under
ERISA, any person who exercises any authority or control with respect to the
management or disposition of the assets of a Benefit Plan is considered to be a
fiduciary of that Benefit Plan (subject to exceptions not here relevant). A
violation of these "prohibited transaction" rules may result in an excise tax or
other penalties and liabilities under ERISA and the Code for those persons.
Certain exemptions from the prohibited transaction rules could be applicable to
the purchase and holding of Securities by a Benefit Plan depending on the type
and circumstances of the plan fiduciary making the decision to acquire such
Securities. Potentially available exemptions would include, without limitation,
Prohibited Transaction Class Exemption ("PTCE") 90-1, which exempts certain
transactions involving insurance company pooled separate accounts; PTCE 95-60,
which exempts certain transactions involving insurance company general accounts;
PTCE 91-38, which exempts certain transactions involving bank collective
investment funds; PTCE 84-14, which exempts certain transactions effected on
behalf of a plan by a "qualified professional asset manager;" and PTCE 96-23,
which exempts certain transactions effected on behalf of a plan by an "in-house
asset manager." Insurance company general accounts should also discuss with
their legal counsel the availability of exemptive relief under Section 401(c) of
ERISA. A purchaser of Securities should be aware, however, that even if the
conditions specified in one or more exemptions are met, the scope of the relief
provided by the applicable exemption or exemptions might not cover all acts that
might be construed as prohibited transactions.

     Some transactions involving a Trust might be deemed to constitute
prohibited transactions under ERISA and the Code with respect to a Benefit Plan
that purchased Notes or Certificates if assets of the Trust were deemed to be
assets of the Benefit Plan. Under a regulation issued by the United States
Department of Labor (the "Plan Assets Regulation"), the assets of a Trust would
be treated as plan assets of a Benefit Plan for the purposes of ERISA and the
Code only if the Benefit Plan acquired an "equity interest" in the Trust and
none of the exceptions contained in the Plan Assets Regulation was applicable.
An equity interest is defined under the Plan Assets Regulation as an interest
other than an instrument which is treated as indebtedness under applicable local
law and which has no substantial equity features. The likely treatment in this
context of Notes and Certificates of a given series will be discussed in the
applicable Prospectus Supplement.

     Employee benefit plans that are governmental plans (as defined in Section
3(32) of ERISA) and some church plans (as defined in Section 3(33) of ERISA) are
not subject to ERISA requirements nor to Section 4975 of the Code. However,
governmental plans may be subject to state or local laws that impose similar
requirements. In addition, governmental plans and church plans that are
"qualified" under Section 401(a) of the Code are subject to restrictions with
respect to prohibited transactions under Section 503(a)(1)(B) of the Code, the
sanction for violation being loss of "qualified" status.

     Due to the complexities of the "prohibited transaction" rules and the
penalties imposed upon persons involved in prohibited transactions, it is
important that the fiduciary of any Benefit Plan considering the purchase of
Securities consult with its tax and/or legal advisors regarding whether the
assets of the related Trust would be considered plan assets, the possibility of
exemptive relief from the prohibited transaction rules and other issues and
their potential consequences.

                                       79
<PAGE>   82

                                  UNDERWRITING

     On the terms and conditions set forth in an underwriting agreement with
respect to the Notes, if any, of a given series and an underwriting agreement
with respect to the Certificates of that series (collectively, the "Underwriting
Agreements"), the Seller will agree to cause the related Trust to sell to the
underwriters named in the Underwriting Agreements and in the applicable
Prospectus Supplement, and each of those underwriters will severally agree to
purchase, the principal amount of each class of Notes and Certificates, as the
case may be, of the related series set forth in the Underwriting Agreements and
in the applicable Prospectus Supplement.

     In each of the Underwriting Agreements with respect to any given series of
Securities, the several underwriters will agree, subject to the terms and
conditions set forth in the Underwriting Agreements, to purchase all the Notes
and Certificates, as the case may be, described in the Underwriting Agreements
which are offered by this Prospectus and by the applicable Prospectus Supplement
if any of those Notes and Certificates, as the case may be, are purchased.

     Each Prospectus Supplement will either (1) set forth the price at which
each class of Notes and Certificates, as the case may be, being offered by that
Prospectus Supplement will be offered to the public and any concessions that may
be offered to some dealers participating in the offering of those Notes and
Certificates or (2) specify that the related Notes and Certificates, as the case
may be, are to be resold by the underwriters in negotiated transactions at
varying prices to be determined at the time of that sale. After the initial
public offering of those Notes and Certificates, those public offering prices
and those concessions may be changed.

     Each Underwriting Agreement will provide that NMAC and the Seller will
indemnify the underwriters against specified civil liabilities, including
liabilities under the Securities Act, or contribute to payments the several
underwriters may be required to make in respect thereof.

     Each Trust may, from time to time, invest the funds in its Accounts in
Eligible Investments acquired from the underwriters or from the Seller. Pursuant
to each Underwriting Agreement with respect to a given series of Securities, the
closing of the sale of any class of Securities subject to that Underwriting
Agreement will be conditioned on the closing of the sale of all other classes of
Securities of that series.

     The place and time of delivery for the Securities in respect of which this
Prospectus is delivered will be set forth in the applicable Prospectus
Supplement.

                                 LEGAL OPINIONS

     Certain legal matters relating to the Securities of any series will be
passed upon for the related Trust, the Seller and the Servicer by the general
counsel of the Servicer and O'Melveny & Myers LLP. In addition, certain United
States federal and California state tax and other matters will be passed upon
for the related Trust by O'Melveny & Myers LLP.

                                       80
<PAGE>   83

                                 INDEX OF TERMS


<TABLE>
<S>                                          <C>
10 percent shareholder.....................          65
30/360.....................................          27
Accounts...................................          39
Actual/360.................................          27
Actual/Actual..............................          27
adjusted issue price.......................          74
Administration Agreement...................          52
Administration Fee.........................          52
Administrative Purchase Payment............          41
Administrative Receivable..................          41
Administrator..............................          52
Advance....................................          42
adversely affected.........................          50
APR........................................          15
backup.....................................          70
banking organization.......................          34
Base Rate..................................          26
Base Servicing Fee.........................          42
Benefit Plan...............................          79
Business Day...............................          27
Calculation Agent..........................          28
Calculation Date...........................  29, 30, 32
capital asset..............................          76
CD Rate....................................          28
CD Rate Determination Date.................          28
CD Rate Security...........................          26
Cede.......................................          17
Certificate Balance........................          19
Certificate Factor.........................          18
Certificate Owners.........................          63
Certificate Pool Factor....................          19
Certificateholder..........................          25
Certificates...............................          14
Class......................................      20, 25
clearing agency............................          34
clearing corporation.......................          34
Clearstream Banking Participants...........          36
Closing Date...............................      14, 38
Code.......................................          63
Collection Account.........................          39
Collection Period..........................          41
Commercial Paper Rate......................          29
Commercial Paper Rate Determination Date...          29
Commercial Paper Rate Security.............          26
commercially reasonable....................          59
controlled foreign corporation.............          65
Cooperative................................          36
Cut-off Date................................         14
daily portions.............................          74
Dealer Agreements..........................          14
Dealer Recourse............................          14
Dealers....................................          14
default....................................          59
Defaulted Receivable.......................          42
Definitive Certificates....................          37
Definitive Notes...........................          37
Definitive Securities......................      33, 37
demonstration..............................          14
Depositaries...............................          34
Designated LIBOR Page......................          31
Determination Date.........................          46
disqualified persons.......................          79
Distribution Date..........................          25
DTC........................................          33
DTC Participants...........................      20, 34
Eligible Investments.......................          39
equity interest............................          79
ERISA......................................          79
Euroclear..................................      33, 36
Euroclear Operator.........................          36
Euroclear Participants.....................          36
Events of Default..........................          22
evidence of indebtedness...................          76
Federal Funds Rate.........................          30
Federal Funds Rate Determination Date......          30
Federal Funds Rate Security................          26
Financed Vehicles..........................          14
Fixed Rate Securities......................          26
Floating Rate Securities...................          26
Foreign Certificate Owner..................          70
Foreign Grantor Trust Certificateholder....          76
Foreign Owner..............................          65
FTC Rule...................................          61
Grantor Trust..............................          71
Grantor Trust Certificate Owners...........          71
Grantor Trust Certificates.................          71
guaranteed payment.........................          67
H.15(519)..................................          29
High Yield Receivable......................          72
Holder-in-Due-Course.......................          61
Indenture..................................          20
Indenture Trustee..........................          16
Index......................................          33
Index Currencies...........................          33
Index Currency.............................          31
Index Maturity.............................          29
Indexed Principal Amount...................          33
Indexed Securities.........................          32
Indirect DTC Participants..................          34
in-house asset manager.....................          79
Insolvency Event...........................          48
Insolvency Laws............................          60
Interest Period............................          28
Interest Rate..............................          20
Interest Reset Date........................          27
Interest Reset Period......................          26
IRS........................................          63
Issuer.....................................          14
LIBOR......................................      12, 30
LIBOR Bloomberg............................      31, 32
LIBOR Security.............................          26
LIBOR Telerate.............................      30, 31
LIBOR REUTERS..............................          30
Liquidated Receivable......................          42
London Business Day........................          27
Low Yield Receivables......................          72
market discount............................          75
Money Market Yield.........................          29
NARC.......................................          17
NARC II....................................          17
Near-new...................................          14
</TABLE>


                                       81
<PAGE>   84
<TABLE>
<S>                                          <C>
New........................................          14
New Regulations............................          66
Nissan.....................................          17
NMAC.......................................      14, 17
NNA........................................          17
Note Factor................................          18
Note Owners................................          64
Note Pool Factor...........................          19
Noteholder.................................          20
Notes......................................          14
Obligors...................................          14
OID........................................      64, 71
OID regulations............................          64
Omnibus Proxy..............................          35
Original Certificate Balance...............          19
Owner Trust................................          63
parties in interest........................          79
partnership................................          78
Pass Through Rate..........................          25
plan assets................................          79
Plan Assets Regulation.....................          79
Pool Balance...............................          43
Pooling and Servicing Agreement............          14
portfolio interest.........................      65, 70
Prepayment Assumption......................          64
prepayments................................          18
Principal Balance..........................          43
Principal Financial Center.................          32
prohibited transaction.....................          79
Prospectus Supplement......................          14
PTCE.......................................          79
publicly traded partnership................          78
Purchase Agreement.........................          38
qualified..................................          79
qualified professional asset manager.......          79
qualified stated interest..................          74
Receivables................................          14
Receivables Pool...........................          14
Registration Statement.....................          17
Related Documents..........................          24
related person.............................          65
Relief Act.................................          62
Required Deposit Rating....................          40
Required Rate..............................          43
Required Yield Supplement Amount...........          44
Reserve Account............................          45
Reserve Account Initial Deposit............          45
Retained Yield.............................          72
Sale and Servicing Agreement...............          14
Schedule of Receivables....................          38
SEC........................................          17
Section 1286 Treasury Regulations..........          73
Securities.................................          14
Securities Act.............................          17
Securityholders............................          17
Seller.....................................          14
Servicer...................................          17
Servicer Default...........................          48
Servicing Rate.............................          42
Short-Term Note............................          64
Spread.....................................          26
Spread Multiplier..........................          26
stated redemption price at maturity........          73
street name................................          35
Strip Certificates.........................          25
Strip Notes................................          20
stripped bonds.............................          72
stripped coupons...........................          72
Subordination Spread Account...............          45
Supplemental Servicing Fee.................          43
Swap Agreement.............................          53
TARGET system..............................          27
Tax Counsel................................          63
Terms and Conditions.......................          36
Total Servicing Fee........................          43
Transfer and Servicing Agreements..........          38
Treasury bills.............................          32
Treasury Rate..............................          32
Treasury Rate Determination Date...........          32
Treasury Rate Security.....................          26
Trust......................................          14
Trust Agreement............................          14
Trustee....................................          16
U.S. Person................................          65
UCC........................................          39
Underwriting Agreements....................          80
unrelated business taxable income..........      66, 68
Warranty Purchase Payment..................          39
Warranty Receivable........................          39
weighted average life......................          18
Yield Supplement Account...................          43
Yield Supplement Agreement.................          44
Yield Supplement Deposit...................          44
</TABLE>

                                       82
<PAGE>   85

PROSPECTUS SUPPLEMENT

To Prospectus Dated January 11, 2001


             NISSAN AUTO RECEIVABLES            -      OWNER TRUST

                     [NISSAN AUTO RECEIVABLES CORPORATION]
                   [NISSAN AUTO RECEIVABLES CORPORATION II],
                                     Seller

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                    Servicer

                         $           ASSET BACKED NOTES
                     $           ASSET BACKED CERTIFICATES

YOU SHOULD REVIEW CAREFULLY THE FACTORS SET FORTH UNDER "RISK FACTORS" BEGINNING
ON PAGE S-12 OF THIS PROSPECTUS SUPPLEMENT AND PAGE 8 IN THE ACCOMPANYING
PROSPECTUS.

The securities are asset backed securities issued by the trust. The securities
are not obligations of Nissan Motor Acceptance Corporation, [Nissan Auto
Receivables Corporation] [Nissan Auto Receivables Corporation II], Nissan North
America, Inc. or any of their respective affiliates. Neither the securities nor
the receivables are insured or guaranteed by any governmental agency.


This prospectus supplement may be used to offer and sell the securities only if
it is accompanied by the prospectus dated January 11, 2001.


<TABLE>
<CAPTION>
                                                 CLASS A NOTES
                                     --------------------------------------
                                     A-1 NOTES     A-2 NOTES     A-3 NOTES        CLASS B NOTES     CLASS C CERTIFICATES
                                     ----------    ----------    ----------      ---------------    --------------------
 <S>                                 <C>           <C>           <C>             <C>                <C>
 Principal Amount.............       $             $             $               $                   $
 Interest Rate................                 %             %            %                     %                  %
 Final Scheduled Distribution
  Date........................                ,             ,             ,                    ,                  ,
 Price to Public(1)...........                 %             %            %                     %                  %
 Underwriting Discount(1).....                 %             %            %                     %                  %
 Proceeds to Seller(1)........       $             $             $               $                   $
 ------------------
</TABLE>
(1) Total price to the public is $[      ], total underwriting discount is
    $[     ] and total proceeds to the Seller are [      ].


- The trust will issue six classes of securities.

- Only the securities described on the following table are being offered by this
  prospectus supplement and the prospectus.

- The securities accrue interest from           ,      .



CREDIT ENHANCEMENT

- Reserve account, with an initial deposit of $[          ].

- The Class B Notes are subordinated to the Class A-1 Notes, the Class A-2 Notes
  and the Class A-3 Notes, and the certificates are subordinated to the notes to
  the extent described herein.

     NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR
DISAPPROVED THE SECURITIES OR DETERMINED THAT THIS PROSPECTUS SUPPLEMENT OR THE
PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

     [The trust has applied to list the securities on the Luxembourg Stock
Exchange and for listing and permission to deal in the securities in the Stock
Exchange of Hong Kong Limited.]

                                 [UNDERWRITERS]

           The date of this prospectus supplement is                .

<PAGE>   86

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

     Information about the securities is provided in two separate documents that
progressively provide varying levels of detail: (1) the accompanying prospectus,
which provides general information, some of which may not apply to a particular
class of securities, including your class; and (2) this prospectus supplement,
which describes the specific terms of your class of securities.

     IF THE DESCRIPTION OF THE TERMS OF YOUR SECURITIES VARIES BETWEEN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE
INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

     Cross-references are included in this prospectus supplement and in the
accompanying prospectus which direct you to more detailed descriptions of a
particular topic. You can also find references to key topics in the Table of
Contents on the back cover of this prospectus supplement.

     You can find a listing of the pages where capitalized terms used in this
prospectus supplement are defined under the caption "Index of Terms" beginning
on page S-48 in this prospectus supplement and under the caption "Index of
Terms" beginning on page 81 in the accompanying prospectus.

     You should rely on the information contained in or incorporated by
reference into this prospectus supplement or accompanying prospectus. We have
not authorized anyone to give you different information. We do not claim the
accuracy of the information in this prospectus supplement or the accompanying
prospectus as of any dates other than the dates stated on the respective cover
pages. We are not offering the securities in any jurisdiction where it is not
permitted.

                                       S-2
<PAGE>   87

                    [GRAPHIC-SUMMARY OF TRANSACTION PARTIES]

                                       S-3
<PAGE>   88

                 [GRAPHIC -- SUMMARY OF MONTHLY DEPOSITS TO AND
                           WITHDRAWALS FROM ACCOUNTS]

                                       S-4
<PAGE>   89

                                    SUMMARY

     The following summary contains a brief description of the Notes and the
Certificates. You will find a detailed description of the terms of the Offering
of the Notes and the Certificates following this summary. You should read
carefully this entire document and the accompanying Prospectus to understand all
of the terms of the Offering of the Notes and the Certificates. You should
consider both documents when making your investment decision.

ISSUER                       Nissan Auto Receivables Owner Trust
                                            -               . The trust will be
                             established by a trust agreement dated as of
                                            ,                .

SELLER                       [Nissan Auto Receivables Corporation][Nissan Auto
                             Receivables Corporation II].

SERVICER                     Nissan Motor Acceptance Corporation.

OWNER OF THE
CERTIFICATES/EQUITY          [               ].

INDENTURE TRUSTEE            [               ].

OWNER TRUSTEE                [               ].

OFFERED NOTES                The offered notes consist of the Class A-1 Notes,
                             the Class A-2 Notes, the Class A-3 Notes and the
                             Class B Notes, as described on the cover page.

OFFERED CERTIFICATES         The offered certificates consist of the Class C
                             Certificates, as described on the cover page.

                             The trust will also issue $[          ] initial
                             principal amount of the Class D Certificates. The
                             trust is not offering the Class D Certificates.

                             The certificates will represent fractional
                             undivided interests in the trust. Payments of
                             interest on and principal of the certificates are
                             subordinated to the payments of interest on and
                             principal of the notes as described herein.

RECEIVABLES                  The trust's main source of funds for making
                             payments on the notes and the certificates will be
                             collections on its motor vehicle retail installment
                             sale contracts, otherwise known as the receivables,
                             that will be transferred by Nissan Motor Acceptance
                             Corporation to the seller and then by the seller to
                             the trust in exchange for the notes and the
                             certificates.

                             The principal balance of the receivables as of
                             [               ], referred to as the "cut-off
                             date," was $[               ]. As of the cut-off
                             date, the receivables had the following
                             characteristics:

<TABLE>
<S>                          <C>                                                  <C>
                             Number of Receivables..............................
                             Average Principal Balance..........................
                             Approximate Weighted Average Annual Percentage
                                Rate............................................
                             Approximate Weighted Average Remaining Term to
                                Maturity........................................
                             Approximate Weighted Average Original Term to
                                Maturity........................................
</TABLE>

                             You should refer to "The Receivables" in this
                             Prospectus Supplement for more information on the
                             Receivables.

CLOSING DATE                 On or about [               ].

                                       S-5
<PAGE>   90

TERMS OF THE NOTES           DISTRIBUTION DATES:

                             Interest and principal will generally be payable on
                             the 15th day of each month, unless the 15th day is
                             not a business day, in which case the payment will
                             be made on the following business day. The first
                             payment will be on [               ].

                             PER ANNUM INTEREST RATES:

                             The notes will have fixed rates of interest as
                             follows:

<TABLE>
<CAPTION>
                             CLASS                               INTEREST RATE
                             -----                               -------------
<S>                          <C>                                 <C>
                             A-1...............................         []%
                             A-2...............................         []%
                             A-3...............................         []%
                             B.................................         []%
</TABLE>

                             INTEREST PERIODS:

                             Interest on the notes will accrue in the following
                             manner:

<TABLE>
<CAPTION>

                                                     FROM           TO        DAY COUNT
                             CLASS                (INCLUDING)   (EXCLUDING)   CONVENTION
                             -----                -----------   -----------   ----------
<S>                          <C>                  <C>           <C>           <C>
                             A-1..............                                actual/360
                             A-2..............                                  30/360
                             A-3..............                                  30/360
                             B................                                  30/360
</TABLE>

                             PRINCIPAL:

                             - AMOUNTS ALLOCATED TO THE NOTES: Principal of the
                               notes will be payable on each distribution date
                               in an amount equal to the excess, if any, of (x)
                               the sum of the principal balances of the notes
                               and the certificates as of the close of business
                               on the prior distribution date over (y) the
                               principal balance of the receivables as of the
                               end of the related collection period (excluding
                               certain non-collectible or defaulted receivables
                               and receivables purchased by the servicer or
                               repurchased by the seller due to certain
                               breaches).

                               Principal payments on the notes as described
                               above will be made from all available amounts
                               after the servicing fee has been paid, certain
                               advances have been reimbursed and after payment
                               of interest on the notes.

                             - ORDER OF PAYMENT AMONG CLASSES: No principal
                               payments will be made (1) on the Class A-2 Notes
                               until the Class A-1 Notes have been paid in full;
                               (2) on the Class A-3 Notes until the Class A-2
                               Notes have been paid in full; and (3) on the
                               Class B Notes until the Class A-1 Notes, the
                               Class A-2 Notes and the Class A-3 Notes have been
                               paid in full.

                               However, after the occurrence of an event of
                               default and an acceleration of the notes,
                               available amounts (after the servicing fee has
                               been paid and certain advances have been
                               reimbursed) will be applied to pay interest and
                               principal (1) first on the Class A-1 Notes, until
                               the outstanding principal balance of the Class
                               A-1 Notes has

                                       S-6
<PAGE>   91


                               been paid in full, and (2) then on the Class A-2
                               Notes and the Class A-3 Notes on a pro rata basis
                               (x) with respect to interest, based on the
                               respective aggregate amounts of interest due to
                               those classes of notes and (y) with respect to
                               principal, based on the respective outstanding
                               principal balances of those classes of notes,
                               until the outstanding principal balances of those
                               classes of notes have been paid in full. After
                               the Class A-1 Notes, the Class A-2 Notes and the
                               Class A-3 Notes have been paid in full, 100% of
                               the principal distributable amount will be
                               applied to make principal payments on the Class B
                               Notes until the Class B Notes have been paid in
                               full.

                             - FINAL SCHEDULED DISTRIBUTION DATES: The trust
                               must pay the outstanding principal balance of
                               each class of notes by its final scheduled
                               distribution date as follows:

<TABLE>
<CAPTION>
                                                                               FINAL SCHEDULED
                             CLASS                                            DISTRIBUTION DATE
                             -----                                            -----------------
<S>                          <C>                                              <C>
                             A-1............................................             [ ]
                             A-2............................................             [ ]
                             A-3............................................             [ ]
                             B..............................................             [ ]
</TABLE>

                             YOU SHOULD REFER TO "THE NOTES -- PAYMENTS OF
                             PRINCIPAL" AND "DISTRIBUTIONS ON THE NOTES AND THE
                             CERTIFICATES -- CALCULATION OF AVAILABLE AMOUNTS"
                             IN THIS PROSPECTUS SUPPLEMENT FOR MORE DETAILED
                             INFORMATION REGARDING PAYMENTS OF PRINCIPAL.

TERMS OF THE CERTIFICATES    DISTRIBUTION DATES:

                             Interest and principal will generally be payable on
                             the 15th day of each month, unless the 15th day is
                             not a business day, in which case the payment will
                             be made on the following business day. The first
                             payment will be on [               ].

                             PER ANNUM INTEREST RATES:

                             The certificates will have the following pass
                             through rates:

<TABLE>
<CAPTION>
                                                                    PASS
                             CLASS                              THROUGH RATE
                             -----                              ------------
<S>                          <C>                                <C>
                             C................................        [ ]%
                             D................................        [ ]%
</TABLE>

                             INTEREST PERIODS:

                             Interest on the certificates will accrue in the
                             following manner:

<TABLE>
<CAPTION>

                                                    FROM           TO        DAY COUNT
                             CLASS               (INCLUDING)   (EXCLUDING)   CONVENTION
                             -----               -----------   -----------   ----------
<S>                          <C>                 <C>           <C>           <C>
                             C................                                [30/360]
                             D................                                [30/360]
</TABLE>

                                       S-7
<PAGE>   92

                             PRINCIPAL:

                             - AMOUNTS ALLOCATED TO THE CERTIFICATES: Principal
                               of the certificates will be payable generally in
                               an amount equal to the certificateholders'
                               percentage of the principal distributable amount.

                               Principal payments on the certificates as
                               described above will be made from all available
                               amounts after the following amounts have been
                               distributed:

                               1. the servicing fee and certain advances;

                               2. interest and principal on the notes; and

                               3. interest on the certificates.

                             - ORDER OF PAYMENT AMONG CLASSES: No principal
                               payments will be made on the Class D Certificates
                               until the Class C Certificates have been paid in
                               full.

                             - FINAL SCHEDULED DISTRIBUTION DATES: The trust
                               must pay the outstanding principal balance of
                               each class of certificates by its final scheduled
                               distribution date as follows:

<TABLE>
<CAPTION>
                                                                                 FINAL SCHEDULED
                               CLASS                                            DISTRIBUTION DATE
                               -----                                            -----------------
<S>                            <C>                                              <C>
                               C..............................................              []
                               D..............................................              []
</TABLE>

                             YOU SHOULD REFER TO "THE CERTIFICATES -- PAYMENTS
                             OF PRINCIPAL" AND "DISTRIBUTIONS ON THE NOTES AND
                             THE CERTIFICATES -- CALCULATION OF AVAILABLE
                             AMOUNTS" IN THIS PROSPECTUS SUPPLEMENT FOR MORE
                             DETAILED INFORMATION REGARDING PAYMENTS OF
                             PRINCIPAL.

OPTIONAL PURCHASE            The notes and the certificates will be paid in full
                             on any distribution date on which the servicer
                             exercises its option to purchase the receivables.
                             The servicer may purchase the receivables when the
                             outstanding aggregate principal balance of the
                             receivables declines to 10% or less of the original
                             aggregate principal balance of the receivables on
                             the cut-off date.

CREDIT ENHANCEMENT           The credit enhancement of the offered notes and the
                             offered certificates will be the following:

                             1. CLASS A-1 NOTES, CLASS A-2 NOTES AND CLASS A-3
                                NOTES: the subordination of the Class B Notes
                                and the certificates;

                             2. CLASS B NOTES: the subordination of the
                                certificates;

                             3. CLASS C CERTIFICATES: the subordination of the
                                Class D Certificates; and

                             4. ALL CLASSES OF NOTES AND THE CLASS C
                                CERTIFICATES: the reserve account.

                             The credit enhancement is intended to protect you
                             against losses and delays in payments on your
                             securities by absorbing losses on the receivables
                             and other shortfalls in cash flows. The Class B
                             Notes, which have an initial principal balance of
                             $[          ] which represents [     ]% of the
                             initial principal balance of all the notes, will

                                       S-8
<PAGE>   93

                             not receive any principal distributions until the
                             Class A-1 Notes, the Class A-2 Notes and the Class
                             A-3 Notes have been paid or any interest
                             distributions until all interest owing to the Class
                             A-1 Notes, the Class A-2 Notes and the Class A-3
                             Notes have been paid.

                             The certificates have an initial principal balance
                             of $[          ] and represent [     ]% of the
                             initial principal balance of all the notes and the
                             certificates. The certificates will not receive any
                             principal distributions until all of the notes have
                             been paid in full. The certificates will not
                             receive any interest payments until all required
                             principal and interest payments have been made on
                             the notes.

RESERVE ACCOUNT              On each distribution date, the trust will use funds
                             in the reserve account for distribution to the
                             noteholders and the holders of the Class C
                             Certificates to cover any shortfalls in interest
                             and principal required to be paid on the notes and
                             the Class C Certificates. The reserve account will
                             be pledged to the indenture trustee to secure the
                             notes and the Class C Certificates but will not be
                             an asset of the trust.

                             If the principal balance of a class of notes or the
                             Class C Certificates is not paid in full on the
                             related final scheduled distribution date, the
                             indenture trustee will withdraw amounts from the
                             reserve account (if available) to pay that class in
                             full.

                             The sale and servicing agreement sets forth the
                             specified reserve account balance, which is the
                             amount that is required to be on deposit in the
                             reserve account. On the closing date, the seller
                             will deposit $[               ] into the reserve
                             account, which is approximately [     ]% of the
                             outstanding principal balance of the receivables as
                             of the cut-off date.

                             The amount required to be on deposit in the reserve
                             account at the close of business on any
                             distribution date will be $[               ]. If
                             however, on any distribution date certain loss or
                             delinquency ratios relating to the receivables (and
                             described under "Subordination; Reserve Account")
                             are exceeded, then the reserve account balance of
                             such distribution date (and for each succeeding
                             distribution date until the relevant percentage
                             equivalent ratios have been achieved and maintained
                             for the required period) will be the greater of (1)
                             $[               ] and (2) [               ]% of
                             the outstanding principal balance of the notes and
                             the Class C Certificates as of the preceding
                             distribution date (after giving effect to payments
                             of principal made on such date). On each
                             distribution date, after making required payments
                             to the servicer and to the noteholders and holders
                             of the Class C Certificates, the trust will make a
                             deposit into the reserve account to fund and
                             maintain the specified reserve account balance.

YIELD SUPPLEMENT ACCOUNT     On each distribution date, the trust will use funds
                             on deposit in the yield supplement account to
                             cover, for each receivable, the excess, if any, of
                             (x) one month's interest that would accrue on the
                             principal balance of that receivable at a rate
                             equal to the sum of (1) [the interest rate on the
                             Class B Notes] [weighted average interest rate of
                             the securities offered pursuant to this prospectus
                             supplement], and (2) the servicing fee rate of
                             1.00% over (y) one month's interest that accrued on
                             that receivable at the interest rate on that
                             receivable.

                                       S-9
<PAGE>   94

                             On the closing date, the seller will [deposit]
                             [make a capital contribution to the trust by
                             depositing] $[          ] in cash into the yield
                             supplement account. That amount is the amount that
                             is estimated to be required to be withdrawn from
                             the yield supplement account on subsequent
                             distribution dates in accordance with the
                             provisions of the preceding paragraph. [In
                             addition, the seller will [pledge] [assign] other
                             receivables or assets (including vehicle lease
                             contracts) to the trust.] Neither the seller nor
                             the servicer will make any other deposit to the
                             yield supplement account on or after the closing
                             date. The yield supplement account [will][will not]
                             be an asset of the trust.


TAX STATUS                   Subject to the important considerations described
                             in this prospectus supplement and the prospectus,
                             O'Melveny & Myers LLP, special tax counsel to the
                             trust, will deliver its opinion that:

                             1. the Class A Notes will be characterized as
                                debt for tax purposes;

                             2. the Class B Notes should be treated as debt
                                for tax purposes; and

                             3. the trust will not be characterized as an
                                association or a publicly traded partnership
                                taxable as a corporation for federal income
                                and California income and franchise tax
                                purposes.

                             If you purchase the notes, you will agree to treat
                             the notes as debt. If you purchase the
                             certificates, you will agree to treat the trust (1)
                             as a partnership in which the certificateholders
                             are partners or (2) if you are the sole beneficial
                             owner of the certificates, as a "disregarded
                             entity," for federal income and California income
                             and franchise tax purposes.

                             YOU SHOULD REFER TO "MATERIAL INCOME TAX
                             CONSEQUENCES" IN THIS PROSPECTUS SUPPLEMENT AND
                             "MATERIAL INCOME TAX CONSEQUENCES -- TAX TREATMENT
                             OF OWNER TRUSTS" IN THE ACCOMPANYING PROSPECTUS.

ERISA CONSIDERATIONS         The notes are generally eligible for purchase by
                             employee benefit plans and individual retirement
                             accounts, subject to those considerations discussed
                             under "ERISA Considerations" in this prospectus
                             supplement and in the accompanying prospectus. The
                             certificates may not be acquired by an employee
                             benefit plan or by an individual retirement
                             account.

                             YOU SHOULD REFER TO "ERISA CONSIDERATIONS" IN THIS
                             PROSPECTUS SUPPLEMENT AND IN THE ACCOMPANYING
                             PROSPECTUS. IF YOU ARE A BENEFIT PLAN FIDUCIARY
                             CONSIDERING PURCHASE OF THE SECURITIES YOU SHOULD,
                             AMONG OTHER THINGS, CONSULT WITH YOUR COUNSEL IN
                             DETERMINING WHETHER ALL REQUIRED CONDITIONS HAVE
                             BEEN SATISFIED.

ELIGIBILITY FOR PURCHASE BY  The Class A-1 Notes will be eligible for purchase
MONEY MARKET FUNDS           by money market funds under Rule 2a-7 under the
                             Investment money market funds under Rule 2a-7 under
                             the Investment Company Act of 1940, as amended. A
                             money market fund should consult its legal advisers
                             regarding the eligibility of such notes under Rule
                             2a-7 and whether an investment in such notes
                             satisfies such fund's investment policies and
                             objectives.

[LISTING                     The trust has applied to list the Class A-1 Notes
                             on the Luxembourg Stock Exchange and The Stock
                             Exchange of Hong Kong Limited.

                                      S-10
<PAGE>   95

                             The trust has requested that the listings be made
                             effective on or about                .]

MINIMUM DENOMINATIONS        The securities will be issued only in denominations
                             of $1,000 or more. Securities will be issued in
                             multiples of $1 for amounts in excess of $1,000.

REGISTRATION OF THE          You will generally hold your interests in the
SECURITIES                   securities through The Depository Trust Company in
                             the United States, or Clearstream Banking societe
                             anonyme or the Euroclear System in Europe or Asia.
                             This is referred to as book-entry form. You will
                             not receive a definitive certificate representing
                             your securities except under limited circumstances.

                             We expect the securities to be delivered through
                             The Depository Trust Company, Clearstream Banking
                             societe anonyme and the Euroclear System against
                             payment in immediately available funds on or about
                                        .

                             FOR MORE DETAILED INFORMATION, YOU SHOULD REFER TO
                             "ANNEX A: GLOBAL CLEARANCE, SETTLEMENT AND TAX
                             DOCUMENTATION PROCEDURES" IN THIS PROSPECTUS
                             SUPPLEMENT AND "CERTAIN INFORMATION REGARDING THE
                             SECURITIES -- BOOK-ENTRY REGISTRATION" IN THE
                             ACCOMPANYING PROSPECTUS.

RATINGS                      On the closing date, each class of offered
                             securities will receive the following ratings from
                             Standard & Poor's Ratings Group and Moody's
                             Investors Service, Inc.:

<TABLE>
<CAPTION>
                                                                    STANDARD &
                             CLASS                                    POOR'S      MOODY'S
                             -----                                  ----------    --------
<S>                          <C>                                    <C>           <C>
                             A-1..................................          []           []
                             A-2..................................          []           []
                             A-3..................................          []           []
                             B....................................          []           []
                             C....................................          []           []
</TABLE>

                                      S-11
<PAGE>   96

                                  RISK FACTORS

     YOU SHOULD CONSIDER THE FOLLOWING RISK FACTORS (AND THE FACTORS SET FORTH
UNDER "RISK FACTORS" IN THE ACCOMPANYING PROSPECTUS) IN DECIDING WHETHER TO
PURCHASE THE SECURITIES OF ANY CLASS.

YOU MAY HAVE DIFFICULTY      The trust will not list the securities on any
SELLING YOUR SECURITIES      securities exchange. Therefore, in order to sell
AND/OR OBTAINING YOUR        your securities, you must first locate a willing
DESIRED PRICE DUE TO         purchaser. In addition, currently, no secondary
THE ABSENCE OF A             market exists for the securities. We cannot assure
SECONDARY MARKET.            you that a secondary market will develop. The
                             underwriter intends to make a secondary market for
                             the securities by offering to buy the certificates
                             from investors that wish to sell. However, the
                             underwriter is not obligated to offer to buy the
                             securities and it may stop making offers at any
                             time.

THE CLASS B NOTES AND THE    If you buy the Class B Notes, you will bear a
CLASS C CERTIFICATES ARE     greater risk than the holders of the Class A-1
SUBJECT TO GREATER CREDIT    Notes, the Class A-2 Notes and the Class A-3 Notes
RISK BECAUSE THE CLASS B     because payments of interest and principal on your
NOTES ARE SUBORDINATE TO     notes are subordinated to payments of interest and
THE CLASS A-1 NOTES, THE     principal on the Class A-1 Notes, the Class A-2
CLASS A-2 NOTES AND THE      Notes and the Class A-3 Notes to the extent
CLASS A-3 NOTES AND THE      described below.
CLASS C CERTIFICATES ARE
SUBORDINATE TO THE NOTES.    Interest payments on the Class B Notes on each
                             distribution date will be subordinated to servicing
                             fees and interest payments on the Class A-1 Notes,
                             the Class A-2 Notes and the Class A-3 Notes.
                             Principal payments on the Class B Notes will be
                             subordinated to principal payments on the Class A-1
                             Notes, the Class A-2 Notes and the Class A-3 Notes.
                             In other words, no interest will be paid on the
                             Class B Notes unless interest owing to the Class
                             A-1 Notes, the Class A-2 Notes and the Class A-3
                             Notes has been paid in full, and no principal will
                             be paid on the Class B Notes until principal of the
                             Class A-1 Notes, the Class A-2 Notes and the Class
                             A-3 Notes has been paid in full.

                             If you buy the Class C Certificates, you will bear
                             a greater credit risk than the notes because
                             payments of interest on and principal of your
                             certificates are subordinated to payments of
                             interest and principal on the notes.

                             Interest payments on your certificates on each
                             distribution date will be subordinated to servicing
                             fees and interest and principal payments on the
                             notes. In other words, no interest will be paid on
                             your certificates on any distribution date until
                             all required interest and principal payments on the
                             notes on that date have been made.

                             In addition, principal payments on your
                             certificates will be subordinated to principal
                             payments on the notes since no principal will be
                             paid on your certificates until after all principal
                             on the notes due has been paid in full. In
                             addition, you will not receive any principal
                             payments on any distribution date until all
                             principal and interest on each class of notes on
                             that date have been paid.

                                      S-12
<PAGE>   97


GEOGRAPHIC CONCENTRATION OF  As of                , Nissan Motor Acceptance
THE STATES OF ORIGINATION    Corporation's records indicate that the addresses
OF THE RECEIVABLES MAY       of the originating dealers of the receivables were
INCREASE THE RISK OF LOSS    in the following states:
ON YOUR INVESTMENT.

<TABLE>
<CAPTION>
                                                                                       PERCENTAGE OF TOTAL
                                                                                        PRINCIPAL BALANCE
                                                                                       -------------------
<S>                                     <C>                                            <C>
                                        .............................................             %
                                        .............................................             %
                                        .............................................             %
                                        .............................................             %
                                        .............................................             %
</TABLE>

                             No other state, by the addresses of the originating
                             dealers, constituted more than 5% of the balance of
                             the receivables as of [               ]. Economic
                             conditions or other factors affecting these states
                             in particular could adversely affect the
                             delinquency, credit loss or repossession experience
                             of the trust.

OCCURRENCE OF EVENTS OF      Payment defaults or the insolvency or dissolution
DEFAULT UNDER THE INDENTURE  of the seller may result in prepayment of the notes
MAY RESULT IN INSUFFICIENT   and the certificates, which may result in losses
FUNDS TO MAKE PAYMENTS ON    under the securities. If the trust fails to pay
YOUR CERTIFICATES.           principal of the notes when due, or fails to pay
                             interest on the notes within five days of the due
                             date, the indenture trustee or the noteholders may
                             declare the entire amount of the notes to be due
                             immediately. If this happens, the holders of a
                             majority in outstanding principal amount of the
                             notes may direct the indenture trustee to sell the
                             receivables and prepay the notes. After the trust
                             pays the notes in full with the proceeds of the
                             sale of the receivables, the trust will distribute
                             any remaining trust assets to pay the certificates.
                             There may not be sufficient funds to pay the
                             certificates in full under these circumstances.

                             The certificateholders will not have any right to
                             direct the indenture trustee or to consent to any
                             action until the notes are paid in full. See "The
                             Notes -- The Indenture -- Events of Default; Rights
                             Upon Event of Default" in the accompanying
                             prospectus. A similar result will occur if the
                             seller becomes insolvent or is dissolved.

CERTIFICATEHOLDERS MAY NOT   The trust will pledge the property of the trust to
EXERCISE ANY RIGHTS WITH     the indenture trustee as collateral for the payment
RESPECT TO THE COLLATERAL    of the notes. As a result, the indenture trustee,
OR THE SERVICER UNTIL THE    acting at the direction of the holders of a
NOTES ARE PAID IN FULL.      majority in outstanding principal amount of the
                             notes, has the power to direct the trust to take
                             specified actions in connection with the property
                             of the trust. The holders of a majority of the
                             notes, or the indenture trustee acting on behalf of
                             the holders of notes, will also have the right
                             under limited circumstances to terminate the
                             servicer without considering how this will affect
                             the certificateholders. If you buy the
                             certificates, you will not be able to remove the
                             servicer until the notes have been paid in full. In
                             addition, the holders of at least a majority in
                             outstanding principal amount of the notes will have
                             the right to waive specified events of default
                             involving the servicer, without considering how
                             this will affect you as a certificateholder. See
                             "Description of the Transfer and Servicing
                             Agreements -- Rights Upon Servicer Default" and
                             "-- Waiver of Past Defaults" in the accompanying
                             prospectus.

                                      S-13
<PAGE>   98

PAID-AHEAD SIMPLE INTEREST   If an obligor on a simple interest contract makes a
CONTRACTS MAY AFFECT THE     payment on the contract ahead of schedule (for
WEIGHTED AVERAGE LIFE OF     example, because the obligor intends to go on
THE CERTIFICATES.            vacation), the weighted average life of the
                             certificates could be affected. This is because the
                             additional scheduled payments will be treated as a
                             principal prepayment and applied to reduce the
                             principal balance of the related contract and the
                             obligor will generally not be required to make any
                             scheduled payments during the period for which it
                             was paid-ahead. During this paid-ahead period,
                             interest will continue to accrue on the principal
                             balance of the contract, as reduced by the
                             application of the additional scheduled payments,
                             but the obligor's contract would not be considered
                             delinquent during this period. While the servicer
                             may be required to make interest advances during
                             this period, no principal advances will be made.
                             Furthermore, when the obligor resumes his required
                             payments, the payments so paid may be insufficient
                             to cover the interest that has accrued since the
                             last payment by the obligor. This situation will
                             continue until the regularly scheduled payments are
                             once again sufficient to cover all accrued interest
                             and to reduce the principal balance of the
                             contract.

                             The payment by the trust of the paid-ahead
                             principal amount on the notes will generally
                             shorten the weighted average life of the
                             certificates. However, depending on the length of
                             time during which a paid-ahead simple interest
                             contract is not amortizing as described above, the
                             weighted average life of the certificates may be
                             extended. In addition, to the extent the servicer
                             makes advances on a paid-ahead simple interest
                             contract which subsequently goes into default, the
                             loss on this contract may be larger than would have
                             been the case had advances not been made because
                             liquidation proceeds for the contract will be
                             applied first to reimburse the servicer its
                             advances.

                             NMAC's portfolio of retail installment sale
                             contracts has historically included simple interest
                             contracts which have been paid-ahead by one or more
                             scheduled monthly payments. There can be no
                             assurance as to the number of contracts in the
                             trust which may become paid-ahead simple interest
                             contracts as described above or the number or the
                             principal amount of the scheduled payments which
                             may be paid-ahead.

BECAUSE THE SECURITIES ARE   Because the securities will be issued in book-entry
IN BOOK-ENTRY FORM, YOUR     form, you will be required to hold your interest in
RIGHTS CAN ONLY BE           the certificates through The Depository Trust
EXERCISED INDIRECTLY.        Company in the United States, or Clearstream
                             Banking societe anonyme or the Euroclear System in
                             Europe or Asia. Transfers of interests in the
                             securities within The Depository Trust Company,
                             Clearstream Banking societe anonyme or the
                             Euroclear System must be made in accordance with
                             the usual rules and operating procedures of those
                             systems. So long as the securities are in
                             book-entry form, you will not be entitled to
                             receive a definitive note or certificate
                             representing your interest. The securities will
                             remain in book-entry form except in the limited
                             circumstances described under the caption "Certain
                             Information Regarding the Securities -- Book-Entry
                             Registration" in the accompanying prospectus.
                             Unless and until the securities cease to be held in
                             book-entry form, the indenture trustee will not
                             recognize you as a "noteholder" and the owner
                             trustee will not recognize you as a
                             "Securityholder", as those terms are used

                                      S-14
<PAGE>   99

                             in the trust agreement and sale and servicing
                             agreement. As a result, you will only be able to
                             exercise the rights of Securityholders indirectly
                             through The Depository Trust Company (if in the
                             United States) and its participating organizations,
                             or Clearstream Banking societe anonyme and the
                             Euroclear System (in Europe or Asia) and their
                             participating organizations. Holding the securities
                             in book-entry form could also limit your ability to
                             pledge your securities to persons or entities that
                             do not participate in The Depository Trust Company,
                             Clearstream Banking societe anonyme or the
                             Euroclear System and to take other actions that
                             require a physical certificate representing the
                             securities.

                             Interest and principal on the securities will be
                             paid by the trust to The Depository Trust Company
                             as the record holder of the securities while they
                             are held in book-entry form. The Depository Trust
                             Company will credit payments received from the
                             trust to the accounts of its participants which, in
                             turn, will credit those amounts to securityholders
                             either directly or indirectly through indirect
                             participants. This process may delay your receipt
                             of principal and interest payments from the trust.

FACTORS AFFECTING OUR        The success of your investment depends upon the
INFORMATION MANAGEMENT       ability of the servicer, Nissan Motor Acceptance
SYSTEMS MAY INCREASE THE     Corporation, to store, retrieve, process and manage
RISK OF LOSS ON YOUR         substantial amounts of information. If the servicer
INVESTMENT.                  experiences any interruptions or loss in its
                             information processing capabilities, its business,
                             financial conditions and results of operations will
                             suffer.

                                      S-15
<PAGE>   100

                                   THE TRUST

GENERAL

     The Nissan Auto Receivables             -            Owner Trust (the
"Trust") is a Delaware business trust to be formed pursuant to the trust
agreement (the "Trust Agreement") between [Nissan Auto Receivables
Corporation][Nissan Auto Receivables Corporation II], as seller (the "Seller"),
and             , as owner trustee (the "Owner Trustee"). After its formation,
the Trust will not engage in any activity other than:

     1. acquiring, holding and managing the Receivables and the other assets of
        the Trust and proceeds therefrom;

     2. issuing the Notes and the Certificates;

     3. making payments on the Notes and the Certificates; and

     4. engaging in other activities that are necessary, suitable or convenient
        to accomplish the foregoing or are incidental to or connected with those
        activities.

     The Trust will initially be capitalized through the issuance of the Notes
and $[          ] aggregate principal amount of the certificates (the
"Certificates"). The Trust will exchange the Notes and the Certificates for the
Receivables and other assets including leases on vehicles from the Seller
pursuant to the sale and servicing agreement among the Trust, the Servicer and
the Seller (the "Sale and Servicing Agreement"). The Notes and the Class C
Certificates that will be received by the Seller in exchange for the Receivables
are being offered hereby. The Class D Certificates will be retained by the
Seller.

     Nissan Motor Acceptance Corporation ("NMAC") will be appointed to act as
the servicer of the Receivables (in that capacity, the "Servicer"). The Servicer
will service the Receivables pursuant to the Sale and Servicing Agreement and
will be compensated for those services as described under "Description of the
Transfer and Servicing Agreements -- Servicing Compensation" in this Prospectus
Supplement and "Description of the Transfer and Servicing
Agreements -- Servicing Compensation" in the accompanying Prospectus.

     Pursuant to agreements between NMAC and the Dealers, each Dealer will
repurchase from NMAC those contracts that do not meet specified representations
and warranties made by the Dealer. These Dealer repurchase obligations are
referred to this Prospectus Supplement as "Dealer Recourse." Those
representations and warranties relate primarily to the origination of the
contracts and the perfection of the security interests in the related financed
vehicles, and do not relate to the creditworthiness of the related Obligors or
the collectability of those contracts. The sales by the Dealers of installment
sales contracts to NMAC do not generally provide for recourse against the
Dealers for unpaid amounts in the event of a default by an Obligor, other than
in connection with the breach of the foregoing representations and warranties.

     Each Certificate represents a fractional undivided ownership interest in
the Trust. The Trust property includes the Receivables and monies due or
received under the Receivables on or after the Cut-off Date and the Yield
Supplement Account. The Reserve Account will be established with and maintained
by the Indenture Trustee and pledged to the Indenture Trustee to secure payments
on the Notes and Certificates for the benefit of the Noteholders and the Class C
Certificateholders, but will not be part of the Trust.

     The Trust's principal offices are in             , in care of             ,
as Owner Trustee, at the address set forth below under "The Owner Trustee and
the Indenture Trustee."

                                      S-16
<PAGE>   101

                          CAPITALIZATION OF THE TRUST

     The following table illustrates the capitalization of the Trust as of the
Closing Date, as if the issuance and sale of the Notes and the Certificates had
taken place on that date:

                                    [TABLE]

                                 PAYING AGENTS

     [Under the Trust Agreement, the Owner Trustee will appoint paying agents in
each jurisdiction in which Securities are listed on an exchange whose rules so
require. For so long as any Securities are listed on the [exchange] or
[exchange], the Owner Trustee will maintain paying agents in [jurisdiction] and
[jurisdiction]. The Initial Paying Agents will be             and             .
Definitive Certificates may be presented for purposes of payment, transfer or
exchange at the offices of the paying agent in [jurisdiction] at             ,
at the offices of the paying agent in [jurisdiction] at             , or such
other paying agents as may be specified in a written notice to the holders of
Securities described below.]

                  THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

                 is the Owner Trustee under the Trust Agreement.             is
a             and its principal executive offices are located at             .
The Seller and its affiliates may maintain normal commercial banking relations
with the Owner Trustee and its affiliates.

                 is the trustee under the Indenture (the "Indenture Trustee").
            is a             and its principal executive offices are located at
            . The Seller and its affiliates may maintain normal commercial
banking relations with the Indenture Trustee and its affiliates.

                                THE RECEIVABLES

     The property of the Trust will consist of a pool of retail installment sale
contracts (the "Receivables") originated on or after             , between
Nissan and Infiniti dealers (the "Dealers") and retail purchasers (the
"Obligors"), [the Yield Supplement Account and the amounts on deposit in that
account]. The Receivables were originated by Dealers in accordance with NMAC's
requirements under agreements with Dealers governing the assignment of the
Receivables to NMAC. The Receivables evidence the indirect financing made
available by NMAC to the Obligors. The Receivables are secured by new, near-new
and used Nissan and Infiniti automobiles and light-duty trucks (the "Financed
Vehicles") and all principal and interest payments made on or after
(the "Cut-off Date") and other property specified in the Receivables.

     NMAC purchased the Receivables from the Dealers in the ordinary course of
business in accordance with NMAC's underwriting standards. On or before the date
of the initial issuance of the Securities (the "Closing Date"), NMAC will sell
the Receivables [and other assets] to the Seller. The Seller will, in turn,
transfer the Receivables [and other assets] to the Trust on the Closing Date
pursuant to the Sale and Servicing Agreement in exchange for the Notes and the
Certificates. The Notes and the Class C Certificates that will be received by
the Seller in exchange for the Receivables are being offered hereby. NMAC will
continue to service the Receivables. The Receivables to be held by the Trust
will be randomly

                                      S-17
<PAGE>   102

selected from those automobile and/or light-duty truck retail installment sales
contracts in NMAC's portfolio that meet several criteria. These criteria provide
that each Receivable:

      1. was originated in the United States;

      2. has a contractual Annual Percentage Rate ("APR") that equals or exceeds
         [            ]%;

      3. provides for level monthly payments which provide interest at the APR
         on a simple interest basis and fully amortize the amount financed over
         an original term to maturity no greater than [            ] months;

      4. has a remaining term to maturity, as of the Cut-off Date, of not less
         than [            ] months and not greater than [            ] months;

      5. had an original principal balance of not more than $[          ] and a
         remaining principal balance as of the Cut-off Date of not less than
         $[          ] nor more than $[          ];

      6. is not more than 29 days past due as of the Cut-off Date;

      7. is attributable to the purchase of a new, near-new or used automobile
         or light-duty truck and is secured by that vehicle;

      8. has been entered into by an Obligor that as of the Cut-off Date was not
         in bankruptcy proceedings (according to the records of NMAC);

      9. is secured by a Financed Vehicle that as of the Cut-off Date has not
         been repossessed (according to the records of NMAC);

     10. has not had forced-placed insurance premiums added to the amount
         financed; and

     11. has not been extended by more than two months.

     No selection procedures believed to be adverse to the Securityholders will
be utilized in selecting the Receivables from qualifying retail installment sale
contracts. Except as described in item (2) above, the Receivables were not
selected on the basis of their APRs.

     The composition, distribution by APR and geographic distribution of the
Receivables as of the Cut-off Date are as set forth in the following tables.
NMAC will not sell to the Seller, and the Seller will not transfer to the Trust,
any Receivables originated in the State of Alabama [or Hawaii] for
administrative reasons.

                                      S-18
<PAGE>   103

                         COMPOSITION OF THE RECEIVABLES

<TABLE>
<S>                                            <C>
Aggregate Principal Balance..................  $______
Number of Receivables........................   ______
Average Principal Balance....................  $______
  Range of Principal Balances................  $______ to $______
Average Original Amount Financed.............  $______
  Range of Original Amount Financed..........  $______ to $______
Weighted Average APR.........................   _____%
  Range of APRs..............................   _____% to  _____%
Approximate Weighted Average Original Term
  to Maturity ...............................  ___ months
  Range of Original Term to Maturity.........  ___ to ___ months
Approximate Weighted Average Remaining Term
  to Maturity ...............................  ___ months
  Range of Remaining Term to Maturity........  ___ to ___ months
Percentage by Principal Balance of
  Receivables of New, Near-New and Used
  Vehicles...................................  ____% (New)
                                               ____% (Near-New)
                                               ____% (Used)
Percentage by Principal Balance of
  Receivables Financed through Nissan and
  Infiniti Dealers...........................  ____% (Nissan)
                                               ____% (Infiniti)

</TABLE>

                     DISTRIBUTION BY APR OF THE RECEIVABLES
              (PERCENTAGES MAY NOT ADD TO 100.00% DUE TO ROUNDING)

<TABLE>
<CAPTION>
                                                                     PERCENTAGE OF                              PERCENTAGE OF
                                                       NUMBER OF     TOTAL NUMBER         CUT-OFF DATE          CUT-OFF DATE
RANGE OF APRS(%)                                      RECEIVABLES  OF RECEIVABLES(%)   PRINCIPAL BALANCE($)     POOL BALANCE(%)
----------------                                      -----------  -----------------   --------------------     ---------------
<S>                                                   <C>          <C>                 <C>                      <C>
0.0 to 0.99.........................................
1.0 to 1.99.........................................
2.0 to 2.99.........................................
3.0 to 3.99.........................................
4.0 to 4.99.........................................
5.0 to 5.99.........................................
6.0 to 6.99.........................................
7.0 to 7.99.........................................
8.0 to 8.99.........................................
9.0 to 9.99.........................................
10.0 to 10.99.......................................
11.0 to 11.99.......................................
12.0 to 12.99.......................................
13.0 to 13.99.......................................
14.0 to 14.99.......................................
15.0 to 15.99.......................................
16.0 to 16.99.......................................
17.0 to 17.99.......................................
18.0 to 18.99.......................................
19.0 and above......................................
  Totals............................................
</TABLE>

                                      S-19
<PAGE>   104

                   GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES
               BASED ON THE ADDRESSES OF THE ORIGINATING DEALERS
              (PERCENTAGES MAY NOT ADD TO 100.00% DUE TO ROUNDING)

<TABLE>
<CAPTION>
                                                             PERCENTAGE OF
                                                                 TOTAL         CUT-OFF DATE     PERCENTAGE OF
                                               NUMBER OF       NUMBER OF        PRINCIPAL       CUT-OFF DATE
STATE                                         RECEIVABLES    RECEIVABLES(%)     BALANCE($)     POOL BALANCE(%)
-----                                         -----------    --------------    ------------    ---------------
<S>                                           <C>            <C>               <C>             <C>
Alaska......................................
Arizona.....................................
Arkansas....................................
California..................................
Colorado....................................
Connecticut.................................
Delaware....................................
Florida.....................................
Georgia.....................................
[Hawaii]....................................
Idaho.......................................
Illinois....................................
Indiana.....................................
Iowa........................................
Kansas......................................
Kentucky....................................
Louisiana...................................
Maine.......................................
Maryland....................................
Massachusetts...............................
Michigan....................................
Minnesota...................................
Mississippi.................................
Missouri....................................
Montana.....................................
Nebraska....................................
Nevada......................................
New Hampshire...............................
New Jersey..................................
New Mexico..................................
New York....................................
North Carolina..............................
North Dakota................................
Ohio........................................
Oklahoma....................................
Oregon......................................
Pennsylvania................................
Rhode Island................................
South Carolina..............................
South Dakota................................
Tennessee...................................
Texas.......................................
Utah........................................
Vermont.....................................
Virginia....................................
Washington..................................
West Virginia...............................
Wisconsin...................................
Wyoming.....................................
  Total.....................................
</TABLE>

                                      S-20
<PAGE>   105

                     MATURITY AND PREPAYMENT CONSIDERATIONS

     Information regarding maturity and prepayment considerations with respect
to the Securities is set forth under "Weighted Average Life of the Securities"
in the accompanying Prospectus and "Risk Factors -- You may experience reduced
returns on your investment resulting from prepayments, repurchases or early
termination of the trust" in the accompanying Prospectus. Except as otherwise
provided in this Prospectus Supplement, no principal payments will be made on
the Class A-2 Notes until the Class A-1 Notes have been paid in full; no
principal payments will be made on the Class A-3 Notes until the Class A-2 Notes
have been paid in full; and no principal payments will be made on the Class B
Notes until the Class A-3 Notes have been paid in full; provided, however that,
upon the acceleration of the notes following an event of default, the principal
of the Class A-2 Notes and the Class A-3 Notes will be paid ratably according to
the respective outstanding principal balances of those classes of notes. In
addition, no principal payments will be made on the Class C Certificates until
all of the Notes have been paid in full. See "The Notes -- Payments of
Principal" and "The Certificates -- Payments of Principal" in this Prospectus
Supplement.

     Because the rate of payment of principal of each class of Notes and the
Certificates depends primarily on the rate of payment (including prepayments) of
the principal balance of the Receivables, final payment of any class of Notes
and the final payment in respect of the Certificates could occur later or
significantly earlier than their respective final scheduled distribution dates
set forth in "Summary -- Terms of the Notes -- Final Scheduled Distribution
Dates" and "Summary -- Terms of the Certificates -- Principal -- Final Scheduled
Distribution Dates" (each, a "Final Scheduled Distribution Date") in this
Prospectus Supplement. Securityholders will bear the risk of being able to
reinvest principal payments on the Securities at yields at least equal to the
yield on their respective Securities. No prediction can be made as to the rate
of prepayments on the Receivables in either stable or changing interest rate
environments.

     The Certificates will provide limited protection against losses on the
Receivables. Accordingly, the yield on the Certificates will be extremely
sensitive to the loss experience of the Receivables and the timing of any of
those losses. If the actual rate and amount of losses experienced by the
Receivables exceed the rate and amount of those losses assumed by an investor,
the yield to maturity on the Certificates may be lower than anticipated.

     Although the Receivables have different APRs, disproportionate rates of
prepayments between Receivables with APRs greater than or less than the Required
Rate will generally not affect the yield to the Securityholders. However, higher
rates of prepayments of Receivables with higher APRs will decrease the amount
available to cover delinquencies and defaults on the Receivables and may
decrease the amounts available to be deposited in the Reserve Account.

                  DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

     The following tables set forth information concerning NMAC's experience
with respect to its total portfolio of U.S. retail installment sale contracts
for new, near-new and used automobiles and light-duty trucks. The portfolio
consists of retail installment sale contracts in all fifty states, the District
of Columbia[, Puerto Rico] and Guam. As of [               ,      ],
approximately      % of NMAC's total portfolio of U.S. retail installment sales
contracts (excluding those with original maturities of 64 months or more)
consisted of new, near-new and used automobiles and light-duty trucks financed
through Nissan dealers, with the remaining approximate      % financed through
Infiniti dealers.

                                      S-21
<PAGE>   106

     There can be no assurance that the behavior of the Receivables included in
the Trust will be comparable to NMAC's experience shown in the following tables.

                           DELINQUENCY EXPERIENCE(1)

<TABLE>
<CAPTION>
                                                              AT MARCH 31,
                                           ---------------------------------------------------
                                            2000       1999       1998       1997       1996
                                           -------    -------    -------    -------    -------
<S>                                        <C>        <C>        <C>        <C>        <C>
Number of Contracts Outstanding..........  368,660    312,237    330,662    317,238    274,807
Delinquencies as a Percent of Contracts
  Outstanding(2)
  30 - 59 Days...........................     1.54%      2.27%      2.55%      3.10%      2.40%
  60 - 89 Days...........................     0.16%      0.27%      0.36%      0.49%      0.25%
  90 Days or More........................     0.02%      0.04%      0.06%      0.17%      0.05%
</TABLE>

-------------------------
(1) The information in the Delinquency Experience table includes retail
    installment sale contracts for new, near-new and used automobiles and
    light-duty trucks and includes receivables which NMAC has sold to third
    parties but continues to service. The information does not include
    receivables purchased by NMAC under certain special financing programs. The
    information in the tables relates only to receivables with original terms of
    64 months or less. The Trust does not include receivables with original
    maturities in excess of [  ] months. In general, NMAC has experienced higher
    overall levels of losses with respect to receivables with original
    maturities of 64 to 72 months than with respect to receivables with shorter
    original maturities.

(2) An account is considered delinquent if 20% or more of the scheduled payment
    is past due.

                 NET CREDIT LOSS AND REPOSSESSION EXPERIENCE(1)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                            AT OR FOR TWELVE MONTHS ENDED MARCH 31,
                               ------------------------------------------------------------------
                                  2000          1999          1998          1997          1996
                               ----------    ----------    ----------    ----------    ----------
<S>                            <C>           <C>           <C>           <C>           <C>
Principal Amount
  Outstanding................  $4,273,532    $3,126,219    $3,497,123    $3,276,423    $2,659,232
Average Principal Amount
  Outstanding................  $3,261,595    $3,463,840    $3,248,193    $3,181,569    $2,308,058
Number of Contracts
  Outstanding................     368,660       312,237       330,662       317,238       274,807
Average Number of Contracts
  Outstanding................     316,976       329,320       316,769       309,257       250,040
Number of Repossessions(2)...       7,467         9,782        14,164        17,569         9,841
Number of Repossessions as a
  Percent of the Average
  Number of Contracts
  Outstanding................        2.36%         2.97%         4.47%         5.68%         3.94%
Charge-Offs(3)...............  $   55,482    $   92,005    $  134,671    $  158,969    $   72,838
Recoveries(4)................  $   39,125    $   41,947    $   39,997    $   31,874    $   20,489
Net Losses...................  $   16,357    $   50,059    $   94,674    $  127,095    $   52,349
Net Losses as a Percent of
  Principal Amount
  Outstanding(5).............        0.38%         1.60%         2.71%         3.88%         1.97%
Net Losses as a Percent of
  Average Principal Amount
  Outstanding(5).............        0.50%         1.45%         2.91%         3.99%         2.27%
</TABLE>

                                      S-22
<PAGE>   107

-------------------------
(1) The information in the Net Credit Loss and Repossession Experience table
    includes retail installment sale contracts for new, near-new and used
    automobiles and light-duty trucks and includes receivables which NMAC has
    sold to third parties but continues to service. The information does not
    include receivables purchased by NMAC under certain special financing
    programs. The information in the tables relates only to receivables with
    original terms of 64 months or less. The Trust does not include receivables
    with original maturities in excess of [     ] months. In general, NMAC has
    experienced higher overall levels of losses with respect to receivables with
    original maturities of 64 to 72 months than with respect to receivables with
    shorter original maturities. All amounts and percentages, except as
    indicated, are based on the principal balances of the receivables including
    unearned interest. Averages are computed by taking a simple average of month
    end outstandings for each period presented.

(2) The number of repossessions excludes accounts that have been subsequently
    reinstated.

(3) Charge-offs represent the net principal balance of receivables determined to
    be uncollectible in the period less proceeds from disposition of related
    vehicles, other than recoveries described in Note (4). Charge-offs do not
    include expenses associated with collection, repossession or disposition of
    the vehicle.

(4) Recoveries generally include amounts received on receivables following the
    time at which the receivable is charged off. Recoveries are net of expenses
    associated with collection.

(5) Percentages have been annualized in order to facilitate year to year
    comparisons.

     NMAC's retail loss experience is dependent upon receivables levels, the
number of repossessions, the amount outstanding at the time of repossession and
the resale value of repossessed vehicles. The losses in the year ended March 31,
1997 were higher than in previous or subsequent years due to NMAC's effort to
finance a broader credit range of customers to support the sale of Nissan and
Infiniti vehicles and a general increase in personal bankruptcy filings. NMAC's
management reacted to the negative trend in losses by initiating changes to its
credit policy that tightened the range of available credit in order to originate
an improved mix of business. These changes involved discontinuing the
origination of 72-month term contracts in June 1996 and installing a new
empirically derived credit score card in September 1996. In addition, NMAC
tightened its credit policy by reducing advance rates for lower credit scores
and implementing risked-based pricing. NMAC has recently resumed originating
72-month term contracts under certain financing programs. See "The
Receivables -- Underwriting of Motor Vehicle Loans" in the accompanying
Prospectus.

                       WEIGHTED AVERAGE LIFE OF THE NOTES

     [Prepayments on automotive receivables can be measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement, the
Absolute Prepayment Model ("ABS"), represents an assumed rate of prepayment each
month relative to the original number of receivables in a pool of receivables.
ABS further assumes that all the receivables are the same size and amortize at
the same rate and that each receivable in each month of its life will either be
paid as scheduled or be prepaid in full. For example, in a pool of receivables
originally containing 10,000 receivables, a 1% ABS rate means that 100
receivables prepay each month. ABS does not purport to be an historical
description of prepayment experience or a prediction of the anticipated rate of
prepayment of any pool of receivables, including the Receivables.

     As the rate of payment of principal of each class of Notes will depend on
the rate of payment (including prepayments) of the principal balance of the
Receivables, final payment of any class of Notes could occur later or
significantly earlier than the respective Final Scheduled Distribution Dates.
Reinvestment risk associated with early payment of the Notes will be borne
exclusively by the holders of such Notes.

                                      S-23
<PAGE>   108

     The table captioned "Percent of Initial Note Principal Amount at Various
ABS Percentages" (the "ABS Table") has been prepared on the basis of the
characteristics of the Receivables described above. The ABS Table assumes that
(i) the Receivables prepay in full at the specified constant percentage of ABS
monthly, with no defaults, losses or repurchases, (ii) each scheduled monthly
payment on each Receivable is scheduled to be made and is made on the last day
of each month and each month has 30 days, (iii) payments are made on the Notes
on each Distribution Date (and each such date is assumed to be the fifteenth day
of each applicable month), (iv) the balance in the Reserve Account on each
Distribution Date is the required amount described in the summary under "Reserve
Account" and (v) the Servicer does not exercise its option to purchase the
Receivables. The hypothetical pools each have an assumed cut-off date of
[               ,      ]. The ABS Table indicates the projected weighted average
life of each class of Notes and sets forth the percent of the initial principal
amount of each class of Notes that is projected to be outstanding after each of
the Distribution Dates shown at various constant ABS percentages.

     The ABS Table also assumes that the Receivables have been aggregated into
hypothetical pools with all of the Receivables within each such pool having the
following characteristics and that the level scheduled monthly payment for each
of the pools (which is based on its aggregate principal balance, APR, original
term to maturity and remaining term to maturity as of the assumed cut-off date)
will be such that each pool will be fully amortized by the end of its remaining
term to maturity.

<TABLE>
<CAPTION>
                                                                        REMAINING TERM    ORIGINAL TERM
                                           AGGREGATE                     TO MATURITY       TO MATURITY
POOL                                   PRINCIPAL BALANCE      APR        (IN MONTHS)       (IN MONTHS)
----                                   -----------------    --------    --------------    -------------
<S>                                    <C>                  <C>         <C>               <C>
1....................................
2....................................
3....................................
4....................................
5....................................
</TABLE>

     The actual characteristics and performance of the Receivables will differ
from the assumptions used in constructing the ABS Table. The assumptions used
are hypothetical and have been provided only to give a general sense of how the
principal cash flows might behave under varying prepayment scenarios. For
example, it is very unlikely that the Receivables will prepay at a constant
level of ABS until maturity or that all of the Receivables will prepay at the
same level of ABS. Moreover, the diverse terms of Receivables within each of the
hypothetical pools could produce slower or faster principal distributions than
indicated in the ABS Table at the various constant percentages of ABS specified,
even if the original and remaining terms to maturity of the Receivables are as
assumed. Any difference between such assumptions and the actual characteristics
and performance of the Receivables, or actual prepayment experience, will affect
the percentages of initial amounts outstanding over time and the weighted
average lives of each class of Notes.]

                                [TABLES TO COME]

                                      S-24
<PAGE>   109

               NOTE FACTORS, CERTIFICATE FACTORS AND POOL FACTORS

     The "Note Factor" for any Distribution Date with respect to any class of
Notes will be a seven-digit decimal indicating the principal amount of that
class of Notes as of the close of business on the last day of the related
Collection Period as a fraction of the respective principal amount thereof as of
the Closing Date. The Servicer will compute the Note Factor each month for each
class of Notes. Each Note Factor will initially be 1.0000000 and thereafter will
decline to reflect reductions in the principal amount of each class of Notes.
The portion of the principal amount of any class of Notes for a given month
allocable to a Noteholder can be determined by multiplying the original
denomination of the holder's Note by the related Note Factor for that month.


     The "Certificate Factor" with respect to any class of Certificates will be
a seven-digit decimal indicating the Certificate Balance of that class of
Certificates as of the close of business on the last day of the related
Collection Period as a fraction of the Original Certificate Balance of that
class. The Servicer will compute the Certificate Factor each month for each
class of Certificates. Each Certificate Factor will initially be 1.0000000 and
thereafter will decline to reflect reductions in the Certificate Balance. The
portion of the Certificate Balance for any class of Certificates for a given
month allocable to a Certificateholder can be determined by multiplying the
original denomination of the holder's Certificate by the related Certificate
Factor for that month.

     The "Pool Balance" as of the close of business on the last day of a
Collection Period will equal 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, the Seller or any of their affiliates.


     The "Pool Factor" for a particular class of Notes or the Certificates will
be a seven-digit decimal indicating the principal amount of that class of Notes
or the Certificate Balance as of the close of business on the last day of the
related Collection Period as a fraction of the Pool Balance as of the Cut-off
Date. The Servicer will compute the Pool Factor for each month for each class of
Notes and Certificates.

     Pursuant to the Transfer and Servicing Agreements, the Securityholders will
receive monthly reports concerning the payments received on the Receivables, the
Pool Balance, the related Note Factors, Certificate Factors, Pool Factors and
various other items of information pertaining to the Trust. Securityholders of
record during each calendar year will be furnished information by the Indenture
Trustee or the Owner Trustee, as appropriate, for tax reporting purposes not
later than the latest date permitted by law. Copies of the reports may be
obtained by the Noteholders and the Certificateholders by delivering a written
request addressed to the           at its address at                , Attn:
       . See "Description of the Transfer and Servicing Agreements -- Statements
to Securityholders" in the accompanying Prospectus.

                                USE OF PROCEEDS

     The Seller will use the net proceeds from the sale of the Securities
(approximately $          ) to purchase the Receivables from NMAC pursuant to
the Purchase Agreement and to fund the Reserve Account and to make [the initial
deposit into] [a capital contribution to the Trust to fund] the Yield Supplement
Account.

                          THE SELLER AND THE SERVICER

     Information regarding the Seller and the Servicer is set forth under the
captions "The Seller" and "The Servicer" in the accompanying Prospectus.

                                      S-25
<PAGE>   110

                 FINANCIAL CONDITION OF NISSAN MOTOR CO., LTD.

     NMAC is an indirect wholly-owned subsidiary of Nissan Motor Co., Ltd.
("Nissan"). Although Nissan is not guaranteeing the Trust's obligations under
the Securities, Nissan's financial condition may affect NMAC's ability to
service the Receivables. [Nissan reported a consolidated operating profit of
82.6 billion Yen (US$778.9 million) for fiscal year 1999 (ended at March 31,
2000), a decrease of 31.7% compared to the previous year, with net sales of
5,977.1 billion Yen (US$56.39 billion), a decrease of 9.2% compared to the
previous year. The decline in operating income is attributable to the negative
impact of the appreciation of the Yen and to lower unit sales, particularly in
the Japanese market. (The average exchange rate for the dollar was 112 Yen in
fiscal year 1999 compared to 128 Yen in fiscal year 1998.)]

     [On March 31, 2000, Nissan announced one-time extraordinary charges
totaling 711.1 billion Yen (US$6.71 billion) leading to a consolidated net loss
of 684.4 billion Yen (US$6.46 billion). The one-time extraordinary charges
relate to changes in the accounting of pensions and retirement benefits in
Japan, to plant closures and expenses related to the Nissan Revival Plan, and to
new accounting methods, including the calculations of provisions relating to
product warranties, adopted in order to bring the accounts in line with
internationally accepted accounting practices.]

     [The March 31, 2000, year-end results close a year of transition for
Nissan. After the conclusion of an alliance with Renault in March 1999, Nissan
announced a comprehensive revival plan in October 1999. The Nissan Revival Plan
is targeted to restore profitability, reduce debt and improve operating margins.
Nissan is cooperating with Renault in the areas of purchasing, platform
co-development and international growth.]

                                   THE NOTES

GENERAL

     The notes (the "Notes") will be issued pursuant to the terms of the
Indenture, a form of which has been filed as an exhibit to the Registration
Statement. A copy of the final signed Indenture will be filed with the SEC [and
the Luxembourg and Hong Kong Stock Exchanges] following the issuance of the
Securities. The Notes will be issued as registered Notes in the minimum
denomination of $1,000. The following summary describes material terms of the
Notes and the Indenture. The summary does not purport to be complete and is
subject to, and is qualified in its entirety by reference to, all the provisions
of the Notes and the Indenture. Where particular provisions or terms used in the
Indenture are referred to, the actual provisions (including definitions of
terms) are incorporated by reference as part of the summary. The following
summary supplements, and to the extent inconsistent therewith replaces, the
description of the general terms and provisions of the Notes of any given series
and the related Indenture set forth in the accompanying Prospectus, to which
description reference is hereby made.

PAYMENTS OF INTEREST

     Each class of Notes will constitute Fixed Rate Securities, as that term is
defined under "Material Information Regarding the Securities -- Fixed Rate
Securities" in the accompanying Prospectus, except that the Class A-1 Notes will
accrue interest on the basis of the actual number of days in the related
Interest Period divided by 360. Interest on the principal balances of the
classes of the Notes will accrue at the respective per annum interest rates set
forth in "Summary -- Terms of the Notes -- Per Annum Interest Rates" in this
Prospectus Supplement (each, an "Interest Rate") and will be payable to the
Noteholders monthly on the fifteenth of each month (or, if that date is not a
Business Day, on the next succeeding Business Day) (a "Distribution Date")
commencing                . A "Business Day" is any day except a Saturday,
Sunday or a day on which banks in New York, New York, [Minneapolis, Minnesota,]
Wilmington, Delaware or Los Angeles, California are authorized or obligated by
law, regulation, executive order or governmental decree to be closed[; or for
payments on the Securities made in Luxembourg or Hong Kong by a paying agent, a
day on which banks in Luxembourg or Hong Kong are closed].

                                      S-26
<PAGE>   111

     Interest on the outstanding principal amount of the Class A-1 Notes will
accrue at the related Interest Rate from and including the most recent
Distribution Date on which interest has been paid (or from and including the
Closing Date with respect to the first Distribution Date) to but excluding the
current Distribution Date (each, an "Interest Period" with respect to the Class
A-1 Notes). Interest on the outstanding principal amount of the Class A-2 Notes,
the Class A-3 Notes and the Class B Notes will accrue at the related Interest
Rate from and including the 15th day of the preceding calendar month (or from
and including the Closing Date with respect to the first Distribution Date) to
but excluding the 15th day of the current calendar month (each, an "Interest
Period" with respect to the Class A-2 Notes, the Class A-3 Notes and the Class B
Notes).

     Interest on the Class A-1 Notes will be calculated on the basis of the
actual number of days in the related Interest Period divided by 360, and
interest on the Class A-2 Notes, the Class A-3 Notes and the Class B Notes will
be calculated on the basis of a 360-day year consisting of twelve 30-day months.
Interest accrued but not paid on any Distribution Date will be due on the next
Distribution Date, together with interest on that amount at the applicable
Interest Rate (to the extent lawful). Interest payments on the Notes will
generally be made from Available Amounts and from amounts on deposit in the
Reserve Account, after the Total Servicing Fee and certain Advances have been
paid, except upon an acceleration of the Notes. See "Subordination; Reserve
Account -- Reserve Account" and "Distributions on the Notes and the
Certificates" in this Prospectus Supplement.

     Interest payments to the Class A-1 Notes, the Class A-2 Notes and the Class
A-3 Notes (collectively, the "Class A Notes") will have the same priority unless
the Notes are accelerated following the occurrence of an Event of Default, in
which case, interest payments will be made first to the Class A-1 Notes and then
ratably to the Class A-2 Notes and the Class A-3 Notes. Under specified
circumstances, the amount available for interest payments could be less than the
amount of interest payable on the Notes on any Distribution Date, in which case
the holders of the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes
will receive their ratable share (based upon the aggregate amount of interest
due to that class) of the aggregate amount available to be distributed in
respect of interest on the Notes.

     Interest payments to the Class B Noteholders will be subordinated to the
interest payments on the Class A Notes. Interest on the Class B Notes will not
be paid until all accrued and unpaid interest on the Class A Notes have been
paid in full.

PAYMENTS OF PRINCIPAL

     Until the Notes have been paid in full, principal payments to Noteholders
will be made on each Distribution Date in the amount and order of priority
described under "Distributions on the Notes and the Certificates -- Payment of
Distributable Amounts" in this Prospectus Supplement. On each Distribution Date,
principal of the Notes will be payable generally in an amount equal to the
Noteholders' Percentage of the Principal Distributable Amount. However, after
the occurrence of an Event of Default and an acceleration of the Notes, all
principal will become due and payable. Principal payments on the Notes will be
made from Available Amounts and from amounts on deposit in the Reserve Account,
after the Total Servicing Fee and non-recoverable Advances have been paid and
after the Noteholders' Interest Distributable Amount has been distributed,
although after the occurrence of an Event of Default and an acceleration of the
Notes, principal of and interest on the Class A-1 Notes will be paid prior to
principal of or interest on the Class A-2 Notes, the Class A-3 Notes and the
Class B Notes. The Noteholders' Percentage will equal 100% until the Notes have
been paid in full. Principal payments will be allocated among the Notes so that
no principal payments will be made on:

     1. the Class A-2 Notes until the Class A-1 Notes have been paid in full;

     2. the Class A-3 Notes until the Class A-1 Notes and Class A-2 Notes have
        been paid in full; and

     3. the Class B Notes until the Class A Notes have been paid in full.

                                      S-27
<PAGE>   112

     Notwithstanding the foregoing, on each Distribution Date after the
occurrence of an Event of Default and an acceleration of the Notes, available
amounts (after the servicing fee has been paid and certain advances have been
reimbursed) will be applied to pay principal (1) first, of the Class A-1 Notes
until the outstanding principal balance of the Class A-2 Notes has been paid in
full and (2) second, of each of the Class A-2 Notes and the Class A-3 Notes on a
pro rata basis based on the respective outstanding principal balances of those
classes of Notes until the outstanding principal balances of those classes of
Notes have been paid in full, and (3) third, of the Class B Notes until the
outstanding principal balance of the Class B Notes has been paid in full.

     The actual Distribution Date on which the outstanding principal amount of
any class of Notes is paid may be later or significantly earlier than its Final
Scheduled Distribution Date based on a variety of factors, including the factors
described under "Weighted Average Life of the Securities" in this Prospectus
Supplement and the accompanying Prospectus.

     If the principal amount of a class of Notes has not been paid in full on or
prior to its Final Scheduled Distribution Date, the Noteholders' Principal
Distributable Amount for that Distribution Date will, to the extent the
remaining Available Amounts (plus amounts on deposit in the Reserve Account) are
sufficient, include an amount sufficient to reduce the unpaid principal amount
of that class of Notes to zero on that Distribution Date. See "Distributions on
the Notes and the Certificates -- Payment of Distributable Amounts" in this
Prospectus Supplement.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     Subject to the following paragraph, upon an Event of Default, the
Noteholders will have the rights set forth in the Prospectus under "The
Notes -- The Indenture -- Events of Default; Rights Upon Event of Default." The
Indenture Trustee may sell the Receivables subject to certain conditions set
forth in the Indenture following an Event of Default, including a default in the
payment of any principal of or a default for five days or more in the payment of
any interest on any Note. In the case of an Event of Default not involving any
such default in payment, the Indenture Trustee is prohibited from selling the
Receivables unless one of the conditions set forth in the Prospectus under "The
Notes -- The Indenture -- Events of Default; Rights Upon Event of Default" has
been satisfied.

NOTICES

     Noteholders will be notified in writing by the Indenture Trustee of any
Event of Default, default by the Servicer under the Sale and Servicing Agreement
(a "Servicer Default") or termination of, or appointment of a successor to, the
Servicer promptly upon a Trust Officer (as defined in the Sale and Servicing
Agreements) obtaining actual knowledge thereof.

     [If required by the Luxembourg Stock Exchange, for so long as any class of
the Notes is listed on the Luxembourg Stock Exchange, notices to holders of such
Notes will be given by publication in a leading daily newspaper of general
circulation in Luxembourg or, if publication in Luxembourg is not practical, in
Europe. Such publication is expected to be made in the Luxembourger Wort. If
required by The Stock Exchange of Hong Kong Limited, for so long as any class of
the Notes is listed on The Stock Exchange of Hong Kong Limited, notices to
holders of such Notes will be given in a leading daily newspaper of general
circulation in the English language in Hong Kong. Such publication is expected
to be made in the South China Morning Post.]

     If Notes are issued other than in book-entry form, those notices will be
mailed to the addresses of Noteholders as they appear in the register maintained
by the Indenture Trustee prior to mailing. Those notices will be deemed to have
been given on the date of that mailing.

GOVERNING LAW

     [The Indenture and the Notes are governed by and shall be construed in
accordance with the laws of the State of New York applicable to agreements made
in and to be performed wholly within that jurisdiction.]

                                      S-28
<PAGE>   113

                                THE CERTIFICATES

GENERAL

     The certificates (the "Certificates") will be issued pursuant to the terms
of the Trust Agreement, a form of which has been filed as an exhibit to the
Registration Statement. A copy of the final signed Trust Agreement will be filed
with the SEC following the issuance of the Securities. The Certificates will
evidence undivided ownership interests in the Trust created pursuant to the
Trust Agreement.

     The following summary describes material terms of the Certificates and the
Trust Agreement. The summary does not purport to be complete and is subject to,
and qualified in its entirety by reference to, all the provisions of the
Certificates and the Trust Agreement. The following summary supplements, and to
the extent inconsistent therewith replaces, the description of the general terms
and provisions of the Certificates of any given series and the related Trust
Agreement set forth in the accompanying Prospectus, to which description
reference is hereby made.

PAYMENTS OF INTEREST

     Interest on the Certificate Balance will accrue during each Interest Period
at the per annum pass through rate set forth in "Summary -- Terms of the
Certificates -- Per Annum Pass Through Rates" in this Prospectus Supplement (the
"Pass Through Rate") and will be payable to the holders of record of the
Certificates (the "Certificateholders") on the related Distribution Date.

     The Certificates will constitute Fixed Rate Securities, as that term is
defined under "Material Information Regarding the Securities -- Fixed Rate
Securities" in the accompanying Prospectus. Interest due on a Distribution Date
will accrue during the related Interest Period and will be calculated on the
basis of a 360-day year consisting of twelve 30-day months. Interest
distributions with respect to the Class C Certificates generally will be made
from Available Amounts after:

     1. payment of the Total Servicing Fee;

     2. payment of non-recoverable Advances to the Servicer; and

     3. distribution of the Noteholders' Distributable Amounts to the
        Noteholders.

     Interest distributions with respect to the Class D Certificates generally
will be made from Available Amounts after payment of all of the foregoing and
also after (1) distribution of interest and principal due and payable in respect
of the Class C Certificates and (2) depositing of funds in the Reserve Account
so that the amount on deposit in that account equals the Specified Reserve
Account Balance. See "Distributions on the Notes and the Certificates -- Payment
of Distributable Amounts" in this Prospectus Supplement.

     Interest payments due for any Distribution Date but not paid on that
Distribution Date will be due on the next Distribution Date increased by an
amount equal to interest on that amount at the Pass Through Rate (to the extent
lawful).

PAYMENTS OF PRINCIPAL

     No principal will be paid on the Certificates until the Distribution Date
on which all of the Notes have been paid in full. On that Distribution Date and
each Distribution Date thereafter, principal payments of the Certificates will
be payable in an amount equal to the Certificateholders' Percentage of the
Principal Distributable Amount. Principal payments on the Class C Certificates
will be made from Available Amounts after:

     1. payment of the Total Servicing Fee;

     2. payment of non-recoverable Advances; and

     3. distribution of the Noteholders' Distributable Amounts to the
        Noteholders.

                                      S-29
<PAGE>   114

     Principal payments will be allocated among the Certificates so that no
principal payments will be made on the Class D Certificates until the Class C
Certificates have been paid in full.

     Principal payments of the Class D Certificates will be made from Available
Amounts after all payment of the foregoing and also after (1) distribution of
interest and principal due and payable in respect of the Class C Certificates
and (2) depositing of funds in the Reserve Account so that the amount on deposit
in that account equals the Specified Reserve Account Balance.

     Notwithstanding the foregoing, on each Distribution Date after the
acceleration of the Notes following an Event of Default, the Certificates will
not receive any of the Principal Distributable Amount until the Notes have been
paid in full.

NOTICES

     Certificateholders will be notified in writing by the Owner Trustee of any
Event of Default, Servicer Default or termination of, or appointment of a
successor to, the Servicer promptly upon a Trust Officer obtaining actual
knowledge thereof. Except for the monthly and annual reports to
Certificateholders described this Prospectus Supplement, the Owner Trustee is
not obligated under the Trust Agreement to forward any other notices to the
Certificateholders. There are no provisions in the Trust Agreement for the
regular or special meetings of Certificateholders.

GOVERNING LAW

     [The Trust Agreement and the Certificates are governed by and shall be
construed in accordance with the laws of the State of Delaware applicable to
agreements made in and to be performed wholly within that jurisdiction.]

                DISTRIBUTIONS ON THE NOTES AND THE CERTIFICATES

     On or before the tenth calendar day of each month (or, if the tenth day is
not a Business Day, the next succeeding Business Day (each a "Determination
Date"), the Servicer will inform the Owner Trustee and the Indenture Trustee of,
among other things, the amount of funds collected on or in respect of the
Receivables, the amount of Advances to be made by and reimbursed to the Servicer
and the Total Servicing Fee and other servicing compensation payable to the
Servicer, in each case with respect to the immediately preceding Collection
Period. On or prior to each Distribution Date, the Servicer will also determine
the following:

     1. Available Amounts;

     2. Allocable Principal;

     3. Noteholders' Distributable Amount;

     4. Certificateholders' Distributable Amount;

     5. Principal Distributable Amount;

     6. Yield Supplement Deposit, if any;

     7. based on the available funds and other amounts available for payment on
        the related Distribution Date as described below, the amount to be
        distributed to the Noteholders and Certificateholders; and

     8. all other distributions, deposits and withdrawals to be made on the
        related Distribution Date.

     The Indenture Trustee will make payments to the Noteholders and
Certificateholders out of the amounts on deposit in the Collection Account. The
amounts to be distributed to the Noteholders and Certificateholders will be
determined in the manner described below. "Allocable Principal" shall mean an
amount equal to the excess, if any, of (x) the sum of the outstanding principal
balances of the Notes and the Certificates as of the close of business on the
prior Distribution Date over (y) the Pool Balances as of the end of the related
Collection Period.

                                      S-30
<PAGE>   115

CALCULATION OF AVAILABLE AMOUNTS

     The amount of funds available for distribution on a Distribution Date will
generally equal the sum of Available Interest and Available Principal
(collectively, "Available Amounts").


     "Available Interest" for a Distribution Date will equal the sum of the
following amounts received or allocated by the Servicer on
or in respect of the Receivables during the related Collection Period:

     1. that portion of all collections on or in respect of the Receivables
        allocable to interest;

     2. all proceeds of the Liquidated Receivables, net of expenses incurred by
        the Servicer in accordance with its customary servicing procedures in
        connection with the liquidation, including amounts received in
        subsequent Collection Periods and any amounts required by law to be
        remitted to the Obligor ("Net Liquidation Proceeds") to the extent
        allocable to interest due on a Liquidated Receivable;


     3. all Advances made by the Servicer;

     4. all payments by the Seller during that Collection Period for breaches of
        representations and warranties that materially and adversely affect any
        Receivable ("Warranty Purchase Payments") to the extent attributable to
        interest;

     5. all payments by the Servicer during that Collection Period for breaches
        of certain of its obligations under the Sale and Servicing Agreement
        that materially and adversely affect any Receivable ("Administrative
        Purchase Payments") to the extent attributable to interest;

     6. any Yield Supplement Deposit, plus reinvestment income on the Yield
        Supplement Account; and

     7. the excess, if any, in the Yield Supplement Account over the Required
        Yield Supplement Amount.

     "Available Principal" for a Distribution Date will equal the sum of the
amounts described in clauses (1), (2), (4) and (5) above received or allocated
by the Servicer in respect of principal on or in respect of the Receivables
during the related Collection Period.


     Available Interest and Available Principal on any Distribution Date will
exclude the following amounts:

     1. amounts received on a particular Receivable (other than a Defaulted
        Receivable) to the extent that the Servicer has previously made an
        unreimbursed Advance in respect of that Receivable;

     2. Net Liquidation Proceeds with respect to a particular Receivable to the
        extent of unreimbursed Advances in respect of that Receivable; and

     3. recoveries from collections with respect to Advances that the Servicer
        has determined are unlikely to be repaid.

     A "Defaulted Receivable" will be a Receivable (other than a 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 a Receivable that is delinquent less than 120 days, the Servicer has
(a) determined, in accordance with its customary servicing procedures, that
eventual payment in full is unlikely, or (b) repossessed the Financed Vehicle.

     A "Liquidated Receivable" will be a Defaulted Receivable for which the
related Financed Vehicle has been liquidated by the Servicer.

PAYMENT OF DISTRIBUTABLE AMOUNTS

     On each Distribution Date, the Servicer will allocate amounts on deposit in
the Collection Account (after payment of the Supplemental Servicing Fee to the
extent not previously retained by the Servicer) with respect to the related
Collection Period as described below and will instruct the Indenture Trustee to
make the following payments and distributions in the following amounts and order
of priority:

      1. to the Servicer, the amount of any payments in respect of Advances
         required to be reimbursed;

      2. to the Servicer from Available Amounts, the Base Servicing Fee,
         including any unpaid Base Servicing Fees with respect to one or more
         prior Collection Periods;

                                      S-31
<PAGE>   116

      3. on a pro rata basis (based on the amounts distributable to each class)
         to the Noteholders, the Noteholders' Interest Distributable Amount,
         from Available Amounts (after giving effect to the reduction in
         Available Amounts described in clause (2) above);

      4. to the Noteholders, the Noteholders' Principal Distributable Amount,
         from Available Amounts (after giving effect to the reduction in
         Available Amounts described in clauses (2) and (3) above);

      5. to the holders of record of the Class C Certificates (the "Class C
         Certificateholders"), the Certificateholders' Interest Distributable
         Amount for the Class C Certificates, from Available Amounts (after
         giving effect to the reduction in Available Amounts described in
         clauses (2) through (4) above);

      6. to the Class C Certificateholders, the Certificateholders' Principal
         Distributable Amount for the Class C Certificates, from Available
         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (2) through (5) above);

      7. to the Reserve Account, from Available Amounts (after giving effect to
         the reduction in Available Amounts described in clauses (2) through (6)
         above and that amount being the "Excess Amount"), that amount until the
         amount on deposit in that account equals the Specified Reserve Account
         Balance;

      8. to the holders of record of the Class D Certificates (the "Class D
         Certificateholders"), the Certificateholders' Interest Distributable
         Amount for the Class D Certificates, from Available Amounts (after
         giving effect to the reduction in Available Amounts described in
         clauses (2) through (7) above);

      9. after the Class C Certificateholders have been paid in full, to the
         Class D Certificateholders, the Certificateholders' Principal
         Distributable Amount for the Class D Certificates, from Available
         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (2) through (8) above); and

     10. any Available Amounts remaining after giving effect to the reduction in
         Available Amounts described in clauses (2) through (9) above, to the
         Seller.

     The Noteholders' Principal Distributable Amount will be allocated among the
Notes so that no principal payments will be made on:

      1. the Class A-2 Notes until the Class A-1 Notes have been paid in full;

      2. the Class A-3 Notes until the Class A-1 Notes and the Class A-2 Notes
         have been paid in full; and

      3. the Class B Notes until the Class A-1 Notes, the Class A-2 Notes and
         the Class A-3 Notes have been paid in full.

     However, after the occurrence of an Event of Default and an acceleration of
the Notes, Available Amounts (after the Base Servicing Fee has been paid and
certain Advances have been reimbursed) will be applied to pay interest and
principal (1) first, to the Class A-1 Notes, until the outstanding principal
balance of and accrued interest on the Class A-1 Notes has been paid in full,
(2) second, to the Class A-2 Notes and the Class A-3 Notes on a pro rata basis
(x) with respect to interest, based on the respective aggregate amounts of
interest due to those classes of Notes and (y) with respect to principal, based
on the respective outstanding principal balances of those classes of Notes,
until the outstanding principal balance of those classes of Notes have been paid
in full, and (3) third, to the Class B Notes, until the outstanding principal
balance of an accrued interest on the Class B Notes has been paid in full.

     Notwithstanding the foregoing, if amounts actually allocated to pay the
Base Servicing Fee and the Noteholders on any Distribution Date are less than
the Base Servicing Fee and the Noteholders' Distributable Amount, funds will be
withdrawn from the Reserve Account so that an amount equal to the

                                      S-32
<PAGE>   117

Base Servicing Fee and the Noteholders' Distributable Amount may be paid to the
Servicer and allocated to the Noteholders, respectively.

     No principal payments on the Certificates will be made until all of the
Notes have been paid in full. Thereafter, Certificateholders' Principal
Distributable Amount will be allocated among the Certificates so that no
principal payments will be made on the Class D Certificates until the Class C
Certificates have been paid in full. Notwithstanding the foregoing, if amounts
actually allocated to the Class C Certificateholders on any Distribution Date is
less than the Certificateholders' Distributable Amount, funds will be withdrawn
from the Reserve Account (after funds have been withdrawn for the benefit of the
Noteholders) so that an amount equal to the Certificateholders' Distributable
Amount may be allocated to the Class C Certificateholders.

     For the purposes of this Prospectus Supplement, the following terms will
have the following meanings:

     The "Certificateholders' Distributable Amount" will mean, with respect to
any Distribution Date, the sum of the Certificateholders' Interest Distributable
Amount for all classes of Certificates plus the Certificateholders' Principal
Distributable Amount for that Distribution Date for the most senior class of
Certificates.


     The "Certificateholders' Interest Distributable Amount" will mean, with
respect to any Distribution Date and a class of Certificates, the sum of the
Certificateholders' Monthly Interest Distributable Amount for that class plus
any outstanding Certificateholders' Interest Carryover Shortfall for that class
as of the close of the immediately preceding Distribution Date.


     The "Certificateholders' Interest Carryover Shortfall" will mean, with
respect to any Distribution Date and a class of Certificates, the excess, if
any, of the sum of the Certificateholders' Monthly Interest Distributable Amount
for that class for the preceding Distribution Date plus any outstanding
Certificateholders' Interest Carryover Shortfall for that class on that
preceding Distribution Date, over the amount of interest that is actually paid
on the Certificates on that preceding Distribution Date, plus, to the extent
permitted by applicable law, interest on the Certificateholders' Interest
Carryover Shortfall at the related Pass Through Rate for the related Interest
Period.


     The "Certificateholders' Monthly Interest Distributable Amount" will mean,
with respect to any Distribution Date and a class of Certificates, interest
accrued for the related Interest Period at the related Pass Through Rate for
that class of Certificates on the Certificate Balance of that class on the
immediately preceding Distribution Date, after giving effect to all payments of
principal to Certificateholders of that class on or prior to that Distribution
Date (or, in the case of the first Distribution Date, on the Original
Certificate Balance of that class of Certificates). The "Original Certificate
Balance" will equal $          for the Class C Certificates and $          for
the Class D Certificates, and the "Certificate Balance," for any Distribution
Date and a class of Certificates, will equal the Original Certificate Balance of
that class, reduced by all amounts distributed on or prior to that Distribution
Date on the Certificates of that class and allocable to principal.

     The "Certificateholders' Monthly Principal Distributable Amount" will mean,
with respect to any Distribution Date, the Certificateholders' Percentage of the
Allocable Principal for that Distribution Date.


     The "Certificateholders' Percentage" will mean the following:

     1. for each Distribution Date until the Distribution Date on which the
        principal amount of all of the Notes has been paid in full, 0%;

     2. for the Distribution Date on which the principal amount of all the Notes
        has been paid in full, the percentage of Allocable Principal remaining
        after the Notes have been paid in full; and

     3. for each Distribution Date after the Distribution Date on which the
        principal amount of all of the Notes is reduced to zero, 100%.

                                      S-33
<PAGE>   118

     The "Certificateholders' Principal Carryover Shortfall" will mean, with
respect to any Distribution Date and a class of Certificates, the excess, if
any, of the Certificateholders' Monthly Principal Distributable Amount plus any
outstanding Certificateholders' Principal Carryover Shortfall for that class for
the preceding Distribution Date over the amount in respect of principal that is
actually paid as principal on that class on that Distribution Date.

     The "Certificateholders' Principal Distributable Amount" will mean, with
respect to any Distribution Date and a class of Certificates, the sum of:

     1. the Certificateholders' Monthly Principal Distributable Amount for that
        Distribution Date; and

     2. on the Final Scheduled Distribution Date for that class of Certificates,
        the amount necessary to reduce the outstanding principal amount of that
        class of Certificates to zero; provided, however, that the
        Certificateholders' Principal Distributable Amount with respect to a
        class of Certificates shall not exceed the Certificate Balance of that
        class of Certificates.

     The "Noteholders' Distributable Amount" will mean, with respect to any
Distribution Date, the sum of the Noteholders' Interest Distributable Amount for
all classes of Notes plus the Noteholders' Principal Distributable Amount for
that Distribution Date for the most senior class of Notes.

     The "Noteholders' Interest Carryover Shortfall" will mean, 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 that class for the
preceding Distribution Date plus any outstanding Noteholders' Interest Carryover
Shortfall for that class on that preceding Distribution Date, over the amount in
respect of interest that is actually paid on the Notes of that class on that
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.

     The "Noteholders' Interest Distributable Amount" will mean, with respect to
any Distribution Date, the sum of the Noteholders' Monthly Interest
Distributable Amount for all classes of Notes and the Noteholders' Interest
Carryover Shortfall for all classes of Notes with respect to that Distribution
Date.

     The "Noteholders' Monthly Interest Distributable Amount" will mean, with
respect to any Distribution Date and a class of Notes, interest accrued for the
related Interest Period at the related Interest Rate for that class on the
outstanding principal amount of that class on the immediately preceding
Distribution Date, after giving effect to all payments of principal to
Noteholders of that class on or prior to that Distribution Date (or, in the case
of the first Distribution Date, on the original principal amount of that class).

     The "Noteholders' Monthly Principal Distributable Amount" will mean, with
respect to any Distribution Date, the Noteholders' Percentage of Allocable
Principal for that Distribution Date.

     The "Noteholders' Percentage" will mean:

     1. for each Distribution Date until the Distribution Date on which the
        principal amounts of all of the Notes have been paid in full, 100%;

     2. for the Distribution Date on which the Notes have been paid in full, the
        percentage of Allocable Principal needed to pay the Notes in full; and

     3. thereafter, 0%.


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


                                      S-34
<PAGE>   119

"Description of the Transfer and Servicing Agreements -- Statements to
Securityholders" in the accompanying Prospectus.

     The "Noteholders' Principal Distributable Amount" will mean, with respect
to any Distribution Date and a class of Notes, the sum of:

     1. the Noteholders' Monthly Principal Distributable Amount; and

     2. on the Final Scheduled Distribution Date for that class of Notes, the
        amount necessary to reduce the outstanding principal amount of that
        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 principal amount of that class.

     The "Principal Distributable Amount" will mean, with respect to any
Distribution Date and the related Collection Period, the sum of the following
amounts:

     1. the principal portion of all payments actually received on the
        Receivables during that Collection Period;

     2. the principal portion of all prepayments and partial prepayments
        received during that Collection Period (to the extent those amounts are
        not included in clause (1) above); and

     3. the Principal Balance of each Receivable that the Servicer became
        obligated to purchase, the Seller became obligated to repurchase or that
        became a Defaulted Receivable during that Collection Period (to the
        extent those amounts are not included in clauses (1) or (2) above).

                         SUBORDINATION; RESERVE ACCOUNT

     The rights of the Noteholders and the Certificateholders to receive
payments with respect to the Receivables will be subordinated to the rights of
the Servicer to receive the Total Servicing Fee, any additional servicing
compensation described under "Description of the Transfer and Servicing
Agreements -- Servicing Compensation" in this Prospectus Supplement and the
reimbursement of outstanding Advances.

SUBORDINATION

     In addition, the rights of the Noteholders to receive distributions on the
Receivables will be subject to the priorities set forth under "Summary -- Terms
of the Notes" and "Distributions on the Notes and the Certificates -- Payment of
Distributable Amounts" in this Prospectus Supplement. The rights of the
Certificateholders to receive payments on the Receivables will be subordinated
to the rights of the Noteholders to the extent described herein. The rights of
the Class D Certificateholders to receive payments on the Receivables will be
further subordinated to the rights of the Class C Certificateholders and the
maintenance of amounts on deposit in the Reserve Account at the Specified
Reserve Account Balance, in each case to the extent described herein.

RESERVE ACCOUNT

     The protection afforded to the Noteholders through subordination will be
effected both by the preferential right of the Noteholders to receive, to the
extent described in this Prospectus Supplement, current distributions on the
Receivables and by the establishment and maintenance of a segregated trust
account containing money and other property deposited therein pursuant to the
Sale and Servicing Agreement (the "Reserve Account"). Although the Class C
Certificates are subordinated to the rights of the Noteholders, the Class C
Certificateholders have a preferential right to receive current distributions on
the Receivables before the Class D Certificateholders to the extent described in
this Prospectus Supplement and the establishment of the Reserve Account. The
Reserve Account will be a segregated account in the name of the Indenture
Trustee and pledged to the Indenture Trustee for the benefit of the Noteholders
and Certificateholders. The Reserve Account will be created with an initial
deposit by the

                                      S-35
<PAGE>   120

Seller on the Closing Date of an amount equal to $          (the "Reserve
Account Initial Deposit"). The Reserve Account will thereafter be funded by the
deposit therein of all Excess Amounts, if any, for each Distribution Date to the
extent necessary to restore or bring the amounts on deposit in the Reserve
Account to the Specified Reserve Account Balance. Notwithstanding the foregoing,
on each Distribution Date, to the extent that amounts deposited in the
Collection Account during the related Collection Period are insufficient to
fully reimburse the Servicer for Advances made by it which are required to be
reimbursed under the Sale and Servicing Agreement, amounts then on deposit in
the Reserve Account will be applied to reimburse the Servicer in full before any
amounts therein are applied for the payments on the Notes or Certificates.

     Amounts held from time to time in the Reserve Account will continue to be
held for the benefit of holders of the Notes and the Class C Certificateholders
and may be invested in Eligible Investments. Income on such Eligible Investments
(net of losses and expenses) will be paid to the Seller on each Distribution
Date. If the amount on deposit in the Reserve Account on any Distribution Date
(after giving effect to all deposits to and withdrawals from the Reserve Account
on that Distribution Date) is greater than the Specified Reserve Account Balance
for that Distribution Date, the Indenture Trustee will include the amount of the
excess in the amounts to be distributed to Class D Certificateholders pursuant
to clauses (8) and (9) in the first paragraph under "Distributions on the Notes
and the Certificates -- Payment of Distributable Amounts" in this Prospectus
Supplement. Upon any distribution to the Class D Certificateholders of amounts
in excess of the Specified Reserve Account Balance, the Noteholders will not
have any rights in, or claims to, those amounts. Any excess amounts remaining
thereafter will be paid to the Seller.

     The "Specified Reserve Account Balance" will initially be [              ].
In the event, however, 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 Cut-off 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 [  ]% or (ii) the average for the
preceding three Collection Periods (or such smaller number of Collection Periods
as have elapsed since the Cut-off 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 [  ]%, 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) $[               ] and (ii) [  ]% of
the outstanding principal balance of the Notes and Certificates as of the
preceding Distribution Date (after giving effect to payments of principal made
on such Distribution Date).

     The Servicer may, from time to time after the date of this Prospectus
Supplement, request each rating agency to approve a formula for determining the
Specified Reserve Account Balance that is different from those described above
or change the manner by which the Reserve Account is funded. If each rating
agency delivers a letter to the Owner Trustee to the effect that the use of any
new formula will not result in a qualification, reduction or withdrawal of its
then-current rating of any class of the Notes or the Class C Certificates, then
the Specified Reserve Account Balance will be determined in accordance with the
new formula. The Sale and Servicing Agreement will accordingly be amended,
without the consent of any Noteholder or Certificateholder, to reflect the new
calculation.

     The Seller will not be required to refund any amounts properly distributed
or paid to it, whether or not there are sufficient funds on any subsequent
Distribution Date to make full distributions to the Securityholders.

     The Reserve Account and the subordination of the Certificates are intended
to enhance the likelihood of receipt by Noteholders of the full amount of
principal and interest due them and to decrease the likelihood that the
Noteholders will experience losses. However, the Reserve Account could be
depleted. If the amount required to be deposited into or required to be
withdrawn from the Reserve Account to cover

                                      S-36
<PAGE>   121

shortfalls in collections on the Receivables exceeds the amount of available
cash in the Reserve Account, Noteholders could incur losses or suffer a
temporary shortfall in the amounts distributed to the Noteholders. In that
event, the Class C Certificateholders will first incur the losses, but the Class
B Noteholders will be the second to incur those losses because payments of
principal of and interest on the Class B Notes are subordinated to payments of
principal of and interest on the Class A Notes.

     To a lesser extent, the Reserve Account and the subordination of the Class
D Certificates are intended to enhance the likelihood of receipt by the Class C
Certificateholders of the full amount of principal and interest due them and to
decrease the likelihood that the Class C Certificateholders will experience
losses. However, the right of the Class C Certificateholders to the amounts on
deposit in the Reserve Account is subordinated to the similar right of the
Noteholders and, in any event, the Reserve Account could be depleted. If the
amount required to be deposited into or required to be withdrawn from the
Reserve Account to cover shortfalls in collections on the Receivables exceeds
the amount of available cash in the Reserve Account, the Class C
Certificateholders could incur losses or suffer a temporary shortfall in the
amounts distributed to the Certificateholders.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

THE TRANSFER AND SERVICING AGREEMENTS

     The description of the terms of the Indenture, the Sale and Servicing
Agreement, the Administration Agreement and the Trust Agreement (collectively,
the "Transfer and Servicing Agreements") in this Prospectus Supplement does not
purport to be complete and is subject to, and qualified in its entirety by
reference to, all the provisions of the Transfer and Servicing Agreements. Forms
of the Transfer and Servicing Agreements have been filed as exhibits to the
Registration Statement. Copies of the final signed Transfer and Servicing
Agreements will be filed with the SEC following the issuance of the Securities.
Any description of the Transfer and Servicing Agreements in this Prospectus
Supplement supplements, and to the extent inconsistent replaces, the description
of the general terms and provisions of the Transfer and Servicing Agreements set
forth in the accompanying Prospectus, to which description reference is hereby
made.

SALE AND ASSIGNMENT OF RECEIVABLES

     Information with respect to the conveyance of the Receivables from the
Seller to the Trust on the Closing Date pursuant to the Sale and Servicing
Agreement is set forth under "Description of the Transfer and Servicing
Agreements -- Sale and Assignment of Receivables" in the accompanying
Prospectus.

ACCOUNTS

     In addition to the accounts referred to under "Description of the Transfer
and Servicing Agreements -- Accounts" in the accompanying Prospectus, the
Servicer will also establish with and pledge to the Indenture Trustee the
Reserve Account. The Reserve Account will not be property of the Trust. The
Yield Supplement Account established in the name of the Indenture Trustee
[will] [will not] be property of the Trust.

COLLECTIONS

     The Servicer will deposit all payments on Receivables received from
Obligors and all proceeds of Receivables collected during each Collection Period
into the Collection Account not later than the Business Day after receipt.
However, so long as NMAC is the Servicer, if each condition to making monthly
deposits as may be required by the Sale and Servicing Agreement (including the
satisfaction of specified ratings criteria by NMAC and the absence of any
Servicer Default) is satisfied, the Servicer may retain such amounts until the
related Distribution Date. The Servicer or the Seller, as the case may be, will
remit the aggregate Warranty Purchase Payments and Administrative Purchase
Payments of Receivables to be purchased from the Trust to the Collection Account
on the Business Day immediately

                                      S-37
<PAGE>   122

preceding the Distribution Date. The Servicer will be entitled to withhold, or
to be reimbursed from amounts otherwise payable into or on deposit in the
Collection Account, amounts previously deposited in the Collection Account but
later determined to have resulted from mistaken deposits or postings. Except in
certain circumstances described in the Sale and Servicing Agreement, pending
deposit into the Collection Account, collections may be employed by the Servicer
at its own risk and for its own benefit and will not be segregated from its own
funds. The Servicer, at its own risk and for its own benefit, may instruct the
Owner Trustee to invest amounts held in the Collection Account in Eligible
Investments from the time deposited until the related Distribution Date. See
"Description of the Transfer and Servicing Agreements -- Collections" in the
accompanying Prospectus.

     "Eligible Investments" will be specified in the Sale and Servicing
Agreement and will be limited to investments which meet the criteria of each
rating agency from time to time as being consistent with its then-current
ratings of the Securities.

     Collections on or in respect of a Receivable made during a Collection
Period (including Warranty Purchase Payments and Administrative Purchase
Payments) will be applied first to interest accrued to date, second to principal
until the principal balance is brought current, third to reduce the unpaid late
charges as provided in the Receivable and finally to prepay principal of the
Receivable. See "Description of the Transfer and Servicing
Agreements -- Collections" in the accompanying Prospectus.

ADVANCES

     On or before the Business Day prior to each Distribution Date, the Servicer
will be obligated to make a payment into the Collection Account for each
Receivable of an amount equal to the product of the principal balance of the
Receivable as of the first day of the related Collection Period and one-twelfth
of its APR minus the amount of interest actually received on the Receivable
during the Collection Period (an "Advance"). If the calculation results in a
negative number, an amount equal to the negative amount will be paid to the
Servicer in reimbursement of outstanding Advances. In addition, if a Receivable
becomes a Liquidated Receivable, the amount of accrued and unpaid interest on
that Receivable (but not including interest for the current Collection Period)
will, up to the amount of outstanding Advances in respect thereof, be withdrawn
from the Collection Account and paid to the Servicer in reimbursement of the
outstanding Advances. The Servicer will not be required to make any Advances
(other than the Advance of an interest shortfall arising from a prepaid
Receivable) to the extent that it does not expect to recoup the Advance from
subsequent collections or recoveries. No advances of principal will be made with
respect to the Receivables. See "Description of the Transfer and Servicing
Agreements -- Advances" in the accompanying Prospectus.

SERVICING COMPENSATION

     The base servicing fee for the calendar month immediately preceding any
Distribution Date (a "Collection Period") will be one-twelfth of 1.00% (the
"Servicing Rate") of the Pool Balance as of the last day of the preceding
Collection Period or, in the case of the first Distribution Date, the Pool
Balance as of the Cut-off Date (the "Base Servicing Fee"). The Base Servicing
Fee, together with any previously unpaid Base Servicing Fee, will be paid on
each Distribution Date solely to the extent of Available Amounts (and, if
necessary, amounts available in the Reserve Account). The Servicer will be
entitled to collect and retain as additional servicing compensation in respect
of each Collection Period any late fees, prepayment charges and any other
administrative fees and expenses or similar charges collected during that
Collection Period, plus any investment earnings or interest earned during that
Collection Period from the investment of monies on deposit in the Collection
Account (the "Supplemental Servicing Fee"). See "Description of the Transfer and
Servicing Agreements -- Collections" in this Prospectus Supplement and
"Description of the Transfer and Servicing Agreements -- Servicing Compensation"
in the accompanying Prospectus. The Servicer will be paid the Base Servicing Fee
and the Supplemental Servicing Fee (collectively the "Total Servicing Fee") for
each Collection Period on the following Distribution Date related to that
Collection Period. However, if it is acceptable to each rating agency without a
reduction in the rating of each class of Notes and the Class C Certificates, the
Base Servicing Fee in respect of a

                                      S-38
<PAGE>   123


Collection Period (together with any portion of the Base Servicing Fee that
remains unpaid from prior Distribution Dates) will be paid at the beginning of
that Collection Period out of collections of interest on the Receivables for
that Collection Period. The Base Servicing Fee will be paid from Available
Amounts (and, if necessary, amounts available in the Reserve Account) prior to
the payment of the Noteholders' Distributable Amounts or Certificateholders'
Distributable Amounts.

YIELD SUPPLEMENT ACCOUNT AND YIELD SUPPLEMENT AGREEMENT


     Payments of the Yield Supplement Deposit will be made from funds on deposit
in a segregated trust account (the "Yield Supplement Account") to be established
by the [Seller who] [Trust in the name of the Indenture Trustee and the Trust
which] will pledge the trust account to secure the Notes and the Class C
Certificateholders. The Yield Supplement Account [will] [will not] be part of
the Trust property and will be funded by the Seller with [[a capital
contribution to the Trust by depositing an amount equal to $________] [a deposit
of an amount equal to $________] [in cash]][, a transfer of retail installment
sales contracts with an aggregate principal balance, as of the Cut-Off Date, of
$________ to the Trust] [and a transfer of receivables or other assets
(including vehicle lease contracts) in an amount, collectively, equal to
$________ to the Trust] ([the] [collectively,] "Initial Yield Supplement
Amount").


     The "Yield Supplement Deposit" for each Distribution Date means an
aggregate amount (if positive), calculated by the Servicer, by which (1) one
month's interest on the principal balance as of the first day of the related
Collection Period of each Yield Supplemented Receivable (other than a Defaulted
Receivable, after the Collection Period in which that Receivable became a
Defaulted Receivable) at a rate equal to the Required Rate exceeds (2) one
month's interest on that principal balance at that Yield Supplemented
Receivable's APR. "Yield Supplemented Receivables" are Receivables that have
APRs which are less than the Required Rate. The "Required Rate" means, with
respect to any Distribution Date, the sum of (1) the [interest rate on the Class
B Notes] [weighted average Interest Rate of the securities offered pursuant to
the prospectus supplement], and (2) the Servicing Rate of 1.00%.


     If the Yield Supplement Deposit for any Distribution Date exceeds the
amount available for withdrawal from the Yield Supplement Account on that
Distribution Date, the Seller will not have any further obligation under the
Yield Supplement Agreement to deposit any further amounts into the Yield
Supplement Account. The amount required to be on deposit in the Yield Supplement
Account (the "Required Yield Supplement Amount") will be equal to the lesser of
(A) the maximum aggregate Yield Supplement Deposits that will become due on
future Distribution Dates, assuming (1) that payments on the Receivables are
made on their scheduled due dates, (2) that no Receivable becomes a prepaid
Receivable, and (3) a discount rate of [  ]% and (B) the Initial Yield
Supplement Amount. The amount on deposit in the Yield Supplement Account may
decline as a result of prepayments or repayments in full of the Receivables. To
the extent that on any Distribution Date the amount on deposit in the Yield
Supplement Account exceeds the Required Yield Supplement Amount on that
Distribution Date, after giving effect to all distributions to be made on such
Distribution Date, the excess will be deposited in the Collection Account for
distribution in accordance with the Sale and Servicing Agreement.


     Simultaneously with the sale and assignment of the Receivables by NMAC to
the Seller, the Seller will enter into the Yield Supplement Agreement with the
Indenture Trustee, the Servicer, and the Trust.

NET DEPOSITS

     As an administrative convenience and as long as specified conditions are
satisfied, the Servicer will be permitted to make the deposit of collections,
aggregate Advances and amounts deposited in respect of purchases of Receivables
by the Seller or the Servicer for or with respect to the related Collection
Period net of payments to be made to the Servicer with respect to that
Collection Period. The Servicer, however, will account for the foregoing
deposits and payments as if all of the foregoing deposits and payments were made
individually. See "Description of the Transfer and Servicing Agreements -- Net
Deposits" in the accompanying Prospectus.

OPTIONAL PURCHASE

     The outstanding Notes and the Certificates will be paid in full on any
Distribution Date on which the Servicer or any successor to the Servicer
exercises its option to purchase the Receivables. The Servicer or

                                      S-39
<PAGE>   124

any successor to the Servicer may purchase the Receivables when the Pool
Balance shall have declined to 10% or less of the Pool Balance as of the Cut-off
Date, for the price as described in the accompanying Prospectus under
"Description of the Transfer and Servicing Agreements -- Termination." The
"Redemption Price" for the outstanding Notes will be equal to the unpaid
principal amount of the outstanding Notes plus accrued and unpaid interest on
those Notes and for the Certificates will equal the Certificate Balance of the
Class C Certificates and Class D Certificates on the date of the optional
purchase plus accrued and unpaid interest on the Certificates.


REMOVAL OF SERVICER

     The Indenture Trustee or Noteholders evidencing a majority of the voting
interests of Notes (voting as a single class) may terminate the rights and
obligations of the Servicer under the Sale and Servicing Agreement upon:

     1. any failure by the Servicer (or the Seller, so long as NMAC is the
        Servicer) to deliver to the Owner Trustee or the Indenture Trustee, as
        applicable, for deposit in any account any required payment or to direct
        the Owner Trustee or the Indenture Trustee, as applicable, to make any
        required distributions from that account, and that failure continues
        unremedied for three Business Days after (a) receipt by the Servicer (or
        the Seller, so long as NMAC is the Servicer) of written notice of the
        failure from the Owner Trustee or the Indenture Trustee, as applicable,
        (b) receipt by the Servicer (or the Seller, so long as NMAC is the
        Servicer) and the Owner Trustee or the Indenture Trustee, as applicable,
        of written notice of the failure from the holders of Notes or
        Certificates evidencing not less than 25% in principal amount of the
        outstanding Notes and the Certificates, acting together as the single
        class, or (b) discovery of that failure by any officer of the Servicer;

     2. 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 the Sale and Servicing Agreement, and that
        failure materially and adversely affects the rights of the Noteholders
        or the Certificateholders, and that failure continues unremedied for 90
        days after the giving of written notice of the failure to (a) the
        Servicer (or the Seller, so long as NMAC is the Servicer) by the Owner
        Trustee or the Indenture Trustee, or (b) the Servicer (or the Seller, so
        long as NMAC is the Servicer) and the Owner Trustee or the Indenture
        Trustee, as applicable, by the holders of Notes evidencing not less than
        25% in principal amount of those outstanding Notes or holders of
        Certificates evidencing not less than 25% of the balance attributable to
        the Certificates, each acting together as a single class; and

     3. the occurrence of an insolvency event with respect to the Servicer.

     Under those circumstances, authority and power shall, without further
action, pass to and be vested in the Indenture Trustee or a successor Servicer
appointed under the Sale and Servicing Agreement. If, however, a bankruptcy
trustee or similar official has been appointed for the Servicer, and no Servicer
Default other than the appointment of a bankruptcy trustee or similar official
has occurred, that trustee or official may have the power to prevent the
Indenture Trustee or the Noteholders from effecting a transfer of servicing.
Upon receipt of notice of the occurrence of a Servicer Default, the Indenture
Trustee shall give notice thereof to the rating agencies. Upon payment in full
of the principal and interest on the Notes, the Certificateholders will succeed
to the rights of the Noteholders with respect to removal of the Servicer.

SELLER LIABILITY

     Under the Trust Agreement and the Indenture, the Seller will be liable to
injured parties only to the extent specified therein.

                                      S-40
<PAGE>   125

TERMINATION OF THE SALE AND SERVICING AGREEMENT

     The respective obligations of the Seller, the Servicer, NMAC (so long as
NMAC has rights or obligations thereunder), the Owner Trustee and the Indenture
Trustee, as the case may be, pursuant to the Sale and Servicing Agreement will
terminate upon the earliest of (i) the maturity or other liquidation of the last
Receivable and the final disposition of all amounts received upon liquidation of
any remaining Receivables and (ii) the election by the Servicer to purchase the
corpus of the Trust as described in "Description of the Transfer and Servicing
Agreements -- Optional Purchase" in this Prospectus Supplement and the payment
or distribution to Securityholders of all amounts required to be paid to them
under the Indenture or the Trust Agreement, as the case may be.

DUTIES OF THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

     The Owner Trustee will make no representations as to the validity or
sufficiency of the Trust Agreement, the Certificates (other than the
authentication of the Certificates), the Notes or of any Receivables or related
documents and is not accountable for the use or application by the Seller or the
Servicer of any funds paid to the Seller or the Servicer in respect of the
Notes, the Certificates or the Receivables, or the investment of any monies by
the Servicer before those monies are deposited into the Collection Account. The
Owner Trustee will not independently verify the Receivables. The Owner Trustee
is required to perform only those duties specifically required of it under the
Trust Agreement. In addition to making distributions to the Certificateholders,
those duties generally are limited to the receipt of the various certificates,
reports or other instruments required to be furnished to the Owner Trustee under
the Trust Agreement, in which case it will only be required to examine them to
determine whether they conform on their face to the requirements of the Trust
Agreement.

     The Owner Trustee will be under no obligation to exercise any of the rights
or powers vested in it by the Trust Agreement or to make any investigation of
matters arising under the Trust Agreement or to institute, conduct or defend any
litigation under the Trust Agreement or in relation thereto at the request,
order or direction of any of the Certificateholders, unless those
Certificateholders have offered to the Owner Trustee reasonable security or
indemnity against the costs, expenses and liabilities that may be incurred by
the Owner Trustee in connection with the exercise of those rights. No
Certificateholder will have any right under the Trust Agreement to institute any
proceeding with respect to the Trust Agreement, other than with respect to the
failure by the Seller or the Servicer, as applicable, to remit payment, unless
that Certificateholder has previously given to the Owner Trustee written notice
of default and unless the holders of Certificates evidencing not less than 25%
of the voting interests of the Certificates, acting together as a single class,
have made written request upon the Owner Trustee to institute that proceeding in
its own name as the Owner Trustee under the Trust Agreement and have offered to
the Owner Trustee reasonable indemnity and the Owner Trustee for 30 days has
neglected or refused to institute that proceeding.

     The Indenture Trustee will make no representations as to the validity or
sufficiency of the Indenture, the Certificates, the Notes (other than
authentication of the Notes) or of any Receivables or related documents, and is
not accountable for the use or application by the Seller or the Servicer of any
funds paid to the Seller or the Servicer in respect of the Notes, the
Certificates or the Receivables, or the investment of any monies by the Servicer
before those monies are deposited into the Collection Account. The Indenture
Trustee will not independently verify the Receivables. The Indenture Trustee is
required to perform only those duties specifically required of it under the
Indenture. In addition to making distributions to the Noteholders, those duties
generally are limited to the receipt of the various certificates, reports or
other instruments required to be furnished to the Indenture Trustee under the
Indenture, in which case it will only be required to examine them to determine
whether they conform on their face to the requirements of the Indenture.

     The Indenture Trustee will be under no obligation to exercise any of the
rights or powers vested in it by the Indenture or to make any investigation of
matters arising under the Indenture or to institute, conduct or defend any
litigation under the Indenture or in relation thereto at the request, order or
direction

                                      S-41
<PAGE>   126

of any of the Noteholders, unless those Noteholders have offered to the
Indenture Trustee reasonable security or indemnity against the costs, expenses
and liabilities that may be incurred by the Indenture Trustee in connection with
the exercise of those rights. No Noteholder will have any right under the
Indenture to institute any proceeding with respect to the Indenture, unless that
Noteholder previously has given to the Indenture Trustee written notice of the
Event of Default and (1) the Event of Default arises from the Servicer's failure
to remit payments when due or (2) the holders of the Notes evidencing not less
than 25% of the voting interests of the Notes, acting together as a single
class, have made written request upon the Indenture Trustee to institute that
proceeding in its own name as the Indenture Trustee under the Indenture and have
offered to the Indenture Trustee reasonable indemnity and the Indenture Trustee
for 60 days has neglected or refused to institute that proceeding.

LIST OF NOTEHOLDERS

     Three or more Noteholders of any class in a series or one or more
Noteholder of that class evidencing not less than 25% of the aggregate principal
amount of those Notes then outstanding may, by written request to the Indenture
Trustee, obtain access to the list of all Noteholders maintained by the
Indenture Trustee for the purpose of communicating with other Noteholders with
respect to their rights under the related Indenture or under those Notes.
However, the Indenture Trustee may elect not to afford the requesting
Noteholders access to the list of Noteholders if the Indenture Trustee agrees to
mail the desired communication or proxy, on behalf of and at the expense of the
requesting Noteholders, to all Noteholders.

     Three or more holders of the Certificates of any class in a series or one
or more holders of those Certificates of that class evidencing not less than 25%
of the Certificate Balance of those Certificates may, by written request to the
Owner Trustee, obtain access to the list of all Certificateholders maintained by
the Owner Trustee for the purpose of communicating with other Certificateholders
with respect to their rights under the related Trust Agreement or Pooling and
Servicing Agreement or under those Certificates.

THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

     [               ] will be the Owner Trustee under the Trust Agreement. As a
matter of Delaware law, the Trust will be viewed as a separate legal entity,
distinct from the Owner Trustee, and the Trust will be viewed as the issuer of
the Certificates. [               ] will be the Indenture Trustee under the
Indenture. The Owner Trustee, the Indenture Trustee and any of their respective
affiliates may hold Certificates in their own names or as pledgees.

     For the purpose of meeting the legal requirements of some jurisdictions,
the Servicer and the Owner Trustee or the Servicer and the Indenture Trustee, in
each case acting jointly (or in some instances, the Owner Trustee or the
Indenture Trustee acting alone), will have the power to appoint co-trustees or
separate trustees of all or any part of the Trust. In the event of an
appointment of co-trustees or separate trustees, all rights, powers, duties and
obligations conferred or imposed upon the Owner Trustee by the Sale and
Servicing Agreement and the Trust Agreement or the Indenture Trustee by the
Indenture will be conferred or imposed upon the Owner Trustee or the Indenture
Trustee and each of their respective separate trustees or co-trustees jointly,
or, in any jurisdiction in which the Owner Trustee or the Indenture Trustee will
be incompetent or unqualified to perform specified acts, singly upon that
separate trustee or co-trustee who will exercise and perform those rights,
powers, duties and obligations solely at the direction of the Owner Trustee or
the Indenture Trustee.

     The Owner Trustee and the Indenture Trustee may resign at any time, in
which event the Servicer will be obligated to appoint a successor thereto. The
Administrator may also remove the Owner Trustee or the Indenture Trustee if
either ceases to be eligible to continue as trustee under the Trust Agreement or
the Indenture, as the case may be, becomes legally unable to act or becomes
insolvent. In those circumstances, the Servicer will be obligated to appoint a
successor Owner Trustee or Indenture Trustee, as applicable. Any resignation or
removal of the Owner Trustee or the Indenture Trustee and appointment of a
successor thereto will not become effective until acceptance of the appointment
by the successor.

                                      S-42
<PAGE>   127

     The Trust Agreement will provide that the Servicer will pay the fees of the
Owner Trustee and the Indenture Trustee in connection with their duties under
the Trust Agreement and Indenture, respectively. The Trust Agreement and
Indenture will further provide that the Owner Trustee and the Indenture Trustee
will be entitled to indemnification by NMAC for, and will be held harmless
against, any loss, liability, fee, disbursement or expense incurred by the Owner
Trustee or the Indenture Trustee not resulting from its own willful misfeasance,
bad faith or negligence (other than by reason of a breach of any of its
representations or warranties set forth in the Trust Agreement or the Indenture,
as the case may be). The Trust Agreement and the Indenture will further provide
that the Servicer will indemnify the Owner Trustee and the Indenture Trustee for
specified taxes that may be asserted in connection with the transaction.

                        MATERIAL INCOME TAX CONSEQUENCES

TAX CHARACTERIZATION OF THE TRUST

     In the opinion of O'Melveny & Myers LLP, tax counsel to the Trust, (i) the
Class Notes will be characterized as debt for federal income tax purposes, (ii)
although the matter is not free from doubt, the Class B Notes should be treated
as debt for tax purposes, and (iii) the Trust will not be characterized as an
association (or a publicly traded partnership) taxable as a corporation for
federal income and California income and franchise tax purposes.

     For federal income tax and California income and franchise tax purposes,
the Trust will be disregarded as an entity separate from the Seller. As a
result, the Trust's assets will be treated as assets of the Seller, and all
income, deductions, and other tax items therefrom will be treated as tax items
of the Seller.

     See discussion under "Material Income Tax Consequences -- Tax Treatment of
Owner Trusts" in the accompanying Prospectus.

TREATMENT OF THE NOTES AS INDEBTEDNESS

     The Seller and each Certificate Owner will agree, and each beneficial owner
of the Notes (each, a "Note Owner") will agree, to treat the Notes as debt for
federal income tax purposes. The Seller and the Servicer will agree, and the
Certificate Owners will agree by their purchase of the Certificates, to treat
the Trust (i) as a partnership for purposes of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income, with the
assets of the partnership being the assets held by the Trust, the partners of
the partnership being the Certificate Owner, and the Notes being debt of the
partnership, or (ii) if a single, respectively, owns all of the Certificates and
none of the Notes are characterized as equity interests in the Trust, as an
entity that is to be disregarded for purpose of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income, with the
assets of the Trust and the Notes treated as assets and indebtedness of the
Certificate Owner. However, the proper characterization of the arrangement
involving the Trust, the Certificates, the Notes, the Seller and the Servicer is
not clear because there is no authority on transactions closely comparable to
the transaction described in this prospectus supplement.

     We refer you to the discussion under "Material Income Tax Consequences --
Tax Treatment of Owner Trusts" in the accompanying prospectus.

                                      S-43
<PAGE>   128

                              ERISA CONSIDERATIONS

THE NOTES

     The Notes may, in general, be purchased by or on behalf of Benefit Plans.
Although no assurances can be given in this regard, the Notes should be treated
as "debt" and not as "equity interests" for purposes of the Plan Assets
Regulation because the Notes:

     1. are expected to be treated as indebtedness under local law; and

     2. should not be deemed to have any "substantial equity features."

     However, the acquisition and holding of Notes of any class by or on behalf
of a Benefit Plan could be considered to give rise to a prohibited transaction
under ERISA and Section 4975 of the Code if the Trust, the Owner Trustee, the
Indenture Trustee, the Servicer, the Seller, any Certificateholder or any of
their respective affiliates, is or becomes a "party in interest" or a
"disqualified person" (as defined in ERISA and the Code, respectively) with
respect to such Benefit Plan. In such case, certain exemptions from the
prohibited transaction rules could be applicable to such acquisition and holding
by a Benefit Plan depending on the type and circumstances of the Benefit Plan
fiduciary making the decision to acquire a Note. In addition, a fiduciary of a
Benefit Plan must determine that the purchase of a Note is consistent with its
fiduciary duties under ERISA or any similar applicable law. For additional
information regarding the treatment of the Notes under ERISA, see "ERISA
Considerations" in the accompanying Prospectus.

THE CERTIFICATES

     The Certificates may not be acquired by a Plan or any entity whose
underlying assets include plan assets by reason of a plan's investment in the
entity or which uses plan assets to acquire Certificates (a "Plan Investor"). By
its acceptance of a Certificate, each Certificateholder will be deemed to have
represented and warranted that it is not subject to the foregoing limitation. In
addition, a purchaser of Certificates other than a Plan Investor should be aware
that a prohibited Transaction could occur if a Certificateholder (or any of its
affiliates) is or becomes a party in interest or a disqualified person with
respect to a Plan Investor that purchases and holds any Notes unless covered by
one or more applicable exemptions.

                                      S-44
<PAGE>   129

                                  UNDERWRITING

     Subject to the terms and conditions set forth in an Underwriting Agreement
(the "Note Underwriting Agreement"), the Seller has agreed to sell to each of
the Note Underwriters named below (collectively, the "Note Underwriters"), and
each of the Note Underwriters has severally agreed to purchase, the principal
amount of Notes set forth opposite its name below:

                                    [TABLE]

     In the Note Underwriting Agreement, the Note Underwriters have agreed,
subject to the terms and conditions set forth in the Note Underwriting
Agreement, to purchase all of the Notes if any of the Notes are purchased. This
obligation of the Note Underwriters is subject to specified conditions precedent
set forth in the Note Underwriting Agreement. The Seller has been advised by the
Note Underwriters that they propose initially to offer the Notes to the public
at the prices set forth on the cover of this Prospectus Supplement, and to
specified dealers at that price less the initial concession not in excess of
[     ]% of the denominations of the Notes per Class A-1 Note, [     ]% per
Class A-2 Note, [     ]% per Class A-3 Note, and [     ]% per Class B Note. The
Note Underwriters may allow, and those dealers may reallow, a concession not in
excess of [     ]% per Class A-1 Note, [     ]% per Class A-2 Note, [     ]% per
Class A-3 Note and [     ]% per Class B Note to some other dealers. After the
initial public offering of the Notes, the public offering price and those
concessions may be changed.

     Subject to the terms and conditions set forth in an Underwriting Agreement
(the "Certificate Underwriting Agreement"), the Seller has agreed to cause the
Trust to sell to each of the Certificate Underwriters named below (the
"Certificate Underwriters" and, together with the Note Underwriters, the
"Underwriters"), and each of the Certificate Underwriters has severally agreed
to purchase, the principal amount of the Class C Certificates set forth opposite
its name below:

                                    [TABLE]

     In the Certificate Underwriting Agreement, the Certificate Underwriters
have agreed, subject to the terms and conditions set forth in the Certificate
Underwriting Agreement, to purchase all of the Class C Certificates if any of
the Class C Certificates are purchased. This obligation of the Certificate
Underwriters is subject to specified conditions precedent set forth in the
Certificate Underwriting Agreement. The Seller has been advised by the
Certificate Underwriters that they propose initially to offer the Class C
Certificates to the public at the price set forth on the cover of this
Prospectus Supplement, and to some other dealers at that price less the initial
concession not in excess of [     ]% per Class C Certificate. The Certificate
Underwriters may allow, and those dealers may reallow, a concession not in
excess of [     ]% per Class C Certificate to some other dealers. After the
initial public offering of the Class C Certificates, the public offering price
and those concessions may be changed.

     The Seller and NMAC have agreed to indemnify the Underwriters against
specified liabilities, including liabilities under the Securities Act of 1933,
as amended, or to contribute to payments which the

                                      S-45
<PAGE>   130

Underwriters may be required to make in respect thereof. However, in the opinion
of the Securities and Exchange Commission, certain indemnification provisions
for liability arising under the federal securities law are contrary to public
policy and therefore unenforceable. In the ordinary course of their respective
businesses, the Underwriters and their respective affiliates have engaged and
may engage in investment banking and/or commercial banking transactions with
Nissan and its affiliates.

     The Notes and the Certificates are new issues of securities with no
established trading markets. The Seller has been advised by the Note
Underwriters that they intend to make a market in the Notes of each class and
has been advised by the Certificate Underwriters that they intend to make a
market in the Certificates, in each case as permitted by applicable laws and
regulations. The Underwriters are not obligated, however, to make a market in
the Notes of any class or the Certificates, and that market-making may be
discontinued at any time without notice at the sole discretion of the
Underwriters. Accordingly, no assurance can be given as to the liquidity of, or
trading markets for, the Notes of any class or the Certificates.

     The Trust may, from time to time, invest funds in the Accounts in Eligible
Investments acquired from the Underwriters.

     NMAC or its affiliates may apply all or any portion of the net proceeds of
the sale of the Receivables to the Seller to the repayment of debt, including
"warehouse" debt secured by Receivables and/or to repurchase Receivables sold
into a receivables purchase facility. One or more of the Underwriters (or (i)
their respective affiliates or (ii) entities for which their respective
affiliates act as administrator and/or provide liquidity lines) may have acted
as a "warehouse" lender or purchaser to NMAC or its affiliates, and may receive
a portion of such proceeds as repayment of such "warehouse" debt or as
repurchase proceeds.

     The Underwriters have advised the Seller that specified persons
participating in this offering may engage in transactions over-allotment
transactions, stabilizing transactions or syndicate covering transactions.
Over-allotment transactions involve syndicate sales in excess of the offering
size creating a syndicate short position. Stabilizing transactions permit bids
to purchase the Notes so long as the stabilizing bids do not exceed a specified
maximum. Syndicate covering transactions involve purchases of the Notes in the
open market after the distribution has been completed in order to cover
syndicate short positions. Such over-allotment transactions, stabilizing
transactions cause prices of the Notes to be higher than they would otherwise be
in the absence of such transactions. Neither the Seller nor the Underwriters
makes any representation or prediction as to the direction or magnitude of any
of that effect on the prices for the Securities. In addition, neither the Seller
nor any of the Underwriters represent that the Underwriters that the
Underwriters will engage in any such transactions nor that such transactions,
one commenced, will not be discontinued without notice.

     Rule 15c-6 under the Securities Exchange Act of 1934, as amended,
generally, requires trades in the secondary market to settle within three
business days, unless the parties thereto expressly agree otherwise. Because
delivery of Notes to purchasers hereunder will settle more than three business
days after the date hereof, purchasers hereunder who wish to trade notes in the
secondary market on the date hereof will be required to specify an alternative
settlement cycle with their secondary purchasers to prevent a failed settlement
of the secondary purchase. Purchasers hereunder who wish to make such secondary
trades on the date hereof should consult their own advisors.

     Each Underwriter will represent that (i) it has not offered or sold and
will not offer or sell, prior to the date six months after their date of
issuance, any Securities to persons in the United Kingdom, except to persons
whose ordinary activities involve them in acquiring, holding, managing or
disposing of investments (as principal or agent) for the purposes of their
businesses or otherwise in circumstances which have not resulted in and will not
result in an offer to the public in the United Kingdom within the meaning of the
Public Offers of Securities Regulations 1995; (ii) it has complied and will
comply with all applicable provisions of the Financial Services Act 1986 with
respect to anything done by it in relation to the Securities in, from or
otherwise involving the United Kingdom; and (iii) it has only issued or passed
on and will only issue or pass on in the United Kingdom any document received by
it in connection with

                                      S-46
<PAGE>   131

the issuance of the Securities to a person who is of a kind described in Article
11(3) of the Financial Services Act 1986 (Investment Advertisements)
(Exemptions) Order 1997 or is a person to whom the document can otherwise
lawfully be issued or passed on.

                                 LEGAL OPINIONS

     In addition to the legal opinions described in the accompanying Prospectus,
legal matters relating to the Notes and the Certificates and federal income tax
and California state income tax and other matters will be passed upon for the
Trust by O'Melveny & Myers LLP.

                                      S-47
<PAGE>   132

                                 INDEX OF TERMS


<TABLE>
<CAPTION>
                                        PAGE
                                        ----
<S>                                     <C>
ABS...................................  S-23
ABS Table.............................  S-24
Administrative Purchase Payments......  S-31
Advance...............................  S-38
Allocable Principal...................  S-30
APR...................................  S-18
Available Amounts.....................  S-31
Available Interest....................  S-31
Available Principal...................  S-31
Base Servicing Fee....................  S-38
Business Day..........................  S-26
Certificate Balance...................  S-33
Certificate Factor....................  S-25
Certificate Underwriters..............  S-45
Certificate Underwriting Agreement....  S-45
Certificateholders....................  S-29
Certificateholders' Distributable
  Amount..............................  S-33
Certificateholders' Interest Carryover
  Shortfall...........................  S-33
Certificateholders' Interest
  Distributable Amount................  S-33
Certificateholders' Monthly Interest
  Distributable Amount................  S-33
Certificateholders' Monthly Principal
  Distributable Amount................  S-33
Certificateholders' Percentage........  S-33
Certificateholders' Principal
  Carryover Shortfall.................  S-34
Certificateholders' Principal
  Distributable Amount................  S-34
Certificates..........................  S-29
Clearstream Banking Luxembourg........   A-1
Class A Notes.........................  S-27
Class C Certificateholders............  S-32
Class D Certificateholders............  S-32
Closing Date..........................  S-17
Collection Period.....................  S-38
Cut-off Date..........................  S-17
Dealer Recourse.......................  S-16
Dealers...............................  S-17
Defaulted Receivable..................  S-31
Determination Date....................  S-30
Distribution Date.....................  S-26
Eligible Investments..................  S-38
Euroclear............................    A-1
Excess Amount.........................  S-32
Final Scheduled Distribution Date.....  S-21
Financed Vehicles.....................  S-17
Global Securities.....................   A-1
Indenture Trustee.....................  S-17
Initial Yield Supplement Amount.......  S-39
Interest Period.......................  S-27
Interest Rate.........................  S-26
</TABLE>



<TABLE>
<CAPTION>
                                        PAGE
                                        ----
<S>                                     <C>
Liquidated Receivable.................  S-31
Net Liquidation Proceeds..............  S-31
Nissan................................  S-26
NMAC..................................  S-16
Non-U.S. Person.......................   A-4
Note Factor...........................  S-25
Note Underwriters.....................  S-45
Note Underwriting Agreement...........  S-45
Noteholders' Distributable Amount.....  S-34
Noteholders' Interest Carryover
  Shortfall...........................  S-34
Noteholders' Interest Distributable
  Amount..............................  S-34
Noteholders' Monthly Interest
  Distributable Amount................  S-34
Noteholders' Monthly Principal
  Distributable Amount................  S-34
Noteholders' Percentage...............  S-34
Noteholders' Principal Carryover
  Shortfall...........................  S-34
Noteholders' Principal Distributable
  Amount..............................  S-35
Notes.................................  S-26
Obligors..............................  S-17
Original Certificate Balance..........  S-33
Owner Trustee.........................  S-16
Pass Through Rate.....................  S-29
Plan Investor.........................  S-44
Pool Balance..........................  S-25
Pool Factor...........................  S-25
Principal Distributable Amount........  S-35
Receivables...........................  S-17
Redemption Price......................  S-40
Required Rate.........................  S-39
Required Yield Supplement Amount......  S-39
Reserve Account.......................  S-35
Reserve Account Initial Deposit.......  S-36
Sale and Servicing Agreement..........  S-16
Seller................................  S-16
Servicer..............................  S-16
Servicer Default......................  S-28
Servicing Rate........................  S-38
Specified Reserve Account Balance.....  S-36
Supplemental Servicing Fee............  S-38
Total Servicing Fee...................  S-38
Transfer and Servicing Agreements.....  S-37
Trust.................................  S-16
Trust Agreement.......................  S-16
Underwriters..........................  S-45
Warranty Purchase Payments............  S-31
Yield Supplement Account..............  S-39
Yield Supplement Deposit..............  S-39
Yield Supplemented Receivables........  S-39
</TABLE>


                                      S-48
<PAGE>   133

                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Summary.....................................................   S-5
Risk Factors................................................  S-12
The Trust...................................................  S-16
Capitalization of the Trust.................................  S-17
Paying Agents...............................................  S-17
The Owner Trustee and the Indenture Trustee.................  S-17
The Receivables.............................................  S-17
Maturity and Prepayment Considerations......................  S-21
Delinquencies, Repossessions and Net Losses.................  S-21
Weighted Average Life of the Notes..........................  S-23
Note Factors, Certificate Factors and Pool Factors..........  S-25
Use of Proceeds.............................................  S-25
The Seller and the Servicer.................................  S-25
Financial Condition of Nissan Motor Co., Ltd. ..............  S-26
The Notes...................................................  S-26
The Certificates............................................  S-29
Distributions on the Notes and the Certificates.............  S-30
Subordination; Reserve Account..............................  S-35
Description of the Transfer and Servicing Agreements........  S-37
Material Income Tax Consequences............................  S-43
ERISA Considerations........................................  S-44
Underwriting................................................  S-45
Legal Opinions..............................................  S-47
Index of Terms..............................................  S-48
Annex A: Global Clearance, Settlement and Tax Documentation
  Procedures................................................   A-1
</TABLE>

                                   PROSPECTUS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Summary of Terms............................................     3
Risk Factors................................................     8
Formation of the Trusts.....................................    14
Property of the Trusts......................................    14
The Receivables.............................................    15
Use of Proceeds.............................................    16
The Trustee.................................................    16
The Seller..................................................    17
The Servicer................................................    17
Where You Can Find More Information About Your Securities...    17
Delinquencies, Repossessions and Net Losses.................    18
Weighted Average Life of the Securities.....................    18
Pool Factors and Trading Information........................    18
The Notes...................................................    20
The Certificates............................................    25
Material Information Regarding the Securities...............    26
Description of the Transfer and Servicing Agreements........    38
The Swap Agreement..........................................    53
Material Legal Aspects of the Receivables...................    57
Material Income Tax Consequences............................    63
ERISA Considerations........................................    79
Underwriting................................................    80
Legal Opinions..............................................    80
Index of Terms..............................................    81
</TABLE>
<PAGE>   134

     DEALER PROSPECTUS DELIVERY OBLIGATION. UNTIL [               ,
               ], ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE NOTES, WHETHER
OR NOT PARTICIPATING IN THE OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.

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

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

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

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

                             $[                  ]

                            NISSAN AUTO RECEIVABLES
                           [    ]-[    ] OWNER TRUST

                               $[         ] ASSET
                            BACKED NOTES, CLASS A-1

                               $[         ] ASSET
                            BACKED NOTES, CLASS A-2

                               $[         ] ASSET
                            BACKED NOTES, CLASS A-3

                               $[         ] ASSET
                             BACKED NOTES, CLASS B

                               $[         ] ASSET
                          BACKED CERTIFICATES, CLASS C

                     [NISSAN AUTO RECEIVABLES CORPORATION]
                   [NISSAN AUTO RECEIVABLES CORPORATION II],
                                     SELLER

                            NISSAN MOTOR ACCEPTANCE
                                  CORPORATION,
                                    SERVICER

                                  UNDERWRITERS
                                 [UNDERWRITERS]


<PAGE>   135

                                                                         ANNEX A

                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

     Except in specified circumstances, the globally offered Class A
Certificates (the "Global Securities") will be available only in book-entry
form. Investors in the Global Securities may hold those Global Securities
through DTC, Clearstream Banking societe anonyme ("Clearstream Banking
Luxembourg") or Euroclear System ("Euroclear"). The Global Securities will be
tradable as home market instruments in both the European and U.S. domestic
markets. Initial settlement and all secondary trades will settle in same-day
funds.

     Secondary market trading between investors holding Global Securities
through Clearstream Banking Luxembourg and Euroclear will be conducted in the
ordinary way in accordance with their normal rules and operating procedures and
in accordance with conventional eurobond practice (i.e., three calendar day
settlement).

     Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedure applicable to
U.S. corporate debt obligations and prior asset-backed securities issues.

     Secondary cross-market trading between Clearstream Banking Luxembourg or
Euroclear and DTC Participants holding securities will be effected on a
delivery-against-payment basis through the depositaries of Clearstream Banking
Luxembourg and Euroclear (in that capacity) and as DTC Participants.

     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless those holders meet specified requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.

INITIAL SETTLEMENT

     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented through financial institutions acting on their behalf as direct
and indirect Participants in DTC. As a result, Clearstream Banking Luxembourg
and Euroclear will hold positions on behalf of their participants through their
depositaries, which in turn will hold those positions in accounts as DTC
Participants.

     Investors electing to hold their Global Securities through DTC will follow
DTC settlement practice. Investor securities custody accounts will be credited
with their holdings against payment in same-day funds on the settlement date.
Investors electing to hold their Global Securities through Clearstream Banking
Luxembourg or Euroclear accounts will follow the settlement procedures
applicable to conventional eurobonds, except that there will be no temporary
global security and no "lock-up" or restricted period. Global Securities will be
credited to securities custody accounts on the settlement date against payment
in same-day funds.

SECONDARY MARKET TRADING

     Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

     TRADING BETWEEN DTC PARTICIPANTS. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior
asset-backed securities issues in same-day funds.

     TRADING BETWEEN CLEARSTREAM BANKING LUXEMBOURG AND/OR EUROCLEAR
PARTICIPANTS. Secondary market trading between Clearstream Banking Luxembourg
Participants or Euroclear Participants will be settled using the procedures
applicable to conventional eurobonds in same-day funds.

                                       A-1
<PAGE>   136

     TRADING BETWEEN DTC SELLER AND CLEARSTREAM BANKING LUXEMBOURG OR EUROCLEAR
PARTICIPANTS. When Global Securities are to be transferred from the account of a
DTC Participant to the account of a Clearstream Banking Luxembourg Participant
or a Euroclear Participant, the purchaser will send instructions to Clearstream
Banking Luxembourg or Euroclear through a Clearstream Banking Luxembourg
Participant or Euroclear Participant at least one business day prior to
settlement. Clearstream Banking Luxembourg or Euroclear will instruct the
respective Depositary, as the case may be, to receive the Global Securities
against payment. Payment will include interest accrued on the Global Securities
from and including the last coupon payment date to and excluding the settlement
date, on the basis of the actual number of days in that accrual period and a
year assumed to consist of 360 days. For transactions settling on the 31st of
the month, payment will include interest accrued to and excluding the first day
of the following month. Payment will then be made by the respective Depositary
to the DTC Participant's account against delivery of the Global Securities.
After settlement has been completed, the Global Securities will be credited to
the respective clearing system and by the clearing system, in accordance with
its usual procedures, to the Clearstream Banking Luxembourg Participant's or
Euroclear Participant's account. The securities credit will appear the next day
(European time) and the cash debt will be back-valued to, and the interest on
the Global Securities will accrue from, the value date (which would be the
preceding day when settlement occurred in New York). If settlement is not
completed on the intended value date (i.e., the trade fails), the Clearstream
Banking Luxembourg or Euroclear cash debt will be valued instead as of the
actual settlement date.

     Clearstream Banking Luxembourg Participants and Euroclear Participants will
need to make available to the respective clearing systems the funds necessary to
process same-day funds settlement. The most direct means of doing so is to
preposition funds for settlement, either from cash on hand or existing lines of
credit, as they would for any settlement occurring within Clearstream Banking
Luxembourg or Euroclear. Under this approach, they may take on credit exposure
to Clearstream Banking Luxembourg or Euroclear until the Global Securities are
credited to their accounts one day later.

     As an alternative, if Clearstream Banking Luxembourg or Euroclear has
extended a line of credit to them, Clearstream Banking Luxembourg Participants
or Euroclear Participants can elect not to preposition funds and allow that
credit line to be drawn upon to finance settlement. Under this procedure,
Clearstream Banking Luxembourg Participants or Euroclear Participants purchasing
Global Securities would incur overdraft charges for one day, assuming they clear
the overdraft when the Global Securities are credited to their accounts.

     However, interest on the Global Securities would accrue from the value
date. Therefore, in many cases the investment income on the Global Securities
earned during that one-day period may substantially reduce or offset the amount
of those overdraft charges, although this result will depend on each Clearstream
Banking Luxembourg Participant's or Euroclear Participant's particular cost of
funds.

     Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities to
the respective European Depositary for the benefit of Clearstream Banking
Luxembourg Participants or Euroclear Participants. The sale proceeds will be
available to the DTC seller on the settlement date. Thus, to the DTC
Participants a cross-market transaction will settle no differently than a trade
between two DTC Participants.

     TRADING BETWEEN CLEARSTREAM BANKING LUXEMBOURG OR EUROCLEAR SELLER AND DTC
PURCHASER. Due to time zone differences in their favor, Clearstream Banking
Luxembourg Participants and Euroclear Participants may employ their customary
procedures for transactions in which Global Securities are to be transferred by
the respective clearing system, through the respective Depositary, to a DTC
Participant. The seller will send instructions to Clearstream Banking Luxembourg
or Euroclear through a Clearstream Banking Luxembourg Participant or Euroclear
Participant at least one business day prior to settlement. In these cases,
Clearstream Banking Luxembourg or Euroclear will instruct the Relevant
Depositary, as appropriate, to deliver the Global Securities to the DTC
Participant's account against payment. Payment will include interest accrued on
the Global Securities from and including the last coupon payment to and
excluding the settlement date on the basis of the actual number of days in that
accrual period and a year

                                       A-2
<PAGE>   137

assumed to consist of 360 days. For transactions settling on the 31st of the
month, payment will include interest accrued to and excluding the first day of
the following month. The payment will then be reflected in the account of the
Clearstream Banking Luxembourg Participant or Euroclear Participant the
following day, and receipt of the cash proceeds in the Clearstream Banking
Luxembourg Participant's or Euroclear Participant's account would be back-valued
to the value date (which would be the preceding day, when settlement occurred in
New York). Should the Clearstream Banking Luxembourg Participant or Euroclear
Participant have a line of credit with its respective clearing system and elect
to be in debt in anticipation of receipt of the sale proceeds in its account,
the back valuation will extinguish any overdraft incurred over that one-day
period. If settlement is not completed on the intended value date (i.e., the
trade fails), receipt of the cash proceeds in the Clearstream Banking Luxembourg
Participant's or Euroclear Participant's account would instead be valued as of
the actual settlement date.

     Finally, day traders that use Clearstream Banking Luxembourg or Euroclear
and that purchase Global Securities from DTC Participants for delivery to
Clearstream Banking Luxembourg Participants or Euroclear Participants should
note that these trades would automatically fail on the sale side unless
affirmative action were taken. At least three techniques should be readily
available to eliminate this potential problem:

      1. borrowing through Clearstream Banking Luxembourg or Euroclear for one
         day (until the purchase side of the day trade is reflected in their
         Clearstream Banking Luxembourg or Euroclear accounts) in accordance
         with the clearing system's customary procedures;

      2. borrowing the Global Securities in the U.S. from a DTC Participant no
         later than one day prior to settlement, which would give the Global
         Securities sufficient time to be reflected in their Clearstream Banking
         Luxembourg or Euroclear account in order to settle the sale side of the
         trade; or

      3. staggering the value dates for the buy and sell sides of the trade so
         that the value date for the purchase from the DTC Participant is at
         least one day prior to the value date for the sale to the Clearstream
         Banking Luxembourg Participant or Euroclear Participant.

MATERIAL U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A beneficial owner of Global Securities holding securities through
Clearstream Banking Luxembourg or Euroclear (or through DTC if the holder has an
address outside the U.S.) will be subject to the 30% U.S. withholding tax that
generally applies to payments of interest (including original issue discount) on
registered debt issued by U.S. Persons (as defined in the accompanying
Prospectus), unless (1) each clearing system, bank or other financial
institution that holds customers' securities in the ordinary course of its trade
or business in the chain of intermediaries between that beneficial owner and the
U.S. entity required to withhold tax complies with applicable certification
requirements and (2) that beneficial owner takes one of the following steps to
obtain an exemption or reduced tax rate:

     EXEMPTION FOR NON-U.S. PERSONS (FORM W-8BEN). Beneficial owners of Global
Securities that are Non-U.S. Persons can generally obtain a complete exemption
from the withholding tax by filing a signed Form W-8BEN (Certificate of Foreign
Status of Beneficial Owner for United States Tax Withholding). If the
information shown on Form W-8 changes, a new Form W-8BEN must be filed within 30
days of that change.

     EXEMPTION FOR NON-U.S. PERSONS WITH EFFECTIVELY CONNECTED INCOME (FORM
W-8ECI). A Non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United States, can obtain an exemption from the
withholding tax by filing Form W-8ECI (Certificate of Foreign Person's Claim for
Exemption from Withholding of Tax on Income Effectively Connected with the
Conduct of a Trade or Business in the United States).

     EXEMPTION OR REDUCED RATE FOR NON-U.S. PERSONS RESIDENT IN TREATY COUNTRIES
(FORM W-8BEN). Non-U.S. Persons residing in a country that has a tax treaty with
the United States generally can obtain
                                       A-3
<PAGE>   138

an exemption or reduced tax rate depending on the treaty terms) by filing Form
W-8BEN (claiming treaty benefits). Form W-8BEN may be filed by the beneficial
owners or their agents.

     EXEMPTION FOR U.S. PERSONS (FORM W-9). U.S. Persons can obtain a complete
exemption from the withholding tax by filing Form W-9 (Payer's Request for
Taxpayer Identification Number and Certification).

     U.S. FEDERAL INCOME TAX REPORTING PROCEDURE. The beneficial owner of a
Global Security files by submitting the appropriate form to the person through
whom it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). A Form W-8BEN on which the beneficial owner
of a Global Security provides a U.S. taxpayer identification number generally
remains in effect until a change in circumstances causes any of the information
on the form to be incorrect. A Form W-8ECI and a Form W-8BEN on which a U.S.
taxpayer identification is not provided generally remain in effect for three
calendar years, absent a change in circumstances causing any information on the
form to be incorrect.

     The term "Non-U.S. Person" means any person who is not a U.S. Person (as
defined in the accompanying Prospectus).

     This summary does not deal with all aspects of U.S. federal income tax
withholding that may be relevant to foreign holders of Global Securities. It is
suggested that investors consult their tax advisors for specific tax advice
concerning their holding and disposing of Global Securities.

     You should rely only on the information contained in or incorporated by
reference into this prospectus supplement or the prospectus. We have not
authorized anyone to give you different information. We do not claim the
accuracy of the information in this prospectus supplement or the prospectus as
of any date other than the date stated on the cover page. We are not offering
the notes in any jurisdiction where it is not permitted.

                                       A-4
<PAGE>   139

PROSPECTUS SUPPLEMENT

To Prospectus Dated January 11, 2001


             NISSAN AUTO RECEIVABLES            -      OWNER TRUST

                     [NISSAN AUTO RECEIVABLES CORPORATION]
                   [NISSAN AUTO RECEIVABLES CORPORATION II],
                                     Seller

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                    Servicer

                         $           ASSET BACKED NOTES
                     $           ASSET BACKED CERTIFICATES


     YOU SHOULD REVIEW CAREFULLY THE FACTORS SET FORTH UNDER "RISK FACTORS"
BEGINNING ON PAGE S-16 OF THIS PROSPECTUS SUPPLEMENT AND PAGE 8 IN THE
ACCOMPANYING PROSPECTUS.

     The securities are asset backed securities issued by the trust. The
securities are not obligations of Nissan Motor Acceptance Corporation, [Nissan
Auto Receivables Corporation] [Nissan Auto Receivables Corporation II], Nissan
North America, Inc. or any of their respective affiliates. Neither the
securities nor the receivables are insured or guaranteed by any governmental
agency.


     This prospectus supplement may be used to offer and sell the securities
only if it is accompanied by the prospectus dated January 11, 2001.


- The trust will issue seven classes of securities.

- Only the securities described on the following table are being offered by this
  prospectus supplement and the prospectus.

- The securities accrue interest from           ,      .
<TABLE>
<CAPTION>
                                                  CLASS A NOTES
                                    -----------------------------------------
                                     A-1 NOTES      A-2 NOTES      A-3 NOTES      CLASS B NOTES     CLASS C CERTIFICATES
                                    -----------    -----------    -----------     --------------    --------------------
<S>                                 <C>            <C>            <C>             <C>               <C>
Principal Amount...........         $              $              $               $                 $
Interest Rate..............                    %              %             %                   %                  %
Targeted Scheduled Distribution
 Date(1)...................                                                                  N/A                N/A
Final Scheduled Distribution
 Date......................
Price to Public(2).........                    %              %             %                   %                  %
Underwriting Discount(2)...                    %              %             %                   %                  %
Proceeds to Seller(2)......         $              $              $               $                 $
</TABLE>
----------------------
(1) The trust expects to pay principal on each subclass of Class A Notes on its
    targeted scheduled distribution date. The trust's ability to pay principal
    on the targeted final payment date on the Class A Notes is dependent on its
    ability to sell Variable Pay Term Notes in the future as described in this
    prospectus supplement.

(2) Total price to the public is $[      ], total underwriting discount is
    $[      ] and total proceeds to the Seller are [      ].

CREDIT ENHANCEMENT

- Reserve account, with an initial deposit of $[         ].

- The Class B Notes are subordinated to the Class A-1 Notes, the Class A-2 Notes
  and the Class A-3 Notes, and the certificates are subordinated to the notes to
  the extent described herein.

     NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR
DISAPPROVED THE SECURITIES OR DETERMINED THAT THIS PROSPECTUS SUPPLEMENT OR THE
PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

     [The trust has applied to list the securities on the Luxembourg Stock
Exchange and for listing and permission to deal in the securities in the Stock
Exchange of Hong Kong Limited.]

                                 [UNDERWRITERS]

           The date of this prospectus supplement is                .
<PAGE>   140

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

     Information about the securities is provided in two separate documents that
progressively provide varying levels of detail: (1) the accompanying prospectus,
which provides general information, some of which may not apply to a particular
class of securities, including your class; and (2) this prospectus supplement,
which describes the specific terms of your class of securities.

     IF THE DESCRIPTION OF THE TERMS OF YOUR SECURITIES VARIES BETWEEN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE
INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

     Cross-references are included in this prospectus supplement and in the
accompanying prospectus which direct you to more detailed descriptions of a
particular topic. You can also find references to key topics in the Table of
Contents on the back cover of this prospectus supplement.

     You can find a listing of the pages where capitalized terms used in this
prospectus supplement are defined under the caption "Index of Terms" beginning
on page S-59 in this prospectus supplement and under the caption "Index of
Terms" beginning on page 81 in the accompanying prospectus.

     You should rely on the information contained in or incorporated by
reference into this prospectus supplement or accompanying prospectus. We have
not authorized anyone to give you different information. We do not claim the
accuracy of the information in this prospectus supplement or the accompanying
prospectus as of any dates other than the dates stated on the respective cover
pages. We are not offering the securities in any jurisdiction where it is not
permitted.

                                       S-2
<PAGE>   141

                    [GRAPHIC-SUMMARY OF TRANSACTION PARTIES]

                                       S-3
<PAGE>   142

                 [GRAPHIC -- SUMMARY OF MONTHLY DEPOSITS TO AND
                           WITHDRAWALS FROM ACCOUNTS]

                                       S-4
<PAGE>   143

                                    SUMMARY

     The following summary contains a brief description of the Notes and the
Certificates. You will find a detailed description of the terms of the Offering
of the Notes and the Certificates following this summary. You should read
carefully this entire document and the accompanying Prospectus to understand all
of the terms of the Offering of the Notes and the Certificates. You should
consider both documents when making your investment decision.

ISSUER                         Nissan Auto Receivables Owner Trust      -     .
                               The trust will be established by a trust
                               agreement dated as of             ,             .

SELLER                         [Nissan Auto Receivables Corporation][Nissan Auto
                               Receivables Corporation II].

SERVICER                       Nissan Motor Acceptance Corporation.

INDENTURE TRUSTEE              [               ].

OWNER TRUSTEE                  [               ].

OFFERED NOTES                  The offered notes consist of the Class A-1 Notes,
                               the Class A-2 Notes, the Class A-3 Notes and the
                               Class B Notes, as described on the cover page.

OFFERED CERTIFICATES           The offered certificates consist of the Class C
                               Certificates, as described on the cover page.

                               The certificates will represent fractional
                               undivided interests in the trust. Payments of
                               interest on and principal of the certificates are
                               subordinated to the payments of interest on and
                               principal of the notes as described herein.

OTHER SECURITIES               On the closing date, the trust is also issuing a
                               Variable Pay Term Note in a principal amount of
                               $[            ] and the Class D Certificates in
                               an aggregate principal amount of $[            ].
                               The trust expects to issue additional Variable
                               Pay Term Notes, which are described below, on the
                               targeted scheduled distribution date for each
                               subclass of the Class A Notes. If issued, the
                               proceeds from the additional Variable Pay Term
                               Notes will be applied to principal payments on
                               the subclass or subclasses of Class A Notes
                               targeted for payment on that date. The Class D
                               Certificates will initially be retained by the
                               seller. The Class D Certificates and the Variable
                               Pay Term Notes are not being offered by this
                               prospectus supplement.

RECEIVABLES                    The trust's main source of funds for making
                               payments on the notes and the certificates will
                               be collections on its motor vehicle retail
                               installment sale contracts, otherwise known as
                               the receivables, that will be transferred by
                               Nissan Motor Acceptance Corporation to the seller
                               and then by the seller to the trust in exchange
                               for the notes and the certificates.

                                       S-5
<PAGE>   144

                               The principal balance of the receivables as of
                               [            ], referred to as the "cut-off
                               date," was $[            ]. As of the cut-off
                               date, the receivables had the following
                               characteristics:

<TABLE>
<S>                            <C>                                                   <C>
                               Number of Receivables...............................
                               Average Principal Balance...........................
                               Approximate Weighted Average Annual Percentage
                               Rate................................................
                               Approximate Weighted Average Remaining Term to
                               Maturity............................................
                               Approximate Weighted Average Original Term to
                               Maturity............................................
</TABLE>

                               YOU SHOULD REFER TO "THE RECEIVABLES" IN THIS
                               PROSPECTUS SUPPLEMENT FOR MORE INFORMATION ON THE
                               RECEIVABLES.

CLOSING DATE                   On or about [            ].

TERMS OF THE NOTES             DISTRIBUTION DATES:

                               Interest and principal will generally be payable
                               on the 15th day of each month, unless the 15th
                               day is not a business day, in which case the
                               payment will be made on the following business
                               day. The first payment will be on [            ].

                               PER ANNUM INTEREST RATES:

                               The notes will have fixed rates of interest as
                               follows:

<TABLE>
<CAPTION>
                               CLASS                               INTEREST RATE
                               -----                               -------------
<S>                            <C>                                 <C>
                               A-1.................................  [     ]%
                               A-2.................................  [     ]%
                               A-3.................................  [     ]%
                               B...................................  [     ]%
</TABLE>

                               INTEREST PERIODS:

                               Interest on the notes will accrue in the
                               following manner:

<TABLE>
<CAPTION>
                                                  FROM              TO         DAY COUNT
                               CLASS           (INCLUDING)      (EXCLUDING)    CONVENTION
                               -----           -----------      -----------    ----------
<S>                            <C>                                            <C>
                               A-1.....                                       [actual/360]
                                                                                [30/360]
                               A-2.....                                          30/360
                               A-3.....                                          30/360
                               B.......                                          30/360
</TABLE>

                               PRINCIPAL:

                               - AMOUNTS ALLOCATED TO THE NOTES: For notes that
                                 receive payments of principal on each
                                 distribution date, the principal will be
                                 payable on each distribution date in an amount
                                 equal to the excess, if any, of (x) the sum of
                                 the principal balances of the notes and the
                                 certificates as of the close of business on the
                                 prior distribution date over (y) the principal
                                 balance of the receivables as of the end of the
                                 related collection period (excluding certain
                                 non-collectible or defaulted receivables and
                                 receivables purchased by the servicer or
                                 repurchased by the seller due to certain
                                 breaches).

                                       S-6
<PAGE>   145

                                   Principal payments on the notes as described
                                   above will be made from all available amounts
                                   after the servicing fee has been paid,
                                   certain advances have been reimbursed and
                                   after payment of interest on the notes.

                                 - ORDER OF PAYMENT AMONG CLASSES: The trust
                                   will allocate all payments of principal to
                                   the Variable Pay Term Note issued at closing
                                   until the earlier of payment in full and the
                                   first targeted scheduled distribution date.
                                   The trust will not make any payments of
                                   principal on any subclass of Class A Notes
                                   until its targeted scheduled distribution
                                   date. On the targeted scheduled distribution
                                   date for each subclass of Class A Notes, the
                                   trust will pay, to the extent of available
                                   funds, the entire outstanding principal
                                   balance of that subclass of Class A Notes.
                                   The trust expects to issue a new Variable Pay
                                   Term Note on each targeted scheduled
                                   distribution date in an amount sufficient to
                                   pay the related subclass of Class A Notes in
                                   full. If this occurs, the trust will pay
                                   principal sequentially to the Variable Pay
                                   Term Notes until paid in full and then
                                   sequentially to the Class B Notes, Class C
                                   Certificates and Class D Certificates until
                                   each such class is paid in full.

                                 - FAILURE TO MAKE PAYMENT ON TARGETED SCHEDULED
                                   DISTRIBUTION DATE: The failure of the trust
                                   to pay any subclass of Class A Notes in full
                                   on its targeted scheduled distribution date
                                   alone will not constitute an event of
                                   default. However, if any subclass of Class A
                                   Notes is not paid in full on its targeted
                                   scheduled distribution date, thereafter,
                                   amounts available to make principal payments
                                   on the notes will be allocated between the
                                   Class A Notes and the Variable Pay Term Notes
                                   pro rata based on the total principal amount
                                   of all Class A Notes outstanding and the
                                   total principal amount of all Variable Pay
                                   Term Notes outstanding. The Class A Note
                                   portion of such principal payments will be
                                   applied to the subclass of Class A Notes
                                   which was not paid on its targeted scheduled
                                   distribution date and the Variable Pay Term
                                   Note portion will be applied to the Variable
                                   Pay Term Notes, sequentially, according to
                                   their earliest date of issuance.

                                   If more than one subclass of Class A Notes
                                   are not paid in full on their respective
                                   targeted scheduled distribution dates or if
                                   the interest rate swap acquired in connection
                                   with the Variable Pay Term Notes is
                                   terminated, on each distribution date
                                   thereafter, amounts available to make
                                   principal payments on the notes will be
                                   allocated between the Class A Notes and the
                                   Variable Pay Term Notes pro rata based on the
                                   total principal amount of all Class A Notes
                                   outstanding and the total principal amount of
                                   all Variable Pay Term Notes outstanding.
                                   Among the Class A Notes, principal payments
                                   will be applied to the subclasses
                                   sequentially according to the lowest
                                   numerical designation, and among the Variable
                                   Pay Term Notes, principal payments will be
                                   applied sequentially according to the
                                   earliest date of issuance, until all the
                                   Class A Notes and the Variable Pay Term Notes
                                   are paid in full.

                                       S-7
<PAGE>   146
                                 - DISTRIBUTIONS UPON EVENT OF DEFAULT: After
                                   the occurrence of an event of default and an
                                   acceleration of the notes, available amounts
                                   (after the servicing fee has been paid and
                                   certain advances have been reimbursed) will
                                   be applied to pay interest and principal [(1)
                                   first, on the Class A-1 Notes and the
                                   Variable Pay Term Notes on a pro rata basis
                                   (x) with respect to interest, based on the
                                   respective aggregate amounts of interest due
                                   to those classes of notes and (y) with
                                   respect to principal, based on the respective
                                   outstanding principal balances of those
                                   classes of notes, until the outstanding
                                   principal balances of those classes of notes
                                   have been paid in full, (2) second, on the
                                   Class A-2 Notes and the Class A-3 Notes on a
                                   pro rata basis (x) with respect to interest,
                                   based on the respective aggregate amounts of
                                   interest due to those classes of notes and
                                   (y) with respect to principal, based on the
                                   respective outstanding principal balances of
                                   those classes of notes, until the outstanding
                                   principal balances of those classes of notes
                                   have been paid in full,] [(1) first, on each
                                   subclass of the Class A Notes and the
                                   Variable Pay Term Notes on a pro rata basis
                                   (x) with respect to interest, based on the
                                   respective aggregate amounts of interest due
                                   to those classes of notes and (y) with
                                   respect to principal, based on the respective
                                   outstanding principal balances of those
                                   classes of notes, until the outstanding
                                   principal balances of those notes have been
                                   paid in full,] [(3) third,][(2) second,] to
                                   the Class B Notes until payment in full of
                                   principal and interest on the Class B Notes,
                                   [(3) third,][(4) fourth,] to the Class C
                                   Certificates until payment in full of
                                   principal and interest on the Class C
                                   Certificates, and [(4) fourth,][(5) fifth,]
                                   to the Class D Certificates until payment in
                                   full of principal and interest on the Class D
                                   Certificates..

                                 - TARGETED SCHEDULED DISTRIBUTION DATES: The
                                   targeted scheduled distribution date for each
                                   subclass of Class A Notes is listed on the
                                   cover page of this prospectus supplement, or
                                   if such day is not a business day, the next
                                   succeeding business day. The trust expects
                                   that no payments of principal will be made on
                                   any subclass of Class A Notes until its
                                   targeted scheduled distribution date. The
                                   trust expects that each subclass of Class A
                                   Notes will be paid in full on its targeted
                                   scheduled distribution date from the proceeds
                                   of issuance of a Variable Pay Term Note and
                                   other funds available. Failure to pay a
                                   subclass of Class A Notes in full on its
                                   targeted scheduled distribution date will not
                                   constitute an event of default under the
                                   indenture and in such event such subclass
                                   will receive monthly allocations of principal
                                   until paid in full.

                                       S-8
<PAGE>   147
                               FINAL SCHEDULED DISTRIBUTION DATES:

                               The trust must pay the outstanding principal
                               balance of each class of notes by its final
                               scheduled distribution date as follows:

<TABLE>
<CAPTION>
                                                                              FINAL SCHEDULED
                               CLASS                                         DISTRIBUTION DATE
                               -----                                         -----------------
<S>                            <C>                                           <C>
                               A-1.........................................  [        ]
                               A-2.........................................  [        ]
                               A-3.........................................  [        ]
                               B...........................................  [        ]
</TABLE>

                               You should refer to "The Notes -- Payments of
                               Principal" and "Distributions on the Notes and
                               the Certificates -- Calculation of Available
                               Amounts" in this Prospectus Supplement for more
                               detailed information regarding payments of
                               principal.

TERMS OF THE CERTIFICATES      DISTRIBUTION DATES:

                               Interest and principal will generally be payable
                               on the 15th day of each month, unless the 15th
                               day is not a business day, in which case the
                               payment will be made on the following business
                               day. The first payment will be on
                               [               ].

                               PER ANNUM INTEREST RATES:

                               The certificates will have the following pass
                               through rates:
<TABLE>
<CAPTION>
                                                                                    PASS
                               CLASS                                            THROUGH RATE
                               -----                                            ------------
<S>                            <C>                                              <C>
                               C..............................................      [   ]%
                               D..............................................      [   ]%
</TABLE>

                               INTEREST PERIODS:

                               Interest on the certificates will accrue in the
                               following manner:

<TABLE>
<CAPTION>

                                                          FROM           TO         DAY COUNT
                               CLASS                   (INCLUDING)   (EXCLUDING)    CONVENTION
                               -----                   -----------   -----------   ------------
<S>                            <C>                     <C>           <C>           <C>
                               C.....................                                [30/360]
                               D.....................                                [30/360]
</TABLE>

                               PRINCIPAL:

                               AMOUNTS ALLOCATED TO THE CERTIFICATES:

                               Principal of the certificates will be payable
                               generally in an amount equal to the
                               certificateholders' percentage of the principal
                               distributable amount.

                               Principal payments on the certificates as
                               described above will be made from all available
                               amounts after the following amounts have been
                               distributed:

                               1. the servicing fee and certain advances;
                               2. swap payments;

                                       S-9

<PAGE>   148

                               3. interest and principal on the notes; and

                               4. interest on the certificates.

                               - ORDER OF PAYMENT AMONG CLASSES: No principal
                                 payments will be made on the Class D
                                 Certificates until the Class C Certificates
                                 have been paid in full.

                               - FINAL SCHEDULED DISTRIBUTION DATES: The trust
                                 must pay the outstanding principal balance of
                                 each class of certificates by its final
                                 scheduled distribution date as follows:

<TABLE>
<CAPTION>
                                                                              FINAL SCHEDULED
                                 CLASS                                       DISTRIBUTION DATE
                                 -----                                       -----------------
<S>                              <C>                                         <C>
                                 C.........................................     [        ]
                                 D.........................................     [        ]
</TABLE>

                               YOU SHOULD REFER TO "THE CERTIFICATES -- PAYMENTS
                               OF PRINCIPAL" AND "DISTRIBUTIONS ON THE NOTES AND
                               THE CERTIFICATES -- CALCULATION OF AVAILABLE
                               AMOUNTS" IN THIS PROSPECTUS SUPPLEMENT FOR MORE
                               DETAILED INFORMATION REGARDING PAYMENTS OF
                               PRINCIPAL.

INTEREST RATE SWAPS            On the closing date, the trust will enter into an
                               interest rate swap with                as the
                               swap counterparty that will have an initial
                               notional amount equal to the principal amount of
                               the Variable Pay Term Note issued on the closing
                               date. The notional amount will increase by the
                               principal amount of any additional Variable Pay
                               Term Notes issued on targeted scheduled
                               distribution dates and will decrease by any
                               principal payments on the Variable Pay Term
                               Notes.

                               Under the interest rate swap agreements, on each
                               distribution date, the trust will be obligated to
                               pay to the swap counterparty a fixed monthly
                               payment on a notional amount equal to the
                               aggregate outstanding balance of the Variable Pay
                               Term Notes, and the swap counterparty will be
                               obligated to pay floating rate monthly payments
                               to the trust on the same notional amount.

                               The net amount owed by the trust to the swap
                               counterparty on a distribution date, if any, is
                               the "Swap Payment," and the net amount owed by
                               the swap counterparty to the trust, if any, is
                               the "Swap Receipt."

                               The obligations of the trust under the interest
                               rate swap agreement are secured under the
                               indenture and the obligations of the swap
                               counterparty are unsecured.

                               If the swap counterparty's long-term senior
                               unsecured debt ceases to be rated at a level
                               acceptable to Standard & Poor's Ratings Group and
                               Moody's Investors Service, Inc., the swap
                               counterparty will be obligated to post collateral
                               or establish other arrangements satisfactory to
                               those rating agencies to secure its obligations
                               under the interest rate swap agreement or arrange
                               for an eligible substitute swap counterparty
                               satisfactory to the trust.

                               YOU SHOULD REFER TO "THE NOTES -- INTEREST RATE
                               SWAP" IN THIS PROSPECTUS SUPPLEMENT FOR MORE
                               DETAILED INFORMATION REGARDING THE INTEREST RATE
                               SWAP.

                                      S-10
<PAGE>   149

OPTIONAL PURCHASE              The notes and the certificates will be paid in
                               full on any distribution date on which the
                               servicer exercises its option to purchase the
                               receivables. The servicer may purchase the
                               receivables when the outstanding aggregate
                               principal balance of the receivables declines to
                               10% or less of the original aggregate principal
                               balance of the receivables on the cut-off date.

CREDIT ENHANCEMENT             The credit enhancement of the offered notes and
                               the offered certificates will be the following:

                               1. CLASS A-1 NOTES, CLASS A-2 NOTES, CLASS A-3
                                  NOTES AND VARIABLE PAY TERM NOTES: the
                                  subordination of the Class B Notes and the
                                  certificates;

                               2. CLASS B NOTES: the subordination of the
                                  certificates;

                               3. CLASS C CERTIFICATES: the subordination of the
                                  Class D Certificates; and

                               4. ALL CLASSES OF NOTES AND THE CLASS C
                                  CERTIFICATES: the reserve account.

                               The credit enhancement is intended to protect you
                               against losses and delays in payments on your
                               securities by absorbing losses on the receivables
                               and other shortfalls in cash flows. The Class B
                               Notes, which have an initial principal balance of
                               $[          ] which represents [     ]% of the
                               initial principal balance of all the notes, will
                               not receive any principal distributions until the
                               Class A-1 Notes, the Class A-2 Notes and the
                               Class A-3 Notes have been paid or any interest
                               distributions until all interest owing to the
                               Class A-1 Notes, the Class A-2 Notes and the
                               Class A-3 Notes have been paid.

                               The certificates have an initial principal
                               balance of $[          ] and represent [     ]%
                               of the initial principal balance of all the notes
                               and the certificates. The certificates will not
                               receive any principal distributions until all of
                               the notes have been paid in full. The
                               certificates will not receive any interest
                               payments until all required principal and
                               interest payments have been made on the notes.

ACCUMULATION ACCOUNT           If on any distribution date no Variable Pay Term
                               Notes are outstanding and the Class A Notes
                               remain outstanding but no Class A Notes are
                               outstanding for which the targeted scheduled
                               distribution date has occurred, amounts which
                               would otherwise be allocable to principal
                               payments shall instead be deposited into the
                               accumulation account.

                               No funds will be deposited in the accumulation
                               account (i) on any distribution date after the
                               notes have been accelerated following the
                               occurrence of an event of default until all
                               events of default have been cured or waived as
                               provided in the indenture, (ii) on any
                               distribution date after the Class A Notes and the
                               Variable Pay Term Notes have been paid in full or
                               (iii) if more than one subclass of Class A Notes
                               have not been paid in full on their respective
                               targeted scheduled distribution dates.

                                      S-11
<PAGE>   150

                               The amounts on deposit in the accumulation
                               account will be invested in permitted
                               investments. If a deposit is made into the
                               accumulation account, the required balance of the
                               reserve account will be increased to compensate
                               in part for any negative carry between the
                               interest earned on the permitted investments and
                               the interest payable on the notes and
                               certificates and the base servicing fee.

RESERVE ACCOUNT                On each distribution date, the trust will use
                               funds in the reserve account for distribution to
                               the noteholders and the holders of the Class C
                               Certificates to cover any shortfalls in interest
                               and principal required to be paid on the notes
                               and the Class C Certificates. The reserve account
                               will be pledged to the indenture trustee to
                               secure the notes and the Class C Certificates but
                               will not be an asset of the trust.

                               If the principal balance of a class of notes or
                               the Class C Certificates is not paid in full on
                               the related final scheduled distribution date,
                               the indenture trustee will withdraw amounts from
                               the reserve account (if available) to pay that
                               class in full.

                               Amounts on deposit in the reserve account will
                               not be available, however, on the targeted
                               scheduled distribution date for any subclass of
                               Class A Notes to the extent that the proceeds, if
                               any, from the sale of additional Variable Pay
                               Term Notes together with collections on the
                               receivables are insufficient to pay that subclass
                               of Class A Notes in full.

                               The sale and servicing agreement sets forth the
                               specified reserve account balance, which is the
                               amount that is required to be on deposit in the
                               reserve account. On the closing date, the seller
                               will deposit $[               ] into the reserve
                               account, which is approximately [     ]% of the
                               outstanding principal balance of the receivables
                               as of the cut-off date.

                               The amount required to be on deposit in the
                               reserve account at the close of business on any
                               distribution date will be $[               ]. If
                               however, on any distribution date certain loss or
                               delinquency ratios relating to the receivables
                               (and described under "Subordination; Reserve
                               Account") are exceeded, then the reserve account
                               balance of such distribution date (and for each
                               succeeding distribution date until the relevant
                               percentage equivalent ratios have been achieved
                               and maintained for the required period) will be
                               the greater of (1) $[               ] and (2)
                               [               ]% of the outstanding principal
                               balance of the notes and the Class C Certificates
                               as of the preceding distribution date (after
                               giving effect to payments of principal made on
                               such date). On each distribution date, after
                               making required payments to the servicer and to
                               the noteholders and holders of the Class C
                               Certificates, the trust will make a deposit into
                               the reserve account to fund and maintain the
                               specified reserve account balance.

                               In addition, if a deposit is to be made into the
                               accumulation account on any distribution date or
                               was made on any prior distribution date, the
                               specified reserve account balance will be
                               increased to compensate in part for any negative
                               carry between the

                                      S-12
<PAGE>   151

                               interest rates payable on the notes and
                               certificates (and the base servicing fee) and the
                               interest rate payable on permitted investments in
                               the accumulation account in an amount equal to
                               the product of (i) the amount remaining on
                               deposit in the accumulation account after giving
                               effect to any withdrawals or deposits on such
                               distribution date, (ii) a fraction, the numerator
                               of which is the number of distribution dates
                               after such distribution date through and
                               including the next distribution date that is a
                               targeted scheduled distribution date for any
                               subclass of the Class A Notes and the denominator
                               of which is 12, and (iii) the weighted average
                               interest rate of the securities offered pursuant
                               to this prospectus supplement minus [2.50]%.

YIELD SUPPLEMENT ACCOUNT       On each distribution date, the trust will use
                               funds on deposit in the yield supplement account
                               to cover, for each receivable, the excess, if
                               any, of (x) one month's interest that would
                               accrue on the principal balance of that
                               receivable at a rate equal to the sum of (1) the
                               [interest rate on the Class B Notes] [weighted
                               average interest rate of the securities offered
                               pursuant to this prospectus supplement], and (2)
                               the servicing fee rate of 1.00% over (y) one
                               month's interest that accrued on that receivable
                               at the interest rate on that receivable.


                               On the closing date, the seller will [deposit]
                               [make a capital contribution to the trust by
                               depositing] $[          ] in cash into the yield
                               supplement account. That amount is the amount
                               that is estimated to be required to be withdrawn
                               from the yield supplement account on subsequent
                               distribution dates in accordance with the
                               provisions of the preceding paragraph. [In
                               addition, the seller will [pledge] [assign] other
                               receivables or assets (including vehicle lease
                               contracts) to the trust.] Neither the seller nor
                               the servicer will make any other deposit to the
                               yield supplement account on or after the closing
                               date. The yield supplement account [will][will
                               not] be an asset of the trust.


TAX STATUS                     Subject to the important considerations described
                               in this prospectus supplement and the prospectus,
                               O'Melveny & Myers LLP, special tax counsel to the
                               trust, will deliver its opinion that:

                               1. the Class A Notes will be characterized as
                                  debt for tax purposes;

                               2. the Class B Notes should be treated as debt
                                  for tax purposes; and

                               3. the trust will not be characterized as an
                                  association or a publicly traded partnership
                                  taxable as a corporation for federal income
                                  and California income and franchise tax
                                  purposes.

                               If you purchase the notes, you will agree to
                               treat the notes as debt. If you purchase the
                               certificates, you will agree to treat the trust
                               (1) as a partnership in which the
                               certificateholders are partners or (2) if you are
                               the sole beneficial owner of the certificates, as
                               a "disregarded entity," for federal income and
                               California income and franchise tax purposes.

                                      S-13
<PAGE>   152

                               YOU SHOULD REFER TO "MATERIAL INCOME TAX
                               CONSEQUENCES" IN THIS PROSPECTUS SUPPLEMENT AND
                               "MATERIAL INCOME TAX CONSEQUENCES -- TAX
                               TREATMENT OF OWNER TRUSTS" IN THE ACCOMPANYING
                               PROSPECTUS.

ERISA CONSIDERATIONS           The notes are generally eligible for purchase by
                               employee benefit plans and individual retirement
                               accounts, subject to those considerations
                               discussed under "ERISA Considerations" in this
                               prospectus supplement and in the accompanying
                               prospectus. The certificates may not be acquired
                               by an employee benefit plan or by an individual
                               retirement account.

                               YOU SHOULD REFER TO "ERISA CONSIDERATIONS" IN
                               THIS PROSPECTUS SUPPLEMENT AND IN THE
                               ACCOMPANYING PROSPECTUS. IF YOU ARE A BENEFIT
                               PLAN FIDUCIARY CONSIDERING PURCHASE OF THE
                               SECURITIES YOU SHOULD, AMONG OTHER THINGS,
                               CONSULT WITH YOUR COUNSEL IN DETERMINING WHETHER
                               ALL REQUIRED CONDITIONS HAVE BEEN SATISFIED.

[ELIGIBILITY FOR PURCHASE BY   The Class A-1 Notes will be eligible for purchase
MONEY                          by money market funds under Rule 2a-7 under the
MARKET FUNDS                   Investment money market funds under Rule 2a-7
                               under the Investment Company Act of 1940, as
                               amended. A money market fund should consult its
                               legal advisers regarding the eligibility of such
                               notes under Rule 2a-7 and whether an investment
                               in such notes satisfies such fund's investment
                               policies and objectives.]

[LISTING                       The trust has applied to list the Class A-1 Notes
                               on the Luxembourg Stock Exchange and The Stock
                               Exchange of Hong Kong Limited. The trust has
                               requested that the listings be made effective on
                               or about                .]

MINIMUM DENOMINATIONS          The securities will be issued only in
                               denominations of $1,000 or more. Securities will
                               be issued in multiples of $1 for amounts in
                               excess of $1,000.

REGISTRATION OF THE            You will generally hold your interests in the
SECURITIES                     securities through The Depository Trust Company
                               in the United States, or Clearstream Banking
                               societe anonyme or the Euroclear System in Europe
                               or Asia. This is referred to as book-entry form.
                               You will not receive a definitive certificate
                               representing your securities except under limited
                               circumstances.

                               We expect the securities to be delivered through
                               The Depository Trust Company, Clearstream Banking
                               societe anonyme and the Euroclear System against
                               payment in immediately available funds on or
                               about                .

                               FOR MORE DETAILED INFORMATION, YOU SHOULD REFER
                               TO "ANNEX A: GLOBAL CLEARANCE, SETTLEMENT AND TAX
                               DOCUMENTATION PROCEDURES" IN THIS PROSPECTUS
                               SUPPLEMENT AND "CERTAIN INFORMATION REGARDING THE
                               SECURITIES -- BOOK-ENTRY REGISTRATION" IN THE
                               ACCOMPANYING PROSPECTUS.

                                      S-14
<PAGE>   153

RATINGS                        On the closing date, each class of offered
                               securities will receive the following ratings
                               from Standard & Poor's Ratings Group and Moody's
                               Investors Service, Inc.:

<TABLE>
<CAPTION>
                               CLASS                                 STANDARD & POOR'S     MOODY'S
                               -----                                 -----------------     -------
                               <S>                                   <C>                   <C>
                               A-1.................................       [       ]        [       ]
                               A-2.................................       [       ]        [       ]
                               A-3.................................       [       ]        [       ]
                               B...................................       [       ]        [       ]
                               C...................................       [       ]        [       ]
</TABLE>

                                      S-15
<PAGE>   154

                                  RISK FACTORS

     YOU SHOULD CONSIDER THE FOLLOWING RISK FACTORS (AND THE FACTORS SET FORTH
UNDER "RISK FACTORS" IN THE ACCOMPANYING PROSPECTUS) IN DECIDING WHETHER TO
PURCHASE THE SECURITIES OF ANY CLASS.

THE FAILURE TO SELL ADDITIONAL  The trust's ability to pay the full amount of
VARIABLE PAY TERM NOTES WILL    any subclass of Class A Notes on its targeted
RESULT IN THE CLASS A NOTES     scheduled distribution date will depend on
NOT BEING PAID IN FULL ON       whether the trust is able to sell a Variable Pay
THEIR TARGETED SCHEDULED        Term Note on that targeted scheduled
DISTRIBUTION DATES.             distribution date in the amount necessary,
                                together with other funds available, to pay such
                                subclass of Class A Notes in full. To the extent
                                a Variable Pay Term Note is not issued by the
                                trust on a targeted scheduled distribution date,
                                it is highly unlikely that holders of any Class
                                A Notes targeted for payment on that date will
                                be paid in full on that date.

                                The trust will not be able to issue a Variable
                                Pay Term Note unless all of the conditions to
                                issuance are met and a purchaser agrees to the
                                purchase. Although NMAC, as the administrator,
                                will use reasonable efforts to find purchasers,
                                no person or entity is obligated to purchase a
                                Variable Pay Term Note or any interest therein.
                                Accordingly, there is no assurance that any
                                Variable Pay Term Notes (other than the Variable
                                Pay Term Note issued on the closing date) will
                                be issued and sold or that the proceeds from
                                sale of Variable Pay Term Notes on targeted
                                scheduled distribution dates will be sufficient
                                to pay a subclass of Class A Notes in full on
                                its targeted scheduled distribution date.

                                Although interest will continue to accrue on all
                                outstanding subclasses of Class A Notes at their
                                respective interest rates, holders of the Class
                                A Notes may not receive the full principal
                                payment on their respective targeted scheduled
                                distribution dates and may lose the opportunity
                                to reinvest such amounts at more favorable rates
                                until the principal payments are received after
                                their targeted scheduled distribution dates.

THE ISSUANCE OF THE VARIABLE    The Variable Pay Term Notes that are issued on
PAY TERM NOTES MAY REDUCE       targeted scheduled distribution dates will bear
THE AMOUNT OF FUNDS AVAILABLE   interest at floating rates with spreads to LIBOR
FOR DISTRIBUTION TO OTHER       that will be determined at the time of issuance.
NOTES AND CERTIFICATES.         Although such spreads cannot exceed      % and
                                an interest rate swap with a notional amount
                                equal to the principal balance of such
                                outstanding Variable Pay Term Notes must be in
                                effect, the issuance of Variable Pay Term Notes
                                at rates (after giving effect to the fixed rate
                                payable by the trust under the interest rate
                                swap) higher than the interest rates of the
                                related subclasses of Class A Notes that are
                                being repaid will increase the amount of
                                interest payable by the trust. Since interest
                                payments on the Variable Pay Term Notes are paid
                                pro rata with interest payments on the Class A
                                Notes and are senior to payments of interest and
                                principal on the Class B Notes and the Class C
                                Certificates, the issuance of additional
                                Variable Pay Term Notes at rates higher than the
                                interest rates of the related subclass of Class
                                A Notes would reduce the amount of funds
                                available for distribution to the other notes
                                and certificates. This could result in a delay
                                in or loss of payments on your notes or
                                certificates or in a reduction of their ratings.

                                      S-16
<PAGE>   155

RISKS ASSOCIATED WITH THE      The trust will enter into an interest rate swap
INTEREST RATE SWAP.            because the receivables owned by the trust bear
                               interest at a fixed rate while the Variable Pay
                               Term Notes will bear interest at a floating rate
                               based on one-month LIBOR. The trust will use
                               payments made by the swap counterparty to help
                               make interest payments on the Variable Pay Term
                               Notes.

                               During those periods in which the floating
                               LIBOR-based rate payable by the swap counterparty
                               is substantially greater than the fixed rate
                               payable by the trust, the trust will be more
                               dependent on receiving payments from the swap
                               counterparty in order to make interest payments
                               on the Variable Pay Term Notes without using
                               amounts that would otherwise be paid as principal
                               on the notes and certificates. If the swap
                               counterparty fails to pay the net amount due, you
                               may experience delays and/or reductions in the
                               interest and principal payments on your notes and
                               certificates.

                               On the other hand, during those periods in which
                               the floating rate payable by the swap
                               counterparty is less than the fixed rate payable
                               by the trust, the trust will be obligated to make
                               payments to the swap counterparty. The swap
                               counterparty will have a claim on the assets of
                               the trust for the net amount due, if any, to the
                               swap counterparty under the interest rate swap.
                               The swap counterparty's claim for payments other
                               than termination payments will be higher in
                               priority than payments on the notes and the
                               certificates and for termination payments will be
                               pro rata with interest on the Class A Notes and
                               the Variable Pay Term Notes. If there is shortage
                               of funds available on any distribution date, you
                               may experience delays and/or reductions in
                               interest and principal payments on your notes and
                               certificates.

                               The interest rate swap generally may not be
                               terminated except upon failure of either party to
                               make payments when due, insolvency of either
                               party, illegality, or a default due to failure of
                               the counterparty to post collateral, assign to an
                               eligible counterparty or take other remedial
                               action if the counterparty's debt ratings drop
                               below the levels acceptable to Standard & Poor's
                               Ratings Group and Moody's Investors Service, Inc.
                               Depending on the reason for the termination, a
                               termination payment may be due to the trust or to
                               the swap counterparty. The amount of any
                               termination payment will be based on the market
                               value of the interest rate swap. Any termination
                               payment could, if market interest rates and other
                               conditions have changed materially, be
                               substantial. Any payment due to the interest rate
                               swap counterparty would otherwise be available to
                               make payments on the notes and the certificates
                               and would be paid from available funds pari passu
                               with payments of interest on the Class A Notes
                               and the Variable Pay Term Notes. If the
                               counterparty fails to make a termination payment
                               owed to the trust, the trust may not be able to
                               enter into a replacement interest rate swap
                               agreement and to the extent the interest rates on
                               the Variable Pay Term Notes exceed the fixed rate
                               the trust had been required to pay the
                               counterparty under the interest rate swap, the
                               amount available to pay principal of and interest
                               on the notes and certificates will be reduced. If
                               the interest rate swap is terminated and no
                               replacement

                                      S-17
<PAGE>   156

                               is entered into, you may experience delays and/or
                               reductions in interest and principal payments on
                               your notes and certificates.

YOU MAY HAVE DIFFICULTY        The trust will not list the securities on any
SELLING YOUR SECURITIES        securities exchange. Therefore, in order to sell
AND/OR OBTAINING YOUR          your securities, you must first locate a willing
DESIRED PRICE DUE TO THE       purchaser. In addition, currently, no secondary
ABSENCE OF A SECONDARY         market exists for the securities. We cannot
MARKET.                        assure you that a secondary market will develop.
                               The underwriter intends to make a secondary
                               market for the securities by offering to buy the
                               certificates from investors that wish to sell.
                               However, the underwriter is not obligated to
                               offer to buy the securities and it may stop
                               making offers at any time.

THE CLASS B NOTES AND THE      If you buy the Class B Notes, you will bear a
CLASS C CERTIFICATES ARE       greater risk than the holders of the Class A-1
SUBJECT TO GREATER CREDIT      Notes, the Class A-2 Notes, the Class A-3 Notes
RISK BECAUSE THE CLASS B       and the Variable Pay Term Notes because payments
NOTES ARE SUBORDINATE TO THE   of interest and principal on your notes are
CLASS A-1 NOTES, THE CLASS     subordinated to payments of interest and
A-2 NOTES, THE CLASS A-3       principal on the Class A-1 Notes, the Class A-2
NOTES AND THE VARIABLE PAY     Notes, the Class A-3 Notes and the Variable Pay
TERM NOTES AND THE CLASS C     Term Notes to the extent described below.
CERTIFICATES ARE SUBORDINATE
TO THE NOTES.                  Interest payments on the Class B Notes on each
                               distribution date will be subordinated to
                               servicing fees, swap payments and termination
                               payments payable to the swap counterparty, and
                               interest payments on the Class A-1 Notes, the
                               Class A-2 Notes, the Class A-3 Notes and the
                               Variable Pay Term Notes. Principal payments on
                               the Class B Notes will be subordinated to
                               principal payments on the Class A-1 Notes, the
                               Class A-2 Notes, the Class A-3 Notes and the
                               Variable Pay Term Notes. In other words, no
                               interest will be paid on the Class B Notes unless
                               interest owing to the Class A-1 Notes, the Class
                               A-2 Notes, the Class A-3 Notes and the Variable
                               Pay Term Notes has been paid in full, and no
                               principal will be paid on the Class B Notes until
                               principal of the Class A-1 Notes, the Class A-2
                               Notes, the Class A-3 Notes and the Variable Pay
                               Term Notes has been paid in full.

                               If you buy the Class C Certificates, you will
                               bear a greater credit risk than the notes because
                               payments of interest on and principal of your
                               certificates are subordinated to payments of
                               interest and principal on the notes.

                               Interest payments on your certificates on each
                               distribution date will be subordinated to
                               servicing fees and interest and principal
                               payments on the notes. In other words, no
                               interest will be paid on your certificates on any
                               distribution date until all required interest and
                               principal payments on the notes on that date have
                               been made.

                               In addition, principal payments on your
                               certificates will be subordinated to principal
                               payments on the notes since no principal will be
                               paid on your certificates until after all
                               principal on the notes due has been paid in full.
                               In addition, you will not receive any principal
                               payments on any distribution date until all
                               principal and interest on each class of notes on
                               that date have been paid.

                                      S-18
<PAGE>   157
GEOGRAPHIC CONCENTRATION OF    As of                , Nissan Motor Acceptance
THE STATES OF ORIGINATION OF   Corporation's records indicate that the addresses
THE RECEIVABLES MAY INCREASE   of the originating dealers of the receivables
THE RISK OF LOSS ON YOUR       were in the following states:
INVESTMENT.

<TABLE>
<CAPTION>
                                                                                      PERCENTAGE OF TOTAL
                                                                                       PRINCIPAL BALANCE
                                                                                      -------------------
                                       <S>                                            <C>
                                              ......................................             %
                                              ......................................             %
                                              ......................................             %
                                              ......................................             %
                                              ......................................             %
</TABLE>

                               No other state, by the addresses of the
                               originating dealers, constituted more than 5% of
                               the balance of the receivables as of [        ].
                               Economic conditions or other factors affecting
                               these states in particular could adversely affect
                               the delinquency, credit loss or repossession
                               experience of the trust.


OCCURRENCE OF EVENTS OF        Payment defaults or the insolvency or dissolution
DEFAULT UNDER THE INDENTURE    of the seller may result in prepayment of the
MAY RESULT IN INSUFFICIENT     notes and the certificates, which may result in
FUNDS TO MAKE PAYMENTS ON      losses under the securities. If the trust fails
YOUR CERTIFICATES.             to pay principal of the notes when due, or fails
                               to pay interest on the notes within five days of
                               the due date, the indenture trustee or the
                               noteholders may declare the entire amount of the
                               notes to be due immediately. If this happens, the
                               holders of a majority in outstanding principal
                               amount of the notes may direct the indenture
                               trustee to sell the receivables and prepay the
                               notes. After the trust pays the notes in full
                               with the proceeds of the sale of the receivables,
                               the trust will distribute any remaining trust
                               assets to pay the certificates. There may not be
                               sufficient funds to pay the certificates in full
                               under these circumstances.

                               The certificateholders will not have any right to
                               direct the indenture trustee or to consent to any
                               action until the notes are paid in full. See "The
                               Notes -- The Indenture -- Events of Default;
                               Rights Upon Event of Default" in the accompanying
                               prospectus. A similar result will occur if the
                               seller becomes insolvent or is dissolved.

CERTIFICATEHOLDERS MAY NOT     The trust will pledge the property of the trust
EXERCISE ANY RIGHTS WITH       to the indenture trustee as collateral for the
RESPECT TO THE COLLATERAL      payment of the notes. As a result, the indenture
OR THE SERVICER UNTIL THE      trustee, acting at the direction of the holders
NOTES ARE PAID IN FULL.        of a majority in outstanding principal amount of
                               the notes, has the power to direct the trust to
                               take specified actions in connection with the
                               property of the trust. The holders of a majority
                               of the notes, or the indenture trustee acting on
                               behalf of the holders of notes, will also have
                               the right under limited circumstances to
                               terminate the servicer without considering how
                               this will affect the certificateholders. If you
                               buy the certificates, you will not be able to
                               remove the servicer until the notes have been
                               paid in full. In addition, the holders of at
                               least a majority in outstanding principal amount
                               of the notes will have the right to waive
                               specified events of default involving the
                               servicer, without considering how this will
                               affect you as a certificateholder. See
                               "Description of the Transfer and Servicing
                               Agreements -- Rights Upon Servicer Default" and
                               "-- Waiver of Past Defaults" in the accompanying
                               prospectus.

                                      S-19
<PAGE>   158

PAID-AHEAD SIMPLE INTEREST     If an obligor on a simple interest contract makes
CONTRACTS MAY AFFECT THE       a payment on the contract ahead of schedule (for
WEIGHTED AVERAGE LIFE OF       example, because the obligor intends to go on
THE CERTIFICATES.              vacation), the weighted average life of the
                               certificates could be affected. This is because
                               the additional scheduled payments will be treated
                               as a principal prepayment and applied to reduce
                               the principal balance of the related contract and
                               the obligor will generally not be required to
                               make any scheduled payments during the period for
                               which it was paid-ahead. During this paid-ahead
                               period, interest will continue to accrue on the
                               principal balance of the contract, as reduced by
                               the application of the additional scheduled
                               payments, but the obligor's contract would not be
                               considered delinquent during this period. While
                               the servicer may be required to make interest
                               advances during this period, no principal
                               advances will be made. Furthermore, when the
                               obligor resumes his required payments, the
                               payments so paid may be insufficient to cover the
                               interest that has accrued since the last payment
                               by the obligor. This situation will continue
                               until the regularly scheduled payments are once
                               again sufficient to cover all accrued interest
                               and to reduce the principal balance of the
                               contract.

                               The payment by the trust of the paid-ahead
                               principal amount on the notes will generally
                               shorten the weighted average life of the
                               certificates. However, depending on the length of
                               time during which a paid-ahead simple interest
                               contract is not amortizing as described above,
                               the weighted average life of the certificates may
                               be extended. In addition, to the extent the
                               servicer makes advances on a paid-ahead simple
                               interest contract which subsequently goes into
                               default, the loss on this contract may be larger
                               than would have been the case had advances not
                               been made because liquidation proceeds for the
                               contract will be applied first to reimburse the
                               servicer its advances.

                               NMAC's portfolio of retail installment sale
                               contracts has historically included simple
                               interest contracts which have been paid-ahead by
                               one or more scheduled monthly payments. There can
                               be no assurance as to the number of contracts in
                               the trust which may become paid-ahead simple
                               interest contracts as described above or the
                               number or the principal amount of the scheduled
                               payments which may be paid-ahead.

BECAUSE THE SECURITIES ARE IN  Because the securities will be issued in
BOOK-ENTRY FORM, YOUR RIGHTS   book-entry form, you will be required to hold
CAN ONLY BE EXERCISED          your interest in the certificates through The
INDIRECTLY.                    Depository Trust Company in the United States, or
                               Clearstream Banking societe anonyme or the
                               Euroclear System in Europe or Asia. Transfers of
                               interests in the securities within The Depository
                               Trust Company, Clearstream Banking societe
                               anonyme or the Euroclear System must be made in
                               accordance with the usual rules and operating
                               procedures of those systems. So long as the
                               securities are in book-entry form, you will not
                               be entitled to receive a definitive note or
                               certificate representing your interest. The
                               securities will remain in book-entry form except
                               in the limited circumstances described under the
                               caption "Certain Information Regarding the
                               Securities -- Book-Entry Registration" in the

                                      S-20
<PAGE>   159

                               accompanying prospectus. Unless and until the
                               securities cease to be held in book-entry form,
                               the indenture trustee will not recognize you as a
                               "noteholder" and the owner trustee will not
                               recognize you as a "Securityholder", as those
                               terms are used in the trust agreement and sale
                               and servicing agreement. As a result, you will
                               only be able to exercise the rights of
                               Securityholders indirectly through The Depository
                               Trust Company (if in the United States) and its
                               participating organizations, or Clearstream
                               Banking societe anonyme and the Euroclear System
                               (in Europe or Asia) and their participating
                               organizations. Holding the securities in
                               book-entry form could also limit your ability to
                               pledge your securities to persons or entities
                               that do not participate in The Depository Trust
                               Company, Clearstream Banking societe anonyme or
                               the Euroclear System and to take other actions
                               that require a physical certificate representing
                               the securities.

                               Interest and principal on the securities will be
                               paid by the trust to The Depository Trust Company
                               as the record holder of the securities while they
                               are held in book-entry form. The Depository Trust
                               Company will credit payments received from the
                               trust to the accounts of its participants which,
                               in turn, will credit those amounts to
                               securityholders either directly or indirectly
                               through indirect participants. This process may
                               delay your receipt of principal and interest
                               payments from the trust.


FACTORS AFFECTING OUR           The success of your investment depends upon the
INFORMATION MANAGEMENT          ability of the servicer, Nissan Motor Acceptance
SYSTEMS MAY INCREASE THE RISK   Corporation, to store, retrieve, process and
OF LOSS ON YOUR INVESTMENT.     manage substantial amounts of information. If
                                the servicer experiences any interruptions or
                                loss in its information processing capabilities,
                                its business, financial conditions and results
                                of operations will suffer.

                                      S-21
<PAGE>   160

                                   THE TRUST

GENERAL

     The Nissan Auto Receivables                -               Owner Trust (the
"Trust") is a Delaware business trust to be formed pursuant to the trust
agreement (the "Trust Agreement") between [Nissan Auto Receivables
Corporation][Nissan Auto Receivables Corporation II], as seller (the "Seller"),
and                , as owner trustee (the "Owner Trustee"). After its
formation, the Trust will not engage in any activity other than:

     1. acquiring, holding and managing the Receivables and the other assets of
        the Trust and proceeds therefrom;

     2. issuing the Notes and the Certificates;

     3. making payments on the Notes and the Certificates; and

     4. engaging in other activities that are necessary, suitable or convenient
        to accomplish the foregoing or are incidental to or connected with those
        activities.

     The Trust will initially be capitalized through the issuance of the Notes
and $[          ] aggregate principal amount of the certificates (the
"Certificates"). The Trust will exchange the Notes and the Certificates for the
Receivables and other assets including leases on vehicles from the Seller
pursuant to the sale and servicing agreement among the Trust, the Servicer and
the Seller (the "Sale and Servicing Agreement"). The Notes and the Class C
Certificates that will be received by the Seller in exchange for the Receivables
are being offered hereby. The Class D Certificates will be retained by the
Seller.

     Nissan Motor Acceptance Corporation ("NMAC") will be appointed to act as
the servicer of the Receivables (in that capacity, the "Servicer"). The Servicer
will service the Receivables pursuant to the Sale and Servicing Agreement and
will be compensated for those services as described under "Description of the
Transfer and Servicing Agreements -- Servicing Compensation" in this Prospectus
Supplement and "Description of the Transfer and Servicing
Agreements -- Servicing Compensation" in the accompanying Prospectus.

     Pursuant to agreements between NMAC and the Dealers, each Dealer will
repurchase from NMAC those contracts that do not meet specified representations
and warranties made by the Dealer. These Dealer repurchase obligations are
referred to this Prospectus Supplement as "Dealer Recourse." Those
representations and warranties relate primarily to the origination of the
contracts and the perfection of the security interests in the related financed
vehicles, and do not relate to the creditworthiness of the related Obligors or
the collectability of those contracts. The sales by the Dealers of installment
sales contracts to NMAC do not generally provide for recourse against the
Dealers for unpaid amounts in the event of a default by an Obligor, other than
in connection with the breach of the foregoing representations and warranties.

     Each Certificate represents a fractional undivided ownership interest in
the Trust. The Trust property includes the Receivables and monies due or
received under the Receivables on or after the Cut-off Date and the Yield
Supplement Account. The Reserve Account will be established with and maintained
by the Indenture Trustee and pledged to the Indenture Trustee to secure payments
on the Notes and Certificates for the benefit of the Noteholders and the Class C
Certificateholders, but will not be part of the Trust.

     The Trust's principal offices are in                , in care of
               , as Owner Trustee, at the address set forth below under "The
Owner Trustee and the Indenture Trustee."

                                      S-22
<PAGE>   161

                          CAPITALIZATION OF THE TRUST

     The following table illustrates the capitalization of the Trust as of the
Closing Date, as if the issuance and sale of the Notes and the Certificates had
taken place on that date:

                                    [TABLE]

                                 PAYING AGENTS

     [Under the Trust Agreement, the Owner Trustee will appoint paying agents in
each jurisdiction in which Securities are listed on an exchange whose rules so
require. For so long as any Securities are listed on the [exchange] or
[exchange], the Owner Trustee will maintain paying agents in [jurisdiction] and
[jurisdiction]. The Initial Paying Agents will be                and
               . Definitive Certificates may be presented for purposes of
payment, transfer or exchange at the offices of the paying agent in
[jurisdiction] at                , at the offices of the paying agent in
[jurisdiction] at                , or such other paying agents as may be
specified in a written notice to the holders of Securities described below.]

                  THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

                    is the Owner Trustee under the Trust Agreement.
               is a                and its principal executive offices are
located at                . The Seller and its affiliates may maintain normal
commercial banking relations with the Owner Trustee and its affiliates.

                    is the trustee under the Indenture (the "Indenture
Trustee").                is a                and its principal executive
offices are located at           . The Seller and its affiliates may maintain
normal commercial banking relations with the Indenture Trustee and its
affiliates.

                                THE RECEIVABLES

     The property of the Trust will consist of a pool of retail installment sale
contracts (the "Receivables") originated on or after           , between Nissan
and Infiniti dealers (the "Dealers") and retail purchasers (the "Obligors")[,
the Yield Supplement Account and the amounts on deposit in that account]. The
Receivables were originated by Dealers in accordance with NMAC's requirements
under agreements with Dealers governing the assignment of the Receivables to
NMAC. The Receivables evidence the indirect financing made available by NMAC to
the Obligors. The Receivables are secured by new, near-new and used Nissan and
Infiniti automobiles and light-duty trucks (the "Financed Vehicles") and all
principal and interest payments made on or after [       ] (the "Cut-off Date")
and other property specified in the Receivables.

     NMAC purchased the Receivables from the Dealers in the ordinary course of
business in accordance with NMAC's underwriting standards. On or before the date
of the initial issuance of the Securities (the "Closing Date"), NMAC will sell
the Receivables [and other assets] to the Seller. The Seller will, in turn,
transfer the Receivables [and other assets] to the Trust on the Closing Date
pursuant to the Sale and Servicing Agreement in exchange for the Notes and the
Certificates. The Notes and the Class C Certificates that will be received by
the Seller in exchange for the Receivables are being offered hereby. NMAC will
continue to service the Receivables. The Receivables to be held by the Trust
will be randomly

                                      S-23
<PAGE>   162

selected from those automobile and/or light-duty truck retail installment sales
contracts in NMAC's portfolio that meet several criteria. These criteria provide
that each Receivable:

      1. was originated in the United States;

      2. has a contractual Annual Percentage Rate ("APR") that equals or exceeds
         [     ]%;

      3. provides for level monthly payments which provide interest at the APR
         on a simple interest basis and fully amortize the amount financed over
         an original term to maturity no greater than [     ] months;

      4. has a remaining term to maturity, as of the Cut-off Date, of not less
         than [     ] months and not greater than [     ] months;

      5. had an original principal balance of not more than $[          ] and a
         remaining principal balance as of the Cut-off Date of not less than
         $[          ] nor more than $[          ];

      6. is not more than 29 days past due as of the Cut-off Date;

      7. is attributable to the purchase of a new, near-new or used automobile
         or light-duty truck and is secured by that vehicle;

      8. has been entered into by an Obligor that as of the Cut-off Date was not
         in bankruptcy proceedings (according to the records of NMAC);

      9. is secured by a Financed Vehicle that as of the Cut-off Date has not
         been repossessed (according to the records of NMAC);

     10. has not had forced-placed insurance premiums added to the amount
         financed; and

     11. has not been extended by more than two months.

     No selection procedures believed to be adverse to the Securityholders will
be utilized in selecting the Receivables from qualifying retail installment sale
contracts. Except as described in item (2) above, the Receivables were not
selected on the basis of their APRs.

     The composition, distribution by APR and geographic distribution of the
Receivables as of the Cut-off Date are as set forth in the following tables.
NMAC will not sell to the Seller, and the Seller will not transfer to the Trust,
any Receivables originated in the State of Alabama [or Hawaii] for
administrative reasons.

                                      S-24
<PAGE>   163

                         COMPOSITION OF THE RECEIVABLES

<TABLE>
<S>                                                           <C>
Aggregate Principal Balance.................................  $________________

Number of Receivables.......................................   ________________

Average Principal Balance...................................  $________________

  Range of Principal Balances...............................  $________________to

                                                              $________________

Average Original Amount Financed............................  $________________

  Range of Original Amount Financed.........................  $________________to

                                                              $________________

Approximate Weighted Average APR............................  ______%
  Range of APRs.............................................  ______% to
                                                              ______%

Approximate Weighted Average Original Term to Maturity......  ____ months
  Range of Original Term to Maturity........................  ____ to ____ months

Approximate Weighted Average Remaining Term to Maturity.....  ____ months
  Range of Remaining Term to Maturity.......................  ____ to ____ months

Percentage by Principal Balance of Receivables of New,
  Near-New and Used Vehicles................................  ____% (New)
                                                              ____% (Near-New)
                                                              ____% (Used)

Percentage by Principal Balance of Receivables Financed
  through Nissan and Infiniti Dealers.......................  ____% (Nissan)
                                                              ____% (Infiniti)
</TABLE>

                                      S-25
<PAGE>   164

                     DISTRIBUTION BY APR OF THE RECEIVABLES
              (PERCENTAGES MAY NOT ADD TO 100.00% DUE TO ROUNDING)

<TABLE>
<CAPTION>
                                                     PERCENTAGE OF                            PERCENTAGE OF
                                        NUMBER OF   TOTAL NUMBER OF      CUT-OFF DATE         CUT-OFF DATE
RANGE OF APRS(%)                       RECEIVABLES  RECEIVABLES(%)    PRINCIPAL BALANCE($)    POOL BALANCE(%)
----------------                       -----------  ---------------   --------------------    ---------------
<S>                                    <C>          <C>               <C>                     <C>
0.0 to 0.99.........................
1.0 to 1.99.........................
2.0 to 2.99.........................
3.0 to 3.99.........................
4.0 to 4.99.........................
5.0 to 5.99.........................
6.0 to 6.99.........................
7.0 to 7.99.........................
8.0 to 8.99.........................
9.0 to 9.99.........................
10.0 to 10.99.......................
11.0 to 11.99.......................
12.0 to 12.99.......................
13.0 to 13.99.......................
14.0 to 14.99.......................
15.0 to 15.99.......................
16.0 to 16.99.......................
17.0 to 17.99.......................
18.0 to 18.99.......................
19.0 and above......................
  Totals............................
</TABLE>

                                      S-26
<PAGE>   165

                   GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES
               BASED ON THE ADDRESSES OF THE ORIGINATING DEALERS
              (PERCENTAGES MAY NOT ADD TO 100.00% DUE TO ROUNDING)

<TABLE>
<CAPTION>
                                                                     PERCENTAGE OF
                                                                         TOTAL         CUT-OFF DATE     PERCENTAGE OF
                                                       NUMBER OF       NUMBER OF        PRINCIPAL       CUT-OFF DATE
STATE                                                 RECEIVABLES    RECEIVABLES(%)     BALANCE($)     POOL BALANCE(%)
-----                                                 -----------    --------------    ------------    ---------------
<S>                                                   <C>            <C>               <C>             <C>
Alaska..............................................
Arizona.............................................
Arkansas............................................
California..........................................
Colorado............................................
Connecticut.........................................
Delaware............................................
Florida.............................................
Georgia.............................................
[Hawaii]............................................
Idaho...............................................
Illinois............................................
Indiana.............................................
Iowa................................................
Kansas..............................................
Kentucky............................................
Louisiana...........................................
Maine...............................................
Maryland............................................
Massachusetts.......................................
Michigan............................................
Minnesota...........................................
Mississippi.........................................
Missouri............................................
Montana.............................................
Nebraska............................................
Nevada..............................................
New Hampshire.......................................
New Jersey..........................................
New Mexico..........................................
New York............................................
North Carolina......................................
North Dakota........................................
Ohio................................................
Oklahoma............................................
Oregon..............................................
Pennsylvania........................................
Rhode Island........................................
South Carolina......................................
South Dakota........................................
Tennessee...........................................
Texas...............................................
Utah................................................
Vermont.............................................
Virginia............................................
Washington..........................................
West Virginia.......................................
Wisconsin...........................................
Wyoming.............................................
  Total.............................................
</TABLE>

                                      S-27
<PAGE>   166

                     MATURITY AND PREPAYMENT CONSIDERATIONS

     Information regarding maturity and prepayment considerations with respect
to the Securities is set forth under "Weighted Average Life of the Securities"
in the accompanying Prospectus and "Risk Factors -- You may experience reduced
returns on your investment resulting from prepayments, repurchases or early
termination of the trust" in the accompanying Prospectus. The weighted average
life of the Class A Notes will be dependent on whether the trust is able to
issue Variable Pay Term Notes on each Targeted Scheduled Distribution Date in a
sufficient amount to pay the related subclass of the Class A Notes in full. The
weighted average life of the Class B Notes and the Class C Certificates (and the
Class A Notes if the trust is not able to issue a Variable Pay Term Note on any
Targeted Scheduled Distribution Date) will generally be influenced by the rate
at which the principal balances of the related receivables are paid, which
payment may be in the form of scheduled amortization or prepayments. See "The
Notes -- Payments of Principal" and "The Certificates -- Payments of Principal"
in this Prospectus Supplement.

     Because the rate of payment of principal of each class of Notes and the
Certificates depends primarily on the rate of payment (including prepayments) of
the principal balance of the Receivables, final payment of the Class B Notes and
each subclass of the Class A Notes (to the extent insufficient funds are
available at its respective Targeted Scheduled Distribution Date to make a
payment in full of the principal of such Notes) and the final payment in respect
of the Certificates could occur later or significantly earlier than their
respective final scheduled distribution dates set forth in "Summary -- Terms of
the Notes -- Final Scheduled Distribution Date" and "Summary -- Terms of the
Certificates -- Principal -- Final Scheduled Distribution Dates" (each, a "Final
Scheduled Distribution Dates") in this Prospectus Supplement. Securityholders
will bear the risk of being able to reinvest principal payments on the
Securities at yields at least equal to the yield on their respective Securities.
No prediction can be made as to the rate of prepayments on the Receivables in
either stable or changing interest rate environments.

     The Certificates will provide limited protection against losses on the
Receivables. Accordingly, the yield on the Certificates will be extremely
sensitive to the loss experience of the Receivables and the timing of any of
those losses. If the actual rate and amount of losses experienced by the
Receivables exceed the rate and amount of those losses assumed by an investor,
the yield to maturity on the Certificates may be lower than anticipated.

     Although the Receivables have different APRs, disproportionate rates of
prepayments between Receivables with APRs greater than or less than the Required
Rate will generally not affect the yield to the Securityholders. However, higher
rates of prepayments of Receivables with higher APRs will decrease the amount
available to cover delinquencies and defaults on the Receivables and may
decrease the amounts available to be deposited in the Reserve Account.

                  DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

     The following tables set forth information concerning NMAC's experience
with respect to its total portfolio of U.S. retail installment sale contracts
for new, near-new and used automobiles and light-duty trucks. The portfolio
consists of retail installment sale contracts in all fifty states, the District
of Columbia [          , Puerto Rico] and Guam. As of [               ,
               ], approximately [               ]% of NMAC's total portfolio of
U.S. retail installment sales contracts (excluding those with original
maturities of 64 months or more) consisted of new, near-new and used automobiles
and light-duty trucks financed through Nissan dealers, with the remaining
approximate [               ]% financed through Infiniti dealers.

                                      S-28
<PAGE>   167

     There can be no assurance that the behavior of the Receivables included in
the Trust will be comparable to NMAC's experience shown in the following tables.



                           DELINQUENCY EXPERIENCE(1)

<TABLE>
<CAPTION>
                                                                    AT MARCH 31,
                                                   -----------------------------------------------
                                                    2000      1999      1998      1997      1996
                                                   -------   -------   -------   -------   -------
<S>                                                <C>       <C>       <C>       <C>       <C>
Number of Contracts Outstanding..................  368,660   312,237   330,662   317,238   274,807
Delinquencies as a Percent of Contracts
  Outstanding(2)
  30 - 59 Days...................................     1.54%     2.27%     2.55%     3.10%     2.40%
  60 - 89 Days...................................     0.16%     0.27%     0.36%     0.49%     0.25%
  90 Days or More................................     0.02%     0.04%     0.06%     0.17%     0.05%
</TABLE>

-------------------------
(1) The information in the Delinquency Experience table includes retail
    installment sale contracts for new, near-new and used automobiles and
    light-duty trucks and includes receivables which NMAC has sold to third
    parties but continues to service. The information does not include
    receivables purchased by NMAC under certain special financing programs. The
    information in the tables relates only to receivables with original terms of
    64 months or less. The Trust does not include receivables with original
    maturities in excess of [               ] months. In general, NMAC has
    experienced higher overall levels of losses with respect to receivables with
    original maturities of 64 to 72 months than with respect to receivables with
    shorter original maturities.

(2) An account is considered delinquent if 20% or more of the scheduled payment
    is past due.



                 NET CREDIT LOSS AND REPOSSESSION EXPERIENCE(1)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                  AT OR FOR TWELVE MONTHS ENDED MARCH 31,
                                       --------------------------------------------------------------
                                          2000         1999         1998         1997         1996
                                       ----------   ----------   ----------   ----------   ----------
<S>                                    <C>          <C>          <C>          <C>          <C>
Principal Amount Outstanding.........  $4,273,532   $3,126,219   $3,497,123   $3,276,423   $2,659,232
Average Principal Amount
  Outstanding........................  $3,261,595   $3,463,840   $3,248,193   $3,181,569   $2,308,058
Number of Contracts Outstanding......     368,660      312,237      330,662      317,238      274,807
Average Number of Contracts
  Outstanding........................     316,976      329,320      316,769      309,257      250,040
Number of Repossessions(2)...........       7,467        9,782       14,164       17,569        9,841
Number of Repossessions as a Percent
  of the Average Number of Contracts
  Outstanding........................        2.36%        2.97%        4.47%        5.68%        3.94%
Charge-Offs(3).......................  $   55,482   $   92,005   $  134,671   $  158,969   $   72,838
Recoveries(4)........................  $   39,125   $   41,947   $   39,997   $   31,874   $   20,489
Net Losses...........................  $   16,357   $   50,059   $   94,674   $  127,095   $   52,349
Net Losses as a Percent of Principal
  Amount Outstanding(5)..............        0.38%        1.60%        2.71%        3.88%        1.97%
Net Losses as a Percent of Average
  Principal Amount Outstanding(5)....        0.50%        1.45%        2.91%        3.99%        2.27%
</TABLE>

-------------------------
(1) The information in the Net Credit Loss and Repossession Experience table
    includes retail installment sale contracts for new, near-new and used
    automobiles and light-duty trucks and includes receivables which NMAC has
    sold to third parties but continues to service. The information does not
    include receivables purchased by NMAC under certain special financing
    programs. The information in the tables relates only to receivables with
    original terms of 64 months or less. The Trust does not include receivables
    with original maturities in excess of [               ] months. In general,
    NMAC has experienced higher overall levels of losses with respect to
    receivables with original maturities of 64 to

                                      S-29
<PAGE>   168

    72 months than with respect to receivables with shorter original maturities.
    All amounts and percentages, except as indicated, are based on the principal
    balances of the receivables including unearned interest. Averages are
    computed by taking a simple average of month end outstandings for each
    period presented.

(2) The number of repossessions excludes accounts that have been subsequently
    reinstated.

(3) Charge-offs represent the net principal balance of receivables determined to
    be uncollectible in the period less proceeds from disposition of related
    vehicles, other than recoveries described in Note (4). Charge-offs do not
    include expenses associated with collection, repossession or disposition of
    the vehicle.

(4) Recoveries generally include amounts received on receivables following the
    time at which the receivable is charged off. Recoveries are net of expenses
    associated with collection.

(5) Percentages have been annualized in order to facilitate year to year
    comparisons.

     NMAC's retail loss experience is dependent upon receivables levels, the
number of repossessions, the amount outstanding at the time of repossession and
the resale value of repossessed vehicles. The losses in the year ended March 31,
1997 were higher than in previous or subsequent years due to NMAC's effort to
finance a broader credit range of customers to support the sale of Nissan and
Infiniti vehicles and a general increase in personal bankruptcy filings. NMAC's
management reacted to the negative trend in losses by initiating changes to its
credit policy that tightened the range of available credit in order to originate
an improved mix of business. These changes involved discontinuing the
origination of 72-month term contracts in June 1996 and installing a new
empirically derived credit score card in September 1996. In addition, NMAC
tightened its credit policy by reducing advance rates for lower credit scores
and implementing risked-based pricing. NMAC has recently resumed originating
72-month term contracts under certain financing programs. See "The
Receivables -- Underwriting of Motor Vehicle Loans" in the accompanying
Prospectus.

                       WEIGHTED AVERAGE LIFE OF THE NOTES

     [Prepayments on automotive receivables can be measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement, the
Absolute Prepayment Model ("ABS"), represents an assumed rate of prepayment each
month relative to the original number of receivables in a pool of receivables.
ABS further assumes that all the receivables are the same size and amortize at
the same rate and that each receivable in each month of its life will either be
paid as scheduled or be prepaid in full. For example, in a pool of receivables
originally containing 10,000 receivables, a 1% ABS rate means that 100
receivables prepay each month. ABS does not purport to be an historical
description of prepayment experience or a prediction of the anticipated rate of
prepayment of any pool of receivables, including the Receivables.

     As the rate of payment of principal of each class of Notes will depend on
the rate of payment (including prepayments) of the principal balance of the
Receivables, final payment of any class of Notes could occur later or
significantly earlier than the respective Final Scheduled Distribution Dates.
Reinvestment risk associated with early payment of the Notes will be borne
exclusively by the holders of such Notes.

     The table captioned "Percent of Initial Note Principal Amount at Various
ABS Percentages" (the "ABS Table") has been prepared on the basis of the
characteristics of the Receivables described above. The ABS Table assumes that
(i) the Receivables prepay in full at the specified constant percentage of ABS
monthly, with no defaults, losses or repurchases, (ii) each scheduled monthly
payment on each Receivable is scheduled to be made and is made on the last day
of each month and each month has 30 days, (iii) payments are made on the Notes
on each Distribution Date (and each such date is assumed to be the fifteenth day
of each applicable month), (iv) the balance in the Reserve Account on each
Distribution Date is the required amount described in the summary under "Reserve
Account" and (v) the

                                      S-30
<PAGE>   169

Servicer does not exercise its option to purchase the Receivables. The
hypothetical pools each have an assumed cut-off date of
[               ,               ]. The ABS Table indicates the projected
weighted average life of each class of Notes and sets forth the percent of the
initial principal amount of each class of Notes that is projected to be
outstanding after each of the Distribution Dates shown at various constant ABS
percentages.

     The ABS Table also assumes that the Receivables have been aggregated into
hypothetical pools with all of the Receivables within each such pool having the
following characteristics and that the level scheduled monthly payment for each
of the pools (which is based on its aggregate principal balance, APR, original
term to maturity and remaining term to maturity as of the assumed cut-off date)
will be such that each pool will be fully amortized by the end of its remaining
term to maturity.

<TABLE>
<CAPTION>
                                                                            REMAINING TERM   ORIGINAL TERM
                                                  AGGREGATE                  TO MATURITY      TO MATURITY
POOL                                          PRINCIPAL BALANCE     APR      (IN MONTHS)      (IN MONTHS)
----                                          -----------------   -------   --------------   -------------
<S>                                           <C>                 <C>       <C>              <C>
1...........................................
2...........................................
3...........................................
4...........................................
5...........................................
</TABLE>

     The actual characteristics and performance of the Receivables will differ
from the assumptions used in constructing the ABS Table. The assumptions used
are hypothetical and have been provided only to give a general sense of how the
principal cash flows might behave under varying prepayment scenarios. For
example, it is very unlikely that the Receivables will prepay at a constant
level of ABS until maturity or that all of the Receivables will prepay at the
same level of ABS. Moreover, the diverse terms of Receivables within each of the
hypothetical pools could produce slower or faster principal distributions than
indicated in the ABS Table at the various constant percentages of ABS specified,
even if the original and remaining terms to maturity of the Receivables are as
assumed. Any difference between such assumptions and the actual characteristics
and performance of the Receivables, or actual prepayment experience, will affect
the percentages of initial amounts outstanding over time and the weighted
average lives of each class of Notes.]

                                [TABLES TO COME]

                                      S-31
<PAGE>   170

               NOTE FACTORS, CERTIFICATE FACTORS AND POOL FACTORS

     The "Note Factor" for any Distribution Date with respect to any class of
Notes will be a seven-digit decimal indicating the principal amount of that
class of Notes as of the close of business on the last day of the related
Collection Period as a fraction of the respective principal amount thereof as of
the Closing Date. The Servicer will compute the Note Factor each month for each
class of Notes. Each Note Factor will initially be 1.0000000 and thereafter will
decline to reflect reductions in the principal amount of each class of Notes.
The portion of the principal amount of any class of Notes for a given month
allocable to a Noteholder can be determined by multiplying the original
denomination of the holder's Note by the related Note Factor for that month.


     The "Certificate Factor" with respect to any class of Certificates will be
a seven-digit decimal indicating the Certificate Balance of that class of
Certificates as of the close of business on the last day of the related
Collection Period as a fraction of the Original Certificate Balance of that
class. The Servicer will compute the Certificate Factor each month for each
class of Certificates. Each Certificate Factor will initially be 1.0000000 and
thereafter will decline to reflect reductions in the Certificate Balance. The
portion of the Certificate Balance for any class of Certificates for a given
month allocable to a Certificateholder can be determined by multiplying the
original denomination of the holder's Certificate by the related Certificate
Factor for that month.

     The "Pool Balance" as of the close of business on the last day of a
Collection Period will equal 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, the Seller or any of their affiliates.


     The "Pool Factor" for a particular class of Notes or the Certificates will
be a seven-digit decimal indicating the principal amount of that class of Notes
or the Certificate Balance as of the close of business on the last day of the
related Collection Period as a fraction of the Pool Balance as of the Cut-off
Date. The Servicer will compute the Pool Factor for each month for each class of
Notes and Certificates.

     Pursuant to the Transfer and Servicing Agreements, the Securityholders will
receive monthly reports concerning the payments received on the Receivables, the
Pool Balance, the related Note Factors, Certificate Factors, Pool Factors and
various other items of information pertaining to the Trust. Securityholders of
record during each calendar year will be furnished information by the Indenture
Trustee or the Owner Trustee, as appropriate, for tax reporting purposes not
later than the latest date permitted by law. Copies of the reports may be
obtained by the Noteholders and the Certificateholders by delivering a written
request addressed to                at its address at                , Attn:
               . See "Description of the Transfer and Servicing
Agreements -- Statements to Securityholders" in the accompanying Prospectus.

                                USE OF PROCEEDS

     The Seller will use the net proceeds from the sale of the Securities
(approximately $          ) to purchase the Receivables from NMAC pursuant to
the Purchase Agreement and to fund the Reserve Account and to make [the initial
deposit into] [a capital contribution to the Trust to fund] the Yield Supplement
Account.

                          THE SELLER AND THE SERVICER

     Information regarding the Seller and the Servicer is set forth under the
captions "The Seller" and "The Servicer" in the accompanying Prospectus.

                                      S-32
<PAGE>   171

                 FINANCIAL CONDITION OF NISSAN MOTOR CO., LTD.

     NMAC is an indirect wholly-owned subsidiary of Nissan Motor Co., Ltd.
("Nissan"). Although Nissan is not guaranteeing the Trust's obligations under
the Securities, Nissan's financial condition may affect NMAC's ability to
service the Receivables. [Nissan reported a consolidated operating profit of
82.6 billion Yen (US$778.9 million) for fiscal year 1999 (ended at March 31,
2000), a decrease of 31.7% compared to the previous year, with net sales of
5,977.1 billion Yen (US$56.39 billion), a decrease of 9.2% compared to the
previous year. The decline in operating income is attributable to the negative
impact of the appreciation of the Yen and to lower unit sales, particularly in
the Japanese market. (The average exchange rate for the dollar was 112 Yen in
fiscal year 1999 compared to 128 Yen in fiscal year 1998.)]

     [On March 31, 2000, Nissan announced one-time extraordinary charges
totaling 711.1 billion Yen (US$6.71 billion) leading to a consolidated net loss
of 684.4 billion Yen (US$6.46 billion). The one-time extraordinary charges
relate to changes in the accounting of pensions and retirement benefits in
Japan, to plant closures and expenses related to the Nissan Revival Plan, and to
new accounting methods, including the calculations of provisions relating to
product warranties, adopted in order to bring the accounts in line with
internationally accepted accounting practices.]

     [The March 31, 2000, year-end results close a year of transition for
Nissan. After the conclusion of an alliance with Renault in March 1999, Nissan
announced a comprehensive revival plan in October 1999. The Nissan Revival Plan
is targeted to restore profitability, reduce debt and improve operating margins.
Nissan is cooperating with Renault in the areas of purchasing, platform
co-development and international growth.]

                                   THE NOTES

GENERAL

     The trust will issue on the Closing Date $          aggregate initial
principal amount of Class A-1      % Asset Backed Notes (the "Class A-1 Notes"),
$          aggregate initial principal amount of Class A-2      % Asset Backed
Notes (the "Class A-2 Notes"), $          aggregate initial principal amount of
Class A-3      % Asset Backed Notes (the "Class A-3 Notes," and together with
the Class A-1 Notes and the Class A-2 Notes, the "Class A Notes"), $
aggregate initial principal amount of Class B      % Asset Backed Notes (the
"Class B Notes"), and $          initial principal amount of a Variable Pay Term
Note (together with any additional Variable Pay Term Notes that may be issued on
Targeted Scheduled Distribution Date, the "Variable Pay Term Notes" and the
Variable Pay Term Notes, together with the Class A Notes and the Class B Notes,
the "Notes"). The Variable Pay Term Notes are not being offered hereby.

     The Notes will be issued pursuant to the terms of the Indenture, a form of
which has been filed as an exhibit to the Registration Statement. A copy of the
final signed Indenture will be filed with the SEC [and the Luxembourg and Hong
Kong Stock Exchanges] following the issuance of the Securities. The Notes will
be issued as registered Notes in the minimum denomination of $1,000. The
following summary describes material terms of the Notes and the Indenture. The
summary does not purport to be complete and is subject to, and is qualified in
its entirety by reference to, all the provisions of the Notes and the Indenture.
Where particular provisions or terms used in the Indenture are referred to, the
actual provisions (including definitions of terms) are incorporated by reference
as part of the summary. The following summary supplements, and to the extent
inconsistent therewith replaces, the description of the general terms and
provisions of the Notes of any given series and the related Indenture set forth
in the accompanying Prospectus, to which description reference is hereby made.

PAYMENTS OF INTEREST

     Each of the Class A Notes and the Class B Notes will constitute Fixed Rate
Securities, as that term is defined under "Material Information Regarding the
Securities -- Fixed Rate Securities" in the

                                      S-33
<PAGE>   172

accompanying Prospectus, except that the Class A-1 Notes will accrue interest on
the basis of the actual number of days in the related Interest Period divided by
360. Interest on the principal balances of the classes of the Notes will accrue
at the respective per annum interest rates set forth in "Summary -- Terms of the
Notes -- Per Annum Interest Rates" in this Prospectus Supplement (each, an
"Interest Rate") and will be payable to the Noteholders monthly on the fifteenth
of each month (or, if that date is not a Business Day, on the next succeeding
Business Day) (a "Distribution Date") commencing                . The Variable
Pay Term Note issued on the Closing Date will constitute a Floating Rate
Security, as that term is defined under "Material Information Regarding the
Securities -- Floating Rate Securities" in the accompanying Prospectus. A
"Business Day" is any day except a Saturday, Sunday or a day on which banks in
New York, New York, [Minneapolis, Minnesota,] Wilmington, Delaware or Los
Angeles, California are authorized or obligated by law, regulation, executive
order or governmental decree to be closed[; or for payments on the Securities
made in Luxembourg or Hong Kong by a paying agent, a day on which banks in
Luxembourg or Hong Kong are closed].


     Interest on the outstanding principal amount of [the Class A-1 Notes and]
the Variable Pay Term Notes will accrue at the related Interest Rate from and
including the most recent Distribution Date on which interest has been paid (or
from and including the Closing Date with respect to the first Distribution Date)
to but excluding the current Distribution Date (each, an "Interest Period" with
respect to the Class A-1 Notes and the Variable Pay Term Notes). Interest on the
outstanding principal amount of [the Class A-1 Notes,] the Class A-2 Notes, the
Class A-3 Notes and the Class B Notes will accrue at the related Interest Rate
from and including the 15th day of the preceding calendar month (or from and
including the Closing Date with respect to the first Distribution Date) to but
excluding the 15th day of the current calendar month (each , an "Interest
Period" with respect to [the Class A-1 Notes,] the Class A-2 Notes, the Class
A-3 Notes and the Class B Notes).


     Interest on [the Class A-1 Notes and] the Variable Pay Term Notes will be
calculated on the basis of the actual number of days in the related Interest
Period divided by 360, and interest on [the Class A-1 Notes,] the Class A-2
Notes, the Class A-3 Notes and the Class B Notes will be calculated on the basis
of a 360-day year consisting of twelve 30-day months. Interest accrued but not
paid on any Distribution Date will be due on the next Distribution Date,
together with interest on that amount at the applicable Interest Rate (to the
extent lawful). Interest payments on the Notes will generally be made from
Available Amounts and from amounts on deposit in the Reserve Account, after the
Total Servicing Fee and certain Advances have been paid, except upon an
acceleration of the Notes. See "Subordination; Reserve Account -- Reserve
Account" and "Distributions on the Notes and the Certificates" in this
Prospectus Supplement.

     Interest payments to the Class A Notes and the Variable Pay Term Notes and
termination payments under the Interest Rate Swap will have the same priority.
Under specified circumstances, the amount available for interest payments could
be less than the amount of interest payable on the Notes on any Distribution
Date, in which case (i) the holders of the Class A-1 Notes, the Class A-2 Notes
and the Class A-3 Notes will receive their ratable share (based upon the
aggregate amount of interest due to that class) of the aggregate amount
available to be distributed in respect of interest on the Class A Notes, (ii)
the holders of the Variable Pay Term Notes will receive their ratable share
(based on the remaining principal balances of each Variable Pay Term Note) of
the aggregate amount available to be distributed in respect of interest on the
Variable Pay Term Notes, and (iii) the swap counterparty will receive its
ratable share of the aggregate amount available to be distributed based on the
amount of the swap termination payment, in any.

     Interest payments to the Class B Noteholders will be subordinated to the
interest payments on the Class A Notes and the Variable Pay Term Notes. Interest
on the Class B Notes will not be paid until all accrued and unpaid interest on
the Class A Notes and the Variable Pay Term Notes have been paid in full.

                                      S-34
<PAGE>   173

PAYMENTS OF PRINCIPAL

     In general, no payments will be made on any subclass of the Class A Notes
until its Targeted Scheduled Distribution Date. On the Targeted Scheduled
Distribution Date for each subclass of the Class A Notes, the trust will pay, to
the extent of available funds, the entire outstanding principal balance of that
subclass of the Class A Notes. Amounts available to pay principal of the Notes
on each distribution date that is not a Targeted Scheduled Distribution Date
will be applied to make principal payments on the Variable Pay Term Notes, until
paid in full. If and to the extent the amount available to pay the principal of
the Notes exceeds the outstanding principal balance of the Variable Pay Term
Notes, this excess will be deposited into the "Accumulation Amount." Amounts on
deposit in the Accumulation Account will be available on the next succeeding
Targeted Scheduled Distribution Date to pay the principal of the Class A Notes.
Payments of principal of the Class A Notes and the Variable Pay Term Notes will
be senior to payments of principal of the Class B Notes. Upon payment in full of
the Class A Notes and the Variable Pay Term Notes, the amounts available to pay
principal of the Notes will be applied to make the principal payments on the
Class B Notes. Payments allocable to principal among the Class A Notes, the
Class B Notes and the Variable Pay Term Notes will be made pursuant to the
priority of payments described under "Distributions on the Notes and the
Certificates -- Payment of Distributable Amounts" in this Prospectus Supplement.

     If any subclass of the Class A Notes is not paid in full on its Targeted
Scheduled Distribution Date, on each distribution date thereafter, until that
subclass of the Class A Notes is paid in full, amounts available to make
principal payments on the Notes will be allocated between the Class A Notes and
the Variable Pay Term Notes pro rata, on the basis of the total principal amount
of all Class A Notes outstanding and the total principal amount of all Variable
Pay Term Notes outstanding, and the portion allocated to the Class A Notes will
be applied to the subclass of the Class A Notes not paid in full on its Targeted
Scheduled Distribution Date. If on the next Targeted Scheduled Distribution Date
such subclass of Class A Notes has not been paid in full and the trust is able
to issue a Variable Pay Term Note, such Variable Pay Term Note will be issued in
an amount sufficient to pay in full both outstanding subclasses of Class A Notes
that have reached or passed their Targeted Scheduled Distribution Dates. If both
such subclasses of Class A Notes are paid in full on such Targeted Scheduled
Distribution Date, on each Distribution Date thereafter, until the next Targeted
Scheduled Distribution Date, amounts available to make principal payments will
be applied to make payments of principal on the outstanding Variable Pay Term
Notes.

     If, after application of all payments allocable to principal on a Targeted
Scheduled Distribution Date, two subclasses of Class A Notes remain outstanding
after their Targeted Scheduled Distribution Dates, the trust will be prohibited
from issuing any additional Variable Pay Term Notes thereafter, and amounts
available to make principal payments on the Notes will be applied to make
payments of principal of the outstanding Class A Notes and the outstanding
Variable Pay Term Notes, pro rata, on the basis of the total principal amount of
Class A Notes outstanding and the total principal amount of Variable Pay Term
Notes outstanding.

     Payments on the Class A Notes will be made sequentially, such that no
principal payments will be made on any subclass of Class A Notes until all
subclasses of Class A Notes with a lower numerical designation have been paid in
full. Principal payments to be made on the Variable Pay Term Notes will be
applied to the Variable Pay Term Notes in the order in which they were issued,
such that the earliest issued Variable Pay Term Notes will be paid in full
before any principal payments are made on any later issued Variable Pay Term
Notes.

     If the trust is not able to generate sufficient proceeds from the sale of
additional Variable Pay Term Notes on that Targeted Scheduled Distribution Date,
it is unlikely that there will be sufficient funds to pay a subclass of Class A
Notes on its Targeted Scheduled Distribution Date.

     Payments of principal of the Class B Notes are subordinate to payments of
principal of the Class A Notes and the Variable Pay Term Notes. Noteholders of
Class B Notes will be entitled to receive

                                      S-35
<PAGE>   174

principal payments on each Distribution Date commencing with the Distribution
Date on which the Class A Notes and the Variable Pay Term Notes have been paid
in full.

     Upon an Event of Default and an acceleration of the Notes, all principal
will become due and payable. Notwithstanding the foregoing, on each Distribution
Date after the occurrence of an Event of Default and an acceleration of the
Notes, available amounts (after the servicing fee has been paid and certain
advances have been reimbursed) will be applied to pay principal [(1) first, to
each of the Class A-1 Notes and the Variable Pay Term Notes on a pro rata basis
based on the respective outstanding principal balances of those classes of Notes
until the outstanding principal balances of those classes of Notes have been
paid in full, (2) second, to the Class A-2 Notes and the Class A-3 Notes on a
pro rata basis based on the respective outstanding principal balances of those
classes of Notes until the outstanding principal balances of those classes of
Notes have been paid in full,][(1) first, to each subclass of the Class A Notes
and the Variable Pay Term Notes on a pro rata basis based on the respective
outstanding principal balances of those classes of Notes until the outstanding
balances of those classes of Notes have been paid in full,] and [(3) third,][(2)
second,] to the Class B Notes until the outstanding principal balance of the
Class B Notes has been paid in full.

     The actual Distribution Date on which the outstanding principal amount of
any class of Notes is paid may be later or significantly earlier than its Final
Scheduled Distribution Date based on a variety of factors, including the factors
described under "Weighted Average Life of the Securities" in this Prospectus
Supplement and the accompanying Prospectus.

     If the principal amount of a class of Notes has not been paid in full on or
prior to its Final Scheduled Distribution Date, the Noteholders' Principal
Distributable Amount for that Distribution Date will, to the extent the
remaining Available Amounts (plus amounts on deposit in the Reserve Account) are
sufficient, include an amount sufficient to reduce the unpaid principal amount
of that class of Notes to zero on that Distribution Date. See "Distributions on
the Notes and the Certificates -- Payment of Distributable Amounts" in this
Prospectus Supplement.

VARIABLE PAY TERM NOTES

     On the Closing Date, the trust will issue a Variable Pay Term Note in an
initial principal amount of $          . The trust may issue additional Variable
Pay Term Notes on the Targeted Scheduled Distribution Date for each subclass of
the Class A Notes and use the proceeds to make payments of principal on that
Targeted Scheduled Distribution Date. Additional Variable Pay Term Notes issued
after the closing date will have an interest rate equal to LIBOR plus a spread;
provided, however, that in no event will the spread over LIBOR exceed      %,
subject to adjustment to a fixed rate upon termination of the interest rate
swap. The interest rate will be determined at the time of the issuance and will
reflect then current market conditions. The Variable Pay Term Notes issued on
each Targeted Scheduled Distribution Date will constitute a separate class of
Variable Pay Term Notes.

     The trust may issue Variable Pay Term Notes on any Targeted Scheduled
Distribution Date only if all of the following conditions are satisfied:

     - both before and after giving effect to the issuance of such Variable Pay
       Term Notes and all payments of principal on the Notes and payments with
       respect to the Certificate Balance on that Targeted Final Distribution
       Date, the aggregate principal balance of the receivables must be equal to
       or greater than the aggregate outstanding principal balance of the Class
       A Notes, the Variable Pay Term Notes, the Class B Notes and the Class C
       Certificates;

     - the Interest Rate Swap must be in full force and effect with a notional
       amount equal to the sum of the principal balances of such Variable Pay
       Term Notes and any other outstanding Variable Pay Term Notes; and

     - no event of default under the indenture shall have occurred and be
       continuing.

                                      S-36
<PAGE>   175

     The Variable Pay Term Notes are not being offered by this Prospectus
Supplement and the Prospectus. A 100% participation interest in the initial
Variable Pay Term Note will be sold in a private placement. NMAC, as
administrator, has agreed to use reasonable efforts to locate a purchaser for
each additional Variable Pay Term Note if the above conditions are met. If the
conditions are met and a purchaser has agreed to purchase the Variable Pay Term
Note, the trust will issue a Variable Pay Term Note on the Targeted Scheduled
Distribution Date. No person or entity, however, is obligated to purchase any
Variable Pay Term Notes or any interest therein (other than the Variable Pay
Term Note issued on the Closing Date). As a result, there can be no assurance
that any Variable Pay Term Notes will be sold on any Targeted Scheduled
Distribution Date or that the proceeds from any sale of any such Variable Pay
Term Notes will be sufficient to pay a subclass of the Class A Notes in full on
its Targeted Scheduled Distribution Date.

     If, on a Targeted Scheduled Distribution Date of any subclass of the Class
A Notes, the trust has a binding agreement with a purchaser for the purchase of
a Variable Pay Term Note but the Servicer determines that the proceeds from that
sale will not be received in time to make payment on the Class A Notes targeted
for payment on that Targeted Scheduled Distribution Date, the Servicer may, in
its sole discretion, make a liquidity advance (a "Servicer Liquidity Advance")
to the trust in an amount equal to such proceeds if it determines, in its sole
discretion, that it has received reasonable assurances from the purchaser of the
Variable Pay Term Note to the effect that the full amount of the proceeds will
be delivered to the trust later on that Targeted Scheduled Distribution Date or
within two Business Days thereafter. If the Servicer makes a Servicer Liquidity
Advance, it will be reimbursed for such amount upon receipt by the trust of the
purchase price of the Variable Pay Term Note, and will be deemed to be the
holder of the Variable Pay Term Note and will be entitled to all payments
allocable to the Variable Pay Term Note, including interest, until the purchase
price for the interest in the Variable Pay Term Note is received from the
purchaser and paid to the Servicer.

INTEREST RATE SWAP

     On the Closing Date, the trust will enter into an interest rate swap (the
"Interest Rate Swap") with                , as swap counterparty with an initial
notional amount equal to the principal amount of the Variable Pay Term Note. As
of the date hereof, the long-term debt obligations of the swap counterparty are
rated "[AAA]" by Standard & Poor's Ratings Group and "[Aa1]" by Moody's Investor
Service, Inc. The notional amount will increase by the principal amount of any
additional Variable Pay Term Notes issued on Targeted Scheduled Distribution
Dates and will decrease by any principal payments on the Variable Pay Term
Notes.

     The trust will not be permitted to issue a Variable Pay Term Note after the
Closing Date unless the trust has an interest rate swap in place with a notional
amount equal to the principal balance of such Variable Pay Term Note and any
outstanding Variable Pay Term Notes.

     Under the Interest Rate Swap, the trust will receive payments at a rate
determined by reference to LIBOR, which is the basis for determining the amount
of interest due on the Variable Pay Term Notes. Under the Interest Rate Swap, on
each Distribution Date, (1) the trust will be obligated to pay to the swap
counterparty a fixed monthly interest rate of      % on a notional amount equal
to the aggregate outstanding principal balance of the Variable Pay Term Notes
and (2) the swap counterparty will be obligated to pay to the trust a floating
interest rate of LIBOR plus      % on a notional amount equal to the aggregate
outstanding principal balance of the Variable Pay Term Notes.

     On each Distribution Date, the amount the trust is obligated to pay will be
netted against the amount the swap counterparty is obligated to pay under the
Interest Rate Swap. Only the net amount will be due from the trust or the swap
counterparty, as applicable.

     Upon the occurrence of the events of default and termination events
specified in the Interest Rate Swap, the non-defaulting party or non-affected
party may elect to terminate the Interest Rate Swap. These events include
failure to make payments due under the Interest Rate Swap, the occurrence of
bankruptcy

                                      S-37
<PAGE>   176


and insolvency events and other customary events. Under the terms of the
Interest Rate Swap, the non-defaulting party is not obligated to make a
termination payment to the defaulting party.

     If the Interest Rate Swap is terminated due to a termination event, a
termination payment may be due (1) to the swap counterparty by the trust out of
funds pari passu with payments of interest on the Class A Notes and the Variable
Pay Term Notes or (2) to the trust by the swap counterparty. The amount of any
such termination payment may be based on market quotations of the cost of
entering into a similar swap transaction or such other method as may be required
under the Interest Rate Swap, in each case in accordance with the procedures set
forth in the Interest Rate Swap agreement. Any such termination payment could,
if market interest rates or other conditions have changed materially, be
substantial.

     If the interest rate swap terminates, the trust will not be permitted to
issue any additional Variable Pay Term Notes. In addition, in that event, the
interest rate on all outstanding Variable Pay Term Notes will automatically be
adjusted to a fixed rate of      %, which is the fixed rate payable by the trust
under the Interest Rate Swap.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     Subject to the following paragraph, upon an Event of Default, the
Noteholders will have the rights set forth in the Prospectus under "The
Notes -- The Indenture -- Events of Default; Rights Upon Event of Default." The
Indenture Trustee may sell the Receivables subject to certain conditions set
forth in the Indenture following an Event of Default, including a default in the
payment of any principal of or a default for five days or more in the payment of
any interest on any Note. In the case of an Event of Default not involving any
such default in payment, the Indenture Trustee is prohibited from selling the
Receivables unless one of the conditions set forth in the Prospectus under "The
Notes -- The Indenture -- Events of Default; Rights Upon Event of Default" has
been satisfied.

NOTICES

     Noteholders will be notified in writing by the Indenture Trustee of any
Event of Default, default by the Servicer under the Sale and Servicing Agreement
(a "Servicer Default") or termination of, or appointment of a successor to, the
Servicer promptly upon a Trust Officer (as defined in the Sale and Servicing
Agreements) obtaining actual knowledge thereof.

     [If required by the Luxembourg Stock Exchange, for so long as any class of
the Notes is listed on the Luxembourg Stock Exchange, notices to holders of
such Notes will be given by publication in a leading daily newspaper of general
circulation in Luxembourg or, if publication in Luxembourg is not practical, in
Europe. Such publication is expected to be made in the Luxembourger Wort. If
required by The Stock Exchange of Hong Kong Limited, for so long as any class of
the Notes is listed on The Stock Exchange of Hong Kong Limited, notices to
holders of such Notes will be given in a leading daily newspaper of general
circulation in the English language in Hong Kong. Such publication is expected
to be made in the South China Morning Post.]

     If Notes are issued other than in book-entry form, those notices will be
mailed to the addresses of Noteholders as they appear in the register maintained
by the Indenture Trustee prior to mailing. Those notices will be deemed to have
been given on the date of that mailing.

GOVERNING LAW

     [The Indenture and the Notes are governed by and shall be construed in
accordance with the laws of the State of New York applicable to agreements
made in and to be performed wholly within that jurisdiction.]

                                THE CERTIFICATES

GENERAL

     The certificates (the "Certificates") will be issued pursuant to the terms
of the Trust Agreement, a form of which has been filed as an exhibit to the
Registration Statement. A copy of the final signed Trust Agreement will be filed
with the SEC following the issuance of the Securities. The Certificates will
evidence undivided ownership interests in the Trust created pursuant to the
Trust Agreement.

                                      S-38
<PAGE>   177

     The following summary describes material terms of the Certificates and the
Trust Agreement. The summary does not purport to be complete and is subject to,
and qualified in its entirety by reference to, all the provisions of the
Certificates and the Trust Agreement. The following summary supplements, and to
the extent inconsistent therewith replaces, the description of the general terms
and provisions of the Certificates of any given series and the related Trust
Agreement set forth in the accompanying Prospectus, to which description
reference is hereby made.

PAYMENTS OF INTEREST

     Interest on the Certificate Balance will accrue during each Interest Period
at the per annum pass through rate set forth in "Summary -- Terms of the
Certificates -- Per Annum Pass Through Rates" in this Prospectus Supplement (the
"Pass Through Rate") and will be payable to the holders of record of the
Certificates (the "Certificateholders") on the related Distribution Date.

     The Certificates will constitute Fixed Rate Securities, as that term is
defined under "Material Information Regarding the Securities -- Fixed Rate
Securities" in the accompanying Prospectus. Interest due on a Distribution Date
will accrue during the related Interest Period and will be calculated on the
basis of a 360-day year consisting of twelve 30-day months. Interest
distributions with respect to the Class C Certificates generally will be made
from Available Amounts after:

     1. payment of the Total Servicing Fee;

     2. payment of non-recoverable Advances to the Servicer; and

     3. distribution of the Noteholders' Distributable Amounts to the
        Noteholders.

     Interest distributions with respect to the Class D Certificates generally
will be made from Available Amounts after payment of all of the foregoing and
also after (1) distribution of interest and principal due and payable in respect
of the Class C Certificates and (2) depositing of funds in the Reserve Account
so that the amount on deposit in that account equals the Specified Reserve
Account Balance. See "Distributions on the Notes and the Certificates -- Payment
of Distributable Amounts" in this Prospectus Supplement.

     Interest payments due for any Distribution Date but not paid on that
Distribution Date will be due on the next Distribution Date increased by an
amount equal to interest on that amount at the Pass Through Rate (to the extent
lawful).

PAYMENTS OF PRINCIPAL

     No principal will be paid on the Certificates until the Distribution Date
on which all of the Notes have been paid in full. On that Distribution Date and
each Distribution Date thereafter, principal payments of the Certificates will
be payable in an amount equal to the Certificateholders' Percentage of the
Principal Distributable Amount. Principal payments on the Class C Certificates
will be made from Available Amounts after:

     1. payment of the Total Servicing Fee;

     2. payment of non-recoverable Advances; and

     3. distribution of the Noteholders' Distributable Amounts to the
        Noteholders.

     Principal payments will be allocated among the Certificates so that no
principal payments will be made on the Class D Certificates until the Class C
Certificates have been paid in full.

     Principal payments of the Class D Certificates will be made from Available
Amounts after all payment of the foregoing and also after (1) distribution of
interest and principal due and payable in respect of the Class C Certificates
and (2) depositing of funds in the Reserve Account so that the amount on deposit
in that account equals the Specified Reserve Account Balance.

                                      S-39
<PAGE>   178

     Notwithstanding the foregoing, on each Distribution Date after the
acceleration of the Notes following an Event of Default, the Certificates will
not receive any of the Principal Distributable Amount until the Notes have been
paid in full.

NOTICES

     Certificateholders will be notified in writing by the Owner Trustee of any
Event of Default, Servicer Default or termination of, or appointment of a
successor to, the Servicer promptly upon a Trust Officer obtaining actual
knowledge thereof. Except for the monthly and annual reports to
Certificateholders described this Prospectus Supplement, the Owner Trustee is
not obligated under the Trust Agreement to forward any other notices to the
Certificateholders. There are no provisions in the Trust Agreement for the
regular or special meetings of Certificateholders.

     [If required by the Luxembourg Stock Exchange, for so long as any class of
the Certificates is listed on the Luxembourg Stock Exchange, notices to holders
of such Certificates will be given by publication in a leading daily newspaper
of general circulation in Luxembourg or, if publication in Luxembourg is not
practical, in Europe. Such publication is expected to be made in the
Luxembourger Wort. If required by The Stock Exchange of Hong Kong Limited, for
so long as any class of the Certificates is listed on The Stock Exchange of
Hong Kong Limited, notices to holders of such Certificates will be given in a
leading daily newspaper of general circulation in the English language in Hong
Kong. Such publication is expected to be made in the South China Morning Post.]

GOVERNING LAW

     [The Trust Agreement and the Certificates are governed by and shall be
construed in accordance with the laws of the State of Delaware applicable to
agreements made in and to be performed wholly within that jurisdiction.]

                DISTRIBUTIONS ON THE NOTES AND THE CERTIFICATES

     On or before the tenth calendar day of each month (or, if the tenth day is
not a Business Day, the next succeeding Business Day (each a "Determination
Date"), the Servicer will inform the Owner Trustee and the Indenture Trustee of,
among other things, the amount of funds collected on or in respect of the
Receivables, the amount of Advances to be made by and reimbursed to the Servicer
and the Total Servicing Fee and other servicing compensation payable to the
Servicer, in each case with respect to the immediately preceding Collection
Period. On or prior to each Distribution Date, the Servicer will also determine
the following:

      1. Available Amounts;

      2. Allocable Principal;

      3. Swap Payment payable under the Interest Rate Swap;

      4. Noteholders' Distributable Amount;

      5. Certificateholders' Distributable Amount;

      6. Principal Distributable Amount;

      7. Yield Supplement Deposit, if any;

      8. based on the available funds and other amounts available for payment on
         the related Distribution Date as described below, the amount to be
         distributed to the Noteholders and Certificateholders;

      9. on the Targeted Scheduled Distribution Date for any subclass of the
         Class A Notes, the proceeds from issuance of Variable Pay Term Notes
         and the Accumulation Amount; and

     10. all other distributions, deposits and withdrawals to be made on the
         related Distribution Date.

     The Indenture Trustee will make payments to the Noteholders and
Certificateholders out of the amounts on deposit in the Collection Account. The
amounts to be distributed to the Noteholders and Certificateholders will be
determined in the manner described below. "Allocable Principal" shall mean an
amount equal to the excess, if any, of (x) the sum of the outstanding principal
balances of the Notes and

                                      S-40
<PAGE>   179

the Certificates as of the close of business on the prior Distribution Date over
(y) the Pool Balances as of the end of the related Collection Period.

CALCULATION OF AVAILABLE AMOUNTS

     The amount of funds available for distribution on a Distribution Date will
generally equal the sum of Available Interest and Available Principal
(collectively, "Available Amounts").


     "Available Interest" for a Distribution Date will equal the sum of the
following amounts received or allocated by the Servicer on or in respect of the
Receivables during the related Collection Period:

     1. that portion of all collections on or in respect of the Receivables
        allocable to interest;

     2. all proceeds of the Liquidated Receivables, net of expenses incurred by
        the Servicer in accordance with its customary servicing procedures in
        connection with the liquidation, including amounts received in
        subsequent Collection Periods and any amounts required by law to be
        remitted to the Obligor ("Net Liquidation Proceeds") to the extent
        allocable to interest on a Liquidated Receivable;


     3. all Advances made by the Servicer;


     4. all payments by the Seller during that Collection Period for breaches of
        representations and warranties that materially and adversely affect any
        Receivable ("Warranty Purchase Payments") to the extent attributable to
        interest;

     5. all payments by the Servicer during that Collection Period for breaches
        of certain of its obligations under the Sale and Servicing Agreement
        that materially and adversely affect any Receivable ("Administrative
        Purchase Payments") to the extent attributable to interest;


     6. any Yield Supplement Deposit, plus reinvestment income on the Yield
        Supplement Account;


     7. the excess, if any, in the Yield Supplement Account over the Required
        Yield Supplement Amount;

     8. any amounts in the Accumulation Account; and

     9. any expected proceeds from the issuance of Variable Pay Term Notes.


     "Available Principal" for a Distribution Date will equal the sum of the
amounts described in clauses (1), (2), (4) and (5) above received or allocated
by the Servicer in respect of principal on or in respect of the Receivables
during the related Collection Period.

     Available Interest and Available Principal on any Distribution Date will
exclude the following amounts:

     1. amounts received on a particular Receivable (other than a Defaulted
        Receivable) to the extent that the Servicer has previously made an
        unreimbursed Advance in respect of that Receivable;

     2. Net Liquidation Proceeds with respect to a particular Receivable to the
        extent of unreimbursed Advances in respect of that Receivable; and

     3. recoveries from collections with respect to Advances that the Servicer
        has determined are unlikely to be repaid.

     A "Defaulted Receivable" will be a Receivable (other than a 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 a Receivable that is delinquent less than 120 days, the Servicer has
(a) determined, in accordance with its customary servicing procedures, that
eventual payment in full is unlikely, or (b) repossessed the Financed Vehicle.

     A "Liquidated Receivable" will be a Defaulted Receivable for which the
related Financed Vehicle has been liquidated by the Servicer.

PAYMENT OF DISTRIBUTABLE AMOUNTS

     On each Distribution Date, the Servicer will allocate amounts on deposit in
the Collection Account (after payment of the Supplemental Servicing Fee to the
extent not previously retained by the Servicer)

                                      S-41
<PAGE>   180

with respect to the related Collection Period as described below and will
instruct the Indenture Trustee to make the following payments and distributions
in the following amounts and order of priority:

      1. to the Servicer, the amount of any payments in respect of Advances
         required to be reimbursed;

      2. to the Servicer from Available Amounts, the Base Servicing Fee,
         including any unpaid Base Servicing Fees with respect to one or more
         prior Collection Periods;

      3. the net amount, if any, to be paid under the Interest Rate Swap to the
         swap counterparty;

      4. on a pro rata basis (based on the amounts distributable to each class)
         to the Noteholders, the Noteholders' Interest Distributable Amount,
         from Available Amounts (after giving effect to the reduction in
         Available Amounts described in clauses (2) and (3) above);

      5. to the Noteholders, the Noteholders' Principal Distributable Amount,
         from Available Amounts (after giving effect to the reduction in
         Available Amounts described in clauses (2) through (4) above);

      6. to the holders of record of the Class C Certificates (the "Class C
         Certificateholders"), the Certificateholders' Interest Distributable
         Amount for the Class C Certificates, from Available Amounts (after
         giving effect to the reduction in Available Amounts described in
         clauses (2) through (5) above);

      7. to the Class C Certificateholders, the Certificateholders' Principal
         Distributable Amount for the Class C Certificates, from Available
         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (2) through (6) above);

      8. to the Reserve Account, from Available Amounts (after giving effect to
         the reduction in Available Amounts described in clauses (2) through (7)
         above and that amount being the "Excess Amount"), that amount until the
         amount on deposit in that account equals the Specified Reserve Account
         Balance;

      9. to the holders of record of the Class D Certificates (the "Class D
         Certificateholders"), the Certificateholders' Interest Distributable
         Amount for the Class D Certificates, from Available Amounts (after
         giving effect to the reduction in Available Amounts described in
         clauses (2) through (8) above);

     10. after the Class C Certificateholders have been paid in full, to the
         Class D Certificateholders, the Certificateholders' Principal
         Distributable Amount for the Class D Certificates, from Available
         Amounts (after giving effect to the reduction in Available Amounts
         described in clauses (2) through (9) above); and

     11. any Available Amounts remaining after giving effect to the reduction in
         Available Amounts described in clauses (2) through (10) above, to the
         Seller.

     On each Distribution Date, the Noteholders' Principal Distributable Amount
will be allocated among the Notes so that no principal payments will be made on
the Class B Notes until the Variable Pay Term Notes have been paid in full.

     After the occurrence of an Event of Default and an acceleration of the
Notes, Available Amounts (after the Base Servicing Fee has been paid and certain
Advances have been reimbursed) will be applied to pay interest and principal (1)
first, to the Class A-1 Notes and the Variable Pay Term Notes on a pro rata
basis (x) with respect to interest, based on the respective aggregate amounts of
interest due to those classes of notes and (y) with respect to principal, based
on the respective outstanding principal balances of those classes of notes,
until the outstanding principal balance of those classes of notes have been paid
in full, (2) second, to the Class A-2 Notes, the Class A-3 Notes on a pro rata
basis (x) with respect to interest, based on the respective aggregate amounts of
interest due to those classes of notes and (y) with respect to principal, based
on the respective outstanding principal balances of those classes of notes,
until the outstanding principal balance of those classes of notes have been paid
in full and (3) third, to the

                                      S-42
<PAGE>   181
Class B Notes, until the outstanding principal balance of an accrued interest on
the Class B Notes has been paid in full.

     Notwithstanding the foregoing, if amounts actually allocated to pay the
Base Servicing Fee and the Noteholders on any Distribution Date are less than
the Base Servicing Fee and the Noteholders' Distributable Amount, funds will be
withdrawn from the Reserve Account so that an amount equal to the Base Servicing
Fee and the Noteholders' Distributable Amount may be paid to the Servicer and
allocated to the Noteholders, respectively.

     No principal payments on the Certificates will be made until all of the
Notes have been paid in full. Thereafter, Certificateholders' Principal
Distributable Amount will be allocated among the Certificates so that no
principal payments will be made on the Class D Certificates until the Class C
Certificates have been paid in full. Notwithstanding the foregoing, if amounts
actually allocated to the Class C Certificateholders on any Distribution Date is
less than the Certificateholders' Distributable Amount, funds will be withdrawn
from the Reserve Account (after funds have been withdrawn for the benefit of the
Noteholders) so that an amount equal to the Certificateholders' Distributable
Amount may be allocated to the Class C Certificateholders.

     For the purposes of this Prospectus Supplement, the following terms will
have the following meanings:

     The "Certificateholders' Distributable Amount" will mean, with respect to
any Distribution Date, the sum of the Certificateholders' Interest Distributable
Amount for all classes of Certificates plus the Certificateholders' Principal
Distributable Amount for that Distribution Date for the most senior class of
Certificates.


     The "Certificateholders' Interest Distributable Amount" will mean, with
respect to any Distribution Date and a class of Certificates, the sum of the
Certificateholders' Monthly Interest Distributable Amount for that class plus
any outstanding Certificateholders' Interest Carryover Shortfall for that class
as of the close of the immediately preceding Distribution Date.


     The "Certificateholders' Interest Carryover Shortfall" will mean, with
respect to any Distribution Date and a class of Certificates, the excess, if
any, of the sum of the Certificateholders' Monthly Interest Distributable Amount
for that class for the preceding Distribution Date plus any outstanding
Certificateholders' Interest Carryover Shortfall for that class on that
preceding Distribution Date, over the amount of interest that is actually paid
on the Certificates on that preceding Distribution Date, plus, to the extent
permitted by applicable law, interest on the Certificateholders' Interest
Carryover Shortfall at the related Pass Through Rate for the related Interest
Period.


     The "Certificateholders' Monthly Interest Distributable Amount" will mean,
with respect to any Distribution Date and a class of Certificates, interest
accrued for the related Interest Period at the related Pass Through Rate for
that class of Certificates on the Certificate Balance of that class on the
immediately preceding Distribution Date, after giving effect to all payments of
principal to Certificateholders of that class on or prior to that Distribution
Date (or, in the case of the first Distribution Date, on the Original
Certificate Balance of that class of Certificates). The "Original Certificate
Balance" will equal $          for the Class C Certificates and $          for
the Class D Certificates, and the "Certificate Balance," for any Distribution
Date and a class of Certificates, will equal the Original Certificate Balance of
that class, reduced by all amounts distributed on or prior to that Distribution
Date on the Certificates of that class and allocable to principal.

     The "Certificateholders' Monthly Principal Distributable Amount" will mean,
with respect to any Distribution Date, the Certificateholders' Percentage of the
Allocable Principal for that Distribution Date.


     The "Certificateholders' Percentage" will mean the following:

     1. for each Distribution Date until the Distribution Date on which the
        principal amount of all of the Notes has been paid in full, 0%;

                                      S-43
<PAGE>   182

     2. for the Distribution Date on which the principal amount of all the Notes
        has been paid in full, the percentage of Allocable Principal remaining
        after the Notes have been paid in full; and

     3. for each Distribution Date after the Distribution Date on which the
        principal amount of all of the Notes is reduced to zero, 100%.

     The "Certificateholders' Principal Carryover Shortfall" will mean, with
respect to any Distribution Date and a class of Certificates, the excess, if
any, of the Certificateholders' Monthly Principal Distributable Amount plus any
outstanding Certificateholders' Principal Carryover Shortfall for that class for
the preceding Distribution Date over the amount in respect of principal that is
actually paid as principal on that class on that Distribution Date.

     The "Certificateholders' Principal Distributable Amount" will mean, with
respect to any Distribution Date and a class of Certificates, the sum of:

     1. the Certificateholders' Monthly Principal Distributable Amount for that
        Distribution Date; and

     2. on the Final Scheduled Distribution Date for that class of Certificates,
        the amount necessary to reduce the outstanding principal amount of that
        class of Certificates to zero; provided, however, that the
        Certificateholders' Principal Distributable Amount with respect to a
        class of Certificates shall not exceed the Certificate Balance of that
        class of Certificates.

     The "Noteholders' Distributable Amount" will mean, with respect to any
Distribution Date, the sum of the Noteholders' Interest Distributable Amount for
all classes of Notes plus the Noteholders' Principal Distributable Amount for
that Distribution Date for the most senior class of Notes.

     The "Noteholders' Interest Carryover Shortfall" will mean, 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 that class for the
preceding Distribution Date plus any outstanding Noteholders' Interest Carryover
Shortfall for that class on that preceding Distribution Date, over the amount in
respect of interest that is actually paid on the Notes of that class on that
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.

     The "Noteholders' Interest Distributable Amount" will mean, with respect to
any Distribution Date, the sum of the Noteholders' Monthly Interest
Distributable Amount for all classes of Notes and the Noteholders' Interest
Carryover Shortfall for all classes of Notes with respect to that Distribution
Date.

     The "Noteholders' Monthly Interest Distributable Amount" will mean, with
respect to any Distribution Date and a class of Notes, interest accrued for the
related Interest Period at the related Interest Rate for that class on the
outstanding principal amount of that class on the immediately preceding
Distribution Date, after giving effect to all payments of principal to
Noteholders of that class on or prior to that Distribution Date (or, in the case
of the first Distribution Date, on the original principal amount of that class).

     The "Noteholders' Monthly Principal Distributable Amount" will mean, with
respect to any Distribution Date, the Noteholders' Percentage of Allocable
Principal for that Distribution Date.

     The "Noteholders' Percentage" will mean:

     1. for each Distribution Date until the Distribution Date on which the
        principal amounts of all of the Notes have been paid in full, 100%;

     2. for the Distribution Date on which the Notes have been paid in full, the
        percentage of Allocable Principal needed to pay the Notes in full; and

     3. thereafter, 0%.


     The "Noteholders' Principal Carryover Shortfall" will mean, with respect to
any Distribution Date and a class of Notes, the excess, if any, of the
Noteholders' Monthly Principal Distributable Amount


                                      S-44
<PAGE>   183

for that class for the preceding Distribution Date over the amount in respect of
principal that is actually paid as principal on that class on that Distribution
Date. Noteholders' Principal Carryover Shortfall is not used to determine the
amount of principal due on the Notes on any Distribution Date, but is used
solely for reporting purposes. See "Description of the Transfer and Servicing
Agreements -- Statements to Securityholders" in the accompanying Prospectus.


     The "Noteholders' Principal Distributable Amount" will mean, with respect
to any Distribution Date and a class of Notes, the sum of:

     1. the Noteholders' Monthly Principal Distributable Amount; and

     2. on the Final Scheduled Distribution Date for that class of Notes, the
        amount necessary to reduce the outstanding principal amount of that
        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 principal amount of that class.

     The "Principal Distributable Amount" will mean, with respect to any
Distribution Date and the related Collection Period, the sum of the following
amounts:

     1. the principal portion of all payments actually received on the
        Receivables during that Collection Period;

     2. the principal portion of all prepayments and partial prepayments
        received during that Collection Period (to the extent those amounts are
        not included in clause (1) above); and

     3. the Principal Balance of each Receivable that the Servicer became
        obligated to purchase, the Seller became obligated to repurchase or that
        became a Defaulted Receivable during that Collection Period (to the
        extent those amounts are not included in clauses (1) or (2) above).

                      SUBORDINATION; ACCUMULATION ACCOUNT;
                     VPTN PROCEEDS ACCOUNT; RESERVE ACCOUNT

     The rights of the Noteholders and the Certificateholders to receive
payments with respect to the Receivables will be subordinated to the rights of
the Servicer to receive the Total Servicing Fee, any additional servicing
compensation described under "Description of the Transfer and Servicing
Agreements -- Servicing Compensation" in this Prospectus Supplement and the
reimbursement of outstanding Advances.

SUBORDINATION

     In addition, the rights of the Noteholders to receive distributions on the
Receivables will be subject to the priorities set forth under "Summary -- Terms
of the Notes" and "Distributions on the Notes and the Certificates -- Payment of
Distributable Amounts" in this Prospectus Supplement. The rights of the
Certificateholders to receive payments on the Receivables will be subordinated
to the rights of the Noteholders to the extent described herein. The rights of
the Class D Certificateholders to receive payments on the Receivables will be
further subordinated to the rights of the Class C Certificateholders and the
maintenance of amounts on deposit in the Reserve Account at the Specified
Reserve Account Balance, in each case to the extent described herein.

ACCUMULATION ACCOUNT

     Pursuant to the Sale and Servicing Agreement, the Servicer will establish
an account with the Indenture Trustee for the purpose of depositing certain
amounts as described herein (the "Accumulation Account"). If on any Distribution
Date no Variable Pay Term Notes are outstanding and the Class A Notes remain
outstanding but no Class A Notes are outstanding for which the Targeted
Scheduled

                                      S-45
<PAGE>   184

Distribution Date has occurred, amounts which would otherwise be allocable to
principal payments shall instead be deposited into the Accumulation Account.

     No funds will be deposited in the Accumulation Account (i) on any
Distribution Date after the Notes have been accelerated following the occurrence
of an Event of Default until all Events of Default have been cured or waived as
provided in the Indenture, (ii) on any Distribution Date after the Class A Notes
and the Variable Pay Term Notes have been paid in full or (iii) if more than one
subclass of Class A Notes have not been paid in full on their respective
Targeted Scheduled Distribution Dates.

     The amounts on deposit in the Accumulation Account will be invested in
Eligible Investments. If a deposit is made into the Accumulation Account, the
required balance of the Reserve Account will be increased to compensate in part
for any negative carry between the interest earned on the Eligible Investments
and the interest payable on the Notes and Certificates and the Base Servicing
Fee.

VPTN PROCEEDS ACCOUNT

     The Indenture Trustee will establish the VPTN Proceeds Account for the
benefit of the holders of the Class A Notes. On each date of issuance of a
Variable Pay Term Note, the Indenture Trustee will instruct the purchaser of a
Variable Pay Term Note to deposit the purchase price in the VPTN Proceeds
Account on or before the corresponding Targeted Scheduled Distribution Date.
Amounts on deposit in the VPTN Proceeds Account shall be applied to the payment
of principal on the related subclass or subclasses of the Class A Notes
sequentially according to their lowest numerical designation until all Class A
Notes are paid in full.

RESERVE ACCOUNT

     The protection afforded to the Noteholders through subordination will be
effected both by the preferential right of the Noteholders to receive, to the
extent described in this Prospectus Supplement, current distributions on the
Receivables and by the establishment and maintenance of a segregated trust
account containing money and other property deposited therein pursuant to the
Sale and Servicing Agreement (the "Reserve Account"). Although the Class C
Certificates are subordinated to the rights of the Noteholders, the Class C
Certificateholders have a preferential right to receive current distributions on
the Receivables before the Class D Certificateholders to the extent described in
this Prospectus Supplement and the establishment of the Reserve Account. The
Reserve Account will be a segregated account in the name of the Indenture
Trustee and pledged to the Indenture Trustee for the benefit of the Noteholders
and Certificateholders. The Reserve Account will be created with an initial
deposit by the Seller on the Closing Date of an amount equal to $          (the
"Reserve Account Initial Deposit"). The Reserve Account will thereafter be
funded by the deposit therein of all Excess Amounts, if any, for each
Distribution Date to the extent necessary to restore or bring the amounts on
deposit in the Reserve Account to the Specified Reserve Account Balance.
Notwithstanding the foregoing, on each Distribution Date, to the extent that
amounts deposited in the Collection Account during the related Collection Period
are insufficient to fully reimburse the Servicer for Advances made by it which
are required to be reimbursed under the Sale and Servicing Agreement, amounts
then on deposit in the Reserve Account will be applied to reimburse the Servicer
in full before any amounts therein are applied for the payments on the Notes or
Certificates.

     Amounts held from time to time in the Reserve Account will continue to be
held for the benefit of holders of the Notes and the Class C Certificateholders
and may be invested in Eligible Investments. Income on such Eligible Investments
(net of losses and expenses) will be paid to the Seller on each Distribution
Date. If the amount on deposit in the Reserve Account on any Distribution Date
(after giving effect to all deposits to and withdrawals from the Reserve Account
on that Distribution Date) is greater than the Specified Reserve Account Balance
for that Distribution Date, the Indenture Trustee will include the amount of the
excess in the amounts to be distributed to Class D Certificateholders pursuant
to clauses (9) and (10) in the first paragraph under "Distributions on the Notes
and the Certificates -- Payment of Distributable Amounts" in this Prospectus
Supplement. Upon any distribution to the Class D

                                      S-46
<PAGE>   185

Certificateholders of amounts in excess of the Specified Reserve Account
Balance, the Noteholders will not have any rights in, or claims to, those
amounts. Any excess amounts remaining thereafter will be paid to the Seller.

      The "Specified Reserve Account Balance" will initially be [             ].
In the event, however, 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 Cut-off 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 [  ]% or (ii) the average for the
preceding three Collection Periods (or such smaller number of Collection Periods
as have elapsed since the Cut-off 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 [  ]%, 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) $[          ] and (ii) [  ]% of the
outstanding principal balance of the Notes and Certificates as of the preceding
Distribution Date (after giving effect to payments of principal made on such
Distribution Date).

     In addition, if a deposit is to be made into the Accumulation Account on
any Distribution Date or was made on any prior Distribution Date, the Specified
Reserve Account Balance will be increased to compensate in part for any negative
carry between the Interest Rates payable on the Notes and Certificates (and the
Base Servicing Fee) and the Interest Rate payable on Eligible Investments in the
Accumulation Account in an amount equal to the product of (i) the amount
remaining on deposit in the Accumulation Account after giving effect to any
withdrawals or deposits on such Distribution Date, (ii) a fraction, the
numerator of which is the number of Distribution Dates after such Distribution
Date through and including the next Distribution Date that is a Targeted
Scheduled Distribution Date for any subclass of the Class A Notes and the
denominator of which is 12, and (iii) the weighted average interest rate of the
securities offered pursuant to this Prospectus Supplement minus [2.50]%.

     The Servicer may, from time to time after the date of this Prospectus
Supplement, request each rating agency to approve a formula for determining the
Specified Reserve Account Balance that is different from those described above
or change the manner by which the Reserve Account is funded. If each rating
agency delivers a letter to the Owner Trustee to the effect that the use of any
new formula will not result in a qualification, reduction or withdrawal of its
then-current rating of any class of the Notes or the Class C Certificates, then
the Specified Reserve Account Balance will be determined in accordance with the
new formula. The Sale and Servicing Agreement will accordingly be amended,
without the consent of any Noteholder or Certificateholder, to reflect the new
calculation.

     The Seller will not be required to refund any amounts properly distributed
or paid to it, whether or not there are sufficient funds on any subsequent
Distribution Date to make full distributions to the Securityholders.

     The Reserve Account and the subordination of the Certificates are intended
to enhance the likelihood of receipt by Noteholders of the full amount of
principal and interest due them and to decrease the likelihood that the
Noteholders will experience losses. However, the Reserve Account could be
depleted. If the amount required to be deposited into or required to be
withdrawn from the Reserve Account to cover shortfalls in collections on the
Receivables exceeds the amount of available cash in the Reserve Account,
Noteholders could incur losses or suffer a temporary shortfall in the amounts
distributed to the Noteholders. In that event, the Class C Certificateholders
will first incur the losses, but the Class B Noteholders will be the second to
incur those losses because payments of principal of and interest on the Class B
Notes are subordinated to payments of principal of and interest on the Class A
Notes.

     To a lesser extent, the Reserve Account and the subordination of the Class
D Certificates are intended to enhance the likelihood of receipt by the Class C
Certificateholders of the full amount of principal and interest due them and to
decrease the likelihood that the Class C Certificateholders will

                                      S-47
<PAGE>   186

experience losses. However, the right of the Class C Certificateholders to the
amounts on deposit in the Reserve Account is subordinated to the similar right
of the Noteholders and, in any event, the Reserve Account could be depleted. If
the amount required to be deposited into or required to be withdrawn from the
Reserve Account to cover shortfalls in collections on the Receivables exceeds
the amount of available cash in the Reserve Account, the Class C
Certificateholders could incur losses or suffer a temporary shortfall in the
amounts distributed to the Certificateholders.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

THE TRANSFER AND SERVICING AGREEMENTS

     The description of the terms of the Indenture, the Sale and Servicing
Agreement, the Administration Agreement and the Trust Agreement (collectively,
the "Transfer and Servicing Agreements") in this Prospectus Supplement does not
purport to be complete and is subject to, and qualified in its entirety by
reference to, all the provisions of the Transfer and Servicing Agreements. Forms
of the Transfer and Servicing Agreements have been filed as exhibits to the
Registration Statement. Copies of the final signed Transfer and Servicing
Agreements will be filed with the SEC following the issuance of the Securities.
Any description of the Transfer and Servicing Agreements in this Prospectus
Supplement supplements, and to the extent inconsistent replaces, the description
of the general terms and provisions of the Transfer and Servicing Agreements set
forth in the accompanying Prospectus, to which description reference is hereby
made.

SALE AND ASSIGNMENT OF RECEIVABLES

     Information with respect to the conveyance of the Receivables from the
Seller to the Trust on the Closing Date pursuant to the Sale and Servicing
Agreement is set forth under "Description of the Transfer and Servicing
Agreements -- Sale and Assignment of Receivables" in the accompanying
Prospectus.

ACCOUNTS

     In addition to the accounts referred to under "Description of the Transfer
and Servicing Agreements -- Accounts" in the accompanying Prospectus, the
Servicer will also establish with and pledge to the Indenture Trustee the
Reserve Account. The Reserve Account will not be property of the Trust. The
Yield Supplement Account established in the name of the Indenture Trustee [will]
[will not] be property of the Trust.

COLLECTIONS

     The Servicer will deposit all payments on Receivables received from
Obligors and all proceeds of Receivables collected during each Collection Period
into the Collection Account not later than the Business Day after receipt.
However, so long as NMAC is the Servicer, if each condition to making monthly
deposits as may be required by the Sale and Servicing Agreement (including the
satisfaction of specified ratings criteria by NMAC and the absence of any
Servicer Default) is satisfied, the Servicer may retain such amounts until the
related Distribution Date. The Servicer or the Seller, as the case may be, will
remit the aggregate Warranty Purchase Payments and Administrative Purchase
Payments of Receivables to be purchased from the Trust to the Collection Account
on the Business Day immediately preceding the Distribution Date. The Servicer
will be entitled to withhold, or to be reimbursed from amounts otherwise payable
into or on deposit in the Collection Account, amounts previously deposited in
the Collection Account but later determined to have resulted from mistaken
deposits or postings. Except in certain circumstances described in the Sale and
Servicing Agreement, pending deposit into the Collection Account, collections
may be employed by the Servicer at its own risk and for its own benefit and will
not be segregated from its own funds. The Servicer, at its own risk and for its
own benefit, may instruct the Owner Trustee to invest amounts held in the
Collection Account in Eligible Investments from the time

                                      S-48
<PAGE>   187

deposited until the related Distribution Date. See "Description of the Transfer
and Servicing Agreements -- Collections" in the accompanying Prospectus.

     "Eligible Investments" will be specified in the Sale and Servicing
Agreement and will be limited to investments which meet the criteria of each
rating agency from time to time as being consistent with its then-current
ratings of the Securities.

     Collections on or in respect of a Receivable made during a Collection
Period (including Warranty Purchase Payments and Administrative Purchase
Payments) will be applied first to interest accrued to date, second to principal
until the principal balance is brought current, third to reduce the unpaid late
charges as provided in the Receivable and finally to prepay principal of the
Receivable. See "Description of the Transfer and Servicing
Agreements -- Collections" in the accompanying Prospectus.

ADVANCES

     On or before the Business Day prior to each Distribution Date, the Servicer
will be obligated to make a payment into the Collection Account for each
Receivable of an amount equal to the product of the principal balance of the
Receivable as of the first day of the related Collection Period and one-twelfth
of its APR minus the amount of interest actually received on the Receivable
during the Collection Period (an "Advance"). If the calculation results in a
negative number, an amount equal to the negative amount will be paid to the
Servicer in reimbursement of outstanding Advances. In addition, if a Receivable
becomes a Liquidated Receivable, the amount of accrued and unpaid interest on
that Receivable (but not including interest for the current Collection Period)
will, up to the amount of outstanding Advances in respect thereof, be withdrawn
from the Collection Account and paid to the Servicer in reimbursement of the
outstanding Advances. The Servicer will not be required to make any Advances
(other than the Advance of an interest shortfall arising from a prepaid
Receivable) to the extent that it does not expect to recoup the Advance from
subsequent collections or recoveries. No advances of principal will be made with
respect to the Receivables. See "Description of the Transfer and Servicing
Agreements -- Advances" in the accompanying Prospectus.

SERVICING COMPENSATION

     The base servicing fee for the calendar month immediately preceding any
Distribution Date (a "Collection Period") will be one-twelfth of 1.00% (the
"Servicing Rate") of the Pool Balance as of the last day of the preceding
Collection Period or, in the case of the first Distribution Date, the Pool
Balance as of the Cut-off Date (the "Base Servicing Fee"). The Base Servicing
Fee, together with any previously unpaid Base Servicing Fee, will be paid on
each Distribution Date solely to the extent of Available Amounts (and, if
necessary, amounts available in the Reserve Account). The Servicer will be
entitled to collect and retain as additional servicing compensation in respect
of each Collection Period any late fees, prepayment charges and any other
administrative fees and expenses or similar charges collected during that
Collection Period, plus any investment earnings or interest earned during that
Collection Period from the investment of monies on deposit in the Collection
Account (the "Supplemental Servicing Fee"). See "Description of the Transfer and
Servicing Agreements -- Collections" in this Prospectus Supplement and
"Description of the Transfer and Servicing Agreements -- Servicing Compensation"
in the accompanying Prospectus. The Servicer will be paid the Base Servicing Fee
and the Supplemental Servicing Fee (collectively the "Total Servicing Fee") for
each Collection Period on the following Distribution Date related to that
Collection Period. However, if it is acceptable to each rating agency without a
reduction in the rating of each class of Notes and the Class C Certificates, the
Base Servicing Fee in respect of a Collection Period (together with any portion
of the Base Servicing Fee that remains unpaid from prior Distribution Dates)
will be paid at the beginning of that Collection Period out of collections of
interest on the Receivables for that Collection Period. The Base Servicing Fee
will be paid from Available Amounts (and, if necessary, amounts available in the
Reserve Account) prior to the payment of the Noteholders' Distributable Amounts
or Certificateholders' Distributable Amounts.

                                      S-49
<PAGE>   188

YIELD SUPPLEMENT ACCOUNT AND YIELD SUPPLEMENT AGREEMENT


     Payments of the Yield Supplement Deposit will be made from funds on deposit
in a segregated trust account (the "Yield Supplement Account") to be established
by the [Seller who] [Trust in the name of the Indenture Trustee and the Trust
which] will pledge the trust account to secure the Notes and the Class C
Certificateholders. The Yield Supplement Account [will][will not] be part of the
Trust property and will be funded by the Seller with [[a capital contribution to
the Trust by depositing an amount equal to $_______] [a deposit of an amount
equal to $_________] [in cash]] [, a transfer of retail installment sales
contracts with an aggregate principal balance, as of the Cut-Off Date, of
$________ to the Trust] [and a transfer of receivables or other assets
(including vehicle lease contracts) in an amount, collectively, equal to
$________ to the Trust] ([the] [collectively,] "Initial Yield Supplement
Amount").


     The "Yield Supplement Deposit" for each Distribution Date means an
aggregate amount (if positive), calculated by the Servicer, by which (1) one
month's interest on the principal balance as of the first day of the related
Collection Period of each Yield Supplemented Receivable (other than a Defaulted
Receivable, after the Collection Period in which that Receivable became a
Defaulted Receivable) at a rate equal to the Required Rate exceeds (2) one
month's interest on that principal balance at that Yield Supplemented
Receivable's APR. "Yield Supplemented Receivables" are Receivables that have
APRs which are less than the Required Rate. The "Required Rate" means, with
respect to any Distribution Date, the sum of (1) the [interest rate on the
Class B Notes] [weighted average Interest Rate of the securities offered
pursuant to the prospectus supplement] and (2) the Servicing Rate of 1.00%.


     If the Yield Supplement Deposit for any Distribution Date exceeds the
amount available for withdrawal from the Yield Supplement Account on that
Distribution Date, the Seller will not have any further obligation under the
Yield Supplement Agreement to deposit any further amounts into the Yield
Supplement Account. The amount required to be on deposit in the Yield Supplement
Account (the "Required Yield Supplement Amount") will be equal to the lesser of
(A) the maximum aggregate Yield Supplement Deposits that will become due on
future Distribution Dates, assuming (1) that payments on the Receivables are
made on their scheduled due dates, (2) that no Receivable becomes a prepaid
Receivable, and (3) a discount rate of [  ]% and (B) the Initial Yield
Supplement Amount. The amount on deposit in the Yield Supplement Account may
decline as a result of prepayments or repayments in full of the Receivables. To
the extent that on any Distribution Date the amount on deposit in the Yield
Supplement Account exceeds the Required Yield Supplement Amount on that
Distribution Date, after giving effect to all distributions to be made on such
Distribution Date, the excess will be deposited in the Collection Account for
distribution in accordance with the Sale and Servicing Agreement.


     Simultaneously with the sale and assignment of the Receivables by NMAC to
the Seller, the Seller will enter into the Yield Supplement Agreement with the
Indenture Trustee, the Servicer, and the Trust.

NET DEPOSITS

     As an administrative convenience and as long as specified conditions are
satisfied, the Servicer will be permitted to make the deposit of collections,
aggregate Advances and amounts deposited in respect of purchases of Receivables
by the Seller or the Servicer for or with respect to the related Collection
Period net of payments to be made to the Servicer with respect to that
Collection Period. The Servicer, however, will account for the foregoing
deposits and payments as if all of the foregoing deposits and payments were made
individually. See "Description of the Transfer and Servicing Agreements -- Net
Deposits" in the accompanying Prospectus.

OPTIONAL PURCHASE


     The outstanding Notes and the Certificates will be paid in full on any
Distribution Date on which the Servicer or any successor to the Servicer
exercises its option to purchase the Receivables. The Servicer or any successor
to the Servicer may purchase the Receivables when the Pool Balance shall have
declined to 10% or less of the Pool Balance as of the Cut-off Date, for the
price as described in the accompanying Prospectus under "Description of the
Transfer and Servicing Agreements -- Termination." The "Redemption Price" for
the outstanding Notes will be equal to the unpaid principal amount of the
outstanding Notes plus accrued and unpaid interest on those Notes and for the
Certificates will equal the Certificate Balance of


                                      S-50
<PAGE>   189

the Class C Certificates and Class D Certificates on the date of the optional
purchase plus accrued and unpaid interest on the Certificates.

REMOVAL OF SERVICER

     The Indenture Trustee or Noteholders evidencing a majority of the voting
interests of Notes (voting as a single class) may terminate the rights and
obligations of the Servicer under the Sale and Servicing Agreement upon:

     1. any failure by the Servicer (or the Seller, so long as NMAC is the
        Servicer) to deliver to the Owner Trustee or the Indenture Trustee, as
        applicable, for deposit in any account any required payment or to direct
        the Owner Trustee or the Indenture Trustee, as applicable, to make any
        required distributions from that account, and that failure continues
        unremedied for three Business Days after (a) receipt by the Servicer (or
        the Seller, so long as NMAC is the Servicer) of written notice of the
        failure from the Owner Trustee or the Indenture Trustee, as applicable,
        (b) receipt by the Servicer (or the Seller, so long as NMAC is the
        Servicer) and the Owner Trustee or the Indenture Trustee, as applicable,
        of written notice of the failure from the holders of Notes or
        Certificates evidencing not less than 25% in principal amount of the
        outstanding Notes and the Certificates, acting together as the single
        class, or (b) discovery of that failure by any officer of the Servicer;

     2. 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 the Sale and Servicing Agreement, and that
        failure materially and adversely affects the rights of the Noteholders
        or the Certificateholders, and that failure continues unremedied for 90
        days after the giving of written notice of the failure to (a) the
        Servicer (or the Seller, so long as NMAC is the Servicer) by the Owner
        Trustee or the Indenture Trustee, or (b) the Servicer (or the Seller, so
        long as NMAC is the Servicer) and the Owner Trustee or the Indenture
        Trustee, as applicable, by the holders of Notes evidencing not less than
        25% in principal amount of those outstanding Notes or holders of
        Certificates evidencing not less than 25% of the balance attributable to
        the Certificates, each acting together as a single class; and

     3. the occurrence of an insolvency event with respect to the Servicer.

     Under those circumstances, authority and power shall, without further
action, pass to and be vested in the Indenture Trustee or a successor Servicer
appointed under the Sale and Servicing Agreement. If, however, a bankruptcy
trustee or similar official has been appointed for the Servicer, and no Servicer
Default other than the appointment of a bankruptcy trustee or similar official
has occurred, that trustee or official may have the power to prevent the
Indenture Trustee or the Noteholders from effecting a transfer of servicing.
Upon receipt of notice of the occurrence of a Servicer Default, the Indenture
Trustee shall give notice thereof to the rating agencies. Upon payment in full
of the principal and interest on the Notes, the Certificateholders will succeed
to the rights of the Noteholders with respect to removal of the Servicer.

SELLER LIABILITY

     Under the Trust Agreement and the Indenture, the Seller will be liable to
injured parties only to the extent specified therein.

TERMINATION OF THE SALE AND SERVICING AGREEMENT

     The respective obligations of the Seller, the Servicer, NMAC (so long as
NMAC has rights or obligations thereunder), the Owner Trustee and the Indenture
Trustee, as the case may be, pursuant to the Sale and Servicing Agreement will
terminate upon the earliest of (i) the maturity or other liquidation of the last
Receivable and the final disposition of all amounts received upon liquidation of
any remaining Receivables and (ii) the election by the Servicer to purchase the
corpus of the Trust as described in

                                      S-51
<PAGE>   190

"Description of the Transfer and Servicing Agreements -- Optional Purchase" in
this Prospectus Supplement and the payment or distribution to Securityholders of
all amounts required to be paid to them under the Indenture or the Trust
Agreement, as the case may be.

DUTIES OF THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

     The Owner Trustee will make no representations as to the validity or
sufficiency of the Trust Agreement, the Certificates (other than the
authentication of the Certificates), the Notes or of any Receivables or related
documents and is not accountable for the use or application by the Seller or the
Servicer of any funds paid to the Seller or the Servicer in respect of the
Notes, the Certificates or the Receivables, or the investment of any monies by
the Servicer before those monies are deposited into the Collection Account. The
Owner Trustee will not independently verify the Receivables. The Owner Trustee
is required to perform only those duties specifically required of it under the
Trust Agreement. In addition to making distributions to the Certificateholders,
those duties generally are limited to the receipt of the various certificates,
reports or other instruments required to be furnished to the Owner Trustee under
the Trust Agreement, in which case it will only be required to examine them to
determine whether they conform on their face to the requirements of the Trust
Agreement.

     The Owner Trustee will be under no obligation to exercise any of the rights
or powers vested in it by the Trust Agreement or to make any investigation of
matters arising under the Trust Agreement or to institute, conduct or defend any
litigation under the Trust Agreement or in relation thereto at the request,
order or direction of any of the Certificateholders, unless those
Certificateholders have offered to the Owner Trustee reasonable security or
indemnity against the costs, expenses and liabilities that may be incurred by
the Owner Trustee in connection with the exercise of those rights. No
Certificateholder will have any right under the Trust Agreement to institute any
proceeding with respect to the Trust Agreement, other than with respect to the
failure by the Seller or the Servicer, as applicable, to remit payment, unless
that Certificateholder has previously given to the Owner Trustee written notice
of default and unless the holders of Certificates evidencing not less than 25%
of the voting interests of the Certificates, acting together as a single class,
have made written request upon the Owner Trustee to institute that proceeding in
its own name as the Owner Trustee under the Trust Agreement and have offered to
the Owner Trustee reasonable indemnity and the Owner Trustee for 30 days has
neglected or refused to institute that proceeding.

     The Indenture Trustee will make no representations as to the validity or
sufficiency of the Indenture, the Certificates, the Notes (other than
authentication of the Notes) or of any Receivables or related documents, and is
not accountable for the use or application by the Seller or the Servicer of any
funds paid to the Seller or the Servicer in respect of the Notes, the
Certificates or the Receivables, or the investment of any monies by the Servicer
before those monies are deposited into the Collection Account. The Indenture
Trustee will not independently verify the Receivables. The Indenture Trustee is
required to perform only those duties specifically required of it under the
Indenture. In addition to making distributions to the Noteholders, those duties
generally are limited to the receipt of the various certificates, reports or
other instruments required to be furnished to the Indenture Trustee under the
Indenture, in which case it will only be required to examine them to determine
whether they conform on their face to the requirements of the Indenture.

     The Indenture Trustee will be under no obligation to exercise any of the
rights or powers vested in it by the Indenture or to make any investigation of
matters arising under the Indenture or to institute, conduct or defend any
litigation under the Indenture or in relation thereto at the request, order or
direction of any of the Noteholders, unless those Noteholders have offered to
the Indenture Trustee reasonable security or indemnity against the costs,
expenses and liabilities that may be incurred by the Indenture Trustee in
connection with the exercise of those rights. No Noteholder will have any right
under the Indenture to institute any proceeding with respect to the Indenture,
unless that Noteholder previously has given to the Indenture Trustee written
notice of the Event of Default and (1) the Event of Default arises from the
Servicer's failure to remit payments when due or (2) the holders of the Notes
evidencing not less than 25% of the voting interests of the Notes, acting
together as a single class, have made written request

                                      S-52
<PAGE>   191

upon the Indenture Trustee to institute that proceeding in its own name as the
Indenture Trustee under the Indenture and have offered to the Indenture Trustee
reasonable indemnity and the Indenture Trustee for 60 days has neglected or
refused to institute that proceeding.

LIST OF NOTEHOLDERS

     Three or more Noteholders of any class in a series or one or more
Noteholder of that class evidencing not less that 25% of the aggregate principal
amount of those Notes then outstanding may, by written request to the Indenture
Trustee, obtain access to the list of all Noteholders maintained by the
Indenture Trustee for the purpose of communicating with other Noteholders with
respect to their rights under the related Indenture or under those Notes.
However, the Indenture Trustee may elect not to afford the requesting
Noteholders access to the list of Noteholders if the Indenture Trustee agrees to
mail the desired communication or proxy, on behalf of and at the expense of the
requesting Noteholders, to all Noteholders.

     Three or more holders of the Certificates of any class in a series or one
or more holders of those Certificates of that class evidencing not less than 25%
of the Certificate Balance of those Certificates may, by written request to the
Owner Trustee, obtain access to the list of all Certificateholders maintained by
the Owner Trustee for the purpose of communicating with other Certificateholders
with respect to their rights under the related Trust Agreement or Pooling and
Servicing Agreement or under those Certificates.

THE OWNER TRUSTEE AND THE INDENTURE TRUSTEE

     [               ] will be the Owner Trustee under the Trust Agreement. As a
matter of Delaware law, the Trust will be viewed as a separate legal entity,
distinct from the Owner Trustee, and the Trust will be viewed as the issuer of
the Certificates. [               ] will be the Indenture Trustee under the
Indenture. The Owner Trustee, the Indenture Trustee and any of their respective
affiliates may hold Certificates in their own names or as pledgees.

     For the purpose of meeting the legal requirements of some jurisdictions,
the Servicer and the Owner Trustee or the Servicer and the Indenture Trustee, in
each case acting jointly (or in some instances, the Owner Trustee or the
Indenture Trustee acting alone), will have the power to appoint co-trustees or
separate trustees of all or any part of the Trust. In the event of an
appointment of co-trustees or separate trustees, all rights, powers, duties and
obligations conferred or imposed upon the Owner Trustee by the Sale and
Servicing Agreement and the Trust Agreement or the Indenture Trustee by the
Indenture will be conferred or imposed upon the Owner Trustee or the Indenture
Trustee and each of their respective separate trustees or co-trustees jointly,
or, in any jurisdiction in which the Owner Trustee or the Indenture Trustee will
be incompetent or unqualified to perform specified acts, singly upon that
separate trustee or co-trustee who will exercise and perform those rights,
powers, duties and obligations solely at the direction of the Owner Trustee or
the Indenture Trustee.

     The Owner Trustee and the Indenture Trustee may resign at any time, in
which event the Servicer will be obligated to appoint a successor thereto. The
Administrator may also remove the Owner Trustee or the Indenture Trustee if
either ceases to be eligible to continue as trustee under the Trust Agreement or
the Indenture, as the case may be, becomes legally unable to act or becomes
insolvent. In those circumstances, the Servicer will be obligated to appoint a
successor Owner Trustee or Indenture Trustee, as applicable. Any resignation or
removal of the Owner Trustee or the Indenture Trustee and appointment of a
successor thereto will not become effective until acceptance of the appointment
by the successor.

     The Trust Agreement will provide that the Servicer will pay the fees of the
Owner Trustee and the Indenture Trustee in connection with their duties under
the Trust Agreement and Indenture, respectively. The Trust Agreement and
Indenture will further provide that the Owner Trustee and the Indenture Trustee
will be entitled to indemnification by NMAC for, and will be held harmless
against, any loss, liability, fee, disbursement or expense incurred by the Owner
Trustee or the Indenture Trustee not resulting from its own willful misfeasance,
bad faith or negligence (other than by reason of a breach of any of its
representations or warranties set forth in the Trust Agreement or the Indenture,
as the case may be).

                                      S-53
<PAGE>   192

The Trust Agreement and the Indenture will further provide that the Servicer
will indemnify the Owner Trustee and the Indenture Trustee for specified taxes
that may be asserted in connection with the transaction.

                        MATERIAL INCOME TAX CONSEQUENCES

TAX CHARACTERIZATION OF THE TRUST

     In the opinion of O'Melveny & Myers LLP, tax counsel to the Trust, (i) the
Class Notes will be characterized as debt for federal income tax purposes, (ii)
although the matter is not free from doubt, the Class B Notes should be treated
as debt for tax purposes, and (iii) the Trust will not be characterized as an
association (or a publicly traded partnership) taxable as a corporation for
federal income and California income and franchise tax purposes.

     For federal income tax and California income and franchise tax purposes,
the Trust will be disregarded as an entity separate from the Seller. As a
result, the Trust's assets will be treated as assets of the Seller, and all
income, deductions, and other tax items therefrom will be treated as tax items
of the Seller.

     See discussion under "Material Income Tax Consequences -- Tax Treatment of
Owner Trusts" in the accompanying Prospectus.

TREATMENT OF THE NOTES AS INDEBTEDNESS

     The Seller and each Certificate Owner will agree, and each beneficial owner
of the Notes (each, a "Note Owner") will agree, to treat the Notes as debt for
federal income tax purposes. The Seller and the Servicer will agree, and the
Certificate Owners will agree by their purchase of the Certificates, to treat
the Trust (i) as a partnership for purposes of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income, with the
assets of the partnership being the assets held by the Trust, the partners of
the partnership being the Certificate Owner, and the Notes being debt of the
partnership, or (ii) if a single, respectively, owns all of the Certificates and
none of the notes are characterized as equity interests in the Trust, as an
entity that is to be disregarded for purpose of federal and state income tax,
franchise tax and any other tax measured in whole or in part by income, with the
assets of the Trust and the Notes treated as assets and indebtedness of the
Certificate Owner. However, the proper characterization of the arrangement
involving the Trust, the Certificates, the Notes, the Seller and the Servicer is
not clear because there is no authority on transactions closely comparable to
the transaction described in this prospectus supplement.

     We refer you to the discussion under "Material Income Tax
Consequences -- Tax Treatment of Owner Trusts" in the accompanying prospectus.

                              ERISA CONSIDERATIONS

THE NOTES

     The Notes may, in general, be purchased by or on behalf of Benefit Plans.
Although no assurances can be given in this regard, the Notes should be treated
as "debt" and not as "equity interests" for purposes of the Plan Assets
Regulation because the Notes:

     1. are expected to be treated as indebtedness under local law; and

     2. should not be deemed to have any "substantial equity features."

     However, the acquisition and holding of Notes of any class by or on behalf
of a Benefit Plan could be considered to give rise to a prohibited transaction
under ERISA and Section 4975 of the Code if the Trust, the Owner Trustee, the
Indenture Trustee, the Servicer, the Seller, any Certificateholder or any of

                                      S-54
<PAGE>   193

their respective affiliates, is or becomes a "party in interest" or a
"disqualified person" (as defined in ERISA and the Code, respectively) with
respect to such Benefit Plan. In such case, certain exemptions from the
prohibited transaction rules could be applicable to such acquisition and holding
by a Benefit Plan depending on the type and circumstances of the Benefit Plan
fiduciary making the decision to acquire a Note. In addition, a fiduciary of a
Benefit Plan must determine that the purchase of a Note is consistent with its
fiduciary duties under ERISA or any similar applicable law. For additional
information regarding the treatment of the Notes under ERISA, see "ERISA
Considerations" in the accompanying Prospectus.

THE CERTIFICATES

     The Certificates may not be acquired by a Plan or any entity whose
underlying assets include plan assets by reason of a plan's investment in the
entity or which uses plan assets to acquire Certificates (a "Plan Investor"). By
its acceptance of a Certificate, each Certificateholder will be deemed to have
represented and warranted that it is not subject to the foregoing limitation. In
addition, a purchaser of Certificates other than a Plan Investor should be aware
that a prohibited Transaction could occur if a Certificateholder (or any of its
affiliates) is or becomes a party in interest or a disqualified person with
respect to a Plan Investor that purchases and holds any Notes unless covered by
one or more applicable exemptions.

                                      S-55
<PAGE>   194

                                  UNDERWRITING

     Subject to the terms and conditions set forth in an Underwriting Agreement
(the "Note Underwriting Agreement"), the Seller has agreed to sell to each of
the Note Underwriters named below (collectively, the "Note Underwriters"), and
each of the Note Underwriters has severally agreed to purchase, the principal
amount of Notes set forth opposite its name below:

                                    [TABLE]

     In the Note Underwriting Agreement, the Note Underwriters have agreed,
subject to the terms and conditions set forth in the Note Underwriting
Agreement, to purchase all of the Notes if any of the Notes are purchased. This
obligation of the Note Underwriters is subject to specified conditions precedent
set forth in the Note Underwriting Agreement. The Seller has been advised by the
Note Underwriters that they propose initially to offer the Notes to the public
at the prices set forth on the cover of this Prospectus Supplement, and to
specified dealers at that price less the initial concession not in excess of
[     ]% of the denominations of the Notes per Class A-1 Note, [     ]% per
Class A-2 Note, [     ]% per Class A-3 Note, and [     ]% per Class B Note. The
Note Underwriters may allow, and those dealers may reallow, a concession not in
excess of [     ]% per Class A-1 Note, [     ]% per Class A-2 Note, [     ]% per
Class A-3 Note and [     ]% per Class B Note to some other dealers. After the
initial public offering of the Notes, the public offering price and those
concessions may be changed.

     Subject to the terms and conditions set forth in an Underwriting Agreement
(the "Certificate Underwriting Agreement"), the Seller has agreed to cause the
Trust to sell to each of the Certificate Underwriters named below (the
"Certificate Underwriters" and, together with the Note Underwriters, the
"Underwriters"), and each of the Certificate Underwriters has severally agreed
to purchase, the principal amount of the Class C Certificates set forth opposite
its name below:

                                    [TABLE]

     In the Certificate Underwriting Agreement, the Certificate Underwriters
have agreed, subject to the terms and conditions set forth in the Certificate
Underwriting Agreement, to purchase all of the Class C Certificates if any of
the Class C Certificates are purchased. This obligation of the Certificate
Underwriters is subject to specified conditions precedent set forth in the
Certificate Underwriting Agreement. The Seller has been advised by the
Certificate Underwriters that they propose initially to offer the Class C
Certificates to the public at the price set forth on the cover of this
Prospectus Supplement, and to some other dealers at that price less the initial
concession not in excess of [     ]% per Class C Certificate. The Certificate
Underwriters may allow, and those dealers may reallow, a concession not in
excess of [     ]% per Class C Certificate to some other dealers. After the
initial public offering of the Class C Certificates, the public offering price
and those concessions may be changed.

     The Seller and NMAC have agreed to indemnify the Underwriters against
specified liabilities, including liabilities under the Securities Act of 1933,
as amended, or to contribute to payments which the Underwriters may be required
to make in respect thereof. However, in the opinion of the Securities and
Exchange Commission, certain indemnification provisions for liability arising
under the federal securities law are contrary to public policy and therefore
unenforceable. In the ordinary course of their respective

                                      S-56
<PAGE>   195

businesses, the Underwriters and their respective affiliates have engaged and
may engage in investment banking and/or commercial banking transactions with
Nissan and its affiliates.

     The Notes and the Certificates are new issues of securities with no
established trading markets. The Seller has been advised by the Note
Underwriters that they intend to make a market in the Notes of each class and
has been advised by the Certificate Underwriters that they intend to make a
market in the Certificates, in each case as permitted by applicable laws and
regulations. The Underwriters are not obligated, however, to make a market in
the Notes of any class or the Certificates, and that market-making may be
discontinued at any time without notice at the sole discretion of the
Underwriters. Accordingly, no assurance can be given as to the liquidity of, or
trading markets for, the Notes of any class or the Certificates.

     The Trust may, from time to time, invest funds in the Accounts in Eligible
Investments acquired from the Underwriters.

     NMAC or its affiliates may apply all or any portion of the net proceeds of
the sale of the Receivables to the Seller to the repayment of debt, including
"warehouse" debt secured by Receivables and/or to repurchase Receivables sold
into a receivables purchase facility. One or more of the Underwriters (or (i)
their respective affiliates or (ii) entities for which their respective
affiliates act as administrator and/or provide liquidity lines) may have acted
as a "warehouse" lender or purchaser to NMAC or its affiliates, and may receive
a portion of such proceeds as repayment of such "warehouse" debt or as
repurchase proceeds.

     The Underwriters have advised the Seller that specified persons
participating in this offering may engage in transactions over-allotment
transactions, stabilizing transactions or syndicate covering transactions.
Over-allotment transactions involve syndicate sales in excess of the offering
size creating a syndicate short position. Stabilizing transactions permit bids
to purchase the Notes so long as the stabilizing bids do not exceed a specified
maximum. Syndicate covering transactions involve purchases of the Notes in the
open market after the distribution has been completed in order to cover
syndicate short positions. Such over-allotment transactions, stabilizing
transactions cause prices of the Notes to be higher than they would otherwise be
in the absence of such transactions. Neither the Seller nor the Underwriters
makes any representation or prediction as to the direction or magnitude of any
of that effect on the prices for the Securities. In addition, neither the Seller
nor any of the Underwriters represent that the Underwriters that the
Underwriters will engage in any such transactions nor that such transactions,
one commenced, will not be discontinued without notice.

     Rule 15c-6 under the Securities Exchange Act of 1934, as amended,
generally, requires trades in the secondary market to settle within three
business days, unless the parties thereto expressly agree otherwise. Because
delivery of Notes to purchasers hereunder will settle more than three business
days after the date hereof, purchasers hereunder who wish to trade notes in the
secondary market on the date hereof will be required to specify an alternative
settlement cycle with their secondary purchasers to prevent a failed settlement
of the secondary purchase. Purchasers hereunder who wish to make such secondary
trades on the date hereof should consult their own advisors.

     Each Underwriter will represent that (i) it has not offered or sold and
will not offer or sell, prior to the date six months after their date of
issuance, any Securities to persons in the United Kingdom, except to persons
whose ordinary activities involve them in acquiring, holding, managing or
disposing of investments (as principal or agent) for the purposes of their
businesses or otherwise in circumstances which have not resulted in and will not
result in an offer to the public in the United Kingdom within the meaning of the
Public Offers of Securities Regulations 1995; (ii) it has complied and will
comply with all applicable provisions of the Financial Services Act 1986 with
respect to anything done by it in relation to the Securities in, from or
otherwise involving the United Kingdom; and (iii) it has only issued or passed
on and will only issue or pass on in the United Kingdom any document received by
it in connection with the issuance of the Securities to a person who is of a
kind described in Article 11(3) of the Financial Services Act 1986 (Investment
Advertisements) (Exemptions) Order 1997 or is a person to whom the document can
otherwise lawfully be issued or passed on.

                                      S-57
<PAGE>   196

                                 LEGAL OPINIONS

     In addition to the legal opinions described in the accompanying Prospectus,
legal matters relating to the Notes and the Certificates and federal income tax
and California state income tax and other matters will be passed upon for the
Trust by O'Melveny & Myers LLP.

                                      S-58
<PAGE>   197

                                 INDEX OF TERMS


<TABLE>
<S>                                     <C>
ABS...................................  S-30
ABS Table.............................  S-30
Accumulation Account..................  S-45
Administrative Purchase Payments......  S-41
Advance...............................  S-49
Allocable Principal...................  S-40
APR...................................  S-24
Available Amounts.....................  S-41
Available Interest....................  S-41
Available Principal...................  S-41
Base Servicing Fee....................  S-49
Business Day..........................  S-34
Certificate Balance...................  S-43
Certificate Factor....................  S-32
Certificate Underwriters..............  S-56
Certificate Underwriting Agreement....  S-56
Certificateholders....................  S-39
Certificateholders' Distributable
  Amount..............................  S-43
Certificateholders' Interest Carryover
  Shortfall...........................  S-43
Certificateholders' Interest
  Distributable Amount................  S-43
Certificateholders' Monthly Interest
  Distributable Amount................  S-43
Certificateholders' Monthly Principal
  Distributable Amount................  S-43
Certificateholders' Percentage........  S-43
Certificateholders' Principal
  Carryover Shortfall.................  S-44
Certificateholders' Principal
  Distributable Amount................  S-44
Certificates..........................  S-38
Class A Notes.........................  S-33
Class A-1 Notes.......................  S-33
Class A-2 Notes.......................  S-33
Class A-3 Notes.......................  S-33
Class B Notes.........................  S-33
Class C Certificateholders............  S-42
Class D Certificateholders............  S-42
Clearstream Banking
  Luxembourg..........................   A-1
Closing Date..........................  S-23
Collection Period.....................  S-49
Cut-off Date..........................  S-23
Dealer Recourse.......................  S-22
Dealers...............................  S-23
Defaulted Receivable..................  S-41
Determination Date....................  S-40
Distribution Date.....................  S-34
Eligible Investments..................  S-49
Euroclear.............................   A-1
Excess Amount.........................  S-42
Final Scheduled Distribution Date.....  S-28
Financed Vehicles.....................  S-23
Global Securities.....................   A-1
Indenture Trustee.....................  S-23
Initial Yield Supplement Amount.......  S-50
Interest Period.......................  S-34
Interest Rate.........................  S-34
Interest Rate Swap....................  S-37
Liquidated Receivables................  S-41
Net Liquidation Proceeds..............  S-41
Nissan................................  S-33
NMAC..................................  S-22
Non-U.S. Person.......................   A-4
Note Factor...........................  S-32
Note Underwriters.....................  S-56
Note Underwriting Agreement...........  S-56
Noteholders' Distributable Amount.....  S-44
Noteholders' Interest Carryover
  Shortfall...........................  S-44
Noteholders' Interest Distributable
  Amount..............................  S-44
Noteholders' Monthly Interest
  Distributable Amount................  S-44
Noteholders' Monthly Principal
  Distributable Amount................  S-44
Noteholders' Percentage...............  S-44
Noteholders' Principal Carryover
  Shortfall...........................  S-44
Noteholders' Principal Distributable
  Amount..............................  S-45
Notes.................................  S-33
Obligors..............................  S-23
Original Certificate Balance..........  S-43
Owner Trustee.........................  S-22
Pass Through Rate.....................  S-39
Plan Investor.........................  S-55
Pool Balance..........................  S-32
Pool Factor...........................  S-32
Principal Distributable Amount........  S-45
Receivables...........................  S-23
Redemption Price......................  S-50
Required Rate.........................  S-50
Required Yield Supplement Amount......  S-50
Reserve Account.......................  S-46
Reserve Account Initial Deposit.......  S-46
Sale and Servicing Agreement..........  S-22
Seller................................  S-22
Servicer..............................  S-22
Servicer Default......................  S-38
Servicer Liquidity Advance............  S-37
Servicing Rate........................  S-49
Specified Reserve Account Balance.....  S-47
Supplemental Servicing Fee............  S-49
Total Servicing Fee...................  S-49
Transfer and Servicing Agreements.....  S-48
Trust.................................  S-22
Trust Agreement.......................  S-22
Underwriters..........................  S-56
Variable Pay Term Notes...............  S-33
Warranty Purchase Payments............  S-41
Yield Supplement Account..............  S-50
Yield Supplement Deposit..............  S-50
Yield Supplemented Receivables........  S-50
</TABLE>


                                      S-59
<PAGE>   198

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

                  TABLE OF CONTENTS
                PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                             PAGE
                                             ----
<S>                                          <C>
Summary....................................   S-5
Risk Factors...............................  S-16
The Trust..................................  S-22
Capitalization of the Trust................  S-23
Paying Agents..............................  S-23
The Owner Trustee and the Indenture
  Trustee..................................  S-23
The Receivables............................  S-23
Maturity and Prepayment Considerations.....  S-28
Delinquencies, Repossessions and Net
  Losses...................................  S-28
Weighted Average Life of the Notes.........  S-30
Note Factors, Certificate Factors and Pool
  Factors..................................  S-32
Use of Proceeds............................  S-32
The Seller and the Servicer................  S-32
Financial Condition of Nissan Motor
  Co., Ltd.................................  S-33
The Notes..................................  S-33
The Certificates...........................  S-38
Distributions on the Notes and the
  Certificates.............................  S-40
Subordination; Accumulation Account; VPTN
  Proceeds Account; Reserve Account........  S-45
Description of the Transfer and Servicing
  Agreements...............................  S-48
Material Income Tax Consequences...........  S-54
ERISA Considerations.......................  S-54
Underwriting...............................  S-56
Legal Opinions.............................  S-58
Index of Terms.............................  S-59
Annex A: Global Clearance, Settlement and
  Tax Documentation Procedures.............   A-1
</TABLE>

                  PROSPECTUS

<TABLE>
<S>                                          <C>
Summary of Terms...........................    3
Risk Factors...............................    8
Formation of the Trusts....................   14
Property of the Trusts.....................   14
The Receivables............................   15
Use of Proceeds............................   16
The Trustee................................   16
The Seller.................................   17
The Servicer...............................   17
Where You Can Find More Information About
  Your Securities..........................   17
Delinquencies, Repossessions and Net
  Losses...................................   18
Weighted Average Life of the Securities....   18
Pool Factors and Trading Information.......   18
The Notes..................................   20
The Certificates...........................   25
Material Information Regarding the
  Securities...............................   26
Description of the Transfer and Servicing
  Agreements...............................   38
Material Legal Aspects of the
  Receivables..............................   57
Material Income Tax Consequences...........   63
ERISA Considerations.......................   79
Underwriting...............................   80
Legal Opinions.............................   80
Index of Terms.............................   81
</TABLE>

    DEALER PROSPECTUS DELIVERY OBLIGATION. UNTIL [             ,              ],
ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE NOTES, WHETHER OR NOT
PARTICIPATING IN THE OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS
IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
------------------------------------------------------
------------------------------------------------------
------------------------------------------------------
------------------------------------------------------

<PAGE>   199
                           $[                      ]
                            NISSAN AUTO RECEIVABLES
                          [       ]-[   ] OWNER TRUST

                         $[                     ] ASSET
                            BACKED NOTES, CLASS A-1

                         $[                     ] ASSET
                            BACKED NOTES, CLASS A-2

                            $[               ] ASSET
                            BACKED NOTES, CLASS A-3

                            $[               ] ASSET
                             BACKED NOTES, CLASS B

                            $[               ] ASSET
                          BACKED CERTIFICATES, CLASS C

                     [NISSAN AUTO RECEIVABLES CORPORATION]
                   [NISSAN AUTO RECEIVABLES CORPORATION II],
                                     SELLER

                            NISSAN MOTOR ACCEPTANCE
                                  CORPORATION,
                                    SERVICER

                                  UNDERWRITERS
                                 [UNDERWRITERS]
------------------------------------------------------
------------------------------------------------------
<PAGE>   200

                                                                         ANNEX A

                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

     Except in specified circumstances, the globally offered Class A
Certificates (the "Global Securities") will be available only in book-entry
form. Investors in the Global Securities may hold those Global Securities
through DTC, Clearstream Banking societe anonyme ("Clearstream Banking
Luxembourg") or Euroclear System ("Euroclear"). The Global Securities will be
tradable as home market instruments in both the European and U.S. domestic
markets. Initial settlement and all secondary trades will settle in same-day
funds.

     Secondary market trading between investors holding Global Securities
through Clearstream Banking Luxembourg and Euroclear will be conducted in the
ordinary way in accordance with their normal rules and operating procedures and
in accordance with conventional eurobond practice (i.e., three calendar day
settlement).

     Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedure applicable to
U.S. corporate debt obligations and prior asset-backed securities issues.

     Secondary cross-market trading between Clearstream Banking Luxembourg or
Euroclear and DTC Participants holding securities will be effected on a
delivery-against-payment basis through the depositaries of Clearstream Banking
Luxembourg and Euroclear (in that capacity) and as DTC Participants.

     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless those holders meet specified requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.

INITIAL SETTLEMENT

     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented through financial institutions acting on their behalf as direct
and indirect Participants in DTC. As a result, Clearstream Banking Luxembourg
and Euroclear will hold positions on behalf of their participants through their
depositaries, which in turn will hold those positions in accounts as DTC
Participants.

     Investors electing to hold their Global Securities through DTC will follow
DTC settlement practice. Investor securities custody accounts will be credited
with their holdings against payment in same-day funds on the settlement date.
Investors electing to hold their Global Securities through Clearstream Banking
Luxembourg or Euroclear accounts will follow the settlement procedures
applicable to conventional eurobonds, except that there will be no temporary
global security and no "lock-up" or restricted period. Global Securities will be
credited to securities custody accounts on the settlement date against payment
in same-day funds.

SECONDARY MARKET TRADING

     Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

     TRADING BETWEEN DTC PARTICIPANTS. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior
asset-backed securities issues in same-day funds.

     TRADING BETWEEN CLEARSTREAM BANKING LUXEMBOURG AND/OR EUROCLEAR
PARTICIPANTS. Secondary market trading between Clearstream Banking Luxembourg
Participants or Euroclear Participants will be settled using the procedures
applicable to conventional eurobonds in same-day funds.

                                       A-1
<PAGE>   201

     TRADING BETWEEN DTC SELLER AND CLEARSTREAM BANKING LUXEMBOURG OR EUROCLEAR
PARTICIPANTS. When Global Securities are to be transferred from the account of a
DTC Participant to the account of a Clearstream Banking Luxembourg Participant
or a Euroclear Participant, the purchaser will send instructions to Clearstream
Banking Luxembourg or Euroclear through a Clearstream Banking Luxembourg
Participant or Euroclear Participant at least one business day prior to
settlement. Clearstream Banking Luxembourg or Euroclear will instruct the
respective Depositary, as the case may be, to receive the Global Securities
against payment. Payment will include interest accrued on the Global Securities
from and including the last coupon payment date to and excluding the settlement
date, on the basis of the actual number of days in that accrual period and a
year assumed to consist of 360 days. For transactions settling on the 31st of
the month, payment will include interest accrued to and excluding the first day
of the following month. Payment will then be made by the respective Depositary
to the DTC Participant's account against delivery of the Global Securities.
After settlement has been completed, the Global Securities will be credited to
the respective clearing system and by the clearing system, in accordance with
its usual procedures, to the Clearstream Banking Luxembourg Participant's or
Euroclear Participant's account. The securities credit will appear the next day
(European time) and the cash debt will be back-valued to, and the interest on
the Global Securities will accrue from, the value date (which would be the
preceding day when settlement occurred in New York). If settlement is not
completed on the intended value date (i.e., the trade fails), the Clearstream
Banking Luxembourg or Euroclear cash debt will be valued instead as of the
actual settlement date.

     Clearstream Banking Luxembourg Participants and Euroclear Participants will
need to make available to the respective clearing systems the funds necessary to
process same-day funds settlement. The most direct means of doing so is to
preposition funds for settlement, either from cash on hand or existing lines of
credit, as they would for any settlement occurring within Clearstream Banking
Luxembourg or Euroclear. Under this approach, they may take on credit exposure
to Clearstream Banking Luxembourg or Euroclear until the Global Securities are
credited to their accounts one day later.

     As an alternative, if Clearstream Banking Luxembourg or Euroclear has
extended a line of credit to them, Clearstream Banking Luxembourg Participants
or Euroclear Participants can elect not to preposition funds and allow that
credit line to be drawn upon to finance settlement. Under this procedure,
Clearstream Banking Luxembourg Participants or Euroclear Participants purchasing
Global Securities would incur overdraft charges for one day, assuming they clear
the overdraft when the Global Securities are credited to their accounts.

     However, interest on the Global Securities would accrue from the value
date. Therefore, in many cases the investment income on the Global Securities
earned during that one-day period may substantially reduce or offset the amount
of those overdraft charges, although this result will depend on each Clearstream
Banking Luxembourg Participant's or Euroclear Participant's particular cost of
funds.

     Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities to
the respective European Depositary for the benefit of Clearstream Banking
Luxembourg Participants or Euroclear Participants. The sale proceeds will be
available to the DTC seller on the settlement date. Thus, to the DTC
Participants a cross-market transaction will settle no differently than a trade
between two DTC Participants.

     TRADING BETWEEN CLEARSTREAM BANKING LUXEMBOURG OR EUROCLEAR SELLER AND DTC
PURCHASER. Due to time zone differences in their favor, Clearstream Banking
Luxembourg Participants and Euroclear Participants may employ their customary
procedures for transactions in which Global Securities are to be transferred by
the respective clearing system, through the respective Depositary, to a DTC
Participant. The seller will send instructions to Clearstream Banking Luxembourg
or Euroclear through a Clearstream Banking Luxembourg Participant or Euroclear
Participant at least one business day prior to settlement. In these cases,
Clearstream Banking Luxembourg or Euroclear will instruct the Relevant
Depositary, as appropriate, to deliver the Global Securities to the DTC
Participant's account against payment. Payment will include interest accrued on
the Global Securities from and including the last coupon payment to and
excluding the settlement date on the basis of the actual number of days in that
accrual period and a year

                                       A-2
<PAGE>   202

assumed to consist of 360 days. For transactions settling on the 31st of the
month, payment will include interest accrued to and excluding the first day of
the following month. The payment will then be reflected in the account of the
Clearstream Banking Luxembourg Participant or Euroclear Participant the
following day, and receipt of the cash proceeds in the Clearstream Banking
Luxembourg Participant's or Euroclear Participant's account would be back-valued
to the value date (which would be the preceding day, when settlement occurred in
New York). Should the Clearstream Banking Luxembourg Participant or Euroclear
Participant have a line of credit with its respective clearing system and elect
to be in debt in anticipation of receipt of the sale proceeds in its account,
the back valuation will extinguish any overdraft incurred over that one-day
period. If settlement is not completed on the intended value date (i.e., the
trade fails), receipt of the cash proceeds in the Clearstream Banking Luxembourg
Participant's or Euroclear Participant's account would instead be valued as of
the actual settlement date.

     Finally, day traders that use Clearstream Banking Luxembourg or Euroclear
and that purchase Global Securities from DTC Participants for delivery to
Clearstream Banking Luxembourg Participants or Euroclear Participants should
note that these trades would automatically fail on the sale side unless
affirmative action were taken. At least three techniques should be readily
available to eliminate this potential problem:

     (1) borrowing through Clearstream Banking Luxembourg or Euroclear for one
         day (until the purchase side of the day trade is reflected in their
         Clearstream Banking Luxembourg or Euroclear accounts) in accordance
         with the clearing system's customary procedures;

     (2) borrowing the Global Securities in the U.S. from a DTC Participant no
         later than one day prior to settlement, which would give the Global
         Securities sufficient time to be reflected in their Clearstream Banking
         Luxembourg or Euroclear account in order to settle the sale side of the
         trade; or

     (3) staggering the value dates for the buy and sell sides of the trade so
         that the value date for the purchase from the DTC Participant is at
         least one day prior to the value date for the sale to the Clearstream
         Banking Luxembourg Participant or Euroclear Participant.

MATERIAL U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A beneficial owner of Global Securities holding securities through
Clearstream Banking Luxembourg or Euroclear (or through DTC if the holder has an
address outside the U.S.) will be subject to the 30% U.S. withholding tax that
generally applies to payments of interest (including original issue discount) on
registered debt issued by U.S. Persons (as defined in the accompanying
Prospectus), unless (1) each clearing system, bank or other financial
institution that holds customers' securities in the ordinary course of its trade
or business in the chain of intermediaries between that beneficial owner and the
U.S. entity required to withhold tax complies with applicable certification
requirements and (2) that beneficial owner takes one of the following steps to
obtain an exemption or reduced tax rate:

     EXEMPTION FOR NON-U.S. PERSONS (FORM W-8BEN). Beneficial owners of Global
Securities that are Non-U.S. Persons can generally obtain a complete exemption
from the withholding tax by filing a signed Form W-8BEN (Certificate of Foreign
Status of Beneficial Owner for United States Tax Withholding). If the
information shown on Form W-8 changes, a new Form W-8BEN must be filed within 30
days of that change.

     EXEMPTION FOR NON-U.S. PERSONS WITH EFFECTIVELY CONNECTED INCOME (FORM
W-8ECI). A Non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United States, can obtain an exemption from the
withholding tax by filing Form W-8ECI (Certificate of Foreign Person's Claim for
Exemption from Withholding of Tax on Income Effectively Connected with the
Conduct of a Trade or Business in the United States).

     EXEMPTION OR REDUCED RATE FOR NON-U.S. PERSONS RESIDENT IN TREATY COUNTRIES
(FORM W-8BEN). Non-U.S. Persons residing in a country that has a tax treaty with
the United States generally can obtain
                                       A-3
<PAGE>   203

an exemption or reduced tax rate depending on the treaty terms) by filing Form
W-8BEN (claiming treaty benefits). Form W-8BEN may be filed by the beneficial
owners or their agents.

     EXEMPTION FOR U.S. PERSONS (FORM W-9). U.S. Persons can obtain a complete
exemption from the withholding tax by filing Form W-9 (Payer's Request for
Taxpayer Identification Number and Certification).

     U.S. FEDERAL INCOME TAX REPORTING PROCEDURE. The beneficial owner of a
Global Security files by submitting the appropriate form to the person through
whom it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). A Form W-8BEN on which the beneficial owner
of a Global Security provides a U.S. taxpayer identification number generally
remains in effect until a change in circumstances causes any of the information
on the form to be incorrect. A Form W-8ECI and a Form W-8BEN on which a U.S.
taxpayer identification is not provided generally remain in effect for three
calendar years, absent a change in circumstances causing any information on the
form to be incorrect.

     The term "Non-U.S. Person" means any person who is not a U.S. Person (as
defined in the accompanying Prospectus).

     This summary does not deal with all aspects of U.S. federal income tax
withholding that may be relevant to foreign holders of Global Securities. It is
suggested that investors consult their tax advisors for specific tax advice
concerning their holding and disposing of Global Securities.

     You should rely only on the information contained in or incorporated by
reference into this prospectus supplement or the prospectus. We have not
authorized anyone to give you different information. We do not claim the
accuracy of the information in this prospectus supplement or the prospectus as
of any date other than the date stated on the cover page. We are not offering
the notes in any jurisdiction where it is not permitted.

                                       A-4
<PAGE>   204

Prospectus Supplement

To Prospectus Dated January 11, 2001


            NISSAN AUTO RECEIVABLES            -      GRANTOR TRUST

                     [NISSAN AUTO RECEIVABLES CORPORATION]
                   [NISSAN AUTO RECEIVABLES CORPORATION II],
                                     Seller

                      NISSAN MOTOR ACCEPTANCE CORPORATION,
                                    Servicer

                     $           ASSET BACKED CERTIFICATES

YOU SHOULD REVIEW CAREFULLY THE FACTORS SET FORTH UNDER "RISK FACTORS" BEGINNING
ON PAGE S-11 OF THIS PROSPECTUS SUPPLEMENT AND PAGE 8 IN THE ACCOMPANYING
PROSPECTUS.

The securities are asset backed securities issued by the trust. The securities
are not obligations of Nissan Motor Acceptance Corporation, Nissan North
America, Inc. or any of their respective affiliates. Neither the securities nor
the receivables are insured or guaranteed by any governmental agency.


This prospectus supplement may be used to offer and sell the securities only if
it is accompanied by the prospectus dated January 11, 2001.


- The trust will issue three classes of securities.

- Only the certificates described on the following table are being offered by
  this Prospectus Supplement and the Prospectus.

- The certificates accrue interest from           ,      .

<TABLE>
<CAPTION>

                        CLASS A CERTIFICATES    CLASS B CERTIFICATES
                        --------------------    --------------------
<S>                     <C>                     <C>
Principal Amount....        $                       $
Pass Through Rate...                   %                       %
Final Scheduled
 Distribution
 Date...............                  ,                       ,
Price to
 Public(1)..........                   %                       %
Underwriting
 Discount(1)........                   %                       %
Proceeds to
 Seller(1)..........        $                       $
---------------

(1) Total price to the public is $[     ], total underwriting discount is
    $[     ] and total proceeds to the Seller are [      ].

</TABLE>

CREDIT ENHANCEMENT

- Subordination Spread Account, with an initial deposit of $[          ].

- The Class B Certificates are subordinated to the Class A Certificates, and the
  Class C Certificates (not offered hereby) are subordinated to the Class A
  Certificates and the Class B Certificates.

     NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR
DISAPPROVED THE CERTIFICATES OR DETERMINED THAT THIS PROSPECTUS SUPPLEMENT OR
THE PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

     [The trust has applied to list the certificates on the Luxembourg Stock
Exchange and for listing and permission to deal in the certificates on The Stock
Exchange of Hong Kong Limited.]

                                 [UNDERWRITERS]

           The date of this prospectus supplement is                .
<PAGE>   205

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

     Information about the certificates is provided in two separate documents
that progressively provide varying levels of detail: (1) the accompanying
prospectus, which provides general information, some of which may not apply to a
particular class of certificates, including your class; and (2) this prospectus
supplement, which describes the specific terms of your class of certificates.

     IF THE DESCRIPTION OF THE TERMS OF YOUR CERTIFICATES VARIES BETWEEN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE
INFORMATION IN THIS PROSPECTUS SUPPLEMENT.

     Cross-references are included in this prospectus supplement and in the
accompanying prospectus which direct you to more detailed descriptions of a
particular topic. You can also find references to key topics in the Table of
Contents on the back cover of this prospectus supplement.

     You can find a listing of the pages where capitalized terms used in this
prospectus supplement are defined under the caption "Index of Terms" beginning
on page S-43 in this prospectus supplement and under the caption "Index of
Terms" beginning on page 81 in the accompanying prospectus.


                                      S-2
<PAGE>   206

                           [INTENTIONALLY LEFT BLANK]



                                      S-3




<PAGE>   207

                  [GRAPHIC -- SUMMARY OF TRANSACTION PARTIES]


                                      S-4

<PAGE>   208

                   [GRAPHIC -- SUMMARY OF MONTHLY DEPOSITS TO
                         AND WITHDRAWALS FROM ACCOUNTS]

                                      S-5
<PAGE>   209

                                    SUMMARY

     The following summary contains a brief description of the Certificates. You
will find a detailed description of the terms of the Offering of the
Certificates following this summary. You should read carefully this entire
document and the accompanying Prospectus to understand all of the terms of the
Offering of the Certificates. You should consider both documents when making
your investment decision.

ISSUER                         Nissan Auto Receivables Grantor Trust
                                         -          . The trust will be
                               established by a pooling and servicing agreement.

SELLER                         [Nissan Auto Receivables Corporation][Nissan Auto
                               Receivables Corporation II].

SERVICER                       Nissan Motor Acceptance Corporation.

TRUSTEE                        [               ].

OFFERED CERTIFICATES           The offered certificates consist of the Class A
                               Certificates and the Class B Certificates as
                               described on the cover page. The trust will also
                               issue $[          ] initial principal balance of
                               Class C Certificates, which are not being offered
                               pursuant to this prospectus supplement.

                               The Class A Certificates will evidence in the
                               aggregate an undivided ownership interest of
                               [     ]% of the trust (initially representing
                               $[          ]) and the Class B Certificates will
                               evidence in the aggregate an undivided ownership
                               interest of [     ]% of the trust (initially
                               representing $[          ]).

RECEIVABLES                    The trust's main source of funds for making
                               payments on the certificates will be collections
                               on its motor vehicle retail installment sale
                               contracts, otherwise referred to as the
                               receivables.

                               The principal balance of the receivables on
                               [               ], referred to as the "cut-off
                               date," was $[               ]. As of
                               [               ], the receivables had the
                               following characteristics:

                               Number of Receivables............................
                               Average Principal Balance........................
                               Approximate Weighted Average Annual Percentage
                                 Rate...........................................
                               Approximate Weighted Average Remaining Term to
                                 Maturity.......................................
                               Approximate Weighted Average Original Term to
                                 Maturity.......................................

                               You should refer to "The Receivables" in this
                               Prospectus Supplement for more information on the
                               receivables.

CLOSING DATE                   On or about [               ].

TERMS OF THE CERTIFICATES      PAYMENT DATE:

                               Interest and principal will generally be payable
                               on the 15th day of each month, unless the 15th
                               day is not a business day, in which case the
                               payment will be made on the following business
                               day. The first payment will be on
                               [               ].

                                      S-6
<PAGE>   210

                               PER ANNUM PASS THROUGH RATES:

                               The certificates will have [fixed] rates of
                               interest as follows:

<TABLE>
<CAPTION>
                               CLASS                     PASS THROUGH RATE
                               -----                     -----------------
<S>                            <C>                        <C>
                               A.........................           []%
                               B.........................           []%
                               C.........................           []%
</TABLE>

                               INTEREST ACCRUAL PERIODS:

<TABLE>
<CAPTION>



                                                       FROM            TO        DAY COUNT
                               CLASS               (INCLUDING)    (INCLUDING)    CONVENTION
                               -----               ------------   ------------   ----------
<S>                            <C>                <C>            <C>            <C>
                               A, B and C......      [prior        [current     [30/360]
                                                   distribution   distribution
                                                      date]          date]
</TABLE>

                               PRINCIPAL:

                               - FINAL SCHEDULED DISTRIBUTION DATES: The trust
                                 must pay the outstanding principal balance of
                                 each class of certificates by its final
                                 scheduled distribution date as follows:

<TABLE>
<CAPTION>
                                                             FINAL SCHEDULED
                                 CLASS                      DISTRIBUTION DATE
                                 -----                      -----------------
<S>                              <C>                        <C>
                                 A..........................              []
                                 B..........................              []
                                 C..........................              []
</TABLE>

                               - AMOUNT OF PRINCIPAL PAYABLE ON EACH
                                 DISTRIBUTION DATE: The trust will make
                                 principal payments on each class of
                                 certificates on each distribution date in an
                                 amount equal to the applicable class percentage
                                 of the following amounts:

                                 1. principal collections on the receivables
                                    during the prior collection period;

                                 2. prepayments on the receivables allocable to
                                    principal received during the prior
                                    collection period;

                                 3. the principal balance of each receivable
                                    which the seller or the servicer became
                                    obligated to purchase; and

                                 4. the principal balance of liquidated
                                    receivables.

                                 The class percentage for each class of
                                 certificates is detailed in "The Certificates
                                 -- General" in this prospectus supplement.

                               YOU SHOULD REFER TO "DISTRIBUTIONS ON THE
                               CERTIFICATES -- CALCULATION OF DISTRIBUTABLE
                               AMOUNTS" AND "-- PAYMENTS OF PRINCIPAL" IN THIS
                               PROSPECTUS SUPPLEMENT FOR MORE DETAILED
                               INFORMATION REGARDING PAYMENTS OF PRINCIPAL.

OPTIONAL PURCHASE              The servicer or the seller may redeem all
                               outstanding certificates when the outstanding
                               aggregate principal balance of the receivables
                               declines to 10% or less of the original aggregate
                               principal balance of the receivables on the
                               cut-off date.

                                      S-7
<PAGE>   211

CREDIT ENHANCEMENT             The credit enhancement of the offered
                               certificates will be the following:

                               1. CLASS A CERTIFICATES: the subordination of the
                                  Class B Certificates and the Class C
                                  Certificates;

                               2. CLASS B CERTIFICATES: the subordination of the
                                  Class C Certificates; and

                               3. CLASS A CERTIFICATES AND CLASS B CERTIFICATES:
                                  the subordination spread account.

                               SUBORDINATION OF INTEREST AND PRINCIPAL:

                               1. CLASS B CERTIFICATES: Interest and principal
                                  payments on the Class B Certificates will be
                                  subordinated to interest and principal
                                  payments on the Class A Certificates.

                               2. CLASS C CERTIFICATES: Interest and principal
                                  payments on the Class C Certificates will be
                                  subordinated to interest and principal
                                  payments on the Class A Certificates and the
                                  Class B Certificates.

                               The credit enhancement is intended to protect you
                               against losses and delays in payments on your
                               certificates by absorbing losses on the
                               receivables and other shortfalls in cash flows.

SUBORDINATION SPREAD ACCOUNT   On each distribution date, the trust will use
                               funds in the subordination spread account to pay
                               the following amounts in the following order if
                               collections on the receivables are insufficient
                               to pay those amounts:

                               1. amounts due to the servicer; and

                               2. interest and principal due on the certificates
                                  in the order of priority detailed in
                                  "Distributions on the Certificates -- Payment
                                  of Distributable Amounts."

                               The pooling and servicing agreement specifies the
                               amount that is required to be on deposit in the
                               subordination spread account. On the closing
                               date, the seller will deposit $[          ] into
                               the subordination spread account, which is
                               [     ]% of the initial principal balance of the
                               offered certificates and which is less than the
                               amount required to be maintained in the
                               subordination spread account called the
                               "specified subordination spread account balance."
                               On each distribution date, after making payments
                               to the servicer and to the holders of the Class A
                               and Class B Certificates, the trust will make a
                               deposit into the subordination spread account to
                               fund and maintain the specified subordination
                               spread account balance.

YIELD SUPPLEMENT ACCOUNT       On each distribution date, the trust will use
                               funds on deposit in the yield supplement account
                               to cover, for each receivable, the excess, if
                               any, of (x) one month's interest that will accrue
                               on the principal balance of that receivable at a
                               rate equal to the sum of (1) the [interest rate
                               on the Class B Certificates] [weighted average
                               interest rate on the securities offered pursuant
                               to this prospectus supplement], and (2) the
                               servicing fee rate at 1.00% over (y) one month's
                               interest that accrued on that receivable at the
                               interest rate on that receivable.

                                      S-8
<PAGE>   212
                               On the closing date, the seller will [deposit]
                               [make a capital contribution to the trust by
                               depositing] $[          ] in cash into the yield
                               supplement account. That amount is the amount
                               that is estimated to be required to be withdrawn
                               from the yield supplement account on subsequent
                               distribution dates in accordance with the
                               provisions of the preceding paragraph. [In
                               addition, the seller will pledge other
                               receivables or assets (including vehicle lease
                               contracts) to the trust.] Neither the seller nor
                               the servicer will make any other deposit to the
                               yield supplement account on or after the closing
                               date. The yield supplement account [will][will
                               not] be an asset of the trust.

TAX STATUS                     Subject to the important considerations described
                               in this prospectus supplement and the prospectus,
                               O'Melveny & Myers LLP, special tax counsel to the
                               trust, will deliver its opinion that:

                               1. the trust will be treated as a grantor trust
                                  for United States federal income and
                                  California franchise and income tax purposes;
                                  and

                               2. the trust will not be subject to federal
                                  income tax.

                               If you purchase the certificates, you will be
                               required to report your pro rata share of all
                               income earned on the receivables (other than
                               amounts, if any, treated as "stripped coupons").
                               In addition, if you are an individual, trust or
                               estate, you may deduct your pro rata share of
                               reasonable servicing and other fees, subject to
                               limitations.

                               The exact characterization for federal income tax
                               purposes of the payments received with respect to
                               the yield supplement agreement is not clear. YOU
                               SHOULD REFER TO "MATERIAL INCOME TAX CONSEQUENCES
                               -- TAX TREATMENT OF GRANTOR TRUSTS -- YIELD
                               SUPPLEMENT DEPOSITS" IN THE ACCOMPANYING
                               PROSPECTUS.

                               YOU SHOULD REFER TO "MATERIAL INCOME TAX
                               CONSEQUENCES -- TAX TREATMENT OF GRANTOR TRUSTS"
                               IN THE ACCOMPANYING PROSPECTUS FOR ADDITIONAL
                               INFORMATION CONCERNING THE APPLICATION OF UNITED
                               STATES FEDERAL INCOME TAX LAWS TO THE TRUST AND
                               THE CERTIFICATES.

ERISA CONSIDERATIONS           The Class A Certificates are generally eligible
                               for purchase by employee benefit plans and
                               individual retirement accounts, subject to
                               considerations discussed under "ERISA
                               Considerations" in this prospectus supplement and
                               in the accompanying prospectus.

                               The Class B Certificates, however, may not be
                               acquired by any employee benefit plan or any
                               individual retirement account. However, under
                               limited circumstances, Class B Certificates may
                               be purchased by persons using insurance company
                               general accounts.

                               YOU SHOULD REFER TO "ERISA CONSIDERATIONS" IN
                               THIS PROSPECTUS SUPPLEMENT AND IN THE
                               ACCOMPANYING PROSPECTUS. IF YOU ARE A BENEFIT
                               PLAN FIDUCIARY CONSIDERING PURCHASE OF THE
                               CERTIFICATES OF ANY CLASS YOU SHOULD, AMONG OTHER
                               THINGS, CONSULT WITH YOUR COUNSEL TO DETERMINE
                               WHETHER ALL REQUIRED CONDITIONS HAVE BEEN
                               SATISFIED.

[LISTING                       The trust has applied to list the Class A
                               Certificates on the Luxembourg Stock Exchange and
                               The Stock Exchange of Hong

                                      S-9


<PAGE>   213

                               Kong Limited. The trust has requested that the
                               listings be made effective on or about
                                              .]

MINIMUM DENOMINATIONS          Certificates will be issued only in denominations
                               of $1,000 or more. Certificates will be issued in
                               multiples of $1 for amounts in excess of $1,000.

REGISTRATION OF THE            You will generally hold your interests in the
CERTIFICATES                   securities through The Depository Trust Company
                               in the United States, or Clearstream Banking
                               societe anonyme or the Euroclear System in Europe
                               or Asia. This is referred to as book-entry form.
                               You will not receive a definitive certificate
                               representing your securities except under limited
                               circumstances. We expect the securities to be
                               delivered through The Depository Trust Company,
                               Clearstream Banking societe anonyme and the
                               Euroclear System against payment in immediately
                               available funds on or about                .

                               FOR MORE DETAILED INFORMATION, YOU SHOULD REFER
                               TO "ANNEX A: GLOBAL CLEARANCE, SETTLEMENT AND TAX
                               DOCUMENTATION PROCEDURES" IN THIS PROSPECTUS
                               SUPPLEMENT AND "CERTAIN INFORMATION REGARDING THE
                               SECURITIES -- BOOK-ENTRY REGISTRATION" IN THE
                               ACCOMPANYING PROSPECTUS.

RATING OF THE OFFERED          On the closing date, each class of offered
CERTIFICATES                   certificates will receive the following ratings
                               from Standard & Poor's Ratings Group and Moody's
                               Investors Service, Inc.:

<TABLE>
<CAPTION>
                               CLASS                               STANDARD & POOR'S   MOODY'S
                               -----                               -----------------   -------
<S>                            <C>                                 <C>                 <C>
                               A.................................       [      ]       [      ]
                               B.................................       [      ]       [      ]
</TABLE>

                                      S-10

<PAGE>   214

                                  RISK FACTORS

     YOU SHOULD CONSIDER THE FOLLOWING RISK FACTORS (AND THE FACTORS SET FORTH
UNDER "RISK FACTORS" IN THE ACCOMPANYING PROSPECTUS) IN DECIDING WHETHER TO
PURCHASE THE CERTIFICATES OF ANY CLASS.

YOU MAY HAVE DIFFICULTY        The trust will not list the certificates on any
SELLING YOUR CERTIFICATES      securities exchange. Therefore, in order to sell
AND/OR OBTAINING YOUR          your certificates, you must first locate a
DESIRED PRICE DUE TO THE       willing purchaser. In addition, currently, no
ABSENCE OF A SECONDARY         secondary market exists for the certificates. We
MARKET.                        cannot assure you that a secondary market will
                               develop. The underwriter intends to make a
                               secondary market for the certificates by offering
                               to buy the certificates from investors that wish
                               to sell. However, the underwriter is not
                               obligated to offer to buy the certificates and it
                               may stop making offers at any time.


GEOGRAPHIC CONCENTRATION OF    As of [               ], Nissan Motor Acceptance
THE STATES OF ORIGINATION      Corporation's records indicate that the addresses
OF THE RECEIVABLES MAY         of the originating dealers of the receivables
INCREASE THE RISK OF LOSS      were in the following states:
ON YOUR INVESTMENT.

<TABLE>
<CAPTION>
                                                                                      PERCENTAGE OF TOTAL
                                                                                       PRINCIPAL BALANCE
                                                                                      -------------------
<S>                            <C>                                                    <C>
                               [                         ]..........................            []%
                               [                         ]..........................            []%
                               [                         ]..........................            []%
                               [                         ]..........................            []%
                               [                         ]..........................            []%
</TABLE>

                               No other state, by the addresses of the
                               originating dealers, constituted more than 5% of
                               the balance of the receivables as of
                               [               ]. Economic conditions or other
                               factors affecting these states in particular
                               could adversely affect the delinquency, credit
                               loss or repossession experience of the trust.

BECAUSE OF THE UNCERTAINTY     Tax counsel is unable to opine as to the federal
OF FEDERAL INCOME TAX          income tax consequences of the Yield Supplement
CONSEQUENCES OF THE YIELD      Agreement. You should review "Material Income Tax
SUPPLEMENT AGREEMENT, YOU      Consequences -- Payments Under the Yield
MAY EXPERIENCE UNEXPECTED      Supplement Agreement" in this prospectus
TAX CONSEQUENCES.              supplement.


FACTORS AFFECTING OUR          The success of your investment depends upon the
INFORMATION MANAGEMENT         ability of the Servicer, Nissan Motor Acceptance
SYSTEMS MAY INCREASE THE       Corporation, to store, retrieve, process and
RISK OF LOSS ON YOUR           manage substantial amounts of                . If
INVESTMENT.                    the Servicer experiences any interruptions or
                               loss in its                processing
                               capabilities, its business, financial conditions
                               and results of operations will suffer.


PAID-AHEAD SIMPLE INTEREST     If an obligor on a simple interest contract makes
CONTRACTS MAY AFFECT THE       a payment on the contract ahead of schedule (for
WEIGHTED AVERAGE LIFE OF       example, because the obligor intends to go on
THE CERTIFICATES.              vacation), the weighted average life of the
                               certificates could be affected. This is because
                               the additional scheduled payments will be treated
                               as a principal prepayment and applied to reduce
                               the principal balance of the related contract and
                               the obligor will generally not be required to
                               make any scheduled payments during the period for
                               which it was paid-ahead. During this paid-ahead
                               period, interest will continue to accrue on the
                               principal balance of the contract, as reduced by
                               the application of

                                      S-11





<PAGE>   215

                               the additional scheduled payments, but the
                               obligor's contract would not be considered
                               delinquent during this period. While the servicer
                               may be required to make interest advances during
                               this period, no principal advances will be made.
                               Furthermore, when the obligor resumes his
                               required payments, the payments so paid may be
                               insufficient to cover the interest that has
                               accrued since the last payment by the obligor.
                               This situation will continue until the regularly
                               scheduled payments are once again sufficient to
                               cover all accrued interest and to reduce the
                               principal balance of the contract.

                               The payment by the trust of the paid-ahead
                               principal amount on the notes will generally
                               shorten the weighted average life of the
                               certificates. However, depending on the length of
                               time during which a paid-ahead simple interest
                               contract is not amortizing as described above,
                               the weighted average life of the certificates may
                               be extended. In addition, to the extent the
                               servicer makes advances on a paid-ahead simple
                               interest contract which subsequently goes into
                               default, the loss on this contract may be larger
                               than would have been the case had advances not
                               been made because liquidation proceeds for the
                               contract will be applied first to reimburse the
                               servicer its advances.

                               NMAC's portfolio of retail installment sale
                               contracts has historically included simple
                               interest contracts which have been paid-ahead by
                               one or more scheduled monthly payments. There can
                               be no assurance as to the number of contracts in
                               the trust which may become paid-ahead simple
                               interest contracts as described above or the
                               number or the principal amount of the scheduled
                               payments which may be paid-ahead.

BECAUSE THE CERTIFICATES       Because the certificates will be issued in
ARE IN BOOK-ENTRY FORM,        book-entry form, you will be required to hold
YOUR RIGHTS CAN ONLY BE        your interest in the certificates through The
EXERCISED INDIRECTLY.          Depository Trust Company in the United States, or
                               Clearstream Banking societe anonyme nor the
                               Euroclear System in Europe or Asia. Transfers of
                               interests in the certificates within The
                               Depository Trust Company, Clearstream Banking
                               societe anonyme or the Euroclear System must be
                               made in accordance with the usual rules and
                               operating procedures of those systems. So long as
                               the certificates are in book-entry form, you will
                               not be entitled to receive a Definitive
                               Certificate representing your interest. The
                               certificates will remain in book-entry form
                               except in the limited circumstances described
                               under the caption "Description of the
                               Certificates -- Book-Entry Registration" in the
                               accompanying prospectus. Unless and until the
                               certificates cease to be held in book-entry form,
                               the trustee will not recognize you as a
                               "Certificateholder," as that term is used in the
                               pooling and servicing agreement. As a result, you
                               will only be able to exercise the rights of
                               Certificateholders indirectly through The
                               Depository Trust Company (if in the United
                               States) and its participating organizations, or
                               Clearstream Banking societe anonyme and the
                               Euroclear System (in Europe or Asia) and their
                               participating organizations. Holding the
                               certificates in book-entry form could also limit
                               your ability to pledge your certificates to
                               persons or entities that do not participate in
                               The Depository Trust Company, Clearstream Banking

                                      S-12

<PAGE>   216

                               societe anonyme or the Euroclear System and to
                               take other actions that require a physical
                               certificate representing the certificates.

                               Interest and principal on the certificates will
                               be paid by the trust to The Depository Trust
                               Company as the record holder of the certificates
                               while they are held in book-entry form. The
                               Depository Trust Company will credit payments
                               received from the trust to the accounts of its
                               participants which, in turn, will credit those
                               amounts to certificateholders either directly or
                               indirectly through indirect participants. This
                               process may delay your receipt of principal and
                               interest payments from the trust.

                                      S-13

<PAGE>   217

                                   THE TRUST

GENERAL

     The Nissan Auto Receivables                -               Grantor Trust
(the "Trust") will be formed by [Nissan Auto Receivables Corporation][Nissan
Auto Receivables Corporation II] (the "Seller") pursuant to the Pooling and
Servicing Agreement (the "Agreement") dated as of                , among the
Seller, Nissan Motor Acceptance Corporation ("NMAC"), as servicer (in that
capacity, the "Servicer") and                , as trustee (the "Trustee"). The
Seller will establish the Trust by selling and assigning the assets of the Trust
to the Trustee in exchange for the Certificates to be issued by the Trust. The
Servicer will service the Receivables pursuant to the Agreement and will be
compensated for acting as the Servicer. See "The Certificates -- Servicing
Compensation" in this Prospectus Supplement.

     Pursuant to agreements between NMAC and the Dealers, each Dealer will
repurchase from NMAC those retail installment sales contracts that do not meet
specified representations and warranties made by that Dealer. These Dealers'
repurchase obligations are referred to in this Prospectus Supplement as "Dealer
Recourse." Those representations and warranties relate primarily to the
origination of the contracts and the perfection of the security interests in the
related financed vehicles, and do not relate to the creditworthiness of the
related Obligors or the collectability of those contracts. Although the Dealer
Agreements with respect to the Receivables will not be assigned to the Trustee,
any recovery by NMAC pursuant to any Dealer Recourse will be deposited in the
Collection Account to satisfy NMAC's repurchase obligations under the Agreement.
The sales by the Dealers of installment sales contracts to NMAC do not generally
provide for recourse against the Dealers for unpaid amounts in the event of a
default by an Obligor, other than in connection with the breach of the foregoing
representations and warranties.

     Each Certificate represents a fractional undivided ownership interest in
the Trust. The Trust property includes the Receivables and monies due or
received under the Receivables on or after the Cut-off Date. The Subordination
Spread Account and the Yield Supplement Account will be maintained by the
Trustee for the benefit of the Class A Certificateholders and the Class B
Certificateholders, but [the Subordination Spread Account] will not be part of
the Trust.

     The Trust's principal offices are in                , in care of
               , as Trustee, at the address set forth below under "The Trustee."

                                  THE TRUSTEE

                    is the Trustee under the Agreement.                is a
               and its principal offices are located at                . The
Seller and its affiliates may maintain normal commercial banking relations with
the Trustee and its affiliates.

                                THE RECEIVABLES

     The property of the Trust will consist of a pool of retail installment sale
contracts (the "Receivables") originated on or after                , between
Nissan and Infiniti dealers (the "Dealers") and retail purchasers (the
"Obligors"). The Receivables were originated by Dealers in accordance with
NMAC's requirements under agreements with Dealers governing the assignment of
the Receivables to NMAC. The Receivables evidence the indirect financing made
available by NMAC to the Obligors. The Receivables are secured by new, near-new
and used Nissan and Infiniti automobiles and light-duty trucks (the "Financed
Vehicles") and all principal and interest payments made on or after
[               ] (the "Cut-off Date") and other property specified in the
Receivables.

     NMAC purchased the Receivables from the Dealers in the ordinary course of
business in accordance with NMAC's underwriting standards. On or before the date
of the initial issuance of the Certificates (the "Closing Date"), NMAC will sell
the Receivables [and other assets] to the Seller. The Seller will, in turn,

                                      S-14

<PAGE>   218
sell the Receivables [and other assets] to the Trust pursuant to the Agreement.
NMAC will continue to service the Receivables. The Receivables to be held by the
Trust will be randomly selected from those automobile and/or light-duty truck
retail installment sales contracts in NMAC's portfolio that meet several
criteria. These criteria provide that each Receivable:

     1.  was originated in the United States;

     2.  has a contractual Annual Percentage Rate ("APR") that equals or exceeds
         [     ]%;

     3.  provides for level monthly payments which provide interest at the APR
         on a simple interest basis and fully amortize the amount financed over
         an original term to maturity no greater than [     ] months;

     4.  has a remaining term to maturity, as of the Cut-off Date, of not less
         than [     ] months and not greater than [     ] months;

     5.  had an original balance of not more than $[          ] and a remaining
         principal balance as of the Cut-off Date of not less than $[          ]
         nor more than $[          ];

     6.  is not more than 29 days past due as of the Cut-off Date;

     7.  is attributable to the purchase of a new, near-new or used automobile
         or light-duty truck and is secured by that vehicle;

     8.  has been entered into by an Obligor that as of the Cut-off Date was not
         in bankruptcy proceedings (according to the records of NMAC);

     9.  is secured by a Financed Vehicle that as of the Cut-off Date has not
         been repossessed (according to the records of NMAC);

     10. has not had forced-placed insurance premiums added to the amount
         financed; and

     11. has not been extended by more than two months.

     No selection procedures believed to be adverse to the Certificateholders
will be utilized in selecting the Receivables from qualifying retail installment
sale contracts. Except as described in item (2) above, the Receivables were not
selected on the basis of their APRs.

                                      S-15
<PAGE>   219

     The composition, distribution by APR and geographic distribution of the
Receivables as of the Cut-off Date are as set forth in the following tables.
NMAC will not sell to the Seller, and the Seller will not sell to the Trust, any
Receivables originated in the State of Alabama [or Hawaii] for administrative
reasons.

                         COMPOSITION OF THE RECEIVABLES

<TABLE>
<S>                                            <C>
Aggregate Principal Balance..................  $______
Number of Receivables........................   ______
Average Principal Balance....................  $______
  Range of Principal Balances................  $______ to $______
Average Original Amount Financed.............  $______
  Range of Original Amount Financed..........  $______ to $______
Weighted Average APR.........................   _____%
  Range of APRs..............................   _____% to  _____%
Approximate Weighted Average Original Term
  to Maturity ...............................  ___ months
  Range of Original Term to Maturity.........  ___ to ___ months
Approximate Weighted Average Remaining Term
  to Maturity ...............................  ___ months
  Range of Remaining Term to Maturity........  ___ to ___ months
Percentage by Principal Balance of
  Receivables of New, Near-New and Used
  Vehicles...................................  ____% (New)
                                               ____% (Near-New)
                                               ____% (Used)

Percentage by Principal Balance of
  Receivables Financed through Nissan and
  Infiniti Dealers...........................  ____% (Nissan)
                                               ____% (Infiniti)

</TABLE>
                                      S-16
<PAGE>   220

                     DISTRIBUTION BY APR OF THE RECEIVABLES
              (PERCENTAGES MAY NOT ADD TO 100.00% DUE TO ROUNDING)

<TABLE>
<CAPTION>
                                          NUMBER OF       PERCENTAGE OF TOTAL           CUT-OFF DATE         PERCENTAGE OF CUT-OFF
RANGE OF APRS(%)                         RECEIVABLES    NUMBER OF RECEIVABLES(%)    PRINCIPAL BALANCE($)      DATE POOL BALANCE(%)
----------------                         -----------    ------------------------    --------------------    ----------------------
<S>                                      <C>            <C>                         <C>                     <C>
0.0 to 0.99........................
1.0 to 1.99........................
2.9 to 2.99........................
3.0 to 3.99........................
4.0 to 4.99........................
5.0 to 5.99........................
6.0 to 6.99........................
7.0 to 7.99........................
8.0 to 8.99........................
9.0 to 9.99........................
10.0 to 10.99......................
11.0 to 11.99......................
12.0 to 12.99......................
13.0 to 13.99......................
14.0 to 14.99......................
15.0 to 15.99......................
16.0 to 16.99......................
17.0 to 17.99......................
18.0 to 18.99......................
19.0 and above.....................
Totals.............................
</TABLE>

                                      S-17
<PAGE>   221

                   GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES
               BASED ON THE ADDRESSES OF THE ORIGINATING DEALERS
              (PERCENTAGES MAY NOT ADD TO 100.00% DUE TO ROUNDING)

<TABLE>
<CAPTION>
                                                             PERCENTAGE OF
                                                                 TOTAL         CUT-OFF DATE      PERCENTAGE OF
                                               NUMBER OF       NUMBER OF        PRINCIPAL      CUT-OFF DATE POOL
STATE                                         RECEIVABLES    RECEIVABLES(%)     BALANCE($)        BALANCE(%)
-----                                         -----------    --------------    ------------    -----------------
<S>                                           <C>            <C>               <C>             <C>
Alaska......................................
Arizona.....................................
Arkansas....................................
California..................................
Colorado....................................
Connecticut.................................
Delaware....................................
Florida.....................................
Georgia.....................................
[Hawaii]....................................
Idaho.......................................
Illinois....................................
Indiana.....................................
Iowa........................................
Kansas......................................
Kentucky....................................
Louisiana...................................
Maine.......................................
Maryland....................................
Massachusetts...............................
Michigan....................................
Minnesota...................................
Mississippi.................................
Missouri....................................
Montana.....................................
Nebraska....................................
Nevada......................................
New Hampshire...............................
New Jersey..................................
New Mexico..................................
New York....................................
North Carolina..............................
North Dakota................................
Ohio........................................
Oklahoma....................................
Oregon......................................
Pennsylvania................................
Rhode Island................................
South Carolina..............................
South Dakota................................
Tennessee...................................
Texas.......................................
Utah........................................
Vermont.....................................
Virginia....................................
Washington..................................
West Virginia...............................
Wisconsin...................................
Wyoming.....................................
  Total.....................................
</TABLE>

                                      S-18
<PAGE>   222

                     MATURITY AND PREPAYMENT CONSIDERATIONS

     Information regarding maturity and prepayment considerations with respect
to the Certificates is set forth under "Weighted Average Life of the Securities"
in the accompanying Prospectus and "Risk Factors -- You may experience reduced
returns on your investment resulting from prepayments, repurchases or early
termination of the trust" in the accompanying Prospectus. Because the rate of
payment of principal of each class of Certificates depends on the rate of
payment (including prepayments and liquidations due to default) of the principal
balance of the Receivables, the final payment in respect of the Certificates
could occur significantly earlier than their respective final scheduled
distribution date ("Final Scheduled Distribution Date") set forth in
"Summary -- Terms of the Certificates -- Principal -- Final Scheduled
Distribution Date" in this Prospectus Supplement. Certificateholders will bear
the risk of being able to reinvest principal payments on the Certificates at
yields at least equal to the yield on their respective Certificates. No
prediction can be made as to the rate of prepayments on the Receivables in
either stable or changing interest rate environments.

     Although the Receivables have different APRs, disproportionate rates of
prepayments between Receivables with APRs greater than or less than the Required
Rate will generally not affect the yield to the Certificateholders. However,
higher rates of prepayments of Receivables with higher APRs will decrease the
amount available to cover delinquencies and defaults on the Receivables and may
decrease the amounts available to be deposited in the Subordination Spread
Account.

                  DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

     The following tables set forth material information concerning NMAC's
experience with respect to its total portfolio of U.S. retail installment sale
contracts for new, near-new and used automobiles and light-duty trucks. The
portfolio consists of retail installment sale contracts in all fifty states, the
District of Columbia [, Puerto Rico] and Guam. As of [               ],
approximately [          ]% of NMAC's total portfolio of U.S. retail installment
sales contracts (excluding those with original maturities of 64 months or more)
consisted of new, near-new and used automobiles and light-duty trucks financed
through Nissan dealers, with the remaining approximate [     ]% financed through
Infiniti dealers.

     There can be no assurance that the behavior of the Receivables included in
the Trust will be comparable to NMAC's experience shown in the following tables.

                           DELINQUENCY EXPERIENCE(1)

<TABLE>
<CAPTION>
                                                              AT MARCH 31,
                                           ---------------------------------------------------
                                            2000       1999       1998       1997       1996
                                           -------    -------    -------    -------    -------
<S>                                        <C>        <C>        <C>        <C>        <C>
Number of Contracts Outstanding..........  368,660    312,237    330,662    317,238    274,807
Delinquencies as a Percent of Contracts
  Outstanding(2)
  30 - 59 Days...........................     1.54%      2.27%      2.55%      3.10%      2.40%
  60 - 89 Days...........................     0.16%      0.27%      0.36%      0.49%      0.25%
  90 Days or More........................     0.02%      0.04%      0.06%      0.17%      0.05%
</TABLE>

-------------------------
(1) The information in the Delinquency Experience table includes retail
    installment sale contracts for new, near-new and used automobiles and
    light-duty trucks and includes receivables which NMAC has sold to third
    parties but continues to service. The information does not include
    receivables purchased by NMAC under certain special financing programs. The
    information in the tables relates only to receivables with original terms of
    64 months or less. The Trust does not include receivables with original
    maturities in excess of [     ] months. In general, NMAC has experienced
    higher overall levels of losses with respect to receivables with original
    maturities of 64 to 72 months than with respect to receivables with shorter
    original maturities.

(2) An account is considered delinquent if 20% or more of the scheduled payment
    is past due.

                                      S-19
<PAGE>   223

                 NET CREDIT LOSS AND REPOSSESSION EXPERIENCE(1)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                  AT OR FOR TWELVE MONTHS ENDED MARCH 31,
                                       --------------------------------------------------------------
                                          2000         1999         1998         1997         1996
                                       ----------   ----------   ----------   ----------   ----------
<S>                                    <C>          <C>          <C>          <C>          <C>
Principal Amount Outstanding.........  $4,273,532   $3,126,219   $3,497,123   $3,276,423   $2,659,232
Average Principal Amount
  Outstanding........................  $3,261,595   $3,463,840   $3,248,193   $3,181,569   $2,308,058
Number of Contracts Outstanding......     368,660      312,237      330,662      317,238      274,807
Average Number of Contracts
  Outstanding........................     316,976      329,320      316,769      309,257      250,040
Number of Repossessions(2)...........       7,467        9,782       14,164       17,569        9,841
Number of Repossessions as a Percent
  of the Average Number of Contracts
  Outstanding........................        2.36%        2.97%        4.47%        5.68%        3.94%
Charge-Offs(3).......................  $   55,482   $   92,005   $  134,671   $  158,969   $   72,838
Recoveries(4)........................  $   39,125   $   41,947   $   39,997   $   31,874   $   20,489
Net Losses...........................  $   16,357   $   50,059   $   94,674   $  127,095   $   52,349
Net Losses as a Percent of Principal
  Amount Outstanding(5)..............        0.38%        1.60%        2.71%        3.88%        1.97%
Net Losses as a Percent of Average
  Principal Amount Outstanding(5)....        0.50%        1.45%        2.91%        3.99%        2.27%
</TABLE>

-------------------------
(1) The information in the Net Credit Loss and Repossession Experience table
    includes retail installment sale contracts for new, near-new and used
    automobiles and light-duty trucks and includes receivables which NMAC has
    sold to third parties but continues to service. The information does not
    include receivables purchased by NMAC under certain special financing
    programs. The information in the tables relates only to receivables with
    original terms of 64 months or less. The Trust does not include receivables
    with original maturities in excess of [     ] months. In general, NMAC has
    experienced higher overall levels of losses with respect to receivables with
    original maturities of 64 to 72 months than with respect to receivables with
    shorter original maturities. All amounts and percentages, except as
    indicated, are based on the principal balances of the receivables including
    unearned interest. Averages are computed by taking a simple average of month
    end outstandings for each period presented.

(2) The number of repossessions excludes accounts that have been subsequently
    reinstated.

(3) Charge-offs represent the net principal balance of receivables determined to
    be uncollectible in the period less proceeds from disposition of related
    vehicles, other than recoveries described in Note (4). Charge-offs do not
    include expenses associated with collection, repossession or disposition of
    the vehicle.

(4) Recoveries generally include amounts received on receivables following the
    time at which the receivable is charged off. Recoveries are net of expenses
    associated with collection.

(5) Percentages have been annualized in order to facilitate year to year
    comparisons.

     NMAC's retail loss experience is dependent upon receivables levels, the
number of repossessions, the amount outstanding at the time of repossession and
the resale value of repossessed vehicles. The losses in the year ended March 31,
1997 were higher than in previous or subsequent years due to NMAC's effort to
finance a broader credit range of customers to support the sale of Nissan and
Infiniti vehicles and a general increase in personal bankruptcy filings. NMAC's
management reacted to the negative trend in losses by initiating changes to its
credit policy that tightened the range of available credit in order to originate
an improved mix of business. These changes involved discontinuing the
origination of 72-month term contracts in June 1996 and installing a new
empirically derived credit score card in September 1996. In addition, NMAC
tightened its credit policy by reducing advance rates for lower credit scores
and

                                      S-20
<PAGE>   224

implementing risked-based pricing. NMAC has recently resumed originating
72-month term contracts under certain financing programs. See "The
Receivables -- Underwriting of Motor Vehicle Loans" in the accompanying
Prospectus.

                          CERTIFICATE AND POOL FACTORS

     The "Class A Certificate Factor" will be a seven-digit decimal which the
Servicer will compute each month indicating the Class A Certificate Balance as
of the close of business on the last day of the related Collection Period as a
fraction of the Original Class A Certificate Balance. The Class A Certificate
Factor will be 1.0000000 as of the Cut-off Date. Class A Certificate Factor will
decline thereafter to reflect reductions in the Class A Certificate Balance.
Class A Certificate Balance will be computed by allocating payments in respect
of the Receivables to principal and interest using the simple interest method.
The amount of a Class A Certificateholder's pro rata share of the Class A
Certificate Balance can be determined by multiplying the original denomination
of the holder's Certificate by the Class A Certificate Factor as of the close of
business on the most recent Distribution Date. The Class A Certificate Factor
will be made available through the Trustee.

     The "Class B Certificate Factor" will be a seven-digit decimal which the
Servicer will compute each month indicating the Class B Certificate Balance as
of the close of business on the Distribution Date in that month as a fraction of
the Original Class B Certificate Balance. The Class B Certificate Factor will be
1.0000000 as of the Cut-off Date. Class B Certificate Factor will decline
thereafter to reflect reductions in the Class B Certificate Balance. The amount
of a Class B Certificateholder's pro rata share of the Class B Certificate
Balance can be determined by multiplying the original denomination of the
holder's Certificate by the Class B Certificate Factor as of the close of
business on the most recent Distribution Date. The Class B Certificate Factor
will be made available through the Trustee.


     The "Pool Balance" as of the close of business on the last day of a
Collection Period will equal 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 Class A Certificateholders or Class B Certificateholders
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 Class A Certificate or Class B
Certificate, as applicable, registered in the name of the Seller, the Servicer
or any person actually known by a trustee officer to be an affiliate of the
Seller or the Servicer.


     The "Class A Pool Factor" is a seven-digit decimal figure which the
Servicer will compute each month and will be calculated by dividing the Class A
Certificate Balance as of the last day of the related Collection Period by the
Pool Balance as of the Cut-off Date.

     The "Class B Pool Factor" is a seven-digit decimal figure which the
Servicer will compute each month and will be calculated by dividing the Class B
Certificate Balance as of the last day of the related Collection Period by the
Pool Balance as of the Cut-off Date.

     Pursuant to the Agreement, the Servicer provides the Trustee with monthly
reports concerning the payments received on the Receivables, the Class A
Certificate Balance, the Class A Certificate Factor, the Class A Pool Factor,
the Class B Certificate Balance, the Class B Certificate Factor, the Class B
Pool Factor and various other items of information. Class A Certificateowners
and Class B Certificateowners may obtain copies of these monthly reports from
the Trustee upon delivery of a written request to the Trustee. Class A
Certificateowners and Class B Certificateowners during any calendar year will be
furnished information by the Trustee for tax reporting purposes not later than
the latest date permitted by law. See "Description of the Transfer and Servicing
Agreements -- Statements to Securityholders" in the accompanying Prospectus.

                                      S-21
<PAGE>   225

                                USE OF PROCEEDS

     The net proceeds to be received by the Seller from the sale of the Class A
Certificates, the Class B Certificates (together with the Class A Certificates,
"Offered Certificates") and the Class C Certificates (together with the Offered
Certificates, the "Certificates") will be applied to purchase the Receivables
from NMAC and to make the initial deposit into the Subordination Spread Account
and [the initial deposit into] [a capital contribution to the Trust to fund] the
Yield Supplement Account.

                          THE SELLER AND THE SERVICER

     Information regarding the Seller and the Servicer is set forth under the
captions "The Seller" and "The Servicer" in the accompanying Prospectus.

FINANCIAL CONDITION OF NISSAN MOTOR CO., LTD.

     NMAC is an indirect wholly-owned subsidiary of Nissan Motor Co., Ltd.
("Nissan"). Although Nissan is not guaranteeing the Trust's obligations under
the Certificates, Nissan's financial condition may affect NMAC's ability to
service the Receivables. [Nissan reported a consolidated operating profit of
82.6 billion Yen (US$778.9 million) for fiscal year 1999 (ended at March 31,
2000), a decrease of 31.7% compared to the previous year, with net sales of
5,977.1 billion Yen (US$56.39 billion), a decrease of 9.2% compared to the
previous year. The decline in operating income is attributable to the negative
impact of the appreciation of the Yen and to lower unit sales, particularly in
the Japanese market. (The average exchange rate for the dollar was 112 Yen in
fiscal year 1999 compared to 128 Yen in fiscal year 1998.)]

     [At March 31, 2000, Nissan announced one-time extraordinary charges
totaling 711.1 billion Yen (US$6.71 billion) leading to a consolidated net loss
of 684.4 billion Yen (US$6.46 billion). The one-time extraordinary charges
relate to changes in the accounting of pensions and retirement benefits in
Japan, to plant closures and expenses related to the Nissan Revival Plan, and to
new accounting methods, including the calculations of provisions relating to
product warranties, adopted in order to bring the accounts in line with
internationally accepted accounting practices.]

     [The March 31, 2000 year-end results close a year of transition for Nissan.
After the conclusion of an alliance with Renault in March 1999, Nissan announced
a comprehensive revival plan in October 1999. The Nissan Revival Plan is
targeted to restore profitability, reduce debt and improve operating margins.
Nissan is cooperating with Renault in the areas of purchasing, platform
co-development and international growth.]

                                THE CERTIFICATES

     The following summary describes specified terms of the Certificates and the
Agreement. The summary does not purport to be complete and is subject to, and
qualified in its entirety by reference to, all the provisions of the
Certificates and the Agreement. The following summary supplements, and to the
extent inconsistent therewith replaces, the description of the general terms and
provisions of the Certificates of any given series and the related Agreement set
forth in the accompanying Prospectus, to which description reference is hereby
made.

GENERAL

     The Certificates will be issued pursuant to the terms of the Agreement, a
form of which has been filed as an exhibit to the Registration Statement. A copy
of the final signed Agreement will be filed with the SEC following the issuance
of the Certificates. The Certificates will evidence undivided ownership
interests in the Trust created pursuant to the Agreement. In general, and
subject to the prior rights of any senior classes of Certificates, holders of
record of the Class A Certificates (the "Class A Certificateholders") and the
Class B Certificates (the "Class B Certificateholders," and together with the
Class A Certificateholders, the "Certificateholders") will receive, on each
Distribution Date, the related class

                                      S-22
<PAGE>   226

Principal Distributable Amount and interest at the related pass through rate set
forth in "Summary -- Terms of the Certificates -- Per Annum Pass Through Rates"
(each, a "Pass Through Rate") on the Certificate Balance of that class. The
"Certificate Balance" for any class of Certificates as of any Distribution Date
will equal the original certificate balance of that class, reduced by all
amounts distributed on or prior to that Distribution Date on that class of
Certificates and allocable to principal. The "Original Class A Certificate
Balance" means $[          ], the "Original Class B Certificate Balance" means
$[          ], and the "Original Class C Certificate Balance" means
$[          ].

     The Class A Certificates will evidence in the aggregate an undivided
ownership interest of [     ]% (the "Class A Percentage") of the Trust
(initially representing $[          ]), the Class B Certificates will evidence
in the aggregate an undivided ownership interest of [     ]% (the "Class B
Percentage") of the Trust (initially representing $[          ]), and the Class
C Certificates will evidence in the aggregate an undivided ownership interest of
[     ]% (the "Class C Percentage" and each class percentage being "Class
Percentage") of the Trust (initially representing $[          ]).

SALE AND ASSIGNMENT OF RECEIVABLES

     Information with respect to the conveyance of the Receivables from the
Seller to the Trust on the Closing Date pursuant to the Agreement is set forth
under "Description of the Transfer and Servicing Agreements -- Sale and
Assignment of Receivables" in the accompanying Prospectus.

ACCOUNTS

     In addition to the Accounts referred to under "Description of the Transfer
and Servicing Agreements -- Accounts" in the accompanying Prospectus, the Seller
will establish and will maintain with the Trustee a Yield Supplement Account in
the name of the Trustee on behalf of the Certificateholders that [will] [will
not] be part of the Trust.

COLLECTIONS

     The Servicer will deposit all payments on Receivables received from
Obligors and all proceeds of Receivables collected during each Collection Period
into the Collection Account not later than the Business Day after receipt.
However, so long as NMAC is the Servicer, if each condition to making monthly
deposits as may be required by the Pooling and Servicing Agreement (including
the satisfaction of specified ratings criteria by NMAC and the absence of any
Servicer Default) is satisfied, the Servicer may retain such amounts until the
related Distribution Date. The Servicer or the Seller, as the case may be, will
remit the aggregate Warranty Purchase Payments and Administrative Purchase
Payments of Receivables to be purchased from the Trust to the Collection Account
on the Business Day immediately preceding the Distribution Date. The Servicer
will be entitled to withhold, or to be reimbursed from amounts otherwise payable
into or on deposit in the Collection Account, amounts previously deposited in
the Collection Account but later determined to have resulted from mistaken
deposits or postings. Except in certain circumstances described in the
Agreement, pending deposit into the Collection Account, collections may be
employed by the Servicer at its own risk and for its own benefit and will not be
segregated from its own funds. The Servicer, at its own risk and for its own
benefit, may instruct the Owner Trustee to invest amounts held in the Collection
Account in Eligible Investments from the time deposited until the related
Distribution Date. See "Description of the Transfer and Servicing
Agreements -- Collections" in the accompanying Prospectus.

     "Eligible Investments" will be specified in the Agreement and will be
limited to investments which meet the criteria of each Rating Agency from time
to time as being consistent with its then-current ratings of each class of the
Certificates.

     Collections on or in respect of a Receivable made during a Collection
Period (including Warranty Purchase Payments and Administrative Purchase
Payments) will be applied first to interest accrued to date, second to principal
until the principal balance is brought current, third to reduce the unpaid late

                                      S-23
<PAGE>   227

charges as provided in the Receivable and finally to prepay principal on the
Receivable. See "Description of the Transfer and Servicing
Agreements -- Collections" in the accompanying Prospectus.

ADVANCES

     On or before the Business Day prior to each Distribution Date, the Servicer
will be obligated to make a payment into the Collection Account for each
Receivable of an amount equal to the product of the principal balance of the
Receivable as of the first day of the related Collection Period and one-twelfth
of its APR minus the amount of interest actually received on the Receivable
during the Collection Period (an "Advance"). If the calculation results in a
negative number, an amount equal to that negative amount will be paid to the
Servicer in reimbursement of outstanding Advances. In addition, if a Receivable
becomes a Liquidated Receivable, the amount of accrued and unpaid interest on
that Receivable (but not including interest for the current Collection Period)
will, up to the amount of outstanding Advances in respect thereof, be withdrawn
from the Collection Account and paid to the Servicer in reimbursement of the
outstanding Advances. The Servicer will not be required to make any Advance
(other than the Advance of an interest shortfall arising from a prepaid
Receivable) to the extent that it does not expect to recoup the Advance from
subsequent collections or recoveries. No advances of principal will be made with
respect to the Receivables. See "Description of the Transfer and Servicing
Agreements -- Advances" in the accompanying Prospectus.

SERVICING COMPENSATION

     The base servicing fee for the calendar month immediately preceding any
Distribution Date (a "Collection Period") will be one-twelfth of 1.00% (the
"Servicing Rate") of the Pool Balance as of the last day of the preceding
Collection Period or, in the case of the first Distribution Date, the Pool
Balance as of the Cut-off Date (the "Base Servicing Fee"). The Base Servicing
Fee, together with any previously unpaid Base Servicing Fee, will be paid on
each Distribution Date solely to the extent of Available Amounts (and, if
necessary, amounts available in the Reserve Account). The Servicer will be
entitled to collect and retain as additional servicing compensation in respect
of each Collection Period any late fees, prepayment charges and any other
administrative fees and expenses or similar charges collected during that
Collection Period, plus any investment earnings or interest earned during that
Collection Period from the investment of monies on deposit in the Collection
Account (the "Supplemental Servicing Fee"). See "Description of the Transfer and
Servicing Agreements -- Collections" in this Prospectus Supplement and
"Description of the Transfer and Servicing Agreements -- Servicing Compensation"
in the accompanying Prospectus. The Servicer will be paid the Base Servicing Fee
and the Supplemental Servicing Fee (collectively the "Total Servicing Fee") for
each Collection Period on the following Distribution Date related to that
Collection Period. However, if it is acceptable to each rating agency without a
reduction in the rating of the Offered Certificates, the Base Servicing Fee in
respect of a Collection Period (together with any portion of the Base Servicing
Fee that remains unpaid from prior Distribution Dates) will be paid at the
beginning of that Collection Period out of collections of interest on the
Receivables for that Collection Period. The Base Servicing Fee will be paid from
Available Amounts (and, if necessary, amounts available in the Reserve Account)
prior to the payment of the Class Distributable Amounts for any class of
Certificates.

YIELD SUPPLEMENT ACCOUNT AND YIELD SUPPLEMENT AGREEMENT


     Payments of the Yield Supplement Deposit will be made from funds on deposit
in a segregated trust account (the "Yield Supplement Account") to be established
by the [Seller who] [Trust in the name of the Indenture Trustee and the Trust
which] will pledge the trust account to secure the Offered Certificates. The
Yield Supplement Account [will] [will not] be part of the Trust property and
will be funded by the Seller with [a capital contribution to the Trust by
depositing an amount equal to $______] [a deposit of an amount equal to $______]
[in cash]][, a transfer of retail installment sales contracts with an aggregate
principal balance, as of the Cut-Off Date, of $______ to the Trust] [and a
transfer of receivables or other assets (including vehicle lease contracts) in
an amount, collectively, equal to $_____ to the Trust] ([the][collectively,]
"Initial Yield Supplement Amount").


     The "Yield Supplement Deposit" for each Distribution Date means an
aggregate amount (if positive), calculated by the Servicer, by which (1) one
month's interest on the principal balance as of the first day

                                       S-24
<PAGE>   228


of the related Collection Period of each Yield Supplemented Receivable (other
than a Defaulted Receivable, after the Collection Period in which that
Receivable became a Defaulted Receivable) at a rate equal to the Required Rate
exceeds (2) one month's interest on that principal balance at that Yield
Supplemented Receivable's APR. "Yield Supplemented Receivables" are Receivables
that have APRs which are less than the Required Rate. The "Required Rate" means,
with respect to any Distribution Date, the sum of the [Pass Through Rate on the
Class B Certificates] [weighted average Pass Through Rate for the securities
offered pursuant to this Prospectus Supplement] and 1.00%.

     If the Yield Supplement Amount for any Distribution Date exceed the amount
available for withdrawal from the Yield Supplement Account on that Distribution
Date, the Seller will not have any further obligation under the Yield Supplement
Agreement to deposit any further amounts into the Yield Supplement Account. The
amount required to be on deposit in the Yield Supplement Account (the "Required
Yield Supplement Amount") will be equal to the lesser of (A) the maximum
aggregate Yield Supplement Deposits that will become due on future Distribution
Dates, assuming (1) that payments on the Receivables are made on their scheduled
due dates, (2) that no Receivable becomes a prepaid Receivable, and (3) a
discount rate of [  ]% and (B) the Initial Yield Supplement Amount. The amount
on deposit in the Yield Supplement Account may decline as a result of
prepayments or repayments in full of the Receivables. To the extent that on any
Distribution Date the amount on deposit in the Yield Supplement Account exceeds
the Required Yield Supplement Amount on that Distribution Date, after giving
effect to all distributions to be made on such Distribution Date, the excess
will be deposited in the Collection Account for distribution. The Yield
Supplement Account [will][will not] be part of the Trust.


     Simultaneously with the sale and assignment of the Receivables by NMAC to
the Seller, the Seller will enter into the Yield Supplement Agreement with the
Trustee, the Servicer and the Trust.

NET DEPOSITS

     As an administrative convenience and as long as specified conditions are
satisfied, the Servicer will be permitted to make the deposit of collections,
aggregate Advances and amounts deposited in respect of purchases of Receivables
by the Seller or the Servicer for or with respect to the related Collection
Period net of payments to be made to the Servicer with respect to that
Collection Period. The Servicer, however, will account to the Trustee and to the
Certificateholders as if all of the foregoing deposits and payments were made
individually. See "Description of the Transfer and Servicing Agreements -- Net
Deposits" in the accompanying Prospectus.

OPTIONAL PURCHASE


     The outstanding Certificates will be redeemed in whole, but not in part, on
any Distribution Date on which the Servicer or any successor to the Servicer
exercises its option to purchase the Receivables. The Servicer or any successor
to the Servicer may purchase the Receivables when the Pool Balance shall have
declined to 10% or less of the Pool Balance as of the Cut-off Date, for the
price as described in the accompanying Prospectus under "Description of the
Transfer and Servicing Agreements -- Termination." The "Redemption Price" for
the outstanding Certificates will equal the Certificate Balance on the date of
the optional purchase plus accrued and unpaid interest on the Certificates.


REMOVAL OF SERVICER

     The Trustee or Holders of Certificates evidencing a majority of the voting
interests of the Certificates, voting together as a single class, may terminate
the rights and obligations of the Servicer under the Agreement upon the:

     1. any failure by the Servicer (or the Seller, so long as NMAC is the
        Servicer) to deliver to the Trustee for deposit in any account any
        required payment or to direct the Trustee to make any required
        distributions from that account, and that failure continues
        unremedied for three Business Days after (a) receipt by the
        Servicer (or the Seller, so long as NMAC is the Servicer) of
        written

                                      S-25
<PAGE>   229
        notice of the failure from the Trustee, (b) receipt by the Servicer (or
        the Seller, so long as NMAC is the Servicer) and the Trustee of written
        notice of the failure from the holders of Certificates evidencing not
        less than 25% in principal balance of the outstanding Certificates,
        acting together as the single class; or (b) discovery of that failure by
        any officer of the Servicer;

     2. 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 the Agreement, and that failure materially
        and adversely affects the rights of the Certificateholders, and that
        failure continues unremedied for 90 days after the giving of written
        notice of the failure to (a) the Servicer (or the Seller, so long as
        NMAC is the Servicer) by the Trustee, or (b) the Servicer (or the
        Seller, so long as NMAC is the Servicer) and the Trustee by the holders
        of Certificates evidencing not less than 25% of the balance attributable
        to the Certificates, each acting together as a single class; and

     3. the occurrence of an Insolvency Event of the Servicer.

     Under those circumstances, authority and power shall, without further
action, pass to and be vested in the Trustee or a successor Servicer appointed
under the Agreement. If, however, a bankruptcy trustee or similar official has
been appointed for the Servicer, and no Servicer Default other than the
appointment of a bankruptcy trustee or similar official has occurred, that
trustee or official may have the power to prevent the Trustee or the
Certificateholders from effecting a transfer of servicing. Upon receipt of
notice of the occurrence of a Servicer Default, the Trustee shall give notice
thereof to the rating agencies.

DUTIES OF THE TRUSTEE

     The Trustee will make no representations as to the validity or sufficiency
of the Agreement, the Certificates (other than the authentication of the
Certificates), or any Receivables or related documents, and is not accountable
for the use or application by the Seller or the Servicer of any funds paid to
the Seller or the Servicer in respect of the Certificates or the Receivables, or
the investment of any monies by the Servicer before those monies are deposited
into the Collection Account. The Trustee will not independently verify the
Receivables. In addition to making distributions to the Certificateholders,
those duties generally are limited to the receipt of the various certificates,
reports or other instruments required to be furnished to the Trustee under the
Agreement, in which case it will only be required to examine them to determine
whether they conform on their face to the requirements of the Agreement.

     The Trustee will be under no obligation to exercise any of the rights or
powers vested in it by the Agreement or to make any investigation of matters
arising under the Agreement or to institute, conduct or defend any litigation
under the Agreement or in relation thereto at the request, order or direction of
any of the Certificateholders, unless those Certificateholders have offered to
the Trustee reasonable security or indemnity against the costs, expenses and
liabilities that may be incurred by the Trustee in connection with the exercise
of those rights. No Certificateholder will have any right under the Agreement to
institute any proceeding with respect to the Agreement, other than with respect
to the failure by the Seller or Servicer, as applicable, to remit payments,
unless that Certificateholder has previously given to the Trustee written notice
of default and unless the holders of Certificates evidencing not less than 25%
of the voting interests of the Certificates have made written request upon the
Trustee to institute that proceeding in its own name as Trustee under the
Agreement and have offered to the Trustee reasonable indemnity and the Trustee
for 30 days has neglected or refused to institute that proceeding.

THE TRUSTEE

     [               ] will be the Trustee under the Agreement. The Trustee, in
its individual capacity or otherwise, may hold Certificates in its own name or
as pledgee. For the purpose of meeting the legal requirements of some
jurisdictions, the Servicer and the Trustee acting jointly (or in some
instances, the Trustee acting alone) shall have the power to appoint co-trustees
or separate trustees of all or any part of the Trust. In the event of
appointment of co-trustees or separate trustees, all rights, powers, duties and
obligations conferred or imposed upon the Trustee by the Agreement shall be
conferred or imposed upon

                                      S-26
<PAGE>   230

the Trustee and each separate trustee or co-trustee jointly, or, in any
jurisdiction in which the Trustee shall be incompetent or unqualified to perform
specified acts, singly upon that separate trustee or co-trustee who shall
exercise and perform those rights, powers, duties and obligations solely at the
direction of the Trustee.

     The Trustee may resign at any time, in which event the Servicer will be
obligated to appoint a successor trustee. The Servicer may also remove the
Trustee if the Trustee ceases to be eligible to continue as trustee under the
Agreement, becomes legally unable to act, or becomes insolvent. In those
circumstances, the Servicer will be obligated to appoint a successor trustee.
Any resignation or removal of the Trustee and appointment of a successor trustee
does not become effective until acceptance of the appointment by the successor
trustee.

     The Agreement will provide that the Servicer will pay the Trustee's fees.
The Agreement will further provide that the Trustee will be entitled to
indemnification by the Seller and the Servicer for, and will be held harmless
against, any loss, liability, fee, disbursement or expense incurred by the
Trustee not resulting from the Trustee's own willful misfeasance, bad faith or
negligence (other than by reason of a breach of any of its representations or
warranties set forth in the Agreement). The Agreement will further provide that
the Seller and the Servicer will indemnify the Trustee for specified taxes that
may be asserted in connection with the transaction.

NOTICES

     Certificateholders will be notified in writing by the Trustee of any
Servicer Default or termination of, or appointment of a successor to, the
Servicer promptly upon a Responsible Officer (as defined in the Agreement)
obtaining actual knowledge thereof. Except with respect to the monthly and
annual reports to Certificateholders described in this Prospectus Supplement,
the Trustee is not obligated under the Agreement to forward any other notices to
the Certificateholders. There are no provisions in the Agreement for the regular
or special meetings of Certificateholders.

     [If required by the Luxembourg Stock Exchange, for so long as the Class A
Certificates are listed on the Luxembourg Stock Exchange, notices to holders of
the Class A Certificates will be given by publication in a leading daily
newspaper of general circulation in Luxembourg or, if publication in Luxembourg
is not practical, in Europe. Such publication is expected to be made in the
Luxembourger Wort. If required by The Stock Exchange of Hong Kong Limited, for
so long as the Class A Certificates are listed on The Stock Exchange of Hong
Kong Limited, notices to holders of the Class A Certificates will be given in a
leading daily newspaper of general circulation in the English language in Hong
Kong. Such publication is expected to be made in the South China Morning Post.
In addition, if Definitive Certificates are issued, such notices will be mailed
to the addresses of holders of Definitive Certificates at the addresses therefor
as they appear in the register maintained by the Trustee prior to such mailing.
Such notices will be deemed to have been given on the date of such publication
or mailing.]

GOVERNING LAW

     [The Agreement and the Certificates are governed by and shall be construed
in accordance with the laws of the State of New York applicable to agreements
made in and to be performed wholly within that jurisdiction.]

                       DISTRIBUTIONS ON THE CERTIFICATES

GENERAL

     The Trust will pay interest and principal on the Certificates on the
fifteenth day of each month. If the fifteenth day of the month is not a Business
Day, payments on the Certificates will be made on the next Business Day. The
date that any payment is made is called a "Distribution Date." The first
distribution date will be           . A "Business Day" is any day except a
Saturday, Sunday, or a day on which banks

                                       S-27
<PAGE>   231

in New York, New York, [Minneapolis, Minnesota,] or Los Angeles, California are
authorized or obligated by law, regulation, executive order or decree to be
closed.

     On or before the tenth calendar day of each month (or, if the tenth day is
not a Business Day, the next succeeding Business Day (each, a "Determination
Date")), the Servicer will inform the Trustee of, among other things, the amount
of funds collected on or in respect of the Receivables, the amount of Advances
to be made by and reimbursed to the Servicer and the aggregate Warranty Purchase
Payments and Administrative Purchase Payments of Receivables to be purchased by
the Seller or the Servicer, all with respect to the related Collection Period.

     On or prior to each Distribution Date, the Servicer will also determine the
Total Available Amount, Available Interest, Available Principal, the Class A
Distributable Amount, the Class B Distributable Amount, the Class C
Distributable Amount and other distributions to be made on that Distribution
Date, and as described below, the amount to be paid to Certificateholders of
each class.

     The Trustee will make payments to the Certificateholders out of the amounts
on deposit in the Collection Account. The amount to be paid to the
Certificateholders will be determined in the manner described below.

CALCULATION OF AVAILABLE AMOUNTS

     "Total Available Amount" for a Distribution Date (being the funds available
for distribution to Certificateholders of each class with respect to that
Distribution Date in accordance with the priorities described below) shall be
the sum of Available Interest and Available Principal.


     "Available Interest" for a Distribution Date shall be the sum of the
following amounts received or allocated by the Servicer on or in respect of the
Receivables during the related Collection Period:

     1. that portion of all collections on or in respect of the Receivables
        allocable to interest;

     2. all proceeds of the Liquidated Receivables, net of expenses incurred by
        the Servicer in accordance with its customary servicing procedures in
        connection with the liquidation, including amounts received in
        subsequent Collection Periods and any and all amounts required by law to
        be remitted to the Obligor ("Net Liquidation Proceeds") to the extent
        allocable to interest due on a Liquidated Receivable;


     3. all Advances made by the Servicer;


     4. all payments by the Seller during that Collection Period for breaches of
        representations and warranties that materially and adversely affect any
        Receivable ("Warranty Purchase Payments") to the extent attributable to
        interest;

     5. all payments by the Servicer during that Collection Period for breaches
        of certain of its obligations under the Pool and Servicing Agreement
        that materially and adversely affect any Receivable ("Administrative
        Purchase Payments") to the extent attributable to interest; and


     6. any Yield Supplement Deposit, plus reinvestment income on the Yield
        Supplement Account.

     "Available Principal" for a Distribution Date shall be the sum of the
amounts described in clauses (1), (2), (4) and (5) above received or allocated
by the Servicer in respect of principal on or in respect of the Receivables
during the related Collection Period.

     Available Interest and Available Principal on any Distribution Date will
exclude the following amounts:

     1. amounts received on a particular Receivable (other than a Defaulted
        Receivable) to the extent that the Servicer has previously made an
        unreimbursed Advance in respect of that Receivable;

     2. Net Liquidation Proceeds with respect to a particular Receivable to the
        extent of unreimbursed Advances in respect of that Receivable; and

     3. recoveries from collections with respect to Advances that the Servicer
        has determined are unlikely to be repaid.

                                      S-28

<PAGE>   232

     A "Defaulted Receivable" will be a Receivable (other than a 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 a Receivable that is delinquent less than 120 days, the Servicer has
(a) determined, in accordance with its customary servicing procedures, that
eventual payment in full is unlikely, or (b) repossessed the Financed Vehicle.

     A "Liquidated Receivable" will be a Defaulted Receivable for which the
related Financed Vehicle has been liquidated by the Servicer.

CALCULATION OF DISTRIBUTABLE AMOUNTS

     The "Class Distributable Amount" for each class of Certificates with
respect to a Distribution Date will equal the sum of (1) the Principal
Distributable Amount for that class (each amount, the "Class A Principal
Distributable Amount," "Class B Principal Distributable Amount" and "Class C
Principal Distributable Amount"), and (2) the Interest Distributable Amount for
that class (each amount, the "Class A Interest Distributable Amount," the "Class
B Interest Distributable Amount" and "Class C Interest Distributable Amount").

     The "Principal Distributable Amount" for a particular class consists of the
related Class Percentage of the following items:

     1.   the principal portion of all payments actually received on the
          Receivables during that Collection Period;

     2.   the principal portion of all prepayments and partial prepayments,
          received during that Collection Period (to the extent those amounts
          are not included in clause (1) above); and

     3.   the Principal Balance of each Receivable that the Servicer became
          obligated to purchase, the Seller became obligated to repurchase or
          that became a Defaulted Receivable during that Collection Period (to
          the extent those amounts are not included in clauses (1) or (2)
          above).

     The "Interest Distributable Amount" for a particular class consists of 30
days' interest at the related Pass Through Rate on the related Certificate
Balance as of close of business on the last day of the related Collection Period
or, in the case of the first Distribution Date, the related Original Class
Certificate Balance (each amount, the "Class A Interest Distributable Amount,"
the "Class B Interest Distributable Amount" and the "Class C Interest
Distributable Amount").

     The "Class A Certificate Balance" will initially equal the Original Class A
Certificate Balance and, on any Distribution Date, will equal the Original Class
A Certificate Balance reduced by all amounts allocable to principal paid on or
prior to that Distribution Date on the Class A Certificates. In addition, on
each Distribution Date from and including the Distribution Date on which the
Class B Certificate Balance and the Class C Certificate Balance have been
reduced to zero, the Class A Certificate Balance will be reduced by the amount,
if any, necessary to cause it to equal the Pool Balance as of the last day of
the related Collection Period after taking into account all payments, deposits
and withdrawals to be made on that Distribution Date.

     The "Class B Certificate Balance" will initially equal the Original Class B
Certificate Balance and, on any Distribution Date, will equal the Original Class
B Certificate Balance reduced by all amounts allocable to principal paid on or
prior to that Distribution Date on the Class B Certificates. In addition, on
each Distribution Date from and including the Distribution Date on which the
Class C Certificate Balance has been reduced to zero, the Class B Certificate
Balance will be reduced by the amount, if any, necessary to cause it to equal to
the excess, if any, of the Pool Balance as of the last day of the related
Collection Period over the Class A Certificate Balance as of such date, after
taking into account all payments, deposits and withdrawals to be made on that
Distribution Date.

     The "Class C Certificate Balance" will initially equal the Original Class C
Certificate Balance and, on any Distribution Date, will equal the amount by
which the Pool Balance on the last day of the related Collection Period exceeds
the sum of the Class A Certificate Balance and the Class B Certificate Balance

                                      S-29

<PAGE>   233

on that date after taking into account all payments, deposits and withdrawals to
be made on that Distribution Date.

PAYMENTS OF INTEREST

     On each Distribution Date, commencing [               ], the
Certificateholders will be entitled to interest payments in an amount up to the
amount of interest that accrued on the related Certificate Balance for the
related Interest Period at the related Pass Through Rate. The Certificates will
constitute Fixed Rate Securities, as that term is defined under "Material
Information Regarding the Securities -- Fixed Rate Securities" in the
accompanying Prospectus. Interest on any class of Certificates in respect of a
Distribution Date will accrue during the related Interest Period and will be
calculated on the basis of a 360-day year consisting of twelve 30-day months.
Interest payments due on any class of Certificates for any Distribution Date but
not paid on that Distribution Date will be due on the next Distribution Date
increased by an amount equal to interest on that amount at the related Pass
Through Rate (to the extent lawful). Under some circumstances, amounts otherwise
allocable to pay interest on a class of Certificates will be applied to cover
shortfalls in amounts available to make payments of principal or interest on a
more senior class of Certificates. In addition, interest amounts otherwise
distributable to the Class C Certificateholders will be deposited by the Trustee
in the Subordination Spread Account to cover any deficiency in that account
before application of any Excess Amounts are deposited in that account.

PAYMENTS OF PRINCIPAL

     On each Distribution Date, commencing [               ], each class of
Certificates will be entitled to principal payments in an amount generally equal
to the related Principal Distributable Amount for that class. Under some
circumstances, amounts otherwise allocable to pay principal on a class of
Certificates will be applied to cover shortfalls in amounts available to make
payments of interest on a more senior class of Certificates.

PAYMENT OF DISTRIBUTABLE AMOUNTS

     On each Distribution Date, the Servicer will allocate amounts on deposit in
the Collection Account (after payment of the Supplemental Servicing Fee to the
extent not previously retained by the Servicer) with respect to the related
Collection Period as described below and will instruct the Trustee to make the
following payments and distributions in the following amounts and order of
priority:

     1.   to the Servicer, the amount of any payments in respect of Advances
          required to be reimbursed;

     2.   to the Servicer from Available Amounts, the Base Servicing Fee,
          including any unpaid Base Servicing Fees with respect to one or more
          prior Collection Periods;

     3.   to the Class A Certificateholders, an amount equal to the Class A
          Interest Distributable Amount and any unpaid Class A Interest
          Carryover Shortfall, that amount to be paid from Available Interest
          (after giving effect to any reduction in Available Interest described
          in clause (2) above); and if that Available Interest is insufficient,
          the Class A Certificateholders will be entitled to receive that amount
          first, from funds on deposit in the Subordination Spread Account,
          second, if those amounts are insufficient, from the Class C Percentage
          of Available Principal, and third, if those amounts are insufficient,
          from the Class B Percentage of Available Principal;

     4.   to the Class A Certificateholders, an amount equal to the Class A
          Principal Distributable Amount and any unpaid Class A Principal
          Carryover Shortfall, that amount to be paid from Available Principal
          (after giving effect to any reduction in Available Amounts described
          in clause (2) and (3) above); and if that Available Amounts is
          insufficient, the Class A Certificateholders will be entitled to
          receive that amount first, from funds on deposit in the Subordination
          Spread Account and second, if those amounts are insufficient, from
          Available Interest (after giving effect to any reduction in Available
          Interest described in clauses (2) and (3) above);

                                      S-30
<PAGE>   234
     5. to the Class B Certificateholders, an amount equal to the Class B
        Interest Distributable Amount and any unpaid Class B Interest Carryover
        Shortfall, that amount to be paid from Available Interest (after giving
        effect to any reduction in Available Interest described in clauses (2)
        through (4) above); and if that Available Interest is insufficient, the
        Class B Certificateholders will be entitled to receive that amount
        first, from funds on deposit in the Subordination Spread Account, and
        second, if those amounts are insufficient, from the Class C Percentage
        of Available Principal;

     6. to the Class B Certificateholders, an amount equal to the Class B
        Principal Distributable Amount and any unpaid Class B Principal
        Carryover Shortfall, that amount to be paid from Available Principal
        (after giving effect to any reduction in Available Principal described
        in clauses (2) through (5) above); and if that Available Principal is
        insufficient, the Class B Certificateholders will be entitled to receive
        that amount first, from funds on deposit in the Subordination Spread
        Account and second, if those amounts are insufficient, from Available
        Interest (after giving effect to any reduction in Available Interest
        described in clauses (2) through (4) above);

     7. to the Class C Certificateholders, an amount equal to the Class C
        Interest Distributable Amount and any unpaid Class C Interest Carryover
        Shortfall, that amount to be paid from Available Interest (after giving
        effect to any reduction in Available Interest described in clauses (2)
        through (6) above);

     8. to the Class C Certificateholders, an amount equal to the Class C
        Principal Distributable Amount and any unpaid Class C Principal
        Carryover Shortfall, that amount to be paid from Available Principal
        (after giving effect to any reduction in Available Principal described
        in clauses (2) through (7) above); and if that Available Principal is
        insufficient, the Class C Certificateholders will be entitled to receive
        that amount from Available Interest (after giving effect to any
        reduction in Available Interest described in clauses (2) through (7)
        above); and

     9. if necessary, to the Subordination Spread Account so that the funds on
        deposit in that account will be equal to the Specified Subordination
        Spread Account Balance; provided that if there is a deficiency in the
        Subordination Spread Account, amounts otherwise distributable to the
        Class C Certificateholders will first be deposited by the Trustee in the
        Subordination Spread Account to cover the deficiency.

     Notwithstanding the foregoing, no amount will be paid to the Class A
Certificateholders or the Class B Certificateholders in respect of any Yield
Supplement Deposit with respect to a Receivable, except to the extent of amounts
withdrawn from the Yield Supplement Account, except that if the Yield Supplement
Deposits exceed funds available in the Yield Supplement Account, the excess
shall be withdrawn from the Subordination Spread Account.

     An "Interest Carryover Shortfall" with respect to any class of Certificates
on any Distribution Date will equal the excess, if any, of (1) the related
Interest Distributable Amount for that class on that Distribution Date and any
outstanding related Interest Carryover Shortfall for that class from the
immediately preceding Distribution Date plus interest on the outstanding
Interest Carryover Shortfall, to the extent permitted by law, at the related
Pass Through Rate from that immediately preceding Distribution Date through the
current Distribution Date, over (2) the amount of interest paid to the related
Certificateholders on that Distribution Date (each shortfall, the "Class A
Interest Carryover Shortfall," "Class B Interest Carryover Shortfall" and "Class
C Interest Carryover Shortfall," as applicable).

     A "Principal Carryover Shortfall" with respect to any class of Certificates
on any Distribution Date will equal the excess, if any, of (1) the related
Principal Distributable Amount for that class on that Distribution Date and any
outstanding Principal Carryover Shortfall for that class from the immediately
preceding Distribution Date over (2) the amount of principal actually paid to
the related Certificateholders on that Distribution Date (each shortfall, the
"Class A Principal Carryover Shortfall," "Class B Principal Carryover Shortfall"
and "Class C Principal Carryover Shortfall," as applicable).

                                      S-31
<PAGE>   235

     Any amounts remaining after giving effect to the distributions described in
clauses (1) through (9) of the fourth preceding paragraph on any Distribution
Date ("Excess Amounts") will be distributed to the Seller.

     Notwithstanding the foregoing distribution priorities, if the Servicer
fails to make an Advance, the portion of any shortfall attributable thereto
shall be paid only from amounts available in the Subordination Spread Account.

     Even if the Certificate Balance of any class of Certificates is reduced to
zero prior to the termination of the Trust and prior to the final payment in
respect of amounts payable on the Certificates of all classes, any Interest or
Principal Carryover Shortfalls with respect to that class will continue as
obligations of the Trust payable from amounts on deposit in the Collection
Account or Subordination Spread Account, including Excess Amounts, before any
further deposit of Excess Amounts into the Subordination Spread Account or
release of amounts in the Subordination Spread Account to the Seller.

PAYMENTS UNDER THE YIELD SUPPLEMENT AGREEMENT

     Each Certificateholder of the Offered Certificates should allocate a
portion of its purchase price or other tax basis in the related Offered
Certificates, as the case may be, to its right to receive Yield Supplement
Deposits. See "Material Income Tax Consequences -- Original Issue Discount,
Imputed Interest and Market Discount" in this Prospectus Supplement.

     Tax counsel is unable to opine as to the federal income tax
characterization of the right to receive Yield Supplement Deposits. Arguably,
the arrangement is economically analogous to a loan made by the
Certificateholder of the Offered Certificates to the Seller in an amount equal
to the discounted present value of the Yield Supplement Deposits, if any, which
are expected to be received, resulting in original issue discount ("OID") to
that Certificateholder for the amount of the discount. In that case, each
Certificateholder of the Offered Certificates will accrue income in respect of
its interest in that discounted present value under the rules relating to OID
under a method that takes account of the compounding of interest and the
holder's expected yield to maturity. Alternatively, it is possible that the
entire amount of Yield Supplement Deposits should be included in income as
accrued or received and not treated as interest and that any Certificateholder
of the Offered Certificates should also be entitled to amortize the portion of
its purchase price allocable to its right to receive Yield Supplement Deposits,
possibly on a straight-line basis over the term of the related Offered
Certificates. In that case, the Yield Supplement Deposits also might be
unrelated taxable income for a tax-exempt investor. Although the Seller believes
that these two characterizations of the Yield Supplement Agreement are the most
likely characterizations, no assurance can be given, however, that either of
these two characterizations will be accepted by the IRS.

                  SUBORDINATION; SUBORDINATION SPREAD ACCOUNT

SUBORDINATION

     The rights of the Certificateholders to receive payments with respect to
the Receivables will be subordinated to the rights of the Servicer to receive
the Total Servicing Fee, any additional servicing compensation described under
"The Certificates -- Servicing Compensation" in this Prospectus Supplement and
the reimbursement of outstanding Advances.

     In addition, the rights of the Certificateholders of the Class B
Certificates and the Class C Certificates to receive payments with respect to
collections on the Receivables will be subordinated to the rights of the Class A
Certificateholders to the extent described in this Prospectus Supplement. This
subordination is intended to enhance the likelihood of timely receipt by the
Class A Certificateholders, and, to a lesser extent, the Class B
Certificateholders, of the full amount of interest and principal required to be
paid to them, and to afford those Certificateholders limited protection against
losses in respect of the Receivables.

                                      S-32
<PAGE>   236

     The Certificateholders of the Class B Certificates and the Class C
Certificates will not receive any distributions of interest or principal with
respect to a Distribution Date until the full amount of interest and principal
relating to that Distribution Date has been distributed to the Class A
Certificateholders.

     The Class C Certificateholders will not receive any distributions of
interest or principal with respect to a Distribution Date until the full amount
of interest and principal relating to that Distribution Date has been
distributed to the Class A Certificateholders and the Class B
Certificateholders.

     If on any Distribution Date the holders of the Class A Certificates do not
receive the sum of the Class A Distributable Amount, the Class A Interest
Carryover Shortfall and the Class A Principal Carryover Shortfall for that
Distribution Date (after giving effect to any amounts withdrawn from the
Subordination Spread Account, the Class B Distributable Amount and the Class C
Distributable Amount and applied to that deficiency, as described above), the
holders of the Class B Certificates and the Class C Certificates will not
receive any portion of the Total Available Amount.

     If on any Distribution Date the holders of the Class B Certificates do not
receive the sum of the Class B Distributable Amount, the Class B Interest
Carryover Shortfall and the Class B Principal Carryover Shortfall for that
Distribution Date (after giving effect to any amounts withdrawn from the
Subordination Spread Account and the Class C Distributable Amount and applied to
that deficiency, as described above), the holders of the Class C Certificates
will not receive any portion of the Total Available Amount.

SUBORDINATION SPREAD ACCOUNT

     The Class A Certificateholders and the Class B Certificateholders will also
have the benefit of the Subordination Spread Account. The Subordination Spread
Account will be a segregated trust account held by the Trustee and will not be
an asset of the Trust. Any amounts held on deposit in the Subordination Spread
Account are owned by the Seller and any investment earnings on the Subordination
Spread Account will be taxable to the Seller for federal income tax purposes.
The Subordination Spread Account will be created with an initial deposit by the
Seller of an amount equal to $[          ] (the "Subordination Spread Account
Initial Deposit"). If on any subsequent Distribution Date the amount on deposit
in the Subordination Spread Account is less than the Specified Subordination
Spread Account Balance, first, the Class C Distributable Amount, and if that
amount is not sufficient, Excess Amounts will be deposited in the Subordination
Spread Account until the monies in the Subordination Spread Account reach an
amount equal to the Specified Subordination Spread Account Balance.

     The time necessary for the Subordination Spread Account to reach and
maintain the Specified Subordination Spread Account Balance at any time after
the date of issuance of the Certificates will be affected by the delinquency,
credit loss and repossession and prepayment experience of the Receivables and,
therefore, cannot be accurately predicted. The "Specified Subordination Spread
Account Balance" with respect to any Distribution Date will be equal to
$[          ], except that in the event that on any Distribution Date:

     1. the annualized average for the preceding three Collection Periods of the
        percentage equivalents of the ratios of net losses (i.e., the net
        balances of all Receivables which are determined to be uncollectible in
        the Collection Period, less any Net Liquidation Proceeds with respect to
        those net balances from that or prior Collection Periods) to the Pool
        Balance as of the first day of each that Collection Period exceeds [
        ]%, or

     2. the average for the preceding three Collection Periods 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 [     ]%,

then the Specified Subordination Spread Account Balance for that Distribution
Date (and for each succeeding Distribution Date until the relevant averages have
not exceeded the specified percentages in clauses (1) and (2) above for three
successive Distribution Dates) shall be a dollar amount equal to (x) [     ]% of
the Pool Balance as of the first day of the related Collection Period minus (y)
the excess

                                      S-33
<PAGE>   237

of the Pool Balance over the sum of the Class A Certificate Balance and the
Class B Certificate Balance as of the first day of that Collection Period, but
in no event shall the Specified Subordination Spread Account Balance be more
than $[          ], or less than $[          ].

     On any Distribution Date on which the aggregate balance of the Offered
Certificates is $[          ] or less, after giving effect to the distributions
on that Distribution Date, the Specified Subordination Spread Account Balance
shall be the greater of the balance described above or $[          ].

     The Servicer may, from time to time after the date of this Prospectus
Supplement, request each rating agency then rating the Offered Certificates to
approve a different formula for determining the Specified Subordination Spread
Account Balance or a change in the manner by which the Subordination Spread
Account is funded, if the new formula or manner would not affect the
then-current rating of the Offered Certificates.

     Amounts held from time to time in the Subordination Spread Account will
continue to be held for the benefit of the holders of the Offered Certificates.
Funds on deposit in the Subordination Spread Account may be invested in Eligible
Investments. Investment income on monies on deposit in the Subordination Spread
Account will not be available for payment to Certificateholders or otherwise
subject to any claims or rights of the Certificateholders and will be paid to
the Seller. Any loss on those investments will be charged to the Subordination
Spread Account.

     If on any Distribution Date the Class C Certificate Balance equals zero and
amounts on deposit in the Subordination Spread Account have been depleted as a
result of losses in respect of the Receivables, the protection afforded to the
Class A Certificateholders and the Class B Certificateholders by the
subordination of the Class C Certificates and by the Subordination Spread
Account will be exhausted and the Class B Certificateholders will bear directly
the risks associated with ownership of the Receivables. From and after that
date, all those losses realized during a Collection Period will be allocated
first to the Class B Certificates, resulting in the reduction of the Class B
Certificate Balance on the related Distribution Date and second, if the Class B
Certificate Balance is reduced to zero, to the Class A Certificates.

     If on any Distribution Date the Class B Certificate Balance equals zero and
amounts on deposit in the Subordination Spread Account have been depleted as a
result of losses in respect of the Receivables, the protection afforded to the
Class A Certificateholders by the subordination of the Class B Certificates, the
Class C Certificates and by the Subordination Spread Account will be exhausted
and the Class A Certificateholders will bear directly the risks associated with
ownership of the Receivables. From and after that date, all those losses
realized during a Collection Period will be allocated first to the Class A
Certificates, resulting in the reduction of the Class A Certificate Balance on
the related Distribution Date.

                        MATERIAL INCOME TAX CONSEQUENCES

CLASSIFICATION OF THE TRUST

     Under current law and assuming execution of, and compliance with, the
Agreement, the Custody and Pledge Agreement and the Yield Supplement Agreement,
the Trust will be classified for federal income tax purposes and California
franchise and income tax purposes as a grantor trust and not as an association
taxable as a corporation.

     For federal income tax purposes, each beneficial owner of an Offered
Certificate (each a "Certificate Owner") will be considered to own an undivided
interest in the Trust's assets, be required to include in its gross income, for
federal income tax purposes, its share of the gross income of the Trust and be
entitled to deduct (subject both to possible recharacterization of specified
fees paid by the Trust to the Servicer and to any limitations generally
applicable to that holder) its share of the expenses of the Trust allocable to
it.

     Although each Certificate Owner will be considered, for federal income tax
purposes, to own its pro rata share of the principal of the Receivables in the
Trust and of the Yield Supplement Deposits, each

                                      S-34
<PAGE>   238

holder's share of the right to interest on the Receivables, however, is not
entirely certain. Each Certificate Owner's right to interest with respect to a
particular Receivable should be limited to its pro rata share of the lesser of
(1) the interest that accrues on the principal of that Receivable at the Pass
Through Rate plus its pro rata share of the Servicing and Trustee fees allocable
to it (which fees will be deemed to be paid over, on behalf of the holder, to
the Servicer and the Trustee, respectively) and (2) the total interest payable
on that Receivable.

     For administrative convenience, however, the Trustee may report information
with respect to a Certificate Owner's investment in an Offered Certificate on an
aggregate basis as though that Certificate Owner's investment in the Receivables
and other assets were equal to that Certificate Owner's share of the initial
Class Principal Balance and on which interest and Yield Supplement Deposits are
payable at a combined rate equal to the sum of the Pass Through Rate and the
Servicing Rate. If the IRS were to require reporting on an asset-by-asset basis,
the amount of income reportable for a period could differ from the amount
reportable on an aggregate basis. In particular, as described more fully below,
High Yield Receivables (as defined in the accompanying Prospectus) are subject
to the "stripped bond" rules of the Code, which could result in those
Receivables having OID, and Low Yield Receivables (as defined in the
accompanying Prospectus) may be subject to the market discount or imputed
interest rules.

PAYMENTS UNDER THE YIELD SUPPLEMENT AGREEMENT

     A Certificateholder of any Offered Certificate should allocate a portion of
its purchase price or other tax basis in that Certificate to its right to
receive Yield Supplement Deposits. See "-- Original Issue Discount, Imputed
Interest and Market Discount -- Original Issue Discount; General."

     Tax counsel is unable to opine as to the federal income tax
characterization of the right to receive Yield Supplement Deposits. The
potential characterizations of the right to receive Yield Supplement Deposits
are described in the accompanying Prospectus under "Material Income Tax
Consequences -- Tax Treatment of Grantor Trusts -- Yield Supplement Deposits."

ORIGINAL ISSUE DISCOUNT, IMPUTED INTEREST AND MARKET DISCOUNT

     ORIGINAL ISSUE DISCOUNT; GENERAL. The Receivables bear interest at varying
rates. Because a Certificate Owner will be viewed as owning an interest in each
of the Trust's assets and the right to receive Yield Supplement Deposits, a
portion of the Certificate Owner's purchase price of an Offered Certificate
(whether on initial sale or in a subsequent transaction) may be required to be
allocated among each of the Trust's assets and the right to receive Yield
Supplement Deposits, based on their respective fair market values. See
discussion under "Material Income Tax Consequences -- Tax Treatment of Grantor
Trusts -- Discount and Premium" in the accompanying Prospectus.

     Because the Seller will retain the right to receive interest at a rate
equal to the excess of the APR of each Receivable over the sum of the Pass
Through Rate and the Servicing Rate, the issuance of an Offered Certificate will
result in the separation of ownership ("stripping") of a portion of the rights
to interest payments on High Yield Receivables. See discussion under "Material
Income Tax Consequences -- Tax Treatment of Grantor Trusts -- Characterization"
in the accompanying Prospectus.

     PREMIUM. A Certificate Owner that purchases an Offered Certificate for an
amount greater than its outstanding principal balance may elect under Section
171 of the Code to amortize premium in respect of the Receivables in order to
accrue income based on the Certificate Owner's yield rather than at the Pass
Through Rate. That election would apply to all of the taxable debt instruments
held at or acquired after the first day of the Certificate Owner's first taxable
year to which that election applies, and may be revoked only with the consent of
the IRS. See discussion under "Material Income Tax Consequences -- Tax Treatment
of Grantor Trusts -- Premium" in the accompanying Prospectus.

     IMPUTED INTEREST AND MARKET DISCOUNT. Some or all of the Low Yield
Receivables may have imputed interest and/or market discount. If a Low Yield
Receivable did not have "adequate stated interest" (as the term is defined in
Section 483 of the Code) when originated, then that Receivable would be treated
as

                                      S-35
<PAGE>   239

having "imputed interest." Under the imputed interest rules of the Code, a
portion of the Receivable's stated principal amount equal to that total unstated
interest would be recharacterized as interest and the Receivable's principal
amount would be correspondingly reduced. If the imputed interest rules applied,
the total unstated interest would be included in the Certificate Owner's gross
income over the term of the Receivable using a constant yield-to-maturity
method. It is uncertain whether the imputed interest rules would apply to a
Certificate Owner. If these rules do not apply, or with respect to Low Yield
Receivables which had adequate stated interest when issued, the market discount
rules instead may be applicable.

     In general, under the market discount provisions of the Code, principal
payments received by the Trust, and all or a portion of the gain recognized upon
a sale or other disposition of a Receivable or upon the sale or other
disposition of an Offered Certificate by a Certificate Owner, will be treated as
ordinary income to the extent of accrued market discount. Any gain recognized by
a Certificate Owner upon a sale or other disposition of an Offered Certificate
will be treated as capital gain to the extent the gain exceeds accrued market
discount. The character of any gain from the sale of an Offered Certificate
allocable to rights pursuant to the Yield Supplement Agreement as ordinary or
capital gain, however, is uncertain. In addition, a portion of the interest
deductions of an Offered Certificate Owner attributable to any indebtedness
treated as incurred or continued to purchase or carry a Receivable may have to
be deferred, unless a Certificate Owner makes an election to include market
discount in income currently as it accrues (in lieu of including accrued market
discount in income at the time principal payments are received or at the time of
disposition). That election would apply to all debt instruments acquired by the
taxpayer on or after the first day of the first taxable year to which that
election applies, and may be revoked only with consent of the IRS. Taxpayers
may, in general, elect to accrue market discount either (1) under a constant
yield-to-maturity method or (2) in the proportion that the stated interest paid
on the obligation for the current period bears to the total remaining interest
on the obligation. See discussion under "Material Income Tax Consequences -- Tax
Treatment of Grantor Trusts -- Market Discount" in the accompanying Prospectus.

     ACCRUING INCOME ON A SEPARATE ASSET BASIS. Although the matter is not
entirely certain, it appears that, as a technical matter, each Certificate Owner
should calculate income separately for its interest in each Receivable (by first
allocating to each Receivable and to each other asset in the Trust a portion of
the holder's basis in the Offered Certificate). Further, in the case of any
"affected investor" (as defined below), in computing yield to maturity, all
interest on the Receivables allocable to the Offered Certificates, including
interest effectively paid over to the Servicer and the Trustee, is taken into
account. For this purpose "affected investors" are individuals, persons,
including estates and trusts, that compute taxable income in the same manner as
an individual and some "pass through entities." If required to report income in
respect of the Offered Certificates to the IRS and/or Certificate Owners,
however, the Servicer and Trustee currently intend to accrue income on an
aggregate basis, based on an assumed initial offering price of the Offered
Certificates and based on the net amounts distributable on the Offered
Certificates. This method of reporting on a net basis may not be permitted.
Furthermore, subsequent purchasers of the Offered Certificates will have to
adjust the amounts reported to them based upon their basis in the Offered
Certificates.

     POSSIBLE ALTERNATIVE CHARACTERIZATION. Prospective investors should be
aware that the IRS could take the position that, in accruing OID, and possibly
market discount, a Receivable-by-Receivable or pool-wide prepayment assumption
should be used to determine yield and time to maturity. If the Certificate Owner
purchased its Offered Certificate at a yield higher than the Pass Through Rate
on the Offered Certificates (that is, for an amount less than the principal
amount of Receivables allocable to the Offered Certificate), that assumption
could accelerate income on the Offered Certificate.

     Prospective investors should also be aware that, although the Seller
believes that none of:

     1. the Class A Certificateholders' right to be paid prior to payment being
        made on the Class B Certificates and the Class C Certificates;

     2. the Class B Certificateholders' right to be paid prior to payment being
        made on the Class C Certificates; or

                                      S-36
<PAGE>   240
     3. the Class A and Class B Certificateholders' right to be paid out of the
        Subordination Spread Account;

should be treated as an asset separate from the Class A and Class B Certificate
Owners' rights in the Receivables, the IRS could take a contrary view. If any of
those rights were characterized as a separate asset, a portion of that holder's
basis in its Certificate could be required to be allocated to those rights or a
Certificate Owner might be considered to own a greater percentage of the right
to interest on the Receivables (and be deemed to pay over that additional
interest as a guarantee or other fee as it is paid or accrued).

SALE OR PREPAYMENT

     Upon the sale, exchange or retirement of an Offered Certificate, a
Certificate Owner will recognize taxable gain or loss in respect of its
undivided interest in each asset held by the Trust. Gain or loss with respect to
each undivided interest in a Trust asset is equal to the difference between the
allocable portion of the amount realized and the Certificate Owners' adjusted
basis in that asset. See discussion under "Material Income Tax
Consequences -- Trusts Treated as Grantor Trusts -- Sale or Exchange of a
Grantor Trust Certificate" in the accompanying Prospectus.

     A disposition or retirement of an Offered Certificate for no net gain or
loss may for tax purposes consist of a sale of one asset (e.g., an interest in
some Receivables) for a gain and the disposition of another asset at a loss
(e.g., an interest in other Receivables). Although those gains or losses
generally should be treated as offsetting capital gains and losses (unless
earned by a dealer), absent the making of an election to include market discount
currently in income (as discussed above), gain realized on an interest in
Receivables acquired with market discount may yield ordinary gain to the extent
of accrued market discount, which (1) for a corporate taxpayer could not be
offset by, and (2) for an individual taxpayer could only be offset by up to
$3,000 of, any capital loss attributable to an interest in any other Receivables
or Trust assets. See "-- Original Issue Discount, Imputed Interest and Market
Discount -- Accruing Income on a Separate Asset Basis" above. The character of
any gain realized allocable to the Certificate Owners' rights under the Yield
Supplement Agreement as ordinary or capital also is uncertain. Any loss realized
would be treated as a capital loss.

     In general, gain or loss on any sale, exchange or retirement of an Offered
Certificate would be capital gain or loss. However, it is possible that the
Servicer will take the position that, under the rules for accruing OID, gain on
any prepayment of the Receivables will be ordinary income.

FOREIGN CERTIFICATEHOLDERS

     Interest attributable to Receivables which is received by a Certificate
Owner that is not a "U.S. person" (as defined in the accompanying Prospectus
under "Material Income Tax Consequences -- Tax Treatment of Owner Trusts -- Tax
Consequences to Owners of the Notes -- Foreign Owners," and has no connection
with the United States other than owning the Offered Certificate would generally
constitute "portfolio interest" and, accordingly, not be subject to the normal
30% withholding tax imposed with respect to those payments, provided that that
Certificate Owner fulfills specified certification requirements.

     Although it is not entirely clear, it is likely that payments received out
of the Yield Supplement Account or in respect of the Yield Supplement Agreement
generally would not be subject to withholding tax. See discussion under
"Material Income Tax Consequences -- Tax Treatment as Grantor Trusts -- Foreign
Persons" in the accompanying Prospectus.

MATERIAL STATE TAX CONSEQUENCES

     For California tax purposes, Certificate Owners could be considered to own
either (1) an undivided interest in a single debt obligation held by the Trust
and having a principal amount equal to the total stated principal amount of the
Receivables and an interest rate equal to the related Pass Through Rate or (2)
an interest in each of the Receivables and any other Trust assets.

                                      S-37
<PAGE>   241

     It is suggested that Certificate Owners consult their tax advisors
regarding the state tax consequences associated with the purchase, ownership and
disposition of the Offered Certificates.

                              ERISA CONSIDERATIONS

CLASS A CERTIFICATES

     Subject to the considerations set forth below and under "ERISA
Considerations" in the accompanying Prospectus, the Class A Certificates may be
purchased by an employee benefit plan or an individual retirement account (a
"Benefit Plan") subject to ERISA or Section 4975 of the United States Internal
Revenue Code of 1986, as amended (the "Code"). A fiduciary of a Benefit Plan
must determine that the purchase of an Class A Certificate is consistent with
its fiduciary duties under ERISA and does not result in a nonexempt prohibited
transaction as defined in Section 406 of ERISA or Section 4975 of the Code.

     The United States Department of Labor (the "DOL") has granted to
               and                administrative exemptions (Prohibited
Transaction Exemptions           and           , as amended by Prohibited
Transaction Exemption 97-34 (the "Exemptions")) from some of the prohibited
transaction rules of ERISA with respect to the initial purchase, the holding and
the subsequent resale by Benefit Plans of certificates representing interests in
asset backed pass through trusts that consist of receivables, loans and other
obligations that meet the conditions and requirements of the Exemptions. The
receivables covered by the Exemptions include motor vehicle installment
obligations such as the Receivables. The Exemptions also apply to transactions
in connection with the servicing, management and operation of the Trust which
might otherwise constitute prohibited transactions.

     Among the conditions that must be satisfied for either of the Exemptions to
apply to the acquisition by a Benefit Plan of the Class A Certificates are the
following:

     1. The acquisition of the Class A Certificates by a Benefit Plan is on
        terms (including the price for that Class A Certificates) that are at
        least as favorable to the Benefit Plan as they would be in an
        arm's-length transaction with an unrelated party.

     2. The rights and interests evidenced by the Class A Certificates acquired
        by the Benefit Plan are not subordinated to the rights and interests
        evidenced by other certificates of the Trust.

     3. The Class A Certificates acquired by the Benefit Plan have received a
        rating at the time of the acquisition that is in one of the three
        highest generic rating categories from Standard & Poor's Structured
        Rating Group ("S&P"), Moody's Investors Service, Inc. ("Moody's"), Duff
        & Phelps Credit Rating Co. or Fitch Investors Service, L.P. (together
        with S&P and Moody's, the "Rating Services").

     4. The Trustee is not an affiliate of any member of the Restricted Group
        (as defined below).

     5. The sum of all payments made to and retained by the Underwriters in
        connection with the purchase of the Class A Certificates represents not
        more than reasonable compensation for underwriting the Class A
        Certificates. The sum of all payments made to and retained by the Seller
        pursuant to the sale of the Receivables to the Trust represents not more
        than the fair market value of those Receivables. The sum of all payments
        made to and retained by the Servicer represents not more than reasonable
        compensation for the Servicer's services under the Agreement and
        reimbursement of the Servicer's reasonable expenses in connection
        therewith.

     6. The Benefit Plan investing in the Class A Certificates is an "accredited
        investor" as defined in Rule 501(a)(1) of Regulation D of the Commission
        under the Securities Act.

     The Trust must also meet the following requirements:

     1. The corpus of the Trust must consist solely of assets of the type that
        have been included in other investment pools and permitted under the
        terms of the Exemptions.

                                      S-38
<PAGE>   242
     2. Certificates in other investment pools must have been rated in one of
        the three highest generic rating categories of any of the Rating
        Services for at least one year prior to the Benefit Plan's acquisition
        of certificates.

     3. Certificates evidencing interests in other investment pools must have
        been purchased by investors other than Benefit Plans for at least one
        year prior to any Benefit Plan's acquisition of Class A Certificates.

     The Exemptions do not apply in all respects to Benefit Plans sponsored by
the Seller, the Underwriters, the Trustee, the Servicer, any Obligor with
respect to the Receivables included in the Trust constituting more than 5% of
the aggregate unamortized principal balance of the assets in the Trust or any
affiliate of those parties (the "Restricted Group"). As of the date hereof, no
Obligor with respect to the Receivables included in the Trust constitutes more
than 5% of the aggregate unamortized principal balance of the Trust (i.e., the
initial principal amount of the Certificates). Moreover, each Exemption provides
relief from specified self-dealing/conflict of interest prohibited transactions
only if, among other requirements,

     1. in the case of the acquisition of Class A Certificates in connection
        with the initial issuance, at least 50% of each class of Certificates in
        which Benefit Plans have invested is acquired by persons independent of
        the Restricted Group and at least 50% of the aggregate interest in the
        Trust is acquired by persons independent of the Restricted Group;

     2. a Benefit Plan's investment in the Class A Certificates does not exceed
        25% of all of the Class A Certificates outstanding at the time of the
        acquisition; and

     3. immediately after the acquisition, no more than 25% of the assets of a
        Benefit Plan with respect to which a person has discretionary authority
        or renders investment advice are invested in certificates representing
        interests in trusts containing assets sold or serviced by the same
        entity.

     The Seller believes that the Exemptions will apply to the acquisition,
holding and resale of the Class A Certificates by a Benefit Plan and that all
conditions of the Exemptions other than those within the control of investors
will be met. However, there can be no assurance that the DOL or the IRS will not
take a contrary position, nor that that position will be sustained. One or more
alternative exemptions may be available with respect to specified prohibited
transactions to which the Exemptions are not applicable, depending in part upon
the type of a Benefit Plan's fiduciary making the decision to acquire the Class
A Certificates and the circumstances under which that decision is made. See
"ERISA Considerations" in the accompanying Prospectus. Any Benefit Plan which
acquires a beneficial ownership interest in a Class A Certificates will be
deemed, by virtue of the acceptance and acquisition of that ownership interest,
to have represented to the Seller and the Trustee that that Benefit Plan is an
"accredited investor" for purposes of Rule 501(a)(1) of Regulation D under the
Securities Act.

CLASS B AND CLASS C CERTIFICATES

     Class B Certificates and Class C Certificates may not be acquired by an
employee benefit plan (as defined in Section 3(3) of ERISA) that is subject to
the provisions of Title I of ERISA or Section 4975(e)(1) of the Code or any
person acting on behalf of such a plan or using the assets of such a plan to
acquire the Class B Certificates or Class C Certificates or any entity whose
underlying assets include plan assets by reason of a plan's investment in the
entity, except as provided below with respect to insurance company general
accounts. By its acceptance of a Class B Certificate or Class C Certificate,
each holder thereof will be deemed to have represented and warranted that it is
not subject to the foregoing limitation.

     In 1995, the DOL issued PTCE 95-60. Section III of PTCE 95-60 exempts from
the application of the prohibited transaction provisions of Sections 406(a),
406(b) and 407(a) of ERISA and Section 4975 of the Code transactions in
connection with the servicing, management and operation of a trust (such as the
Trust) in which an insurance company general account has an interest as a result
of its acquisition of certificates issued by the trust, provided that certain
conditions are satisfied. If these conditions are met,

                                       S-39

<PAGE>   243

insurance company general accounts would be allowed to purchase classes of
Certificates (such as the Class B Certificates or Class C Certificates) which do
not meet the requirements of the Exemptions solely because they (i) are
subordinated to other classes of Certificates in the Trust and/or (ii) have not
received a rating at the time of the acquisition in one of the three generic
highest rating categories from any of the Rating Services. All other conditions
of the Exemptions would have to be satisfied in order for PTCE 95-60 to be
available. Before purchasing Class B Certificates or Class C Certificates, an
insurance company general account seeking to rely on Section III of PTCE 95-60
should itself confirm that all applicable conditions and other requirements have
been satisfied.

ALL CERTIFICATES

     A purchaser of the Certificates should be aware, however, that even if the
conditions specified in one or more exemptions are met, the scope of the relief
provided by the applicable exemption or exemptions might not cover all acts that
might be construed as prohibited transactions.

     Prospective Benefit Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of the Exemptions
or any other exemptions, and the potential consequences of any purchase in their
specific circumstances, prior to making an investment in a Certificate.

     A governmental plan as defined in Section 3(32) of ERISA is not subject to
ERISA or Code Section 4975. However, that governmental plan may be subject to
federal, state or local law which is to a material extent similar to the
provisions of ERISA or Code Section 4975 ("Similar Law"). A fiduciary of a
governmental plan should make its own determination as to the need for and
availability of any exemptive relief under Similar Law.

                                      S-40
<PAGE>   244

                                  UNDERWRITING

     Subject to the terms and conditions of the Underwriting Agreement relating
to the Certificates (the "Underwriting Agreement"), the Seller has agreed to
sell to each of the Underwriters named below, and each of the Underwriters has
severally agreed to purchase, the principal amount of the Offered Certificates
set forth opposite its name below:

<TABLE>
<CAPTION>
                                                  PRINCIPAL AMOUNT OF CLASS A   PRINCIPAL AMOUNT OF CLASS B
UNDERWRITER                                              CERTIFICATES                  CERTIFICATES
-----------                                       ---------------------------   ---------------------------
<S>                                               <C>                           <C>
                                                           --------                      --------
Total...........................................
                                                           ========                      ========
</TABLE>

     In the Underwriting Agreement, the Underwriters have agreed, subject to the
terms and conditions set forth in the Underwriting Agreement, to purchase all of
the Offered Certificates if any of the Offered Certificates is purchased. That
obligation of the Underwriters is subject to specified conditions precedent set
forth in the Underwriting Agreement. The Seller has been advised by the
Underwriters that they propose to offer the Offered Certificates to the public
at varying prices to be determined at the time of sale and to specified dealers
at that price less a concession not in excess of [               ]% of the Class
A Certificate denominations and [               ]% of the Class B Certificate
denominations and that the Underwriters may allow and those dealers may reallow
a discount not in excess of [               ]% of the Class A Certificate
denominations and [               ]% of the Class B Certificate denominations to
specified other dealers. After the initial public offering, the public offering
prices and those concessions and discounts to dealers may be changed by the
Underwriters.

     The Seller and NMAC have agreed to indemnify the Underwriters against
specified liabilities, including liabilities under the Securities Act or to
contribute to payments which the Underwriters may be required to make in respect
thereof. However, in the opinion of the Commission, certain indemnification
provisions for liability arising under the federal securities law are contrary
to public policy and therefore unenforceable. In the ordinary course of their
respective businesses, the Underwriters and their respective affiliates have
engaged and may engage in investment banking and/or commercial banking
transactions with Nissan and its affiliates.

     The Certificates are new issues of securities with no established trading
markets. The Seller has been advised by the Underwriters that the Underwriters
intend to make a market in the Offered Certificates, as permitted by applicable
laws and regulations. The Underwriters are not obligated, however, to make a
market in the Offered Certificates and that market-making may be discontinued at
any time at the sole discretion of the Underwriters without notice. Accordingly,
no assurance can be given as to the liquidity of, or trading markets for, the
Offered Certificates.

     The Trust may, from time to time, invest funds in the Accounts in Eligible
Investments acquired from the Underwriters.

     The Underwriters have advised the Seller that, pursuant to Regulation M
under the Securities Act, specified persons participating in this offering may
engage in transactions, including stabilizing bids, syndicate covering
transactions or the imposition of penalty bids, which may have the effect of
stabilizing or maintaining the market price of the Offered Certificates at
levels above those that might otherwise prevail in the open market. A
"stabilizing bid" is a bid for or the purchase of the Offered Certificates on
behalf of the Underwriters for the purpose of fixing or maintaining the price of
those Offered Certificates. A "syndicate covering transaction" is the bid for or
the purchase of those Offered Certificates on behalf of the Underwriters to
reduce a short position incurred by the Underwriters in connection with this
offering. A "penalty bid" is an arrangement permitting one of the Underwriters
to reclaim the selling concession otherwise accruing to another Underwriter or
syndicate member in connection with this offering if the Offered Certificates
originally sold by the other Underwriter or syndicate member are purchased by
the reclaiming Underwriter in a syndicate covering transaction and has therefore
not been effectively placed by the other Underwriter or syndicate member.

                                       S-41
<PAGE>   245

     Stabilizing bids and syndicate covering transactions may have the effect of
causing the price of the Offered Certificates to be higher than it might be in
the absence thereof, and the imposition of penalty bids might also have an
effect on the price of any Offered Certificate to the extent that it discourages
resale of that Offered Certificate. Neither the Seller nor the Underwriters
makes any representation or prediction as to the direction or magnitude of any
of that type of effect on the prices for the Offered Certificates. Neither the
Seller nor the Underwriters makes any representation that the Underwriters will
engage in any of those transactions or that, once commenced, any of those
transactions will not be discontinued without notice.

     Neither the Seller nor the Underwriters makes any representation or
prediction as to the direction or magnitude of any effect that any of the
transactions described above may have on the price of the Certificates. In
addition, neither the Seller nor any of the Underwriters make any representation
that the Underwriters will engage in such transactions or that such
transactions, once commenced, will not be discontinued without notice.

     The Indenture Trustee may, from time to time, invest the funds in the
Collection Account and the Reserve Account in investments acquired from or
issued by the Underwriters.

     In the ordinary course of business, the Underwriters and their affiliates
have engaged and may engage in investment banking and commercial banking
transactions with the Servicer and its affiliates.

     It is expected that the delivery of the Certificates will be made against
payment therefor on or about the Closing Date, which is expected to be the
               business day following the date hereof. Under Rule 15c-6 under
the Exchange Act, trades in the secondary market generally are required to
settle within three business days, unless the parties thereto expressly agree
otherwise. Accordingly, purchasers who wish to trade the Certificates on the
date hereof and for a period of days hereafter will be required, by virtue of
the fact that the Certificates initially will settle                business
days after the date hereof, to specify an alternate settlement cycle at the time
of any such trade to avoid a failed settlement.

     Each Underwriter will represent that (i) it has not offered or sold and
will not offer or sell, prior to the date six months after their date of
issuance, any Certificates to persons in the United Kingdom, except to persons
whose ordinary activities involve them in acquiring, holding, managing or
disposing of investments (as principal or agent) for the purposes of their
businesses or otherwise in circumstances which have not resulted in and will not
result in an offer to the public in the United Kingdom within the meaning of the
Public Offers of Securities Regulations 1995; (ii) it has complied and will
comply with all applicable provisions of the Financial Services Act 1986 with
respect to anything done by it in relation to the Certificates in, from or
otherwise involving the United Kingdom; and (iii) it has only issued or passed
on and will only issue or pass on in the United Kingdom any document received by
it in connection with the issuance of the Certificates to a person who is of a
kind described in Article 11(3) of the Financial Services Act 1986 (Investment
Advertisements) (Exemptions) Order 1997 or is a person to whom the document can
otherwise lawfully be issued or passed on.

                                 LEGAL OPINIONS

     In addition to the legal opinions described in the accompanying Prospectus,
legal matters relating to the Certificates and federal income tax and other
matters will be passed upon for the Trust by O'Melveny & Myers LLP.

                                      S-42
<PAGE>   246

                                 INDEX OF TERMS

<TABLE>
<S>                                                           <C>
accredited investor.........................................    S-38
adequate stated interest....................................    S-35
Administrative Purchase Payments............................    S-28
Advance.....................................................    S-24
affected investors..........................................    S-36
Agreement...................................................    S-14
APR.........................................................    S-15
Available Interest..........................................    S-28
Available Principal.........................................    S-28
Base Servicing Fee..........................................    S-24
Benefit Plan................................................    S-38
Business Day................................................    S-27
Certificate Balance.........................................    S-23
Certificate Owner...........................................    S-34
Certificateholders..........................................    S-22
Certificates................................................    S-22
Class A Certificate Balance.................................    S-29
Class A Certificate Factor..................................    S-21
Class A Certificateholders..................................    S-22
Class A Interest Carryover Shortfall........................    S-31
Class A Interest Distributable Amount.......................    S-29
Class A Percentage..........................................    S-23
Class A Pool Factor.........................................    S-21
Class A Principal Carryover Shortfall.......................    S-31
Class A Principal Distributable Amount......................    S-29
Class B Certificate Balance.................................    S-29
Class B Certificate Factor..................................    S-21
Class B Certificateholders..................................    S-22
Class B Interest Carryover Shortfall........................    S-31
Class B Interest Distributable Amount.......................    S-29
Class B Percentage..........................................    S-23
Class B Pool Factor.........................................    S-21
Class B Principal Carryover Shortfall.......................    S-31
Class B Principal Distributable Amount......................    S-29
Class C Certificate Balance.................................    S-29
Class C Interest Carryover Shortfall........................    S-31
Class C Interest Distributable Amount.......................    S-29
Class C Percentage..........................................    S-23
Class C Principal Carryover Shortfall.......................    S-31
Class C Principal Distributable Amount......................    S-29
Class Distributable Amount..................................    S-29
Class Percentage............................................    S-23
Clearstream Banking.........................................     A-1
Closing Date................................................    S-14
Code........................................................    S-38
Collection Period...........................................    S-24
Cut-off Date................................................    S-14
Dealer Recourse.............................................    S-14
Dealers.....................................................    S-14
Defaulted Receivable........................................    S-29
Determination Date..........................................    S-28
Distribution Date...........................................    S-27
DOL.........................................................    S-38
Eligible Investments........................................    S-23
Euroclear...................................................     A-1
Excess Amounts..............................................    S-32
Exemptions..................................................    S-38
</TABLE>

                                      S-43

<PAGE>   247

<TABLE>
<S>                                                           <C>
Final Scheduled Distribution Date...........................    S-19
Financed Vehicles...........................................    S-14
Global Securities...........................................     A-1
imputed interest............................................    S-36
Initial Yield Supplement Amount.............................    S-24
Interest Carryover Shortfall................................    S-31
Interest Distributable Amount...............................    S-29
Liquidated Receivable.......................................    S-29
Moody's.....................................................    S-38
Net Liquidation Proceeds....................................    S-28
Nissan......................................................    S-22
NMAC........................................................    S-14
Non-U.S. Person.............................................     A-4
Obligors....................................................    S-14
Offered Certificates........................................    S-22
OID.........................................................    S-32
Original Class A Certificate Balance........................    S-23
Original Class B Certificate Balance........................    S-23
Original Class C Certificate Balance........................    S-23
Pass Through Rate...........................................    S-23
penalty bid.................................................    S-41
Pool Balance................................................    S-21
portfolio interest..........................................    S-31
Principal Carryover Shortfall...............................    S-31
Principal Distributable Amount..............................    S-29
Rating Services.............................................    S-38
Receivables.................................................    S-14
Redemption Price............................................    S-25
Required Rate...............................................    S-25
Required Yield Supplement Amount............................    S-25
Restricted Group............................................    S-39
S&P.........................................................    S-38
Seller......................................................    S-14
Servicer....................................................    S-14
Servicing Rate..............................................    S-24
Similar Law.................................................    S-40
Specified Subordination Spread Account Balance..............    S-33
stabilizing bid.............................................    S-41
stripping...................................................    S-35
Subordination Spread Account Initial Deposit................    S-33
Supplemental Servicing Fee..................................    S-24
syndicate covering transaction..............................    S-41
Total Available Amount......................................    S-28
Total Servicing Fee.........................................    S-24
Trust.......................................................    S-14
Trustee.....................................................    S-14
U.S. Person.................................................    S-37
Underwriting Agreement......................................    S-41
Warranty Purchase Payments..................................    S-28
Yield Supplement Account....................................    S-24
Yield Supplement Deposit....................................    S-24
Yield Supplemented Receivables..............................    S-25
</TABLE>


                                      S-44
<PAGE>   248

<TABLE>
<CAPTION>
               TABLE OF CONTENTS

             PROSPECTUS SUPPLEMENT
                                            PAGE
                                            ----
<S>                                          <C>
Summary....................................  S-6
Risk Factors............................... S-11
The Trust.................................. S-14
The Trustee................................ S-14
The Receivables............................ S-14
Maturity and Prepayment
  Considerations........................... S-19
Delinquencies, Repossessions and Net
  Losses................................... S-19
Certificate and Pool Factors............... S-21
Use of Proceeds............................ S-22
The Seller and the Servicer................ S-22
The Certificates........................... S-22
Distributions on the Certificates.......... S-27
Subordination; Subordination Spread
  Account.................................. S-32
Material Income Tax Consequences........... S-34
ERISA Considerations....................... S-38
Underwriting............................... S-41
Legal Opinions............................. S-42
Index of Terms............................. S-43
Annex A Global Clearance, Settlement
  and Tax Documentation Procedures.........  A-1
</TABLE>

                  PROSPECTUS

<TABLE>
<S>                                          <C>
Summary of Terms...........................    3
Risk Factors...............................    8
Formation of the Trusts....................   14
Property of the Trusts.....................   14
The Receivables............................   15
Use of Proceeds............................   16
The Trustee................................   16
The Seller.................................   17
The Servicer...............................   17
Where You Can Find More Information About
  Your Securities..........................   17
Delinquencies, Repossessions and Net
  Losses...................................   18
Weighted Average Life of the Securities....   18
Pool Factors and Trading Information.......   18
The Notes..................................   20
The Certificates...........................   25
Material Information Regarding the
  Securities...............................   26
Description of the Transfer and Servicing
  Agreements...............................   38
Material Legal Aspects of the
  Receivables..............................   57
Material Income Tax Consequences...........   63
ERISA Considerations.......................   79
Underwriting...............................   80
Legal Opinions.............................   80
Index of Terms.............................   81
</TABLE>

    DEALER PROSPECTUS DELIVERY OBLIGATION. UNTIL [             ,              ],
ALL DEALERS THAT EFFECT TRANSACTIONS IN THESE NOTES, WHETHER OR NOT
PARTICIPATING IN THE OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS
IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

------------------------------------------------
------------------------------------------------
------------------------------------------------
------------------------------------------------
<PAGE>   249

                                 $[           ]

                            NISSAN AUTO RECEIVABLES
                         [    ] - [    ] GRANTOR TRUST

                              $[           ] ASSET
                          BACKED CERTIFICATES, CLASS A

                              $[           ] ASSET
                          BACKED CERTIFICATES, CLASS B

                      [NISSAN AUTO RECEIVABLES CORPORATION]
                   [NISSAN AUTO RECEIVABLES CORPORATION II],
                                     SELLER

                            NISSAN MOTOR ACCEPTANCE
                                  CORPORATION,
                                    SERVICER

                                  UNDERWRITERS
                                 [UNDERWRITERS]

<PAGE>   250

                                                                         ANNEX A

                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

     Except in limited circumstances, the globally offered Class A Certificates
(the "Global Securities") will be available only in book-entry form. Investors
in the Global Securities may hold those Global Securities through DTC,
Clearstream Banking societe anonyme ("Clearstream Banking") or Euroclear System
("Euroclear"). The Global Securities will be tradable as home market instruments
in both the European and U.S. domestic markets. Initial settlement and all
secondary trades will settle in same-day funds.

     Secondary market trading between investors holding Global Securities
through Clearstream Banking and Euroclear will be conducted in the ordinary way
in accordance with their normal rules and operating procedures and in accordance
with conventional eurobond practice (i.e., three calendar day settlement).
Secondary market trading between investors holding Global Securities through DTC
will be conducted according to the rules and procedure applicable to U.S.
corporate debt obligations and prior asset-backed securities issues. Secondary
cross-market trading between Clearstream Banking or Euroclear and DTC
Participants holding securities will be effected on a delivery-against-payment
basis through the depositaries of Clearstream Banking and Euroclear (in that
capacity) and as DTC Participants.

     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless those holders meet the requirements and deliver
appropriate U.S. tax documents to the securities clearing organizations or their
participants.

INITIAL SETTLEMENT

     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented through financial institutions acting on their behalf as direct
and indirect Participants in DTC. As a result, Clearstream Banking and Euroclear
will hold positions on behalf of their participants through their depositaries,
which in turn will hold those positions in accounts as DTC Participants.

     Investors electing to hold their Global Securities through DTC will follow
DTC settlement practice. Investor securities custody accounts will be credited
with their holdings against payment in same-day funds on the settlement date.
Investors electing to hold their Global Securities through Clearstream Banking
or Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to
securities custody accounts on the settlement date against payment in same-day
funds.

SECONDARY MARKET TRADING

     Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

     TRADING BETWEEN DTC PARTICIPANTS. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior
asset-backed securities issues in same-day funds.

     TRADING BETWEEN CLEARSTREAM BANKING AND/OR EUROCLEAR
PARTICIPANTS. Secondary market trading between Clearstream Banking Participants
or Euroclear Participants will be settled using the procedures applicable to
conventional eurobonds in same-day funds.

     TRADING BETWEEN DTC SELLER AND CLEARSTREAM BANKING OR EUROCLEAR
PARTICIPANTS. When Global Securities are to be transferred from the account of a
DTC Participant to the account of a Clearstream Banking Participant or a
Euroclear Participant, the purchaser will send instructions to Clearstream
Banking or Euroclear through a Clearstream Banking Participant or Euroclear
Participant at least one business day prior to settlement. Clearstream Banking
or Euroclear will instruct the respective Depositary,
                                       A-1
<PAGE>   251

as the case may be, to receive the Global Securities against payment. Payment
will include interest accrued on the Global Securities from and including the
last coupon payment date to and excluding the settlement date, on the basis of
the actual number of days in that accrual period and a year assumed to consist
of 360 days. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
Payment will then be made by the respective Depositary to the DTC Participant's
account against delivery of the Global Securities. After settlement has been
completed, the Global Securities will be credited to the respective clearing
system and by the clearing system, in accordance with its usual procedures, to
the Clearstream Banking Participant's or Euroclear Participant's account. The
securities credit will appear the next day (European time) and the cash debt
will be back-valued to, and the interest on the Global Securities will accrue
from, the value date (which would be the preceding day when settlement occurred
in New York). If settlement is not completed on the intended value date (i.e.,
the trade fails), the Clearstream Banking or Euroclear cash debt will be valued
instead as of the actual settlement date.

     Clearstream Banking Participants and Euroclear Participants will need to
make available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to preposition
funds for settlement, either from cash on hand or existing lines of credit, as
they would for any settlement occurring within Clearstream Banking or Euroclear.
Under this approach, they may take on credit exposure to Clearstream Banking or
Euroclear until the Global Securities are credited to their accounts one day
later.

     As an alternative, if Clearstream Banking or Euroclear has extended a line
of credit to them, Clearstream Banking Participants or Euroclear Participants
can elect not to preposition funds and allow that credit line to be drawn upon
to finance settlement. Under this procedure, Clearstream Banking Participants or
Euroclear Participants purchasing Global Securities would incur overdraft
charges for one day, assuming they clear the overdraft when the Global
Securities are credited to their accounts. However, interest on the Global
Securities would accrue from the value date. Therefore, in many cases the
investment income on the Global Securities earned during that one-day period may
substantially reduce or offset the amount of those overdraft charges, although
this result will depend on each Clearstream Banking Participant's or Euroclear
Participant's particular cost of funds.

     Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities to
the respective European Depositary for the benefit of Clearstream Banking
Participants or Euroclear Participants. The sale proceeds will be available to
the DTC seller on the settlement date. Thus, to the DTC Participants a
cross-market transaction will settle no differently than a trade between two DTC
Participants.

     TRADING BETWEEN CLEARSTREAM BANKING OR EUROCLEAR SELLER AND DTC
PURCHASER. Due to time zone differences in their favor, Clearstream Banking
Participants and Euroclear Participants may employ their customary procedures
for transactions in which Global Securities are to be transferred by the
respective clearing system, through the respective Depositary, to a DTC
Participant. The seller will send instructions to Clearstream Banking or
Euroclear through a Clearstream Banking Participant or Euroclear Participant at
least one business day prior to settlement. In these cases, Clearstream Banking
or Euroclear will instruct the Relevant Depositary, as appropriate, to deliver
the Global Securities to the DTC Participant's account against payment. Payment
will include interest accrued on the Global Securities from and including the
last coupon payment to and excluding the settlement date on the basis of the
actual number of days in that accrual period and a year assumed to consist of
360 days. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Clearstream Banking
Participant or Euroclear Participant the following day, and receipt of the cash
proceeds in the Clearstream Banking Participant's or Euroclear Participant's
account would be back-valued to the value date (which would be the preceding
day, when settlement occurred in New York). Should the Clearstream Banking
Participant or Euroclear Participant have a line of credit with its respective
clearing system and elect to be in debt in anticipation of receipt of the sale
proceeds in its account, the back valuation will extinguish any overdraft
incurred over that one-day period. If settlement is not completed on the
intended value date (i.e., the trade fails),
                                       A-2
<PAGE>   252

receipt of the cash proceeds in the Clearstream Banking Participant's or
Euroclear Participant's account would instead be valued as of the actual
settlement date.

     Finally, day traders that use Clearstream Banking or Euroclear and that
purchase Global Securities from DTC Participants for delivery to Clearstream
Banking Participants or Euroclear Participants should note that these trades
would automatically fail on the sale side unless affirmative action were taken.
At least three techniques should be readily available to eliminate this
potential problem:

     1. borrowing through Clearstream Banking or Euroclear for one day (until
        the purchase side of the day trade is reflected in their Clearstream
        Banking or Euroclear accounts) in accordance with the clearing system's
        customary procedures;

     2. borrowing the Global Securities in the U.S. from a DTC Participant no
        later than one day prior to settlement, which would give the Global
        Securities sufficient time to be reflected in their Clearstream Banking
        or Euroclear account in order to settle the sale side of the trade; or

     3. staggering the value dates for the buy and sell sides of the trade so
        that the value date for the purchase from the DTC Participant is at
        least one day prior to the value date for the sale to the Clearstream
        Banking Participant or Euroclear Participant.

MATERIAL U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A beneficial owner of Global Securities holding securities through
Clearstream Banking or Euroclear (or through DTC if the holder has an address
outside the U.S.) will be subject to the 30% U.S. withholding tax that generally
applies to payments of interest (including original issue discount) on
registered debt issued by U.S. Persons, generally unless (1) each clearing
system, bank or other financial institution that holds customers' securities in
the ordinary course of its trade or business in the chain of intermediaries
between that beneficial owner and the U.S. entity required to withhold tax
complies with applicable certification requirements and (2) that beneficial
owner takes one of the following steps to obtain an exemption or reduced tax
rate:

     EXEMPTION FOR NON-U.S. PERSONS (FORM W-8BEN). Beneficial owners of Global
Securities that are Non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8BEN (Certificate of Foreign Status of
Beneficial Owner for United States Tax Withholding). If the information shown on
Form W-8 changes, a new Form W-8BEN must be filed within 30 days of that change.

     EXEMPTION FOR NON-U.S. PERSONS WITH EFFECTIVELY CONNECTED INCOME (FORM
W-8ECI). A Non-U.S. Person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its conduct
of a trade or business in the United States, generally can obtain an exemption
from the withholding tax by filing Form W-8ECI (Certificate of Foreign Person's
Claim for Exemption from Withholding of Tax on Income Effectively Connected with
the Conduct of a Trade or Business in the United States).

     EXEMPTION OR REDUCED RATE FOR NON-U.S. PERSONS RESIDENT IN TREATY COUNTRIES
(FORM W-8BEN). Non-U.S. Persons residing in a country that has a tax treaty with
the United States generally can obtain an exemption or reduced tax rate
depending on the treaty terms) by filing Form W-8BEN (claiming treaty benefits).
Form W-8BEN may be filed by the beneficial owners or their agents.

     EXEMPTION FOR U.S. PERSONS (FORM W-9). U.S. Persons can obtain a complete
exemption from the withholding tax by filing Form W-9 (Payer's Request for
Taxpayer Identification Number and Certification).

     The beneficial owner of a Global Security files by submitting the
appropriate form to the person though whom it holds (the clearing agency, in the
case of persons holding directly on the books of the clearing agency). A Form
W-8BEN on which the beneficial owner of a Global Security provides a U.S.
taxpayer identification number generally remains in effect until a change in
circumstances causes any of the information on the form to be incorrect. A Form
W-8ECI and a Form W-8BEN on which a U.S.
                                       A-3
<PAGE>   253

taxpayer identification number is not provided generally remain in effect for
three calendar years, absent a change in circumstances causing any information
on the form to be incorrect.

     As used in the foregoing discussion, the term "U.S. Person" means (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. Notwithstanding the preceding sentence, 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
U.S. Persons. The term "Non-U.S. Person" means any person who is not a U.S.
Person. This summary does not deal with all aspects of U.S. federal income tax
withholding that may be relevant to foreign holders of Global Securities.
Investors are advised to consult their tax advisors for specific tax advice
concerning their holding and disposing of Global Securities.

                                       A-4
<PAGE>   254

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following is an itemized list of the estimated expenses to be incurred
in connection with the offering of the securities being offered hereunder other
than underwriting discounts and commissions.


<TABLE>
<S>                                                           <C>
Registration Fee............................................  $2,125,014.00
Blue Sky Fees and Expenses..................................  $   15,000.00
Printing Expenses...........................................  $   50,000.00
Trustee Fees and Expenses...................................  $   15,000.00
Legal Fees and Expenses.....................................  $  250,000.00
Accounting Fees and Expenses................................  $   50,000.00
Rating Agencies' Fees.......................................  $  241,000.00
Miscellaneous...............................................  $   20,000.00
                                                              -------------
  Total.....................................................  $2,766,014.00
                                                              =============
</TABLE>





ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Set forth below are certain provisions of law and of the Certificates of
Incorporation of Nissan Auto Receivables Corporation and Nissan Auto Receivables
Corporation II. The general effect of such provisions is to provide
indemnification to officers and directors of such corporation for actions taken
in good faith.

     Section 145 of the General Corporation Law of Delaware provides as follows:

145. Indemnification of Officers, Directors, Employees and Agents; Insurance

     (a) A corporation shall have power to indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation) by
reason of the fact that the person is or was a director, officer, employee or
agent of the corporation, or is or was serving at the request of the corporation
as a director, officer, employee or agent of another corporation, partnership,
joint venture, trust or other enterprise, against expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by the person in connection with such action, suit or proceeding if the
person acted in good faith and in a manner the person reasonably believed to be
in or not opposed to the best interests of the corporation, and, with respect to
any criminal action or proceeding, had no reasonable cause to believe the
person's conduct was unlawful. The termination of any action, suit or proceeding
by judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent, shall not, of itself, create a presumption that the person did
not act in good faith and in a manner which the person reasonably believed to be
in or not opposed to the best interests of the corporation, and, with respect to
any criminal action or proceeding, had reasonable cause to believe that the
person's conduct was unlawful.

     (b) A corporation shall have power to indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action or suit by or in the right of the corporation to procure a
judgment in its favor by reason of the fact that the person is or was a
director, officer, employee or agent of the corporation, or is or was serving at
the request of the corporation as a director, officer, employee or agent of
another corporation, partnership, joint venture, trust or other enterprise
against expenses (including attorneys' fees) actually and reasonably incurred by
the person in connection with the defense or settlement of such action or suit
if the person acted in good faith and in a manner the person reasonably believed
to be in or not opposed to the best interests of the corporation and

                                      II-1
<PAGE>   255

except that no indemnification shall be made in respect of any claim, issue or
matter as to which such person shall have been adjudged to be liable to the
corporation unless and only to the extent that the Court of Chancery or the
court in which such action or suit was brought shall determine upon application
that, despite the adjudication of liability but in view of all the circumstances
of the case, such person is fairly and reasonably entitled to indemnity for such
expenses which the Court of Chancery or such other court shall deem proper.

     (c) To the extent that a present or former director or officer of a
corporation has been successful on the merits or otherwise in defense of any
action, suit or proceeding referred to in subsections (a) and (b) of this
section, or in defense of any claim, issue or matter therein, such person shall
be indemnified against expenses (including attorneys' fees) actually and
reasonably incurred by such person in connection therewith.

     (d) Any indemnification under subsections (a) and (b) of this section
(unless ordered by a court) shall be made by the corporation only as authorized
in the specific case upon a determination that indemnification of the present or
former director, officer, employee or agent is proper in the circumstances
because the person has met the applicable standard of conduct set forth in
subsections (a) and (b) of this section. Such determination shall be made, with
respect to a person who is a director or officer at the time of such
determination, (1) by a majority vote of the directors who are not parties to
such action, suit or proceeding, even though less than a quorum, or (2) by a
committee of such directors designated by majority vote of such directors, even
though less than a quorum, or (3) if there are no such directors, or if such
directors so direct, by independent legal counsel in a written opinion, or (4)
by the stockholders.

     (e) Expenses (including attorneys' fees) incurred by an officer or director
in defending any civil, criminal, administrative or investigative action, suit
or proceeding may be paid by the corporation in advance of the final disposition
of such action, suit or proceeding upon receipt of an undertaking by or on
behalf of such director or officer to repay such amount if it shall ultimately
be determined that such person is not entitled to be indemnified by the
corporation as authorized in this section. Such expenses (including attorneys'
fees) incurred by former directors and officers or other employees and agents
may be so paid upon such terms and conditions, if any, as the corporation deems
appropriate.

     (f) The indemnification and advancement of expenses provided by, or granted
pursuant to, the other subsections of this section shall not be deemed exclusive
of any other rights to which those seeking indemnification or advancement of
expenses may be entitled under any bylaw, agreement, vote of stockholders or
disinterested directors or otherwise, both as to action in such person's
official capacity and as to action in another capacity while holding such
office.

     (g) A corporation shall have power to purchase and maintain insurance on
behalf of any person who is or was a director, officer, employee or agent of the
corporation, or is or was serving at the request of the corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise against any liability asserted against such
person and incurred by such person in any such capacity, or arising out of such
person's status as such, whether or not the corporation would have the power to
indemnify such person against such liability under this section.

     (h) For purposes of this section, references to "the corporation" shall
include, in addition to the resulting corporation, any constituent corporation
(including any constituent of a constituent) absorbed in a consolidation or
merger which, if its separate existence had continued, would have had power and
authority to indemnify its directors, officers, and employees or agents, so that
any person who is or was a director, officer, employee or agent of such
constituent corporation, or is or was serving at the request of such constituent
corporation as a director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise, shall stand in the same
position under this section with respect to the resulting or surviving
corporation as such person would have with respect to such constituent
corporation if its separate existence had continued.

     (i) For purposes of this section, references to "other enterprises" shall
include employee benefit plans; references to "fines" shall include any excise
taxes assessed on a person with respect to any

                                      II-2
<PAGE>   256

employee benefit plan; and references to "serving at the request of the
corporation" shall include any service as a director, officer, employee or agent
of the corporation which imposes duties on, or involves services by, such
director, officer, employee, or agent with respect to an employee benefit plan,
its participants or beneficiaries; and a person who acted in good faith and in a
manner such person reasonably believed to be in the interest of the participants
and beneficiaries of an employee benefit plan shall be deemed to have acted in a
manner "not opposed to the best interest of the corporation" as referred to in
this section.

     (j) The indemnification and advancement of expenses provided by, or granted
pursuant to, this section shall, unless otherwise provided when authorized or
ratified, continue as to a person who has ceased to be a director, officer,
employee or agent and shall inure to the benefit of the heirs, executors and
administrators of such a person.

     (k) The Court of Chancery is hereby vested with exclusive jurisdiction to
hear and determine all actions for advancement of expenses or indemnification
brought under this section or under any bylaw, agreement, vote of stockholders
or disinterested directors, or otherwise. The Court of Chancery may summarily
determine a corporation's obligations to advance expenses including attorney's
fees.

     Article Five of the Restated Certificate of Incorporation of Nissan Auto
Receivables Corporation provides as follows:

          "(a) A director of the corporation shall not be personally liable to
     the corporation or its stockholders for monetary damages for breach of
     fiduciary duty as a director, except for liability

          (i) for any breach of the director's duty of loyalty to the
     corporation or its stockholders,

          (ii) for acts or omissions not in good faith or which involve
     intentional misconduct or a knowing violation of law,

          (iii) under Section 174 of the Delaware General Corporation Law or

          (iv) for any transaction from which the director derived an improper
     personal benefit.

     If the Delaware General Corporation Law is amended after approval by the
     stockholders of this Article Five to authorize corporate action further
     eliminating or limiting the personal liability of directors, then the
     liability of a director of the corporation shall be eliminated or limited
     to the fullest extent permitted by the Delaware General Corporation law, as
     so amended.

          (b) Any repeal or modification of paragraph (a) of this Article Five
     by the stockholders of the corporation shall not adversely affect any right
     or protection of a director of the corporation existing at the time of such
     repeal or modification.

          (c)(i) Each person who was or is made a party or is threatened to be
     made a party to or is involved in any action, suit or proceeding, whether
     civil, criminal, administrative, investigative or otherwise (hereinafter a
     "proceeding"), by reason of the fact that he or she, or a person of whom he
     or she is the legal representative, is or was a director, officer or
     employee of the corporation or is or was serving at the request of the
     corporation as a director, officer or employee of another corporation or of
     a partnership, joint venture, trust or other enterprise, including service
     with respect to employee benefit plans, whether the basis of such
     proceeding is alleged action in an official capacity as a director, officer
     or employee or in any other capacity while serving as a director, officer
     or employee, shall be indemnified and held harmless by the corporation to
     the fullest extent authorized by the Delaware General Corporation Law, as
     the same exists or may hereafter be amended (but, in the case of any such
     amendment, only to the extent that such amendment permits the corporation
     to provide broader indemnification rights than said law permitted the
     corporation to provide prior to such amendment), against all expense,
     liability and loss (including penalties, fines, judgments, attorneys' fees,
     amounts paid or to be paid in settlement and excise taxes imposed on
     fiduciaries with respect to (i) employee benefit plans, (ii) charitable
     organizations or (iii) similar matters) reasonably incurred or suffered by
     such person in connection therewith and such indemnification shall continue
     as to a person who has ceased to be a director, officer or employee and
     shall inure to the benefit of his or her heirs, executors and
     administrators; provided, however, that the corporation shall indemnify any
     such

                                      II-3
<PAGE>   257

     person seeking indemnification in connection with a proceeding (or part
     thereof) initiated by such person (other than pursuant to subparagraph
     (c)(ii) of this Article Five) only if such proceeding (or part thereof) was
     authorized by the Board of Directors of the corporation. The right to
     indemnification conferred in this subparagraph (c)(i) of Article Five shall
     be a contract right and shall include the right to be paid by the
     corporation the expenses incurred in defending any such proceeding in
     advance of its final disposition; provided, however, that, if the Delaware
     General Corporation Law requires, the payment of such expenses incurred by
     a director or officer in his or her capacity as a director or officer (and
     not in any other capacity in which service was or is rendered by such
     person while a director or officer, including, without limitation, service
     to an employee benefit plan) in advance of the final disposition of a
     proceeding shall be made only upon delivery to the corporation of an
     undertaking, by or on behalf of such director or officer, to repay all
     amounts so advanced if it shall ultimately be determined that such director
     or officer is not entitled to be indemnified under this subparagraph (c)(i)
     of Article Five or otherwise.

          (ii) If a claim which the corporation is obligated to pay under
     subparagraph (c)(i) of this Article Five is not paid in full by the
     corporation within 60 days after a written claim has been received by the
     corporation, the claimant may at any time thereafter bring suit against the
     corporation to recover the unpaid amount of the claim and, if successful in
     whole or in part, the claimant shall be entitled to be paid also the
     expense of prosecuting such claim. It shall be a defense to any such action
     (other than an action brought to enforce a claim for expenses incurred in
     defending any proceeding in advance of its final disposition where the
     required undertaking, if any is required, has been tendered to the
     corporation) that the claimant has not met the standards of conduct which
     make it permissible under the Delaware General Corporation Law for the
     corporation to indemnify the claimant for the amount claimed, but the
     burden of proving such defense shall be on the corporation. Neither the
     failure of the corporation (including its Board of Directors, independent
     legal counsel or its stockholders) to have made a determination prior to
     the commencement of such action that indemnification of the claimant is
     proper in the circumstances because he or she has not met the applicable
     standard of conduct set forth in the Delaware General Corporation Law, nor
     an actual determination by the corporation (including its Board of
     Directors, independent legal counsel or its stockholders) that the claimant
     has not met such applicable standard of conduct, shall be a defense to the
     action or create a presumption that the claimant has not met the applicable
     standard of conduct.

          (iii) The provisions of this paragraph (c) of Article Five shall cover
     claims, actions, suits and proceedings, civil or criminal, whether now
     pending or hereafter commenced, and shall be retroactive to cover acts or
     omissions or alleged acts or omissions which heretofore have taken place.
     If any part of this paragraph (c) of Article Five should be found to be
     invalid or ineffective in any proceeding, the validity and effect of the
     remaining provisions shall not be affected.

          (iv) The right to indemnification and the payment of expenses incurred
     in defending a proceeding in advance of its final disposition conferred in
     this paragraph (c) of Article Five shall not be exclusive of any other
     right which any person may have or hereafter acquire under any statute,
     provision of the Restated Certificate of Incorporation, By-Law, agreement,
     vote of stockholders or disinterested directors or otherwise.

          (v) The corporation may maintain insurance, at its expense, to protect
     itself and any director, officer, employee or agent of the corporation or
     another corporation, partnership, joint venture, trust or other enterprise
     against any such expense, liability or loss, whether or not the corporation
     would have the power to indemnify such person against such expense,
     liability or loss under the Delaware General Corporation Law.

          (vi) The corporation may, to the extent authorized from time to time
     by the Board of Directors, grant rights to indemnification, and rights to
     be paid by the corporation the expenses incurred in defending any
     proceeding in advance of its final disposition, to any agent of the
     corporation to the fullest extent of the provisions of this paragraph (c)
     of Article Five with respect to the indemnification and advancement of
     expenses of directors, officers and employees of the corporation."

                                      II-4
<PAGE>   258

     Article Eight of the Amended and Restated Certificate of Incorporation of
Nissan Auto Receivables Corporation II provides as follows:



          "Section 8.01.  (a) A director of the Corporation shall not be
     personally liable to the Corporation or its stockholders for monetary
     damages for breach of fiduciary duty as a director, except for liability:


             (i) for any breach of the director's duty of loyalty to the
        Corporation or its stockholders;

             (ii) for acts or omissions not in good faith or which involve
        intentional misconduct or a knowing violation of law;

             (iii) under Section 174 of the Delaware General Corporation Law; or

             (iv) for any transaction from which the director derived an
        improper personal benefit.

          (b) If the Delaware General Corporation Law is hereafter amended to
     authorize corporate action further eliminating or limiting the personal
     liability of directors, then the liability of a director of the Corporation
     shall be eliminated or limited to the fullest extent permitted by the
     Delaware General Corporation Law, as so amended.

          (c) Any repeal or modification of this Article shall not adversely
     affect any right or protection of a director of the Corporation with
     respect to any act or omission occurring prior to such repeal or
     modification."


          (d) If the Corporation has outstanding any securities rated by any
     NRSRO, the Corporation's obligation to pay any amount as indemnification or
     as an advancement of expenses (other than amounts received from insurance
     policies) shall be fully subordinated to payment of amounts then due on the
     rated securities and, in any case, (x) nonrecourse to any of the
     Corporation's assets pledged to secure the rated securities, and (y) shall
     not constitute a claim against the Corporation to the extent funds are
     insufficient to pay such amounts."


                                      II-5
<PAGE>   259

ITEM 16. EXHIBITS AND FINANCIAL STATEMENTS

     a. Exhibits:


<TABLE>
    <C>        <S>
     1.1       Form of Underwriting Agreement
     1.2       Form of Underwriting Agreement
     4.1       Form of Trust Agreement between the Registrant and the Owner
               Trustee
     4.2       Form of Indenture between the Trust and the Indenture
               Trustee
     4.3       Form of Sale and Servicing Agreement among the Registrant,
               the Servicer and the Owner Trust
     4.4       Form of Pooling and Servicing Agreement among the
               Registrant, the Servicer and the Trustee
     4.5       Form of Purchase Agreement between Nissan Acceptance Motor
               Corporation and the Registrant
     4.6       Form of Administration Agreement among the Trust, the
               Administrator and the Indenture Trustee
     4.7       Form of Yield Supplement Agreement among the Registrant, the
               Servicer and the Trust
     5.1(a)    Opinion of O'Melveny and Myers LLP regarding Notes
     5.1(b)    Opinion of O'Melveny and Myers LLP regarding Certificates
     8.1       Opinion of O'Melveny and Myers LLP with respect to tax
               matters
    23.1       Consent of O'Melveny and Myers LLP (included as part of
               Exhibits 5.1(a) and (b))
    23.2       Consent of O'Melveny and Myers LLP (included as part of
               Exhibit 8.1)
    25.1       Statement of Eligibility on Form T-1 of Trustee under the
               Indenture
</TABLE>


ITEM 17. UNDERTAKINGS

     (a) As to Rule 415: The undersigned registrants hereby undertake:

          (1) To file, during any period in which offers or sales are being made
     of the securities registered hereby, a post-effective amendment to this
     registration statement:

             (i) To include any prospectus required by Section 10(a)(3) of the
        Securities Act of 1933, as amended;

             (ii) To reflect in the prospectus any facts or events arising after
        the effective date of this registration statement (or the most recent
        post-effective amendment hereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in this registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high end of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) if, in the aggregate, the
        change in volume and price represent no more than 20 percent change in
        the maximum aggregate offering price set forth in the "Calculation of
        Registration Fee" table in the effective registration statement.

             (iii) To include any material information with respect to the plan
        of distribution not previously disclosed in this registration statement
        or any material change to such information in this registration
        statement.

          (2) That, for the purpose of determining any liability under the
     Securities Act of 1933, as amended, each such post-effective amendment
     shall be deemed to be a new registration statement relating to the
     securities offered therein, and the offering of such securities at that
     time shall be deemed to be the initial bona fide offering thereof.

                                      II-6
<PAGE>   260

          (3) To remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.

     (b) As to documents subsequently filed that are incorporated by reference:
The undersigned registrants hereby undertake that, for purposes of determining
any liability under the Securities Act of 1933, as amended, each filing of the
registrants' annual report pursuant to Section 13(a) or Section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to Section 15(d) of the
Securities Exchange Act of 1934), as amended, that is incorporated by reference
in this registration statement shall be deemed to be a new registration
statement relating to the securities offered herein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

     (c) As to indemnification: Insofar as indemnification for liabilities
arising under the Securities Act of 1933, as amended, may be permitted to
directors, officers and controlling persons of the registrants pursuant to the
provisions described under Item 15 above, or otherwise, the registrants have
been advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Securities Act of
1933, as amended, and is, therefore, unenforceable. In the event that a claim
for indemnification against such liabilities (other than the payment by the
registrants of expenses incurred or paid by a director, officer or controlling
person of the registrants in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrants will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Securities
Act of 1933, as amended, and will be governed by the final adjudication of such
issue.

     (d) As to Rule 430A: The undersigned registrants hereby undertake that:

          (1) For purposes of determining any liability under the Securities Act
     of 1933, as amended, the information omitted from the form of prospectus as
     part of this registration statement in reliance upon Rule 430A and
     contained in a form of prospectus filed by the registrants pursuant to Rule
     424(b)(1) or (4) or 497(h) under the Securities Act of 1933, as amended,
     shall be deemed to be part of this registration statement as of the time it
     was declared effective.

          (2) For the purpose of determining any liability under the Securities
     Act of 1933, as amended, each post-effective amendment that contains a form
     of prospectus shall be deemed to be a new registration statement relating
     to the securities offered therein, and the offering of such securities at
     that time shall be deemed to be the initial bona fide offering thereof.

     (e) As to qualifications of trust indentures under the Trust Indenture Act
of 1939 for delayed offerings: The undersigned registrants hereby undertakes to
file an application for the purpose of determining the eligibility of the
trustee to act under subsection (a) of Section 310 of the Trust Indenture Act of
1939, as amended, in accordance with the rules and regulations prescribed by the
Commission under Section 305(b)(2) of the Trust Indenture Act of 1939, as
amended.

                                      II-7
<PAGE>   261

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the registrants
certify that it has reasonable grounds to believe that it meets all the
requirements for filing on Form S-3 and has duly caused this Amendment No. 1 to
the Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of Torrance, State of California, on
January 11, 2001.


                                          NISSAN AUTO RECEIVABLES TRUSTS
                                          By: Nissan Auto Receivables
                                              Corporation as
                                              originator of Nissan Auto
                                              Receivables Trusts

                                          By: /s/ Katsumi Ishii
                                             -----------------------------------
                                                       Katsumi Ishii
                                            President and Chairman of the Board

                                          NISSAN AUTO RECEIVABLES TRUSTS
                                          By: Nissan Auto Receivables
                                              Corporation II
                                              as originator of Nissan Auto
                                              Receivables Trusts

                                          By: /s/ Katsumi Ishii
                                             -----------------------------------
                                                       Katsumi Ishii
                                            President and Chairman of the Board

     Know all men by these presents, that each person whose signature appears
below constitutes and appoints Ann M. Nishimura as his or her true and lawful
attorney-in-fact and agent, with full powers of substitution, for him or her and
his or her name, place and stead, in any and all capacities, to sign and to file
any and all amendments, including post-effective amendments to this Registration
Statement, with the Securities and Exchange Commission granting to said
attorney-in-fact power and authority to perform any other act on behalf of the
undersigned required to be done in connection therewith.


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 1 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                        NAME                           TITLE (SAME FOR BOTH CORPORATIONS)           DATE
                        ----                           ----------------------------------           ----
<S>                                                    <C>                                     <C>
/s/                 Katsumi Ishii                       Chairman of the Board, President,       January 11, 2001
-----------------------------------------------------   and Principal Executive Officer
                    Katsumi Ishii

/s/                  Joji Tagawa                       Treasurer, Director, Principal           January 11, 2001
-----------------------------------------------------  Financial Officer and Principal
                     Joji Tagawa                             Accounting Officer

/s/              Joy Murakami Crose                                Director                     January 11, 2001
-----------------------------------------------------
                 Joy Murakami Crose
</TABLE>


                                      II-8
<PAGE>   262

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all the
requirements for filing on Form S-3 and has duly caused this Amendment No. 1 to
the Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of Torrance, State of California, on
January 11, 2001.


                                        NISSAN AUTO RECEIVABLES CORPORATION

                                        By: /s/        Katsumi Ishii
                                           -------------------------------------
                                                       Katsumi Ishii
                                            President and Chairman of the Board

     Know all men by these presents, that each person whose signature appears
below constitutes and appoints Ann M. Nishimura as his or her true and lawful
attorney-in-fact and agent, with full powers of substitution, for him or her and
his or her name, place and stead, in any and all capacities, to sign and to file
any and all amendments, including post-effective amendments to this Registration
Statement, with the Securities and Exchange Commission granting to said
attorney-in-fact power and authority to perform any other act on behalf of the
undersigned required to be done in connection therewith.


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 1 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                        NAME                                      TITLE                     DATE
                        ----                                      -----                     ----
<S>                                                    <C>                            <C>
/s/                 Katsumi Ishii                         Chairman of the Board,       January 11, 2001
-----------------------------------------------------    President, and Principal
                    Katsumi Ishii                           Executive Officer

/s/                  Joji Tagawa                           Treasurer, Director,        January 11, 2001
-----------------------------------------------------  Principal Financial Officer
                     Joji Tagawa                         and Principal Accounting
                                                                 Officer

/s/              Joy Murakami Crose                              Director              January 11, 2001
-----------------------------------------------------
                 Joy Murakami Crose
</TABLE>


                                      II-9
<PAGE>   263

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the registrant
certifies that it has reasonable grounds to believe that it meets all the
requirements for filing on Form S-3 and has duly caused this Amendment No. 1 to
the Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of Torrance, State of California, on
January 11, 2001.


                                        NISSAN AUTO RECEIVABLES CORPORATION II

                                        By: /s/        Katsumi Ishii
                                           -------------------------------------
                                                       Katsumi Ishii
                                            President and Chairman of the Board

     Know all men by these presents, that each person whose signature appears
below constitutes and appoints Ann M. Nishimura as his or her true and lawful
attorney-in-fact and agent, with full powers of substitution, for him or her and
his or her name, place and stead, in any and all capacities, to sign and to file
any and all amendments, including post-effective amendments to this Registration
Statement, with the Securities and Exchange Commission granting to said
attorney-in-fact power and authority to perform any other act on behalf of the
undersigned required to be done in connection therewith.


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 1 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                       NAME                                      TITLE                        DATE
                       ----                                      -----                        ----
<S>                                                  <C>                                <C>
/s/                Katsumi Ishii                         Chairman of the Board,          January 11, 2001
---------------------------------------------------     President, and Principal
                   Katsumi Ishii                           Executive Officer

/s/                 Joji Tagawa                      Treasurer, Director, Principal      January 11, 2001
---------------------------------------------------      Financial Officer and
                    Joji Tagawa                       Principal Accounting Officer

/s/             Joy Murakami Crose                               Director                January 11, 2001
---------------------------------------------------
                Joy Murakami Crose
</TABLE>


                                      II-10


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission